DELAWARE FIRST FINANCIAL CORP
SB-2, 1997-09-30
Previous: NEW RES INC, 8-A12B, 1997-09-30
Next: HOLLYWOOD THEATERS INC, S-4, 1997-09-30





   As filed with the Securities and Exchange Commission on September 29, 1997
                                                    Registration No. 333-_______
- --------------------------------------------------------------------------------
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                 --------------
                                    FORM SB-2
                             REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933
                                 --------------
                      DELAWARE FIRST FINANCIAL CORPORATION
                 (Name of small business issuer in its charter)
<TABLE>
<CAPTION>
<S>                                     <C>                                  <C>
           Delaware                                 6035                          Applied For
(State or other jurisdiction of         (Primary standard industrial           (I.R.S. employer
incorporation or organization)           classification code number)         identification number)
</TABLE>

                 400 Delaware Avenue, Wilmington, Delaware 19801
                                 (301) 421-9090
- --------------------------------------------------------------------------------
   (Address and telephone number of principal executive offices and principal
                               place of business)

                              Mr. Ronald P. Crouch
                      President and Chief Executive Officer
                          Ninth Ward Savings Bank, FSB
                               400 Delaware Avenue
                           Wilmington, Delaware 19801
                                 (302) 421-9090
- --------------------------------------------------------------------------------
           (Name, address, and telephone number of agent for service)

                  Please send copies of all communications to:
                           Raymond J. Gustini, Esquire
                             Jeremy J. Sher, Esquire
                                 Peabody & Brown
                        1255 23rd Street, N.W., Suite 800
                             Washington, D.C. 20037
                                 (202) 973-7700

        Approximate date of commencement of proposed sale to the public:
   As soon as practicable after this registration statement becomes effective.

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

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

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

                         CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------
<S>                        <C>                     <C>                   <C>                   <C>
Title of each Class of     Dollar Amount to be     Prosposed Maximum     Prosposed Maximum         Amount of
 Securities Dollar            Registered           Offering Price Per    Aggregate Offering    Registration Fee
                                                       Security              Price(1)
- ---------------------------------------------------------------------------------------------------------------
Common Stock, par value       $11,570,000               $10.00             $11,570,000              $3,990
    $.01 per share
- ---------------------------------------------------------------------------------------------------------------
</TABLE>

      (1) Estimated solely for the purpose of calculating the registration fee.

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

<PAGE>



PROSPECTUS                                                    [LOGO]


                     Up to 1,006,000 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.  Delaware First Financial  Corporation was formed in September 1997
and upon consummation of the Conversion will own 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 sell at
least the minimum number of shares.

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


                                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:  $492,000 to $522,000 to $540,000

o  Net Proceeds to Delaware First
     Financial Corporation
   Minimum/Maximum/Maximum as adjusted:  $6,948,000 to $9,538,000 to $11,030,000


                                       i


<PAGE>


     Please refer to Risk Factors beginning on page _____ 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) _________.

                            TRIDENT SECURITIES, INC.

                             November _______, 1997


                                       ii

<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

                                      iii


<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
_______ 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.

                                       iv


<PAGE>



                 QUESTIONS AND ANSWERS ABOUT THE STOCK OFFERING

Q:   How will I benefit from 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. 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 ___, 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 through
     a single  account.  In certain  instances,  your purchase  might be grouped
     together  with  purchases by persons with other  accounts and in that event
     the aggregate purchases may not exceed 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:

                                       v


<PAGE>



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

If the above  persons 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 counties in  Maryland,  New
Jersey or Pennsylvania 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) _____________________.


                                       vi


<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 (the "Common Stock"). 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,  Liberty Corner,  NJ 07938, an
appraisal  firm  experienced in appraisals of savings  institutions.  FinPro has
estimated  that,  in its opinion,  as of ______,  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 _____,  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.,  Eastern Time, on
December  _______,  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 _______________, 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.
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.  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

     We have  applied to have the Common  Stock  quoted on the NASDAQ  Small-Cap
Market under the symbol "________."  However,  since the size of the offering is
relatively small, no assurance can be given that our Common Stock will be quoted
on the NASDAQ or that an active and liquid  trading  market for the Common Stock
will develop and be maintained  after the  Conversion.  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.
Trident Securities, Inc. ("Trident") has informed us that they

                                       3

<PAGE>



intend to make a market in the shares of the Common Stock  following  completion
of the Conversion. See "MARKET FOR COMMON STOCK."

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 _______ 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.

                             Selected Financial Data

                                                            December 31,
                                                            ------------
                                  June 30, 1997        1996            1995
                                  -------------        ----            ----

Total Assets                       $112,544,699    $112,683,218     $97,377,204

Investment securities, net(1)        $5,992,005      $6,475,800     $11,488,192
Mortgage-backed securities(1)           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

- ----------

(1)  All of the Bank's 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.


                                       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(1)
                                                                                
                                               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(2) (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>
- ----------
(1)  Quality  ratios  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 where appropriate.

(2)  Noninterest expense is assumed to be General & Administrative Expenses

                                       6

<PAGE>




                               RECENT DEVELOPMENTS


                                    [TO COME]

                                       7


<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.

Interest Rate Risk

     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 June we undertook  certain  actions to lower  interest  rate risk,  but
these actions have not completely eliminated our exposure to interest rate risk.

     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.  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.  See "MANAGEMENT'S
DISCUSSION  AND ANALYSIS OF FINANCIAL  CONDITION  AND RESULTS OF  OPERATIONS  --
Asset and  Liability  Management"  and  "BUSINESS  OF NINTH WARD SAVINGS BANK --
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

                                       8


<PAGE>




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 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"

Expansion into Small Business/Commercial Lending and Creation of Branches

     To date,  we have operated as a  traditional  savings and loan  association
operating  from a single  location  and  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

                                       9


<PAGE>



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

     Our business plan also calls for us to open additional branches in the next
two years.  While such  branches are intended to provide us with access to lower
cost funds, they will increase our operating expenses and related costs.

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").  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.

     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.


                                       10


<PAGE>



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
purpose of this business plan 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,  we are also  required  to pay more for federal  deposit
insurance  than we did before the  Supervisory  Agreement was  instituted.  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 which all well-capitalized  institutions attained when the
SAIF was recapitalized. See "REGULATION -- Insurance of Deposit Accounts."

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."

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


                                       11


<PAGE>



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 costs associated
with 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."

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. 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."


                                       12


<PAGE>



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.


                          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  subscriptions  in all
categories.

                                                  Aggregate Price  Percentage of
                                           Total      of Shares     Total Shares
Name                   Position         Purchased(1)  Purchased       Offered
- ----                   --------         ------------  ---------       -------
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        1,000       $10,000         .1%
Larry D. Gehrke        Director             10,000      $100,000        1.2%
Alan B. Levin          Director                500        $5,000         *
Ernest J. Peoples      Vice Chairman         1,000       $10,000         .1%
Dr. Robert L.
  Schweitzer           Director                300        $3,000         *
Jerome P. Arrion       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         N/A                  23,900      $239,000        2.7%
                                            ======      ========        ===

- ----------
 *   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.


                                       13

<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  $6,948,000  and  $9,538,000
($11,030,000  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."


                                       14


<PAGE>



     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. We also  anticipate  using a
portion of the proceeds from the  Conversion to open 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, such as small business/commercial lending.

     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  $492,000 and $522,000.  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.


                                       15


<PAGE>



                                 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.

     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,
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 holding company, as a
newly organized company, have never issued capital stock, and consequently there
is no established  market for the Common Stock.  Following the completion of the
offering,  it is anticipated  that the Common Stock will be traded on the NASDAQ
Small-Cap  Market  under  the  symbol  "__________."  However,  there  can be no
assurance that the Company will meet the NASDAQ Small-Cap listing  requirements,
one of which is that at least  two  market  markers  make,  or agree to make,  a
market  in the  Common  Stock.  Trident  has  agreed  to make a  market  for the
Company's Common Stock following  consummation of the Conversion and will assist
the Company in seeking to  encourage  at least one  additional  market  maker to
establish  and maintain a market in the Common Stock.  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


                                       16


<PAGE>



will be two market  makers.  If the Common  Stock cannot be listed on the NASDAQ
Small-Cap  Market,  it is expected  to be quoted and traded 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.

                                 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.


                                       17


<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     $     --           $     --            $     --             $     -               $     --
  Common Stock, par value
   $0.1 per share, 3,000,000
   shares authorized; shares to
   be issued as reflected(3)(4)       --                  7                   9                   10                    12
Additional paid-in capital(3)(5)      --              6,941               8,234                9,528                11,018
Retained earnings
  (substantially restricted)       6,087              6,087               6,087                6,087                 6,087
Less:
  Common Stock acquired
    by ESOP((3)                       --               (595)               (700)                (805)                 (926)
  Common Stock acquired
    by the RSP(3)                     --               (298)               (350)                (402)                 (463)
                                --------           --------            --------             --------              --------
Total shareholders' equity      $  6,087           $ 12,142            $ 13,280             $ 14,418              $ 15,728
                                ========           ========            ========             ========              ========

</TABLE>

                                       18


<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  4.3%.  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.


                                       19


<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%      $12,142     10.75%      $13,280     11.75%      $14,418     12.76%      $15,728     13.92%
                    =====   =====       =======     =====       =======     =====       =======     =====       ======      =====
Tangible capital:                                                                                    
  Capital level    $6,058    5.38%      $12,113     10.12%      $13,251     11.07%      $14,389     11.90%      $15,699     12.85%
  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%      $13,892      8.62%      $15,042      9.57%      $16,202     10.40%      $17,532     11.35%
                   ======   =====       =======     =====       =======     =====       =======     =====       =======     =====
Core capital:                                                                                        
  Capital level    $6,058    5.38%      $12,133     10.12%      $13,251     11.07%      $14,389     11.90%      $15,699     12.85%
  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%      $15,671      7.12%      $16,832      8.07%      $18,015      8.90%      $19,365      9.85%
                   ======   =====       =======     =====       =======     =====       =======     =====       =======     =====
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%        5,121      8.00%        5,142      8.00%        5,163      8.00%        5,187      8.00%
                    -----   -----       -------     -----       -------     -----       -------     -----       -------     -----
  Excess           $1,313    2.10%       $8,634     14.00%       $9,923     16.09%      $11,212     18.19%      $12,698     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.


                                       20


<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  300,000  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 _____% and _____%,  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 _____% and _____%,  respectively,  based on an  effective
tax rate of  ________%.  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


                                       21


<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.


                                       22


<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                                (485)              (500)             (515)             (532)
                                                        -------            -------           -------           -------
Estimated net proceeds                                   $6,955             $8,250            $9,545           $11,038
  Less:  Common stock acquired by ESOP                     (595)              (700)             (805)             (926)
         Common stock acquired by RSP                      (298)              (350)             (402)             (463)
                                                        -------            -------           -------           -------
Net investable net proceeds                              $6,062             $7,200            $8,338            $9,649
                                                        =======            =======           =======           =======
                                                                                                         
Consolidated net income:                                                                                 
  Historical                                               $(95)              $(95)             $(95)             $(95)
  Pro forma income on net proceeds                          217                257               258               345
  Pro forma ESOP adjustments(1)                             (37)               (44)              (51)              (58)
  Pro forma RSP adjustments(2)                              (37)               (44)              (51)              (58)
                                                        -------            -------           -------           -------
Pro forma net income                                        $48                $74              $101              $134
                                                        =======            =======           =======           =======
                                                                                                            
Consolidated net income per share:                                                                        
   Historical                                            $(0.14)            $(0.12)           $(0.10)           $(0.09)
   Pro forma income on net proceeds                        0.32               0.32              0.32              0.32
   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                            $0.08              $0.10             $0.12              $0.13
                                                        =======            =======           =======           =======
                                                                                                         
Consolidated stockholders' equity (book value):(3)                                                       
  Historical                                             $5,958             $5,958            $5,958            $5,598
  Estimated net proceeds(2)                               6,955              8,250             9,545            11,038
  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                      $12,020            $13,158           $14,296           $15,607
                                                        =======            =======           =======           =======
                                                                                                         
Consolidated stockholders' equity per share:(3)                                                          
  Historical                                            $8.01                $6.81             $5.92             $5.15
  Estimated net proceeds(2)                              9.35                 9.43              9.49              9.54
  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                $16.16              $15.04            $14.21            $13.49
                                                         =====             =======           =======           =======
                                                                                                      
Purchase price as a percentage of pro forma                                                           
  stockholders' equity per share(4)                     61.88%               66.49%            70.37%            74.13%
Purchase price as a multiple of pro forma                                                             
  net income per share(5)                              125.00 x             100.00 x           83.33 x           76.92%

</TABLE>


                                       24


<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                                 492                507                552              540
                                                        -------            -------             ------          -------
Estimated net proceeds                                   $6,948             $8,243             $9,538          $11,030
  Less:  Common Stock acquired by ESOP                      595                700                805              926
         Common Stock acquired by RSP                       298                350                402              463
                                                        -------                ---                ---              ---
Net investable proceeds                                  $6,055             $7,193             $8,331           $9,641
                                                        =======            =======             ======          =======
                                                                                              
Consolidated net income:                                                                      
  Historical                                               $122               $122               $122             $122
  Pro forma income on net proceeds                          108                128                149              172
  Pro forma ESOP adjustments(1)                             (19)               (22)               (25)             (29)
  Pro forma RSP adjustments(2)                              (19)               (22)               (25)             (29)
                                                        -------            -------               ----          -------
Pro forma net income                                       $192               $206               $221             $236
                                                        =======            =======                ===          =======
                                                                                              
Consolidated net income per share:                                                            
   Historical                                             (0.18)            $(0.15)            $(0.13)          $(0.11)
   Pro forma income on net proceeds                        0.16               0.16               0.16             0.16
   Pro forma ESOP adjustments(1)                          (0.03)             (0.03)             (0.03)           (0.03)
   Pro forma SRP adjustment(2)                            (0.03)             (0.03)             (0.03)           (0.03)
                                                        -------            -------            -------          -------
Pro forma net income per share                            $0.28              $0.25              $0.23            $0.21
                                                        =======            =======            =======          =======
                                                                                              
Consolidated stockholders' equity (book value)(3):                                            
  Historical                                             $6,087             $6,087             $6,087           $6,087
  Estimated net proceeds(2)                               6,948              8,243              9,538           11,030
  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                      $12,142            $13,280            $14,418          $15,728
                                                        =======            =======            =======          =======
                                                                                              
Consolidated stockholders' equity per share:(3)                                               
  Historical                                              $8.18              $6.96              $6.05            $5.26
  Estimated net proceeds(2)                                9.34               9.42               9.48             9.53
  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                 $16.32             $15.18             $14.33           $13.59
                                                        =======            =======            =======          =======
                                                                                              
Purchase price as a percentage of pro forma                                                     
  stockholders' equity per share(4)                       61.27%             65.58%             69.78%           73.58%
Purchase price as a multiple of pro forma net                                                   
  income per share(5)                                     35.71 x            40.00 x            43.48 x          47.62%

</TABLE>

                                       24


<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 37% 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 at December 31, 1996 and June 30,
     1997, earnings per share would have been $0.28, $0.25, $0.23, and $0.21, 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 $16.32,  $15.18,  $14.33 and
     $13.59 at June 30, 1997,  and pro forma  earnings per share would have been
     $0.28,  $0.25,  $0.23,  and $0.21,  for the six months ended June 30, 1997,
     respectively.  As a result  of the  RSP,  stockholders'  interests  will be
     diluted by  approximately  4.3%. 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


                                       25


<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, _____, _____, _____ and _____ 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 _____, _____, _____,
     and _____ shares are assumed to be outstanding  at the minimum,  mid-point,
     maximum, and maximum, as adjusted of the EVR.


                                       26


<PAGE>



                      STATEMENTS OF EARNINGS AND INCOME OF
                          NINTH WARD SAVINGS BANK, FSB

<TABLE>
<CAPTION>
                                                  For the Six Month Period              For the Year
                                                       Ended June 30,                Ended December 31,
                                                  -------------------------      -------------------------
                                                     1997           1996            1996           1995
                                                  ----------     ----------      ----------     ----------
                                                         (Unaudited)
Interest Income:
<S>                                                <C>            <C>            <C>            <C>       
  Interest on loans                                3,797,982      3,346,748      $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      2,276,637       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
  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                                                 0              0           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 the accompanying  notes to the Financial  Statements  included  elsewhere in
this Prospectus.


                                       27


<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.


                                       28


<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


                                       29


<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.


                                       30


<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>

(Footnotes on next page)

                                       31
<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.

     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          --           --            6.82%        --
    -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%


                                       32


<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.

     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.

     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.


                                       33


<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.


                                       34


<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 ......................    $ 91,061,307    $  7,092,065    7.79% $ 78,025,302    $  6,408,566     8.21%
  Investment securities(1) ...................      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(2) .............................                    $  2,171,970    1.78%                 $  2,237,606     2.13%
                                                                  ============                          ============
Net interest-earning
 assets/net interest
 margin(3) ...................................       5,051,084                    2.05%    4,524,421                     2.40%

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

- ----------

(1)  Includes mortgage-backed securities

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

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


                                       35


<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 ...   $ 99,011,640    $  3,797,982  7.74%  $ 83,836,933    $  3,346,748    8.05%   $ 98,467,059   7.61%
  Investment securities(1)       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(2)..                   $  1,095,467    1.75%                  $  1,121,537   1.99%                  1.60%
                                              ============                           ============

Net interest-earning
  assets/net interest
  margin(3) ...............      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)  Includes mortgage-backed securities

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

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


                                       36


<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) net change.


                                       37


<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)
                              ===========    ===========    ===========


                                       38


<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. 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.  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  possible  loan  losses  based  on  prior  loss
experience, volume and type of lending conducted by


                                       39


<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. 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.  Excluding  the SAIF special  assessment,
pre-tax  income for the year ended  December  31, 1996 would have been  $328,000
representing a decrease of $356,000 from the year ended December 31, 1995.  This
decrease  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


                                       40


<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.

     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


                                       41


<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.  Occupancy
expenses also  decreased  from $237,000 for the year ended  December 31, 1995 to
$215,000 for the year ended December 31, 1996.

     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.


                                       42


<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,


                                       43


<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


                                       44


<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.

     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."


                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.


                                       45


<PAGE>



     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
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.

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.


                                       46


<PAGE>



     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.

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, 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 and approved on September _____, 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.


                                       47


<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>


                                       48


<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.


                                       49


<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%


                                       50


<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>


                                       51


<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


                                       52


<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.


                                       53


<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.


                                       54


<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>


                                       55


<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 ...................    --              --           --
Real estate owned ....................    --              --           --
                                       -------         -------      -------
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.


                                       56


<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.


                                       57


<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 potential 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.


                                       58


<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 loans in each category 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
                           ------------------   -------------------    -------------------
                           Amount  Percentage   Amount   Percentage    Amount   Percentage
                           ------  ----------   ------   ----------    ------   ----------
                                               (Dollars in thousands)
<S>                        <C>      <C>          <C>       <C>          <C>        <C>   
First mortgage loans ..... $179     69.65%       $169      68.42%       $104       52.00%
Home equity loans ........   10      3.89%         10       4.05%         34       17.00%
Equity lines of credit ...   67     26.07%         67      27.13%         61       30.50%
Collateral loans .........    1      0.39%          1       0.40%          1        0.50%
                           ----     -----        ----      -----        ----       -----

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


                                       59


<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.


                                       60


<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.


                                       61


<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.


                                       62


<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


                                       63


<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."


                                       64


<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>


                                       65



<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
                                                               =======

                                       66


<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.


                                       67


<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.


                                       68


<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.


                                       69


<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


                                       70


<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


                                       71


<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.

     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


                                       72


<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


                                       73


<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.

     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.


                                       74


<PAGE>



     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.

     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


                                       75


<PAGE>



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.

     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


                                       76


<PAGE>



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.

     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


                                       77


<PAGE>



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.

     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."


                                       78


<PAGE>



                   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


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


                                       79


<PAGE>



     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.

     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.


                                       80


<PAGE>



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.

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
meeting  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.


                                       81


<PAGE>



     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.

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


                                       82


<PAGE>



deferred  pursuant to this program.  Fees deferred  pursuant to this program are
subject to the general rights of the Bank's creditors.

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          $---                 $12,873
Jerome P. Arrison, Executive
  Vice President and Chief
  Operating Officer                      $ 96,606      $ 8,921          $---                 $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.


                                       83


<PAGE>



     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
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


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


                                       84


<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.


                                       85


<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


                                       86


<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  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.


                                       87


<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.


                                       88


<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  _________________________  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.


                                       89


<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


                                       90


<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


                                       91


<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


                                       92


<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)  for a
single or joint  account 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


                                       93


<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


                                       94


<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  _____,  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.


                                       95


<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.,  Eastern  Time,  on
___________,  1997 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 November ______ 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


                                       96


<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


                                       97


<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 ______________, 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


                                       98


<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.


                                       99


<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. 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.


                                      100


<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  ____________,  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.


                                      101


<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.


                                      102


<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,  or group of persons  ordering
through a single or joint  account,  is 10,000  shares 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.


                                      103


<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,


                                      104


<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.


                                      105


<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


                                      106


<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


                                      107


<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


                                      108


<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.


                                      109


<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


                                      110


<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  1,006,000
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.


                                      111


<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.


                                      112


<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.


                                      113


<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."  The  statements
contained  in this  Prospectus  as to the  contents  of any  contract  or  other
document  filed  as an  exhibit  to the  Form  SB-2  are,  of  necessity,  brief
descriptions and are not necessarily complete;  each such statement is qualified
by reference to such contract or document.


                                      114


<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  Genevieve  Marino at
(302) 421-9090.


                                      115


<PAGE>


                               Ninth Ward Savings
                                    Bank, FSB
                Financial Statements for the Years Ended December
               31, 1996 and 1995 and Independent Auditors' Report
               and Interim Financial Statements for the Six-Month
                Periods Ended June 30, 1997 and 1996 (Unaudited)



<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
Philadelphia, Pennsylvania
March 7, 1997 (May 21, 1997 as to Note 10)



<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

Retained earnings.....................      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  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 a method which  produces
          results  which   approximate  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

     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.

     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.

                                      F-16

<PAGE>


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., Eastern Time, on ___________, 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            Subscription

Offering             Offering and undertaken prior to the end 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

Voting Record Date   The close of business on ______________, 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 1,006,000 Shares
                              (Anticipated Maximum)
                                  Common Stock

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

                            TRIDENT SECURITIES, INC.
                           Dated November _____, 1997

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


Until the later of ________________,  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.


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



<PAGE>



                 PART II: INFORMATION NOT REQUIRED IN PROSPECTUS


Item 24.  Indemnification of Directors and Officers

     Article VI of the  Company's  Bylaws sets forth  circumstances  under which
directors,  officers,  employees and agents may be indemnified against liability
which they may incur in their capacities as follows:

                                   ARTICLE VI
                                 Indemnification


     SECTION 1. Indemnification of Directors, Officers and Employees.

     The Corporation  shall  indemnify to the full extent  authorized by law any
Director or officer made or threatened to be made a party to an action,  suit or
proceeding, whether criminal, civil, administrative or investigative,  by reason
of the fact that he, his  testator or  intestate is or was a Director or officer
of the Corporation or is or was serving, at the request of the Corporation, as a
Director or officer of another corporation, partnership, joint venture, trust or
other enterprise.

     The Corporation may, at the discretion of the Board of Directors, indemnify
to the full extent authorized by law any employee or agent made or threatened to
be made a party to an  action,  suit or  proceeding,  whether  criminal,  civil,
administrative  or  investigative by reason of the fact that he, his testator or
intestate is or was an employee or agent of the Corporation or is or was serving
at  the  request  of  the  Corporation  as  an  employee  or  agent  of  another
corporation, partnership, joint venture, trust or other enterprise.

     SECTION 2. Expenses Advanced.

     Expenses  incurred  with respect to any claim,  action or proceeding of the
character, actual or threatened,  described in Section 1 of this Article VI, may
be advanced  by the  Corporation  prior to the final  disposition  thereof  upon
receipt of an undertaking by such person to repay the amount so advanced if and.
to the  extent  it  shall  ultimately  be  determined  by a court  of  competent
jurisdiction that he was not entitled to indemnification under this Bylaw.

     SECTION 3. Automatic Conformity to Law.

     The intention of this Bylaw is to provide indemnification with the broadest
and  most  inclusive  coverage  permitted  by law (a) at the  time of the act or
omission to be indemnified  against, or (b) so permitted at the time of carrying
out such indemnification, whichever of (a) or (b) may be broader or


                                      II-1


<PAGE>



more  inclusive and permitted by law to be  applicable.  If the  indemnification
permitted by law at this present time,  or at any future time,  shall be broader
or more inclusive than the provisions of this Bylaw, then indemnification  shall
nevertheless  extend to the broadest and most inclusive  permitted by law at any
time and this Bylaw  shall be deemed to have been  amended  accordingly.  If any
provision  or portion of this  Article  shall be found,  in any action,  suit or
proceeding,  to be  invalid  or  ineffective,  the  validity  and  effect of the
remaining parts shall not be affected.


Item 25. Other Expenses of Issuance and Distribution

         Underwriting Fees and Expenses........................... $151,000
         Legal Fees and Expenses..................................  125,000
         Printing, Postage and Mailing............................   60,000
         Accounting Fees and Expenses.............................   65,000
         Appraisal and Business Plan Fees and Expenses............   24,000
         Blue Sky Filing Fees and Expenses
          (including legal counsel)...............................   10,000
         Federal Filing Fees (OTS and SEC)........................   18,000
         Conversion Agent Fees....................................   10,000
         Stock Certificates.......................................    3,000
         Transfer Agent...........................................    3,000
         Other Expenses...........................................   50,000
                                                                   --------
         Total.................................................... $519,000
                                                                   ========



Item 26. Recent Sales of Unregistered Securities.

         Not applicable.

Item 27.  Exhibits:


    The exhibits schedules filed as a part of this registration statement are as
follows:

1.1    Engagement Letter with Trident Securities, Inc.

*1.2   Agency Agreement with Trident Securities, Inc.

2.     Plan of Conversion (Exhibit A to Proxy Statement filed as Exhibit 99.2)

3.1    Certificate of Incorporation of Delaware First Financial Corporation.

                                      II-2

<PAGE>



3.2    Bylaws of Delaware First Financial Corporation.

*4     Form of Stock Certificate of Delaware First Financial Corporation.

*5.1   Opinion  of  Peabody  & Brown  regarding  legality  of  securities  being
       registered

*8.1   Federal Tax Opinion of Peabody & Brown

*8.2   Delaware Tax Opinion of Young, Conaway, Stargatt & Taylor

8.3    Opinion of FinPro,  Inc. as to the value of  subscription  rights for tax
       purposes

10.1   Deferred   Compensation   Agreements  between  Delaware  First  Financial
       Corporation and each of Directors Gehrke & Baldt

10.2   Employee Stock Ownership Plan and Trust

23.1   Consents of Peabody & Brown

23.2   Consent of Deloitte & Touche

23.3   Consent of FinPro, Inc.

*23.4  Consent of Young, Conaway, Stargatt & Taylor

24     Power of Attorney (reference is made to the signature page)

*99.1  Proposed Stock Order Form and Form of Certification

99.2   Proxy  Statement  for  Special  Meeting of Members of Ninth Ward  Savings
       Bank, FSB

*99.3  Miscellaneous Solicitation and Marketing Materials

*99.4  Appraisal Report

*      To be filed by amendment.

                                      II-3


<PAGE>



Item 28. Undertakings

     The undersigned registrant hereby undertakes:

     (1) To file,  during any period in which it offers or sells  securities,  a
post-effective amendment to this registration statement to:

          (i)  Include  any  prospectus  required  by  Section  10(a)(3)  of the
               Securities Act of 1933 ("Securities Act").

          (ii) Reflect in the prospectus any facts or events which, individually
               or together, represent a fundamental change in the information in
               the registration  statement.  Notwithstanding the foregoing,  any
               increase  or  decrease  in volume of  securities  offered (if the
               total dollar value of  securities  offered  would not exceed that
               which was  registered) and any deviation from the low or high end
               of the estimated  maximum  offering range may be reflected in the
               form of  prospectus  filed with the  Commission  pursuant to Rule
               424(b)  if, in the  aggregate,  the  changes  in volume and price
               represent  no  more  than a 20  percent  change  in  the  maximum
               aggregate  offering  price  set  forth  in  the  "Calculation  of
               Registration Fee" table in the effective registration statement.

          (iii)Include any  additional or changed  material  information  on the
               plan of distribution.

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

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

     (4)  The  undersigned  registrant  hereby  undertakes  to  provide  to  the
underwriter at the closing specified in the underwriting agreement, certificates
in  such  denominations  and  registered  in  such  names  as  required  by  the
underwriter to permit prompt delivery to each purchaser.

     Insofar as indemnification for liabilities arising under the Securities Act
may be permitted to  directors,  officers and  controlling  persons of the small
business issuer pursuant to the foregoing  provisions,  or otherwise,  the small
business  issuer has been  advised  that in the  opinion of the  Securities  and
Exchange  Commission such  indemnification is against public policy as expressed
in the  Securities  Act, and is  therefore,  unenforceable.  In the event that a
claim for  indemnification  against such liabilities  (other than the payment by
the small business issuer of expenses incurred or paid by a director, officer or
controlling person of the small business issuer in the successful defense of any
action, suit or proceeding) is asserted by such


                                      II-4

<PAGE>



director,  officer or controlling person in connection with the securities being
registered, the small business issuer will, unless in the opinion of its counsel
the  matter  has been  settled by  controlling  precedent,  submit to a court of
appropriate  jurisdiction  the question  whether such  indemnification  by it is
against public policy as expressed in the Securities Act and will be governed by
the final adjudication of such issue.

                                   SIGNATURES

     In accordance  with the  requirements  of the  Securities  Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements  for filing on Form SB-2 and authorized  this  registration
statement  to be  signed  on its  behalf  by the  undersigned,  in the  City  of
Wilmington, State of Delaware, on September 24, 1997.

                                           DELAWARE FIRST FINANCIAL CORPORATION


                                       By: /s/
                                           ------------------------------------
                                           Ronald P. Crouch
                                             Director, President and Chief
                                             Executive Officer
                                             (Duly Authorized Representative)



                                POWER OF ATTORNEY

     We, the  undersigned  Directors of Delaware First  Financial  Corporation.,
hereby  severally  constitute and appoint  Ronald P. Crouch,  with full power of
substitution,  our true and lawful  attorney and agent, to do any and all things
in our names in the capacities  indicated below which said Ronald P. Crouch, may
deem necessary or advisable to enable Delaware First Financial  Corporation.  to
comply with the Securities Act of 1933, as amended,  and any rules,  regulations
and requirements of the Securities and Exchange  Commission,  in connection with
the  registration  of  Delaware  First  Financial  Corporation.   common  stock,
including  specifically,  but not limited to, power and authority to sign for us
in our names in the capacities  indicated below, the registration  statement and
any and all amendments  (including  post-effective  amendments)  thereto; and we
hereby ratify and confirm all that said Ronald P. Crouch shall do or cause to be
done by virtue thereof.


                                      II-5



<PAGE>





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


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

/s/                               President, Chief                  9/17/97
- ------------------------          Executive Officer                 -------
Ronald P. Crouch                  and Director

/s/                               Executive Vice President          9/17/97
- ------------------------          Chief Operating Officer           -------
Jerome P. Arrison                 and Treasurer

/s/                               Chairman                          9/17/97
- ------------------------                                            -------
J. Bayard Cloud

/s/                               Vice Chairman                     9/17/97
- ------------------------                                            -------
Ernest J. Peoples

/s/                               Director                          9/17/97
- ------------------------                                            -------
Dr. William R. Baldt

/s/                               Director                          9/17/97
- ------------------------                                            -------
Thomas B. Cloud

/s/                               Director                          9/17/97
- ------------------------                                            -------
Larry D. Gehrke

/s/                               Director                          9/17/97
- ------------------------                                            -------
Alan B. Levin

/s/                               Director                          9/17/97
- ------------------------                                            -------
Dr. Robert L. Schweitzer





                                      II-6


<PAGE>



As filed with the Securities and Exchange Commission on September 29, 1997.
                                                 Registration No. 333-__________


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



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549




                                   ----------



                                    EXHIBITS
                                       TO
                                    FORM SB-2

                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933



                                   ----------






                      Delaware First Financial Corporation.
             (Exact name of registrant as specified in its charter)







                                                                     Exhibit 1.1


                            TRIDENT SECURITIES, INC.
                         4601 SIX FORKS ROAD, SUITE 400
                          RALEIGH, NORTH CAROLINA 27609
                            TELEPHONE (919) 781-8900
                            FACSIMILE (919) 787-1670
                                  June 16, 1997

Board of Directors
Ninth Ward Savings Bank, FSB
400 Delaware Avenue
Wilmington, DE 19801


RE: Conversion Stock Marketing and Proxy Solicitation Services



Gentlemen:

This  letter sets forth the terms of the  proposed  engagement  between  TRIDENT
Securities,  Inc.  ("TRIDENT")  and Ninth Ward  Savings  Bank,  FSB (the "Bank")
concerning our investment  banking services in connection with the conversion of
the Bank from a mutual to a capital stock form of organization.

TRIDENT is prepared to assist the Bank in  connection  with the  offering of its
shares of common stock during the subscription  offering and community  offering
as such terms are defined in the Bank's Plan of  Conversion.  The specific terms
of the services contemplated  hereunder shall be set forth in a definitive sales
agency agreement (the ("Agreement")  between TRIDENT and the Bank to be executed
on the  date the  offering  circular/prospectus  is  declared  effective  by the
appropriate  regulatory  authorities.   The  price  of  the  shares  during  the
subscription  offering and community  offering will be the price  established by
the Bank's Board of Directors,  based upon an independent  appraisal as approved
by the  appropriate  regulatory  authorities,  provided  such price is  mutually
acceptable to TRIDENT and the Bank.

In connection with the  subscription  offering and community  offering,  TRIDENT
will act as  financial  advisor and exercise its best efforts to assist the Bank
in the sale of its common stock during the  subscription  offering and community
offering.  Additionally,  TRIDENT may enter into  agreements with other National
Association  of  Securities  Dealers,  Inc.,  ("NASD")  member  firms  to act as
selected  dealers,  assisting in the sale of the common  stock.  TRIDENT and the
Bank will  determine a selected  dealers to assist the Bank during the community
offering. At the appropriate time, TRIDENT in conjunction with its counsel, will
conduct an  examination  of the  relevant  documents  and records of the Bank as
TRIDENT  deems  necessary  and  appropriate.  The Bank will make all  documents,
records  and other  information  deemed  necessary  by  TRIDENT  or its  counsel
available to them upon request.

For its services hereunder,  TRIDENT will receive the following compensation and
reimbursement Film the Bank:



<PAGE>



TRIDENT SECURITIES INC.
Board of Directors
June 16, 1997
Page 2


     1.   A Proxy  Solicitation  and  Conversion  Center  Management  fee in the
          amount of $10,000.


     2.   A commission equal to one and one half percent (1.5%) of the aggregate
          dollar amount of capital stock sold in the  subscription and community
          offerings, excluding any shares of conversion stock sold to the Bank's
          directors,   executive   officers  and  the  employee   benefit  plan.
          Additionally,  commissions  will be excluded  on those  shares sold to
          "associates" of the Bank's directors and executive officers.  The term
          "associates"  as used herein shall have the same meaning as that found
          in the Bank's Plan of Conversion.

     3.   For  stock  sold  by  other  NASD  member  firms   selected   dealer's
          agreements,  the  commission  shall not exceed a fee to be agreed upon
          jointly by TRIDENT and the Bank to reflect market  requirements at the
          time of the stock allocation in a Syndicated Community Offering.

     4.   The  foregoing  fees and  commissions  are to be payable to TRIDENT at
          closing as defined in the  Agreement  to be entered  into  between the
          Bank and TRIDENT.

     5.   TRIDENT shall be reimbursed for allocable  expenses  incurred by them,
          including  legal fees,  whether or not the  Agreement is  consummated.
          TRIDENT 's  out-of-pocket  expenses  will not exceed  $10,000  and its
          legal fees will not exceed $27,500. The Bank will forward to TRIDENT a
          check in the  amount of $2,000 as an  advance  payment  to defray  the
          allocable expenses of TRIDENT.

It  further  is  understood  that the Bank  will pay all other  expenses  of the
conversion  including but not limited to its attorneys'  fees, NASD filing fees,
and filing and registration  fees and fees of either TRIDENT's  attorneys or the
attorneys  relating to any required  state  securities  law  filings,  telephone
charges, air freight, rental equipment,  supplies,  transfer agent charges, fees
relating  to  auditing  and  accounting  and  costs of  printing  all  documents
necessary in connection with the foregoing.

For  purposes of TRIDENT's  obligation  to file  certain  documents  and to make
certain representations to the NASD in connection with the conversion,  the Bank
warrants that: (a) the Bank has not privately  placed any securities  within the
last 18 months;  (b) there  have been no  material  dealings  within the last 12
months  between  the  Bank and any  NASD  member  or any  person  related  to or
associated  with any such  member;  (c) none of the officers or directors of the
Bank has any  affiliation  with the NASD;  (d)  except as  contemplated  by this
engagement  letter  with  TRIDENT,  the  Bank  has no  financial  or  management
consulting  contracts  outstanding  with any other person;  (e) the Bank has not
granted TRIDENT a right of first refusal with respect to the underwriting of any
future  offering  of the Bank  stock;  and (f)  there  has been no  intermediary
between  TRIDENT  and the Bank in  connection  with the public  offering  of the
Bank's  shares,  and no person is being  compensated in any manner for providing
such service.

The Bank agrees to indemnify and hold harmless TRIDENT and each person,  if any,
who controls the firm against all losses, claims, damages or liabilities,  joint
or several and all legal or other



<PAGE>



TRIDENT SECURITIES INC.
Board of Directors
June 16, 1997
Page 3


expenses  reasonably  incurred by them in connection with the  investigation  or
defense thereof (collectively, "Losses"), to which they may become subject under
the securities laws or under the common law, that arise out of or are based upon
the  conversion  or the  engagement  hereunder  of  TRIDENT.  If  the  foregoing
indemnification  is unavailable for any reason, the Bank agrees to contribute to
such Losses in the  proportion  that its  financial  interest in the  conversion
bears to that of the indemnified  parties. If the Agreement is entered into with
respect to the common stock to be issued in the  conversion,  the Agreement will
provide  for  indemnification,  which will be in  addition  to any  rights  that
TRIDENT or any other indemnified party may have at common law or otherwise.  The
indemnification   provision  of  this   paragraph  will  be  superseded  by  the
indemnification  provisions  of the  Agreement  entered  into  by the  Bank  and
TRIDENT.

This letter is merely a statement of intent and is not a binding legal agreement
except as to  paragraph  (5) above with regard to the  obligation  to  reimburse
TRIDENT for  allocable  expenses to be incurred  prior to the  execution  of the
Agreement and the indemnity described in the preceding paragraph.  While TRIDENT
and the Bank agree in principle  to the  contents  hereof and propose to proceed
promptly,  and in good faith, to work out the  arrangements  with respect to the
proposed offering,  any legal obligations  between TRIDENT and the Bank shall be
only as set forth in a duly executed Agreement.  Such Agreement shall be in form
and content  satisfactory to TRIDENT and the Bank, as well as their counsel, and
TRIDENT's obligations  thereunder shall be subject to, among other things, there
being in  TRIDENT's  opinion no  material  adverse  change in the  condition  or
obligations of the Bank or no market  conditions  which might render the sale of
the shares by the Bank hereby contemplated inadvisable.

Please  acknowledge  your  agreement  to the  foregoing  by  signing  below  and
returning to TRIDENT one copy of this letter  along with the advance  payment of
$2,000.  This proposal is open for your  acceptance  for a period of thirty (30)
days from the date hereof.



                                                  Yours very truly,


                                                  TRIDENT SECURITIES, INC.

                                                  By:
                                                      --------------------------
                                                      R. Lee Burrows, Jr.
                                                      Managing Director






Agreed and accepted to this _____ day
of ________ ,1997

Ninth Ward Savings Bank, FSB

By:  ________________
     Ronald P. Crouch
     President

RLB/cs



<PAGE>


                          NINTH WARD SAVINGS BANK, FSB

                              Trident's Fee Matrix



Assumptions:

          $9.9 Million Offering ( Super-Max )

          8% ESOP ($792,000) on which no sales commission is charged

          $750,000  Estimated  Insider Purchases on which no sales commission is
          charged

o    No  commissions  payable  on  shares  purchased  by  Officers,   Directors,
     Employees,  Employee  Benefit  Plans  (including  the ESOP) or such persons
     designated as "Associates" as defined in Ninth Ward's Plan of Conversion.

o    1.50% sales  commissions  payable on shares  sold  during the  subscription
     and/or community offerings.


$9,900,000
- - 792,000  ESOP
- - 750,000  Insider Purchases
- ---------
$8,358,000 x 1.5% Sales Commission = $125,370


$125,370  Sales Commission



Total  Commission  Payable to TRIDENT is $125,370  or 1.27% of the $9.9  million
offering size.


o    Management  fee of $10,000 for Proxy  Solicitation  and  Conversion  Center
     Management

o    TRIDENT's  underwriter's  counsel fee and out of pocket  expenses  will not
     exceed $37,500.



                                                                     EXHIBIT 3.1


                          CERTIFICATE OF INCORPORATION
                                       OF
                      DELAWARE FIRST FINANCIAL CORPORATION


                                    ARTICLE I
                                      Name

     The name of the  corporation is DELAWARE FIRST FINANCIAL  CORPORATION  (the
"Corporation").


                                   ARTICLE II
                                Registered Office

     The address of the Corporation's registered office in the State of Delaware
is Corporation  Service  Company,  1013 Centre Road,  Wilmington,  County of New
Castle,  Delaware 19805. The name of the Corporation's  registered agent at such
address is the Corporation Service Company.


                                   ARTICLE III
                               Purpose and Powers

     The purpose of the  Corporation  is to engage in any lawful act or activity
for which a corporation  may be organized  under the General  Corporation Law of
Delaware.


                                   ARTICLE IV
                                  Capital Stock

     SECTION 1. Authorized  Shares. The total number of shares of all classes of
stock which the Corporation  shall have authority to issue is 3,500,000  shares,
divided into two classes  consisting of 3,000,000  shares of Common  Stock,  par
value $0.01 per share ("Common  Stock"),  and 500,000 shares of Preferred Stock,
par value $0.01 per share ("Preferred Stock"). The Board of Directors shall have
authority  by  resolution  to issue  shares of Common Stock from time to time on
such terms as it may determine.  The Board of Directors  shall have authority by
resolution  to issue the  shares of  Preferred  Stock  from time to time on such
terms as it may  determine  and to divide the  Preferred  Stock into one or more
series and, in connection with the creation of any such series, to determine and
fix by the  resolution  or  resolutions  providing  for the  issuance  of shares
thereof:


<PAGE>



          (a) the distinctive  designation of such series,  the number of shares
     which shall  constitute  such  series,  which  number may be  increased  or
     decreased (but not below the number of shares then  outstanding)  from time
     to time by action of the Board of Directors,  and the stated value thereof,
     if different from the par value thereof;

          (b) the dividend rate, the times of payment of dividends on the shares
     of such series,  whether  dividends  shall be cumulative,  and, if so, from
     what date or dates,  and the  preference or relation  which such  dividends
     will  bear to the  dividends  payable  on any  shares of stock of any other
     class or any other series of this class;

          (c) the  price or prices at  which,  and the terms and  conditions  on
     which, the shares of such series may be redeemed;

          (d) whether or not the shares of such series  shall be entitled to the
     benefit of a  retirement  or sinking  fund to be applied to the purchase or
     redemption  of such shares and, if so entitled  the amount of such fund and
     the terms and provisions relative to the operation thereof;

          (e)  whether or not the  shares of such  series  shall be  convertible
     into, or exchangeable  for, any other shares of stock of the Corporation or
     any other securities and, if so convertible or exchangeable, the conversion
     price or prices, or the rates of exchange,  and any adjustments thereof, at
     which such  conversion  or  exchange  may be made,  and any other terms and
     conditions of such conversion or exchange;

          (f) the rights of the shares of such series in the event of  voluntary
     or  involuntary  liquidation,   dissolution  or  winding  up  or  upon  any
     distribution of the assets of the Corporation;

          (g) whether or not the shares of such series shall have  priority over
     or parity  with or be junior to the shares of any other  class or series in
     any respect, or shall be entitled to the benefit of limitations restricting
     (i) the creation of indebtedness of the  Corporation,  (ii) the issuance of
     shares of any  other  class or series  having  priority  over or being on a
     parity with the shares of such series in any respect,  or (iii) the payment
     of dividends  on, the making of other  distributions  in respect of, or the
     purchase  or  redemption  of shares of any other  class or series on parity
     with or ranking  junior to the  shares of such  series as to  dividends  or
     assets,  and the terms of any such  restrictions,  or any other restriction
     with  respect  to  shares of any  other  class or series on parity  with or
     ranking junior to the share of such series in any respect;


                                       2


<PAGE>



          (h) whether such series shall have voting  rights,  in addition to any
     voting rights provided by law, and, if so, the terms of such voting rights,
     which may be general or limited; and

          (i)  any  other   powers,   preferences,   privileges,   and  relative
     participating,  optional,  or other special rights of such series,  and the
     qualifications, limitations or restrictions thereof, to the full extent now
     or hereafter permitted by law.

     The powers,  preferences  and  relative  participating,  optional and other
special  rights  of each  series of  Preferred  Stock,  and the  qualifications,
limitations or  restrictions  thereof,  if any, may differ from those of any and
all  other  series at any time  outstanding.  All  shares  of any one  series of
Preferred Stock shall be identical in all respects with all other shares of such
series,  except  that  shares of any one series  issued at  different  times may
differ as to the dates from which dividends thereon shall be cumulative.

     SECTION 2. Rights of Holders of Common  Stock.  Each holder of Common Stock
shall be entitled  to one vote for each share of Common  Stock held of record on
all matters on which stockholders generally are entitled to vote. Subject to the
provisions of law and the rights of the holders of the  Preferred  Stock and any
other class or series of stock  having a  preference  as to  dividends  over the
Common Stock then outstanding, dividends may be paid on the Common Stock at such
times and in such  amounts as the Board of  Directors  may  determine.  Upon the
dissolution,   liquidation  or  winding  up  of  the   Corporation,   after  any
preferential amounts to be distributed to the holders of the Preferred Stock and
any other class or series of stock  having a  preference  over the Common  Stock
then  outstanding  have been paid or  declared  and set apart for  payment,  the
holders of the Common  Stock  shall be  entitled  to receive  all the  remaining
assets of the Corporation available for distribution to its stockholders ratably
in proportion to the number of shares held by them, respectively.

     There shall be no  cumulation of votes for the election of Directors or for
any other purpose.

     Every share of Common Stock shall have the same relative  rights as, and be
identical in all respects with, all the other shares of Common Stock.


                                    ARTICLE V
                              Business Combinations

     The provisions of Section 203 of the Delaware  General  Corporation  Law or
any successor provision shall govern the Corporation.


                                       3


<PAGE>



                                   ARTICLE VI
                               Board of Directors

     SECTION 1. Number.  The business  and affairs of the  Corporation  shall be
managed  under the  direction  of the Board of Directors  which,  subject to any
right of the holders of any series of Preferred Stock then  outstanding to elect
additional  Directors under specified  circumstances,  shall consist of not less
than five nor more than 15 persons.  The exact  number of  Directors  within the
minimum and maximum  limitations  specified in the preceding  sentence  shall be
fixed  from  time to time by the Board of  Directors  pursuant  to a  resolution
adopted by a majority of the entire Board of Directors.

     SECTION 2. Terms.  Beginning with the first annual meeting of  stockholders
held  after  the  filing  of this  Certificate  of  Incorporation,  the Board of
Directors,  other than  those who may be elected by the  holders of any class or
series of stock  having a  preference  over the Common  Stock as to dividends or
upon  liquidation,  shall be divided into three  classes,  class I, class II and
class III,  as nearly  equal in number as  possible.  The terms of office of the
classes of  Directors  elected at the initial  annual  meeting  shall  expire as
follows: the term of office of class I will expire at the 1998 Annual Meeting of
Stockholders,  the term of  office of class II will  expire  at the 1999  Annual
Meeting of  Stockholders  and the term of office of class III will expire at the
2000 Annual  Meeting of  Stockholders.  At each Annual  Meeting of  Stockholders
following such initial classification and election, Directors elected to succeed
those  Directors  whose  terms  expire  shall be elected for a term of office to
expire at the third  succeeding  Annual  Meeting  of  Stockholders  after  their
election.

     SECTION 3.  Stockholder  Nomination  of  Director  Candidates.  Stockholder
nominations  for the election of Directors shall be given in the manner provided
in the Bylaws of the Corporation.

     SECTION 4. Newly Created Directorships and Vacancies. Subject to the rights
of the  holders of any series of  Preferred  Stock then  outstanding,  Directors
serving  in newly  created  Directorships  resulting  from any  increase  in the
authorized  number of  Directors  shall serve  until the next Annual  Meeting of
Stockholders.  Vacancies  on  the  Board  of  Directors  resulting  from  death,
resignation,  retirement,  disqualification,  removal from office or other cause
shall  be  filled  by a  majority  vote of the  Directors  then in  office,  and
Directors so chosen shall hold office for a term expiring at the Annual  Meeting
of  Stockholders  at which the term of the class to which they have been elected
expires.  No  decrease  in the  number of  Directors  constituting  the Board of
Directors shall shorten the term of any incumbent Director.

     SECTION 5 . Removal or Retirement.

          (a)  Subject to the rights of the  holders of any series of  Preferred
     Stock then outstanding, any Director, or the entire Board of Directors, may
     be  removed  from  office at any  time,  but only for cause and only by the
     affirmative  vote of the holders of at least 80% of the voting power of all
     of the shares of the Corporation entitled to vote generally in the election
     of Directors, voting together as a single class.


                                       4


<PAGE>



          (b) Directors will be deemed to have retired from the Board within 120
     days of the date upon  which they  retire  from the  trade,  profession  or
     business in which they are principally employed or engaged.  This provision
     shall not apply to any members of the Board who served as  directors of the
     Corporation at the time of its  incorporation  or to directors who have not
     reached normal  retirement age and who have  manifested an intent to become
     reemployed or to continue to engage in professional activities.

     SECTION 6. Initial  Directors.  The names and  addresses of the persons who
are to serve as Directors  until the first  annual  meeting of  stockholders  or
until   their   successors   are   elected   and   qualified   are  as  follows:




Name and Address                               Term
- ----------------                               ----
Dr. William R. Baldt                           1998
 400 Delaware Avenue
 Wilmington, DE  19801

J. Bayard Cloud                                1999
 400 Delaware Avenue
 Wilmington, DE  19801

Thomas B. Cloud                                2000
 400 Delaware Avenue
 Wilmington, DE  19801

Ronald P. Crouch                               1998
 400 Delaware Avenue
 Wilmington, DE  19801

Larry D. Gehrke                                2000
 400 Delaware Avenue
 Wilmington, DE  19801

Alan B. Levin                                  1999
 400 Delaware Avenue
 Wilmington, DE  19801

Ernest J. Peoples                              1998
 400 Delaware Avenue
 Wilmington, DE  19801

Dr. Robert L. Schweitzer                       2000
 400 Delaware Avenue
 Wilmington, DE  19801


                                       5


<PAGE>



                                   ARTICLE VII
                               Stockholder Action

     Any action  required or  permitted to be taken by the  stockholders  of the
Corporation  must be  effected  at a duly  called  annual or special  meeting of
stockholders  of the  Corporation  and may not be  effected  by any  consent  in
writing by such stockholders. Except as otherwise required by law and subject to
the rights of the holders of any class of  preferred  stock  having a preference
over the Common Stock as to dividends or upon  liquidation,  special meetings of
stockholders  of the  Corporation  may be called only by the Board of  Directors
pursuant  to a  resolution  approved  by a  majority  of  the  entire  Board  of
Directors.


                                  ARTICLE VIII
                                Bylaw Amendments

     The Board of Directors  shall have power to make,  alter,  amend and repeal
the Bylaws of the  Corporation  (except so far as the Bylaws of the  Corporation
adopted by the  stockholders  shall otherwise  provide).  Any Bylaws made by the
Board of Directors under the powers conferred hereby may be altered,  amended or
repealed by the Board of Directors or by the stockholders.  Notwithstanding  the
foregoing and anything  contained in this  Certificate of  Incorporation  or the
Bylaws to the  contrary,  Section 2 of  Article  I and  Sections  1 through 5 of
Article II of the  Bylaws  shall not be  altered,  amended  or  repealed  and no
provision  inconsistent  therewith shall be adopted without the affirmative vote
of the  holders  of 80% of all  votes  entitled  to be cast in the  election  of
Directors, voting together as a single class.


                                   ARTICLE IX
                Purchase of Equity Securities of the Corporation

     SECTION 1.  Prevention of "Greenmail".  Any direct or indirect  purchase or
other  acquisition by the  Corporation of any Equity  Security of any class from
any Substantial  Securityholder  who has beneficially  owned such securities for
less than two  years  prior to the date of such  purchase  or any  agreement  in
respect thereof shall,  except as hereinafter  expressly  provided,  require the
affirmative  vote of the holders of at least a majority of all votes entitled to
be cast in the election of Directors,  excluding Voting Stock beneficially owned
by such  Substantial  Securityholder,  voting  together as a single class.  Such
affirmative vote shall be required  notwithstanding the fact that no vote may be
required, or that a lesser percentage may be specified,  by law or any agreement
with any national  securities  exchange,  or otherwise,  but no such affirmative
vote shall be required  with  respect to any  purchase or other  acquisition  of
securities  made as part of a tender or  exchange  offer by the  Corporation  to
purchase  securities  of the same class made on the same terms to all holders of
such securities and complying with the applicable requirements of the Securities
Exchange Act of 1934 and the rules and regulations thereunder (or any subsequent
provisions replacing such Act, rules or regulations).


                                       6


<PAGE>



     SECTION 2. Certain Definitions. For the purposes of this Article IX:

          (a) A "Person" shall mean any individual,  firm,  corporation or other
     entity.

          (b) "Substantial Securityholder" shall mean any person (other than the
     Corporation  or any  corporation of which a majority of any class of Equity
     Security  is owned,  directly or  indirectly,  by the  Corporation)  who or
     which:

               (i) is the  beneficial  owner,  directly or  indirectly,  of five
          percent or more of the class or securities to be acquired;

               (ii) is an  Affiliate of the  Corporation  and at any time within
          the two-year period  immediately prior to the date in question was the
          beneficial owner,  directly or indirectly,  of five percent or more of
          the class of securities to be acquired;

               (iii) is an assignee or has otherwise  succeeded to any shares of
          the class of securities  to be acquired  which were at any time within
          the  two-year  period  immediately  prior  to  the  date  in  question
          beneficially owned by a Substantial Securityholder, if such assignment
          or succession  shall have  occurred in the course of a transaction  or
          transactions not involving a public offering within the meaning of the
          Securities Act of 1933.

          (c) A person  shall be a  "beneficial  owner" of any  security  of any
     class of the Corporation:

               (i) which such person or any of its  Affiliates or Associates (as
          hereinafter defined) beneficially owns, directly or indirectly;

               (ii) which such person or any of its Affiliates or Associates has
          (A)  the  right  to  acquire   (whether  such  right  is   exercisable
          immediately  or only  after  the  passage  of time),  pursuant  to any
          agreement,  arrangement  or  understanding  or upon  the  exercise  of
          conversion rights, exchange rights, warrants or options, or otherwise,
          or (B) any right to vote  pursuant to any  agreement,  arrangement  or
          understanding; or

               (iii) which is beneficially owned, directly or indirectly, by any
          such  person  with  which  such  person  or any of its  Affiliates  or
          Associates has any agreement,  arrangement  or  understanding  for the
          purpose of acquiring, holding, voting or disposing any security of any
          class of the Corporation.


                                       7


<PAGE>



          (d) For the purposes of determining  whether a person is a Substantial
     Securityholder  pursuant to  paragraph  (b) of this Section 2, the relevant
     class of  securities  outstanding  shall be  deemed  to  comprise  all such
     securities  deemed  owned  through  application  of  paragraph  (c) of this
     Section 2, but shall not include  other  securities of such class which may
     be issuable  pursuant to any agreement,  arrangement or  understanding,  or
     upon exercise of conversion rights, warrants or options, or otherwise.

          (e)  "Affiliate"  or "Associate"  shall have the  respective  meanings
     ascribed to such terms in Rule 12b-2 of the General  Rules and  Regulations
     under the  Securities  Exchange  Act of 1934,  as in effect on December 31,
     1996.

          (f) "Equity  Security" shall have the meaning ascribed to such term in
     Section  3(a)(11) of the  Securities  Exchange Act of 1934, as in effect on
     December 31, 1996.


                                    ARTICLE X
                              Acquisition of Stock

     Notwithstanding  anything contained in this Certificate of Incorporation to
the contrary:

     SECTION 1.  Restriction.  No person shall  directly or indirectly  offer to
acquire or acquire the beneficial ownership of more than 10% of any class of any
equity security of the  Corporation.  This limitation shall not apply to any tax
qualified employee stock benefit plan of the Corporation.

     In the event shares are acquired in violation of this Article X, all shares
beneficially  owned by any person in excess of 10% shall be  considered  "excess
shares"  and 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 matters
submitted to the stockholders for a vote.

     SECTION 2.  Certain  Definitions.  For the  purposes of this Article X, the
following definitions apply:

          (a) The term  "person"  includes  an  individual,  a group  acting  in
     concert,  a  corporation,  a  partnership,  an  association,  a joint stock
     company, a trust, and any unincorporated organization or similar company, a
     syndicate or any other group formed for the purpose of  acquiring,  holding
     or disposing of securities of the Corporation.

          (b) The term "offer" includes every offer to buy or otherwise acquire,
     solicitation  of an  offer  to  sell,  tender  offer  for,  or  request  or
     invitation for tenders of, a security or interest in a security for value.


                                       8


<PAGE>



          (c) The term  "acquire"  includes every type of  acquisition,  whether
     effected by purchase, exchange, operation of law or otherwise.

          (d) The term "acting in concert" means (i) knowing  participation in a
     joint activity or conscious  parallel  action towards a common goal whether
     or not pursuant to an express  agreement,  or (ii) a combination or pooling
     of voting or other  interests  in the  securities  of an issuer or a common
     purpose pursuant to any contract, understanding, relationship, agreement or
     other arrangement, whether written or otherwise.


                                   ARTICLE XI
                               Director Liability

     No Director of officer  acting in the capacity of a Director or  performing
duties  as  Director  shall  be  personally  liable  to the  Corporation  or any
stockholder  for monetary  damages for a breach of fiduciary duty as a Director,
except for any matter in respect of which such  Director or officer  acting as a
Director  shall be liable  under  Section  174 of Title 8 of the  Delaware  Code
(relating to the Delaware Corporation Law) or any amendment thereto or successor
provision  thereto or shall be liable by reason that, in addition to any and all
other  requirements  for such liability,  he (i) shall have breached his duty of
loyalty to the  Corporation  or its  stockholders,  (ii) shall not have acted in
good  faith or, in failing to act,  shall not have  acted in good  faith,  (iii)
shall  have  acted in a manner  involving  intentional  misconduct  or a knowing
violation of law or, in failing to act,  shall have acted in a manner  involving
intentional  misconduct or a knowing violation of law or (iv) shall have derived
an improper personal benefit.  Neither the Amendment nor repeal of this Article,
nor  the  adoption  of  any  provision  of  the  Certificate  of   Incorporation
inconsistent  with this  Article,  shall  eliminate or reduce the effect of this
Article  in respect of any  matter  occurring,  or any cause of action,  suit or
claim,  that,  but for  this  Article,  would  accrue  or  arise,  prior to such
amendment, repeal or adoption of an inconsistent provision.


                                   ARTICLE XII
                   Amendments to Certificate of Incorporation

     Notwithstanding  any other  provisions of this Certificate of Incorporation
or the Bylaws of the  Corporation  (and  notwithstanding  the fact that a lesser
percentage  may be specified by law, this  Certificate of  Incorporation  or the
Bylaws of the Corporation),  the affirmative vote of the holders of at least 80%
of all votes entitled to be cast in the election of Directors,  voting  together
as a single class, shall be required to amend or repeal, or adopt any provisions
inconsistent  with,  Articles V, VI, VII,  VIII,  IX or this Article XII of this
Certificate of Incorporation.


                                       9


<PAGE>



                                  ARTICLE XIII
                          Certain Business Combinations

     SECTION 1. Vote Required for Certain Business Combinations.

          (a) Higher Vote for Certain  Business  Combinations.  Unless otherwise
     required by law, in addition  to any  affirmative  vote  required by law or
     this Certificate of  Incorporation  or the Bylaws of the  Corporation,  and
     except as otherwise expressly provided in Section 2 of this Article XIII, a
     Business  Combination  with, or proposed by or on behalf of, any Interested
     Stockholder or any Affiliate or Associate of any Interested  Stockholder or
     any person who after such  Business  Combination  would be an  Affiliate or
     Associate of such Interested Stockholder, shall require the approval of the
     Board of Directors and the affirmative  vote of the holders of at least 80%
     of the voting power of the then outstanding Voting Stock which is not owned
     by the  Interested  Stockholder  or any  Affiliate  or  Associate  of  such
     Interested   Stockholder.   Such   affirmative   vote  shall  be   required
     notwithstanding  the fact  that no vote may be  required,  or that a lesser
     percentage  may be specified,  by law or in any agreement with any national
     securities exchange or otherwise.

          (b)   Definition  of  "Business   Combination".   The  term  "Business
     Combination" as used in this Article XIII shall mean:

               (i)  any  merger,   consolidation   or  share   exchange  of  the
          Corporation or any Subsidiary  with (A) any Interested  Stockholder or
          (B)  any  other  corporation  (whether  or not  itself  an  Interested
          Stockholder) which is, or after such merger or consolidation would be,
          an Affiliate or Associate of an Interested Stockholder;

               (ii) any sale, lease,  exchange,  mortgage,  pledge,  transfer or
          other  disposition (in one  transaction or a series of  transactions),
          except  proportionately  as a stockholder of such  corporation,  to or
          with any  Interested  Stockholder or any Affiliate or Associate of any
          Interested  Stockholder  of  any  assets  of  the  Corporation  or any
          Subsidiary  having an  aggregate  Market Value equal to 10% or more of
          either the aggregate market value of all the assets of the Corporation
          determined on a  consolidated  basis or the aggregate  market value of
          all of the outstanding stock of the Corporation;

               (iii) any  transaction  which results in the issuance or transfer
          by the  Corporation or any Subsidiary (in one  transaction or a series
          of   transactions)  of  any  securities  of  the  Corporation  or  any
          Subsidiary to any Interested Stockholder or any Affiliate or Associate
          of any  Interested  Stockholder  except (A) pursuant to the  exercise,
          exchange or conversion of securities exercisable for, exchangeable for
          or convertible into stock


                                       10


<PAGE>



          of the Corporation or any Subsidiary which securities were outstanding
          prior to the time the Interested Stockholder became such, (B) pursuant
          to a dividend or distribution paid or made, or the exercise,  exchange
          or conversion  of  securities  exercisable  for,  exchangeable  for or
          convertible  into stock of the  Corporation  or any  Subsidiary  which
          security is  distributed  pro rata to all holders of a class or series
          of  stock of the  Corporation  subsequent  to the time the  Interested
          Stockholder  became  such,  (C)  pursuant to an exchange  offer by the
          Corporation to purchase stock made on the same terms to all holders of
          such  stock  or  (D)  any   issuance  or  transfer  of  stock  by  the
          Corporation,  provided, however, that in no case under (B) through (D)
          above  shall  there be an  increase  in the  Interested  Stockholder's
          proportionate  share  of the  stock  of any  class  or  series  of the
          Corporation or of the Voting Stock of the Corporation;

               (iv) the adoption of any plan or proposal for the  liquidation or
          dissolution of the  Corporation  or any  Subsidiary  proposed by or on
          behalf of an Interested  Stockholder  or any Affiliate or Associate of
          any Interested Stockholder; or

               (v) any  reclassification  of securities  (including  any reverse
          stock split), or recapitalization  of the Corporation,  or any merger,
          consolidation  or share  exchange of the  Corporation  with any of its
          Subsidiaries or any other transaction  (whether or not with or into or
          otherwise involving an Interested  Stockholder) which in any such case
          has  the  effect,   directly  or   indirectly,   of   increasing   the
          proportionate  share of the outstanding  shares of any class of equity
          or convertible  securities of the Corporation or any Subsidiary  which
          is directly or indirectly  owned by any Interested  Stockholder or any
          Affiliate or Associate of any Interested Stockholder;

               (vi) any transaction  involving the Corporation or any Subsidiary
          which has the  effect,  directly  or  indirectly,  of  increasing  the
          proportionate   share  of  the  stock  of  any  class  or   securities
          convertible  into  the  stock  of any  class  or  series  owned by the
          Interested Stockholder of the Corporation or of any Subsidiary, except
          as a result of immaterial  changes due to fractional share adjustments
          or as a result of any  purchase or  redemption  of any shares of stock
          not caused, directly or indirectly, by the Interested Stockholder; or

               (vii) any receipt by the  Interested  Stockholder of the benefit,
          directly or indirectly  (except  proportionately  as a stockholder  of
          such  corporation) of any loans,  advances,  guarantees,  pledges,  or
          other  financial  benefits  (other than those  expressly  permitted in
          subparagraphs  (i)-(vi)  above) provided by or through the Corporation
          or any Subsidiary.


                                       11


<PAGE>



     SECTION 2. When Higher Vote is Not Required. The provisions of Section 1 of
this  Article  XIII  shall  not  be  applicable  to  any   particular   Business
Combination,  and such Business  Combination shall require only such affirmative
vote as is  required  by law and any other  provisions  of this  Certificate  of
Incorporation  or the  bylaws  of  the  Corporation,  if  all of the  conditions
specified in either the following paragraphs (a) or (b) are met:

          (a) Approval by  Disinterested  Directors.  The  Business  Combination
     shall have been approved by a majority of the Disinterested Directors.

          (b) Price and Procedure Requirements.  All of the following conditions
     shall have been met:

               (1) Minimum  Price  Requirements.  With respect to every class or
          series  of  Voting  Stock  of the  Corporation,  whether  or  not  the
          Interested Stockholder has previously acquired beneficial ownership of
          any shares of such class or series of Voting Stock:

                    (i) The  aggregate  amount  of the cash and the Fair  Market
               Value  as of  the  date  of  the  consummation  of  the  Business
               Combination of  consideration  other than cash to be received per
               share by holders  of Common  Stock in such  Business  Combination
               shall be at least equal to the higher of the following:

                         (A)  (if   applicable)  the  highest  per  share  price
                    (including  any brokerage  commissions,  transfer  taxes and
                    soliciting  dealers'  fees)  paid  by or on  behalf  of  the
                    Interested  Stockholder  for any  share of  Common  Stock in
                    connection   with   the   acquisition   by  the   Interested
                    Stockholder  of  beneficial  ownership  of  shares of Common
                    Stock (1) within the two-year  period  immediately  prior to
                    the  first  public  announcement  of  the  proposal  of  the
                    Business  Combination (the  "Announcement  Date"), or (2) in
                    the  transaction or series of related  transactions in which
                    it became an Interested Stockholder, whichever is higher, in
                    either  case as adjusted  for any  subsequent  stock  split,
                    stock dividend, subdivision or reclassification with respect
                    to Common Stock; and

                         (B) the Fair Market  Value per share of Common Stock on
                    the Announcement Date or on the date on which the Interested
                    Stockholder  became an Interested  Stockholder  (such latter
                    date  is   referred   to  in  this   Article   XIII  as  the
                    "Determination Date"),  whichever is higher, as adjusted for
                    any subsequent stock split, stock dividend,


                                       12


<PAGE>



                    subdivision  or  reclassification  with  respect  to  Common
                    Stock.

                    (ii) The  aggregate  amount of the cash and the Fair  Market
               Value  as of  the  date  of  the  consummation  of  the  Business
               Combination of  consideration  other than cash to be received per
               share by  holders  of  shares  of any  other  class or  series of
               outstanding  Voting  Stock shall be at least equal to the highest
               of the following (it being intended that the requirements of this
               paragraph  (b)(ii)  shall be required  to be met with  respect to
               every class or series of outstanding Voting Stock, whether or not
               the Interested  Stockholder has previously acquired any shares of
               a particular class or series of Voting Stock):

                         (A)  (if   applicable)  the  highest  per  share  price
                    (including  any brokerage  commissions,  transfer  taxes and
                    soliciting  dealers'  fees)  paid  by or on  behalf  of  the
                    Interested  Stockholder  for any  shares  of such  class  or
                    series of Voting Stock in connection with the acquisition by
                    the Interested  Stockholder of beneficial  ownership of such
                    shares (1) within the two-year period  immediately  prior to
                    the Announcement Date, or (2) in the transaction in which it
                    became an Interested  Stockholder,  whichever is higher,  in
                    either  case as adjusted  for any  subsequent  stock  split,
                    stock dividend, subdivision or reclassification with respect
                    to such class or series of Voting Stock;

                         (B) (if applicable) the highest preferential amount per
                    share to which the holders of shares of such class or series
                    of Voting Stock are  entitled in the event of any  voluntary
                    or involuntary liquidation, dissolution or winding up of the
                    Corporation; and

                         (C) the Fair  Market  Value per share of such  class or
                    series of Voting  Stock on the  Announcement  Date or on the
                    Determination  Date,  whichever is higher, in either case as
                    adjusted for any  subsequent  stock split,  stock  dividend,
                    subdivision or  reclassification  with respect to such class
                    or series of Voting Stock.

               (2) Other Requirements.

                    (i)  The  consideration  to  be  received  by  holders  of a
               particular class or series of outstanding Voting Stock (including
               Common  Stock)  shall  be in  cash  or in the  same  form  as the


                                       13


<PAGE>



               Interested  Stockholder  has  previously  paid for shares of such
               class or series of Voting Stock.  If the  Interested  Stockholder
               has paid for  shares of any class or series of Voting  Stock with
               varying forms of  consideration,  the form of  consideration  for
               such class or series of Voting  Stock shall be either cash or the
               form used to acquire the  largest  number of shares of such class
               or series of Voting Stock previously acquired by it.

                    (ii)  After  such  Interested   Stockholder  has  become  an
               Interested  Stockholder  and  prior to the  consummation  of such
               Business Combination: (A) except as approved by a majority of the
               Disinterested  Directors,  there  shall  have been no  failure to
               declare and pay at the regular date  therefor  any full  periodic
               dividends   (whether  or  not   cumulative)  on  any  outstanding
               Preferred  Stock;  (B) there shall have been (1) no  reduction in
               the annual rate of dividends  paid on the Common Stock (except as
               necessary to reflect any subdivision of the Common Stock), except
               as approved by a majority of the Disinterested Directors, and (2)
               an  increase in such annual rate of  dividends  as  necessary  to
               reflect any reclassification (including any reverse stock split),
               recapitalization, reorganization or any similar transaction which
               has the effect of reducing  the number of  outstanding  shares of
               the Common  Stock,  unless the failure so to increase such annual
               rate is approved by a majority  of the  Disinterested  Directors;
               and (C) such  Interested  Stockholder  shall  have not become the
               beneficial owner of any additional  shares of Voting Stock except
               as part  of the  transaction  which  results  in such  Interested
               Stockholder  becoming an Interested  Stockholder  or by virtue of
               proportionate stock splits or stock dividends.

                    (iii)  After  such  Interested  Stockholder  has  become  an
               Interested  Stockholder,  such Interested  Stockholder  shall not
               have  received  the  benefit,   directly  or  indirectly  (except
               proportionately  as  a  stockholder),  of  any  loans,  advances,
               guarantees,  pledges  or other  financial  assistance  or any tax
               credits or other tax  advantages  provided by the  Corporation or
               any Subsidiary,  whether in anticipation of or in connection with
               such Business Combination or otherwise.

                    (iv)  A  proxy  or  information   statement  describing  the
               proposed Business Combination and complying with the requirements
               of the  Securities  Exchange  Act  of  1934  and  the  rules  and
               regulations  thereunder (or any subsequent  provisions  replacing
               such  Act,  rules  or   regulations)   shall  be  mailed  to  the
               stockholders  of the  Corporation  at least 30 days  prior to the


                                       14


<PAGE>



               consummation  of such Business  Combination  (whether or not such
               proxy or information  statement is required to be mailed pursuant
               to such Act or subsequent provisions).

                    (v)  After  such   Interested   Stockholder  has  become  an
               Interested  Stockholder,  such Interested  Stockholder  shall not
               have  made any  major  change in the  Corporation's  business  or
               capital  structure  without  the  approval  of a majority  of the
               Disinterested Directors.

     SECTION 3. Certain Definitions. For the purpose of this Article XIII:

          (a) A  "person"  shall  mean  any  individual  or  firm,  corporation,
     partnership,  limited  partnership,  joint venture,  trust,  unincorporated
     association,   government  or  any  political   subdivision  or  agency  or
     instrumentality of a government or other entity and shall include any group
     comprised  of any person and any other  person with whom such person or any
     Affiliate  or Associate of such person has any  agreement,  arrangement  or
     understanding,  directly  or  indirectly,  for the  purpose  of  acquiring,
     holding, voting or disposing of Voting Stock.

          (b)  "Interested  Stockholder"  shall mean any person  (other than the
     Corporation or any Subsidiary) who or which:

               (i) is the beneficial  owner,  directly or indirectly,  of Voting
          Stock  entitled to cast more than 15% of the votes in the  election of
          Directors;  is an Affiliate or Associate of the Corporation and at any
          time  within  the  two-year  period  immediately  prior to the date in
          question was the beneficial owner,  directly or indirectly,  of 15% or
          more of the  combined  voting  power  of the then  outstanding  Voting
          Stock; or

               (ii) is an assignee of or has  otherwise  succeeded to any shares
          of Voting  Stock  which were at any time  within the  two-year  period
          immediately  prior to the date in question  beneficially  owned by any
          Interested  Stockholder,  if such assignment or succession  shall have
          occurred in the course of a transaction or series of transactions  not
          involving a public  offering  within the meaning of the Securities Act
          of 1933.

          (c) A person shall be a "beneficial owner" of any Voting Stock:

               (i) which  such  person or any of its  Affiliates  or  Associates
          beneficially owns, directly or indirectly;


                                       15


<PAGE>



               (ii) which such person or any of its Affiliates or Associates has
          (A)  the  right  to  acquire   (whether  such  right  is   exercisable
          immediately  or only  after  the  passage  of time),  pursuant  to any
          agreement,  arrangement  or  understanding  or upon  the  exercise  of
          conversion rights, exchange rights, warrants or options, or otherwise,
          or (B)  the  right  to vote  or  direct  the  voting  pursuant  to any
          agreement,  arrangement or understanding,  or (C) the right to dispose
          of or direct the disposition of pursuant to any agreement, arrangement
          or understanding; or

               (iii) which is beneficially owned, directly or indirectly, by any
          other  person  with  which  such  person or any of its  Affiliates  or
          Associates has any agreement,  arrangement  or  understanding  for the
          purpose of  acquiring,  holding,  voting or disposing of any shares of
          Voting Stock.

          (d) For the purpose of  determining  whether a person is an Interested
     Stockholder  pursuant  to  paragraph  (b) of this  Section 3, the number of
     shares of Voting Stock deemed to be outstanding shall include shares deemed
     owned through  application of paragraph (c) of this Section 3 but shall not
     include any other shares of Voting Stock which may be issuable  pursuant to
     any agreement, arrangement or understanding, or upon exercise of conversion
     rights, warrants or options, or otherwise.

          (e)  "Affiliate"  or "Associate"  shall have the  respective  meanings
     ascribed to such terms in Rule 12b-2 of the General  Rules and  Regulations
     under the  Securities  Exchange  Act of 1934,  as in effect on December 31,
     1996,  except that the Corporation or any Subsidiary shall not be deemed to
     be an Affiliate or an Associate of any Interested Stockholder.

          (f)  "Subsidiary"  means any  corporation  of which a majority  of any
     class  of  equity  security  is  owned,  directly  or  indirectly,  by  the
     Corporation;  provided, however, that for the purposes of the definition of
     Interested  Stockholder  set forth in paragraph  (b) of this Section 3, the
     term "Subsidiary" shall mean only a corporation of which a majority of each
     class  of  equity  security  is  owned,  directly  or  indirectly,  by  the
     Corporation.

          (g)  "Disinterested  Director"  means  any  member  of  the  Board  of
     Directors  of the  Corporation  who is  unaffiliated  with  the  Interested
     Stockholder  and was a member of the Board of  Directors  prior to the time
     that the Interested Stockholder became an Interested  Stockholder,  and any
     successor  of a  Disinterested  Director  who is not  an  Affiliate  of the
     Interested  Stockholder  and is  recommended  to  succeed  a  Disinterested
     Director by a majority of Disinterested Directors then serving on the Board
     of Directors.


                                       16


<PAGE>



          (h) "Fair Market Value" means:  (i) in the case of stock,  the highest
     closing sale price during the 30-day period immediately  preceding the date
     in  question  of a share of such stock on the  Composite  Tape for New York
     Stock  Exchange-Listed  Stocks,  or,  if such  stock is not  quoted  on the
     Composite  Tape, on such exchange,  or, if such stock is not listed on such
     exchange,  on the principal United States  securities  exchange  registered
     under the  Securities  Exchange  Act of 1934 on which such stock is listed,
     or,  if  such  stock  is not  listed  on  such  exchange,  on the  National
     Association  of  Securities  Dealers,   Inc.  Automated  Quotations  System
     ("NASDAQ")  National  Market  ("NMS"),  or if such stock is not included on
     NASDAQ-NMS,  the highest  closing bid quotation  with respect to a share of
     such stock during the 30-day  period  preceding the date in question on the
     NASDAQ or any system then in use, or if no such  quotations  are available,
     the fair  market  value on the date in question of a share of such stock as
     determined by the Board of Directors in good faith; and (ii) in the case of
     property  other than cash or stock,  the fair market value of such property
     on the date in question as  determined  by the Board of  Directors  in good
     faith.

               (i) In the  event  of  any  Business  Combination  in  which  the
          Corporation survives,  the phrase "consideration other than cash to be
          received"  as used in  paragraphs  (b)(1)(i)  and (ii) of Section 2 of
          this Article XIII shall  include the shares of Common Stock and/or the
          shares  of any  other  class or series  of  outstanding  Voting  Stock
          retained by the holders of such shares.

               (ii) "Voting Stock" means the then outstanding  shares of capital
          stock of the Corporation entitled to vote generally in the election of
          Directors.

     SECTION 4. Powers of the Board of Directors. A majority of the Directors of
the  Corporation  shall have the power and duty to determine for the purposes of
this Article XIII, on the basis of  information  known to them after  reasonable
inquiry (a)  whether a person is an  Interested  Stockholder,  (b) the number of
shares of Voting Stock beneficially  owned by any persons,  (c) whether a person
is an Affiliate or Associate  of another,  and (d) whether the  requirements  of
Section 2(b) have been met.

     SECTION 5. No Effect on Fiduciary  Obligations of Interested  Stockholders.
Nothing  contained  in this  Article  XIII shall be  construed  to  relieve  any
Interested Stockholder from any fiduciary obligation imposed by law.

     SECTION 6. Amendment,  Repeal, Etc.  Notwithstanding any other provision of
this  Certificate  of  Incorporation  or  the  bylaws  of the  Corporation  (and
notwithstanding  the fact that a lesser percentage or separate class vote may be
specified  by law,  this  Certificate  of  Incorporation  or the  bylaws  of the
Corporation),  any  proposal to amend or repeal this  Article  XIII or adopt any
provision of this  Certificate of  Incorporation  inconsistent  with it which is


                                       17


<PAGE>



proposed  by or on behalf  of an  Interested  Stockholder  or any  Affiliate  or
Associate of such Interested  Stockholder  shall require the affirmative vote of
the  holders  of at least 80% of the  Voting  Stock  entitled  to be cast at the
election  of  Directors,  excluding  Voting  Stock  beneficially  owned  by such
Interested  Stockholder,  unless such amendment,  repeal or adoption is declared
advisable by the affirmative vote of two thirds of the entire Board of Directors
and a majority of the Disinterested Directors.


                                   ARTICLE XIV
                                 Indemnification


     Indemnification  shall be provided for to the fullest extent  authorized in
the  Bylaws.  Any  repeal or  amendment  of this  Article  XIV shall not  effect
indemnification  provided  under this Article with respect to any state of facts
existing at or before the time of such  amendment and any  proceeding,  whenever
brought, based in whole or in part upon any such state of facts.


                                   ARTICLE XV
                                     Gender

     If the  context  requires,  the use of any  gender  shall also refer to the
other gender.


                                   ARTICLE XVI
                                  Incorporator


     The name and mailing  address of the  incorporator  of the  Corporation  is
Kathleen Crowley,  Corporation Services Company,  1013 Centre Road,  Wilmington,
Delaware 19805.

     The undersigned  being the sole  incorporator  hereinbefore  named, for the
purpose of forming a corporation  pursuant to the General Corporation Law of the
State of Delaware, makes this certificate,  hereby declaring and certifying that
this is my act and deed and the facts herein  stated are true,  and  accordingly
have hereunto set my hand this 23rd day of September, 1997.


                                               /s/ _____________________________




                                       18





                                                                     EXHIBIT 3.2



                                     BYLAWS
                                       OF
                      DELAWARE FIRST FINANCIAL CORPORATION


                                    ARTICLE I
                                      Name


     SECTION 1. Annual Meeting of Shareholders.

          (a) The annual meeting of  shareholders  of the  Corporation,  for the
     purpose of electing Directors and of transacting such other business as may
     properly come before the meeting, shall be held on such date, at such place
     and such time as shall be designated by the Board of Directors.

          (b) To be properly brought before an annual meeting,  business must be
     either (i) specified in the notice of meeting (or any  supplement  thereto)
     given by or at the  direction  of the Board of  Directors,  (ii)  otherwise
     properly  brought before the meeting by or at the direction of the Board of
     Directors,  or (iii)  otherwise  properly  brought  before the meeting by a
     shareholder.

          (c) In addition to any other applicable requirements,  for business to
     be  properly  brought  before  an  annual  meeting  by a  shareholder,  the
     shareholder  must have  given  timely  notice  thereof  in  writing  to the
     Secretary of the Corporation.  To be timely, a shareholder's notice must be
     delivered to or mailed to the Secretary of the  Corporation and received at
     the principal  executive  office of the  Corporation by the Secretary,  not
     later  than  120  days  prior to the  anniversary  date of the  immediately
     preceding annual meeting. A shareholder's notice to the Secretary shall set
     forth as to each matter the shareholder proposes to bring before the annual
     meeting  (i) a brief  description  of the  business  desired  to be brought
     before the annual meeting and the reasons for  conducting  such business at
     the annual  meeting,  (ii) the name and record  address of the  Shareholder
     proposing  such  business,  (iii)  the  class  and  number of shares of the
     Corporation which are beneficially  owned by the shareholder,  and (iv) any
     material interest of the shareholder in such business.

          (d)  Notwithstanding  anything  in these  Bylaws to the  contrary,  no
     business shall be conducted at the annual meeting except in accordance with
     the procedures set forth in this Article I, provided, however, that nothing
     in this Article I shall be deemed to preclude discussion by any shareholder
     of any business properly brought before the annual meeting.

          (e) The Chairman of an annual  meeting  shall,  if the facts  warrant,
     determine and declare to the meeting that business was not properly brought
     before the meeting in accordance with the provisions of this Article 1, and
     if he should so determine,  he shall so


<PAGE>



     declare to the meeting and any such  business not properly  brought  before
     the meeting shall not be transacted.

     SECTION 2. Special Meetings of Shareholders.

     Subject to the rights of the holders of any class or series of stock having
a preference over the Common Stock as to dividends or upon liquidation,  special
meetings of the shareholders for any purpose may be called only by a majority of
the entire Board of Directors.

     SECTION 3. Notice of Meeting.

     The Secretary shall cause written notice of the time, place and purposes of
each meeting to be mailed,  or delivered  personally,  not less than 10 nor more
than 60 days  before  the date of the  meeting,  to each  shareholder  of record
entitled to vote at the meeting.

     Attendance of a person at a meeting of shareholders, in person or by proxy,
constitutes  a waiver of  notice of the  meeting,  except  when the  shareholder
attends a meeting for the express purpose of objecting,  at the beginning of the
meeting,  to the transaction of any business because the meeting is not lawfully
called or convened.

     SECTION 4. Quorum.

     At any meeting of  shareholders  the holders of a majority of the shares of
the capital  stock of the  Corporation  issued and  outstanding  and entitled to
vote,  present in person or represented by proxy,  shall  constitute a quorum of
the  shareholders  for all purposes  unless a greater or lesser  quorum shall be
provided  by law or by the  Certificate  of  Incorporation  and in such case the
representation  of the  number  so  required  shall  constitute  a  quorum.  The
shareholders  present  in person  or by proxy at a meeting  at which a quorum is
present  may  continue  to  do  business  until   adjournment,   notwithstanding
withdrawal of enough shareholders to leave less than a quorum.

     Whether or not a quorum is present,  the meeting may be adjourned from time
to time by a vote of the shares present. At any such adjourned meeting, at which
a quorum shall be present,  any business may be transacted which might have been
transacted at the meeting if held at the time specified in the notice thereof.

     SECTION 5. Organization.

     The Chairman of the Board of  Directors,  the Vice Chairman of the Board of
Directors,  the President,  Executive Vice President or Senior Vice President as
the Chairman of the Board of Directors may  designate,  shall act as Chairman of
meetings of the shareholders.


                                       2


<PAGE>


         The Secretary of the Corporation shall act as Secretary at all meetings
of the  shareholders;  but in the absence of the Secretary,  the Chairman of the
meeting may appoint any person to act as Secretary of the meeting.

     SECTION 6. Voting.


     Each holder of Common Stock and any series of Preferred Stock having voting
rights  shall be  entitled  to one vote for each  share of Common  Stock or such
Preferred  Stock held of record on all matters on which  shareholders  generally
are entitled to vote.

     Directors shall be elected by ballot and upon demand of any shareholder the
vote upon any question before the meeting shall be by ballot.

     Directors shall be elected by a plurality of the votes cast at an election.

     All other action shall be authorized by a majority of the votes cast by the
holders of shares entitled to vote thereon, unless a greater vote is required by
law, by the Certificate of Incorporation or these Bylaws.

     A shareholder  entitled to vote at a meeting of shareholders  may authorize
another person to act for him by written proxy.

     SECTION 7. Inspectors of Elections.

     The Board of  Directors  or Chairman of the meeting of  shareholders  shall
appoint one or more  inspectors  to count and  tabulate the votes and to perform
such other acts or duties as may be required by the Chairman or required by law.
On request of the Chairman of the meeting,  or as otherwise required by law, the
inspectors  shall  make and  execute a written  report  to the  Chairman  of the
meeting of any facts found by them and matters determined by them. The report is
prima  facie  evidence  of the facts  stated  and of the vote  certified  by the
inspectors.


                                   ARTICLE II
                                    Directors

     SECTION 1. Number.

     The  business  and affairs of the  Corporation  shall be managed  under the
direction of the Board of Directors  which,  subject to any right of the holders
of any series of Preferred Stock then outstanding to elect additional  directors
under specified circumstances, shall consist of not less than five nor more than
15  persons.  The exact  number of  directors  within the  minimum  and  maximum
limitations specified in the preceding sentence shall be fixed from time to time
by the majority of the entire Board of Directors.


                                       3


<PAGE>



     SECTION 2. Terms.

     The Directors  shall be divided into such classes and shall have such terms
as are set forth in the Certificate of Incorporation.

     SECTION 3. Newly Created Directorships and Vacancies.

     Newly created  Directorships  and vacancies in the Board of Directors shall
be filled in the manner set forth in the Certificate of Incorporation.

     SECTION 4. Removal.

     Removal  of  Directors  shall be  effected  in the  manner set forth in the
Certificate of Incorporation.

     SECTION 5. Nominations of Director Candidates.

     (a)  Nominations of candidates for election as Directors of the Corporation
can only be made at any meeting of shareholders called for election of Directors
and may be made by the Board of Directors or by any shareholder entitled to vote
at such meeting.

     (b)  Nominations  made by the Board of Directors shall be made at a meeting
of the Board of  Directors,  or by  written  consent of  Directors  in lieu of a
meeting, not less than 30 days prior to the date of the meeting of shareholders,
and such  nominations  shall be reflected in the minute books of the Corporation
as of the date made.  At the request of the  Secretary of the  Corporation  each
proposed nominee shall provide the Corporation with such information  concerning
himself  as  is  required  under  the  rules  of  the  Securities  and  Exchange
Commission,  to be  included in the  Corporation's  proxy  statement  soliciting
proxies for his election as a Director.

     (c) Not less than 90 days  prior to the date of the  meeting in the case of
an annual meeting,  and not more than seven days following the date of notice of
the meeting in the case of a special  meeting,  any  shareholder  who intends to
make a nomination  at the meeting shall deliver a notice to the Secretary of the
Corporation  setting  forth (i) the name,  age,  business  address and residence
address of each nominee proposed in such notice,  (ii) the principal  occupation
or employment of each such nominee,  (iii) the number of shares of capital stock
of the Corporation  which are  beneficially  owned by each such nominee,  (iv) a
statement that the nominee is willing to be nominated, (v) a representation that
the  shareholder  is a holder of record of the capital stock of the  Corporation
entitled to vote at such  meeting and intends to appear in person or by proxy at
the meeting to nominate the person or persons  specified  in the notice,  (vi) a
description of all  arrangements or  understandings  between the shareholder and
each  nominee and any other  person or persons  (naming  such person or persons)
pursuant  to  which  the  nomination  or  nominations  are  to be  made  by  the
shareholder,  and (vii) such other  information  concerning each such nominee as
would be required, under the rules of the Securities and Exchange Commission, in
a proxy  statement  soliciting  proxies for the election


                                       4


<PAGE>



of such nominees. The presiding officer of the meeting may refuse to acknowledge
the  nomination by a shareholder  of any person not made in compliance  with the
foregoing procedures.

     (d) In the  event  that a person is  validly  designated  as a  nominee  in
accordance  with  paragraph  (b) or  paragraph  (c) hereof and shall  thereafter
become unable or unwilling to stand for election to the Board of Directors,  the
Board of Directors or the shareholder who proposed such nominee, as the case may
be, may designate a substitute nominee.

     (e) If the Chairman of the meeting  determines  that a  nomination  was not
made in  accordance  with the  procedures  as set  forth in these  Bylaws,  such
nomination shall be void.

     SECTION 6. Place and Manner of Meeting.

     All  meetings  of the  Board of  Directors  shall be held at the  principal
office of the  Corporation  or at any other place within or without the State of
Delaware  as the  Board of  Directors  may from time to time fix  therefor.  Any
meeting of the Board of Directors, regular or special, may be held by conference
telephone  or  similar   communication   equipment  so  long  as  all  Directors
participating in the meeting can hear one another,  and all such Directors shall
be deemed to be present in person at the meeting.

     SECTION 7. Regular Meetings.

     A regular  meeting of the Board of  Directors,  of which no notice shall be
required to be given,  shall be held, if a quorum be present,  in each and every
year immediately after the adjournment of the annual meeting of shareholders for
the purpose of electing officers and transacting such other business as might be
transacted  at any  regular  meeting  of the  Board of  Directors.  The Board of
Directors  may  provide,  by  resolution,  the time and place for the holding of
additional regular meetings without other notice, except that the scheduled date
of any meeting may be changed by the Chairman of the Board or the President,  in
the discretion of either,  provided that notice of such change shall be given to
all Directors  personally  or by mail,  telephone or telegraph at least 24 hours
prior to such scheduled date upon which such meeting is to be held.

     SECTION 8. Special Meetings.

     Special meetings of the Board of Directors shall be called by the Secretary
at the direction of the Chairman of the Board,  the President,  or a majority of
the Directors.  Notice of the time and place of any special meeting of the Board
of Directors shall be given by serving the same personally or by telephone or by
telegram addressed to each Director at his post office address as the same shall
appear on the books of the  Corporation  at least two hours before such meeting.
Each  member  of the  Board  of  Directors  shall,  by  writing  filed  with the
Secretary, designate his post office address to which notices or meetings of the
Board of Directors of the Corporation shall be directed, and in the event of any
change therein shall likewise designate his new post office address.


                                       5


<PAGE>



     SECTION 9. Quorum.

     A majority of the members of the Board of Directors then in office, or of a
committee  thereof,  shall  constitute a quorum for the transaction of business,
and the vote of a majority of the members present at a meeting at which a quorum
is  present  shall be the act of the  Board  of  Directors  or of the  Committee
thereof,  except for the  amendment of the Bylaws which shall  require a vote of
not less  than a  majority  of the  members  of the Board of  Directors  then in
office.

     SECTION 10. Action Without a Meeting.

     Action  required  or  permitted  to be taken at a  meeting  of the Board of
Directors,  or a  committee  thereof,  may be taken  without a  meeting,  if all
members  of the  Board of  Directors  or of the  committee  consent  thereto  in
writing.  The written consent shall be filed with the minutes of the proceedings
of the Board of Directors or  Committee.  The consent shall have the same effect
as a vote of the Board of Directors or Committee thereof for all purposes.

     SECTION 11. Organization.

     At all  meetings of the Board of  Directors,  the  Chairman of the Board of
Directors,  the Vice Chairman of the Board of Directors, the President, a Senior
Vice  President or a Vice President or in their absence a member of the Board to
be selected by the members  present,  shall  preside as Chairman of the meeting.
The  Secretary  or an  Assistant  Secretary  of  the  Corporation  shall  act as
secretary  of all  meetings  of the  Board,  except  that in their  absence  the
Chairman of the meeting may designate any other person to act as secretary.

     At meetings of the Board of Directors  business shall be transacted in such
order as from time to time the Board may determine.

     SECTION 12. Committees of the Board.

     The Board of Directors may designate one or more  Committees,  including an
Executive Committee, each consisting of one or more Directors of the Corporation
as members,  with such power and  authority  as  prescribed  by the Bylaws or as
provided in a resolution of the Board of  Directors.  Each  Committee,  and each
member thereof, shall serve at the pleasure of the Board of Directors.


                                       6


<PAGE>



                                   ARTICLE III
                                    Officers

     SECTION 1. Officers.

     The officers of the Corporation shall be a President, one or more Executive
Vice  Presidents,  one or more Senior Vice  Presidents,  a  Secretary,  and such
additional  officers,  if any, as shall be elected by the Board of  Directors in
accordance  with these Bylaws.  The Board of Directors,  immediately  after each
annual  meeting  of  shareholders,  shall  select  a  President  and one or more
Executive  Vice  Presidents  and Senior Vice  Presidents,  and a Secretary.  The
failure to hold such election  shall not of itself  terminate the term of office
of any officer.  All officers  shall hold office at the pleasure of the Board of
Directors.  Any  officer  may  resign  at any time  upon  written  notice to the
Corporation.  Officers may, but need not, be  Directors.  Any two or more of the
above  offices may be held by the same persons  except as prohibited by law, but
no officer shall  execute,  acknowledge or verify an instrument in more than one
capacity if the instrument is required by law to be  acknowledged or verified by
two or more officers.  The President shall be the Chief Executive Officer unless
the Board of Directors designates  otherwise.  The Chief Executive Officer shall
be a member of the Board of Directors.

     All officers  shall be subject to removal with or without cause at any time
by the  affirmative  vote of a majority of the members of the Board of Directors
then in  office.  The  removal  of an  officer  without  cause  shall be without
prejudice to his contract  rights,  if any.  The election or  appointment  of an
officer shall not of itself  create  contract  rights.  All agents and employees
other than officers  elected by the Board of Directors  shall also be subject to
removal, with or without cause, at any time by the officers appointing them.

     Any  vacancy  caused  by the death of any  officer,  his  resignation,  his
removal or otherwise,  may be filled by the Board of Directors,  and any officer
so elected shall hold office at the pleasure of the Board of Directors.

     In addition to the powers and duties of the officers of the  Corporation as
set forth in these  Bylaws,  the officers  shall have such  authority  and shall
perform  such  duties  as from  time to time may be  determined  by the Board of
Directors.  In the  absence of action by the Board of  Directors,  the  officers
shall  have such  powers  and duties as  generally  pertain to their  respective
offices.


                                   ARTICLE IV
                                  Capital Stock

     SECTION 1. Certificates of Stock.

     The certificates  for shares of the capital stock of the Corporation  shall
be in such form as shall be approved by the Board of Directors. The certificates
shall be signed by the


                                       7


<PAGE>



President or any Vice  President  and also by the  Secretary,  and may be sealed
with the seal of the Corporation, or a facsimile thereof.

     The  signatures  of  the  aforesaid  officers  may  be  facsimiles  if  the
certificate  is  countersigned  by a transfer agent or registered by a registrar
other  than  the  Corporation  or  its  employee.  The  validity  of  any  stock
certificate  of the  Corporation  signed and  executed by or in the name of duly
qualified  officers of the  Corporation  shall not be affected by the subsequent
death,  resignation,  or the ceasing for any other reason of any such officer to
hold  such  office,  whether  before or after  the date  borne by or the  actual
delivery of such certificates.

     All certificates for shares of stock shall be consecutively numbered as the
same are issued. The name of the person owning the shares  represented  thereby,
with the number of such  shares  and the date of issue,  shall be entered on the
Corporation's capital stock records.

     Except  as  hereinafter  provided,  all  certificates  surrendered  to  the
Corporation  shall be cancelled,  and no new certificates  shall be issued until
the former certificate for the same number of shares shall have been surrendered
and cancelled except in case of a lost or destroyed certificate.

     The  Corporation  may treat the  holder of record of any share or shares of
stock as the holder in fact  thereof,  and shall not be bound to  recognize  any
equitable  or other claim to or interest in any such share or shares on the part
of any other  person,  whether  or not it shall  have  express  or other  notice
thereof, save as expressly provided by law.

     SECTION 2. Lost Certificate.

     The  Corporation  may  issue a new  certificate  for  shares  in place of a
certificate  theretofore  issued by it,  alleged to have been lost or destroyed,
and the  Board of  Directors  may  require  the  owner of the lost or  destroyed
certificate, or his legal representative, to give the Corporation a bond in form
satisfactory to the  Corporation  sufficient to indemnify the  Corporation,  its
transfer  agents and registrars  against any claim that may be made against them
on account of the alleged lost or destroyed  certificate or the issuance of such
a new certificate.

     SECTION 3. Transfer of Shares.

     Shares of the capital stock of the Corporation shall be transferable by the
owner thereof in person or by a duly authorized attorney,  upon surrender of the
certificates therefor properly endorsed.  The Corporation may appoint a transfer
agent and registrar or one or more transfer  agents and one or more  registrars,
or either, for the stock of the Corporation.


                                       8


<PAGE>



     SECTION 4. Regulations.

     The Board of  Directors  shall  have power and  authority  to make all such
rules and regulations as they may deem expedient concerning the issue,  transfer
and  registration  of  certificates  for  shares  of the  capital  stock  of the
Corporation.

     SECTION 5. Record Date.

     In order that the  Corporation may determine the  shareholders  entitled to
notice of or to vote at any meeting of shareholders or any adjournment  thereof,
or  entitled  to  receive  payment  of any  dividend  or other  distribution  or
allotment  of any rights,  or entitled to exercise  any rights in respect of any
change,  conversion  or exchange of stock or for the purpose of any other lawful
action, as the case may be, the Board of Directors may fix, in advance, a record
date, which shall not be more than sixty (60) nor less than ten (10) days before
the date of such meeting,  nor more than sixty (60) days prior to any other such
action.

     If no record date is fixed,  the record date for  determining  shareholders
entitled  to notice of or to vote at a meeting of  shareholders  shall be at the
close of business on the day next  preceding  the day on which  notice is given,
or, if notice is waived,  at the close of business on the day next preceding the
day on  which  the  meeting  is  held;  and  the  record  date  for  determining
shareholders  for any other purpose shall be at the close of business on the day
on which the Board of  Directors  adopts  the  resolution  relating  thereto.  A
determination  of  shareholders  of record entitled to notice of or to vote at a
meeting of shareholders shall apply to any adjournment of the meeting; provided,
however, that the Board of Directors may fix a new record date for the adjourned
meeting.

     SECTION 6. Dividends and Stock Repurchases.

     Subject to the provisions of the Certificate of Incorporation, the Board of
Directors  shall have the power to declare and pay dividends upon shares of, and
authorize  repurchase  programs for, stock of the  Corporation,  but only out of
funds available for the payment of dividends or repurchase of shares as provided
by law.

     Subject  to  the  provisions  of  the  Certificate  of  Incorporation,  any
dividends  declared upon the stock of the  Corporation  shall be payable on such
date or dates as the Board of Directors shall  determine.  If the date fixed for
the payment of any dividend shall in any year fall upon a Saturday,  Sunday or a
legal holiday,  then the dividend payable on such date shall be paid on the next
day not a Saturday, Sunday or a legal holiday.

     SECTION 7. Corporate Seal.

     The Board of Directors  shall provide a suitable seal,  containing the name
of the Corporation,  which seal shall be kept in the custody of the Secretary. A
duplicate of the seal may be kept and be used by any officer of the  Corporation
designated by the Board or the President.


                                       9


<PAGE>



     SECTION 8. Fiscal Year.

     The fiscal  year of the  Corporation  shall end on  December 31 or shall be
such other fiscal year as the Board of Directors from time-to time by resolution
shall determine.


                                    ARTICLE V
                            Miscellaneous Provisions

     SECTION 1. Contracts.

     To the extent permitted by law, and except as otherwise prescribed by these
Bylaws with  respect to  certificates  for shares,  the Board of  Directors  may
authorize any officer,  employee,  or agent of the Corporation to enter into any
contract or execute and deliver any  instrument  in the name of and on behalf of
the  Corporation.  Such  authority  may  be  general  or  confined  to  specific
instances.

     SECTION 2. Loans.

     No loans shall be contracted on behalf of the  Corporation  and no evidence
of  indebtedness  shall be issued in its name unless  authorized by the Board of
Directors. Such authority may be general or confined to specific instances.

     SECTION 3. Checks, Drafts, Etc.

     All checks, drafts or other order for the payment of money, notes, or other
evidences of indebtedness  issued in the name of the Corporation shall be signed
by one or more officers,  employees or agents of the  Corporation in such manner
as shall from time to time be determined by the Board of Directors.

     SECTION 4. Deposits.

     All funds of the Corporation not otherwise employed shall be deposited from
time  to  time  to  the  credit  of  the  Corporation  in  any  duly  authorized
depositories as the Board of Directors may select.

     SECTION 5. Waivers of Notice.

     Whenever  any  notice  whatever  is  required  to be given  by law,  by the
Certificate  of  Incorporation  or by these  Bylaws to any person or persons,  a
waiver  thereof in  writing,  signed by the person or  persons  entitled  to the
notice,  whether  before  or after  the time  stated  therein,  shall be  deemed
equivalent thereto.


                                       10


<PAGE>



     SECTION 6. Offices Outside of Delaware.

     Except as  otherwise  required  by the laws of the State of  Delaware,  the
Corporation  may have an office or  offices  and keep its books,  documents  and
papers  outside of the State of Delaware at such place or places as from time to
time may be determined by the Board of Directors or the President.

     SECTION 7. Gender.

     If the  context  requires,  the use of any  gender  shall also refer to the
other gender.


                                   ARTICLE VI
                                 Indemnification

     SECTION 1. Indemnification of Directors, Officers and Employees.

     The Corporation  shall  indemnify to the full extent  authorized by law any
Director or officer made or threatened to be made a party to an action,  suit or
proceeding, whether criminal, civil, administrative or investigative,  by reason
of the fact that he, his  testator or  intestate is or was a Director or officer
of the Corporation or is or was serving, at the request of the Corporation, as a
Director or officer of another corporation, partnership, joint venture, trust or
other enterprise.

     The Corporation may, at the discretion of the Board of Directors, indemnify
to the full extent authorized by law any employee or agent made or threatened to
be made a party to an  action,  suit or  proceeding,  whether  criminal,  civil,
administrative  or  investigative by reason of the fact that he, his testator or
intestate is or was an employee or agent of the Corporation or is or was serving
at  the  request  of  the  Corporation  as  an  employee  or  agent  of  another
corporation, partnership, joint venture, trust or other enterprise.

     SECTION 2. Expenses Advanced.

     Expenses  incurred  with respect to any claim,  action or proceeding of the
character, actual or threatened,  described in Section 1 of this Article VI, may
be advanced  by the  Corporation  prior to the final  disposition  thereof  upon
receipt of an undertaking by such person to repay the amount so advanced if and.
to the  extent  it  shall  ultimately  be  determined  by a court  of  competent
jurisdiction that he was not entitled to indemnification under this Bylaw.

     SECTION 3. Automatic Conformity to Law.

     The intention of this Bylaw is to provide indemnification with the broadest
and  most  inclusive  coverage  permitted  by law (a) at the  time of the act or
omission to be indemnified


                                       11


<PAGE>



against,  or (b) so permitted at the time of carrying out such  indemnification,
whichever of (a) or (b) may be broader or more inclusive and permitted by law to
be applicable.  If the indemnification permitted by law at this present time, or
at any future time,  shall be broader or more  inclusive  than the provisions of
this Bylaw, then  indemnification  shall nevertheless extend to the broadest and
most  inclusive  permitted  by law at any time and this Bylaw shall be deemed to
have been amended accordingly. If any provision or portion of this Article shall
be found, in any action, suit or proceeding,  to be invalid or ineffective,  the
validity and effect of the remaining parts shall not be affected.


                                   ARTICLE VII
                                   Amendments

     The  shareholders or the Board of Directors of the Corporation may amend or
repeal the Bylaws or adopt new Bylaws.  Except as otherwise required by law, the
Certificate  of  Incorporation  or these  Bylaws,  the vote of a majority of the
shares  present or  represented  by proxy and  entitled to vote at any annual or
special  meeting shall be required to amend or repeal the Bylaws or to adopt new
Bylaws. Except as otherwise required by law, the Certificate of Incorporation or
these Bylaws, such action by the Board of Directors requires an affirmative vote
of not less than a majority  of the  members of the Board of  Directors  then in
office.


                                       12




                                                                     Exhibit 8.3


[ FINPRO LOGO HERE ]
- --------------------------------------------------------------------------------

September 17, 1997

Board of Trustees
Ninth Ward Savings Bank
400 Delaware Avenue
Wilmington, Delaware 19801

Dear Board Members:

All  capitalized  terms not  otherwise  defined in this letter have the meanings
given such terms in the Plan of Conversion,  as amended (the "Plan")  adopted by
the Board of Trustees of Ninth Ward Savings Bank (the "Bank"),  whereby the Bank
will convert from a Federal  mutual savings bank to a Federal stock savings bank
and  issue  all of the  Bank's  outstanding  capital  stock  to  Delaware  First
Financial  Corporation.  (the "Company").  Simultaneously the Company will issue
shares of common stock.

We understand that in accordance with the Plan,  Subscription Rights to purchase
shares of the Conversion Stock are to be issued to (i) Eligible Account Holders;
and (ii) the ESOP; together collectively referred to as the "Recipients".  Based
solely on our observation that the Subscription Rights will be available to such
Recipients without cost, will be legally non-transferable and of short duration,
and will afford the Recipients  the right only to purchase  shares of Conversion
Stock at the same price as will be paid by members of the general  public in the
Community  Offering,  but without  undertaking any independent  investigation of
state or federal  law or the  position  of the  Internal  Revenue  Service  with
respect to this issue, we are of the belief that:

     (1)  the Subscription Rights will have no ascertainable market value; and

     (2)  the price at which the Subscription  Rights are excercisable  will not
          be more or less than the pro forma  market  value of the  shares  upon
          issuance.

Changes  in the local and  national  economy,  the  legislative  and  regulatory
environment,  the stock market,  interest rates, and other external forces (such
as natural  disasters or significant  world events) may occur from time to time,
often with great  unpredictability and may materially impact the value of thrift
stocks as a whole or the Company's value alone. Accordingly, no assurance can be
given that persons who subscribe to shares of Conversion Stock in the conversion
will thereafter be able to buy or sell such shares at the same price paid in the
Subscription Offering.

                                                Very Truly Yours,
                                                FinPro, Inc.


                                                /s/ Donald J. Musso
                                                -------------------
                                                Donald J. Musso
                                                President





                                                                    Exhibit 10.1


406 Owls Nest Road
Wilmington, Delaware 19807
November 1, 1994


Ronald P. Crouch, President
Ninth Ward Savings Bank, FSB
400 Delaware Avenue
Wilmington, DE 19801


                   RE: Deferred Compensation Agreement
                       Deferral Election
Dear Ron,

Please be advised  that I wish to defer  receipt of 100% of all  Directors  Fees
earned by me on or after November 1, 1994. I understand that my right to payment
of fees deferred  pursuant to this election shall be determined  under the terms
of the Agreement  between Ninth Ward Savings Bank,  FSB and me dated November 1,
1994.

I also wish to advise that my designated beneficiary is Joan C. Gehrke.

This  election  will  remain  in  effect  from year to year  unless  altered  or
terminated by my written request.



Yours truly,




/s/ Lary D. Gehrke
- ------------------------
    Larry D. Gehrek



Witness  Victoria Shawley
         ----------------

Date     November 22, 1994
         -----------------



<PAGE>



                                    AGREEMENT

     THIS  AGREEMENT,  made the 1st of November , 1994 by and between NINTH WARD
SAVINGS BANK,  FSB, a corporation  chartered under the laws of the United States
of  America  (the  "Bank")  and  Larry  D.  Gehrke,   a  Director  of  the  Bank
("Director").


                                WITNESSETH THAT:

     WHEREAS, the Bank desires to provide an unfunded deferred compensation plan
for the benefit of the Director  pursuant to which payment of all or part of the
Director's  fees earned by the  Director on or after the date of this  agreement
may be deferred;

     NOW THEREFORE,  in consideration of the agreements  hereinafter  contained,
the parties hereto agree as follows:

     1.  Director  will  continue to serve on the Board of Directors of the Bank
until such  relationship  is terminated  by either party in accordance  with the
By-laws of the Bank.

     2. As an  inducement to Director to remain in his capacity as a Director of
the Bank,  the Bank  agrees  to permit  Director  to elect in  writing  to defer
receipt of all or a specified part of the fees to which he may thereafter become
entitled in his capacity as a Director.  An election  will remain in effect from
year to year  unless  Director  alters  or  terminates  it by  written  request.
Alteration or  termination  of the election shall be effective only with respect
to fees which have not yet been earned.





<PAGE>



     Fees which are deferred  pursuant to an election  under this paragraph will
hereinafter  be  referred  to as  "deferred  compensation:  and shall be paid to
Director or his beneficiary as provided in paragraph 5.

     3.  The  Bank  shall  keep  accurate   accounting  records  in  a  deferred
compensation  account  of  the  amount  of  deferred   compensation  accrued  in
accordance with paragraph 2 and shall, on not less than an annual basis,  credit
the amount in the deferred  compensation account with interest at an annual rate
equal to the average of the Bank's  weighted  average  cost of funds on the last
day of October,  November  and  December  for the year  preceding  the year with
respect to which the interest is credited.

     4.  Title  to and  beneficial  ownership  of any  assets,  whether  cash or
investments  which  the  Bank  may  earmark  to pay  the  deferred  compensation
hereunder, shall at all times remain in the Bank and Director and his designated
beneficiary  shall not have any  property  interest  whatsoever  in any specific
assets of the Bank.


     5. Amounts credited to the deferred  compensation  account shall be paid as
follows:

          (a) Commencing on the first day of the month following the earlier of:
     (1) the Director's attainment of age 70; or, (2) the Director's resignation
     or removal from the Board for any reason  other than death,  the Bank shall
     pay to  Director  in five (5) annual  installments  an amount  equal to the
     total accrued deferred compensation including any increases credited to the
     deferred compensation account pursuant to Paragraph (3). If Director should
     die prior to payment of all of the annual installments, the unpaid



<PAGE>



     installments will continue to be paid to his designated  beneficiary in the
     manner set forth above.

          (b) Commencing on the first day of the month  following the Director's
     death,  the Bank shall make annual  installments,  in the manner  stated in
     paragraph 5(a), to his designated beneficiary.

          (c) If both Director and his designated  beneficiary  should die prior
     to all of the annual installments being paid, then the amount of the unpaid
     installments  will be paid as  promptly  as possible in one lump sum to the
     estate of such designated beneficiary.

     6. Nothing  contained in this Agreement and no action taken pursuant to the
provisions of this  Agreement  shall create or be construed to create a trust of
any  kind,  or a  fiduciary  relationship  between  the Bank and  Director,  his
designated  beneficiary  or any other  person.  Any funds  which may be invested
under the provisions of this  Agreement  shall continue for all purposes to be a
part of the general  funds of the Bank and no person  other than the Bank shall,
by virtue of the provisions of this Agreement,  have any interest in such funds.
To the extent that any person acquires a right to receive payments from the Bank
under  this  Agreement,  such right  shall be no  greater  than the right of any
unsecured general creditor of the Bank.


     7. The Bank agrees that it will not voluntarily  merge or consolidate  with
any  other  corporation  or  organization,  or when  in its  power,  permit  its
activities  to be taken  over by any other  organization,  unless  and until the
succeeding or continuing  corporation or organization shall expressly assume the
rights and obligations of the Bank


<PAGE>



set forth herein.  The Bank further agrees that it will not cease its activities
or terminate its existence without having first made adequate  provision for the
fulfillment  of its  obligations  hereunder.  In the event of any  default  with
respect to the  provisions of this  paragraph,  the Director (or his  designated
beneficiary)  shall have a continuing  lien on the corporate  assets of the Bank
until such default is satisfied;  provided, however, that such lien shall create
no  preference  greater than that enjoyed by any other  general  creditor of the
Bank.


     8. Nothing  contained  herein shall be  construed  as  conferring  upon the
Director the right to continue as a Director of the Bank.

     9. The right of  Director  or any other  person to the  payment of deferred
compensation  or other  benefits  under this  Agreement  shall not be  assigned,
transferred,  pledged or encumbered except by will or by the laws of descent and
distribution.

     10. The Board shall have full power and  authority to  interpret,  construe
and administer this Agreement and the Board's  interpretations  and construction
thereof,  and  actions  thereunder,  including  any  valuation  of the  deferred
compensation  account,  or the  amount or  recipient  of the  payment to be made
therefrom,  shall be binding and conclusive on all persons for all purposes.  No
member  of the  Board  shall be liable to any  person  for any  action  taken or
omitted  in  connection  with the  interpretations  and  administration  of this
Agreement  unless  attributable  to his own willful  misconduct  or lack of good
faith.

     11. In the event the Internal  Revenue Service (the "Service") shall at any
time  interpret  this  Agreement to be  ineffective  with respect to deferral of
Director's fees, and that  interpretation  becomes final and unappealable,  then
those amounts in the





<PAGE>



deferred  compensation  account  that would be treated as taxable  income by the
Service at the time of such final interpretation, and only such amount, shall be
paid over to Director.  All other amounts credited to the deferred  compensation
account shall be paid at such time as originally provided under this Agreement.

     In the event any other provision of this Agreement should be held or become
invalid, then all remaining provisions shall continue to be fully effective.

     12. This  agreement  shall be construed in accordance  with governed by the
laws of the State of Delaware.


     IN WITNESS  WHEREOF,  the Bank has caused this  Agreement to be executed by
its duly authorized  officers and Director has hereunto set his hand and seal as
of the date first above written.

                                                   Ninth Ward Savings Bank, FSB

                                                   By /s/ Ronald Crouch
                                                     ---------------------------
                                                          Ronald Crouch


- ------------------------
       Secretary

    (CORPORATE SEAL)
                                                     /s/  Larry D. Gehrke (SEAL)
                                                     ---------------------
                                                          Larry D. Gehrke





<PAGE>



                                    AGREEMENT


     THIS  AGREEMENT,  made this 8th day of November,  1988 by and between NINTH
WARD SAVINGS & LOAN  ASSOCIATION,  a Delaware  corporation  (the  "Company") and
William R. Baldt, Director of the Company ("Director").


                        W I T N E S S E T H   T H A T:

     WHEREAS,  the Company desires to provide an unfunded deferred  compensation
plan for the benefit of the Director pursuant to which payment of all or part of
the  Director's  fees  earned  by the  Director  on or  after  the  date of this
Agreement may be deferred;

     NOW THEREFORE,  in consideration of the agreements  hereinafter  contained,
the parties hereto agree as follows:

     1. Director will continue to serve on the Board of Directors of the Company
until such  relationship  is terminated  by either party in accordance  with the
By-laws of the Company.

     2. As an  inducement to Director to remain in his capacity as a Director of
the Company,  the Company agrees to permit Director to elect in writing to defer
receipt of all or a specified part of the fees to which he may thereafter become
entitled in his capacity as a director.  An election  will remain in effect from
year to year  unless  Director  alters  or  terminates  it by  written  request.
Alteration or  termination  of the election shall be effective only with respect
to fees which have not yet been earned.



<PAGE>



     Fees which are deferred  pursuant to an election  under this paragraph will
hereinafter  be  referred  to as  "deferred  compensation"  and shall be paid to
Director or his beneficiary as provided in paragraph 5.

     3. The  Company  shall  keep  accurate  accounting  records  in a  deferred
compensation  account  of  the  amount  of  deferred   compensation  accrued  in
accordance with paragraph 2 and shall, on not less than an annual basis,  credit
the amount in the deferred  compensation account with interest at an annual rate
equal to the  Company's  average  cost of funds  on the  last  days of  October,
November and December for the year  preceding the year with respect to which the
interest is credited.

     4.  Title  to and  beneficial  ownership  of any  assets,  whether  cash or
investments  which the  Company  may  earmark to pay the  deferred  compensation
hereunder,  shall at all  times  remain  in the  Company  and  Director  and his
designated  beneficiary shall not have any property  interest  whatsoever in any
specific assets of the Company.

     5. Amounts credited to the deferred  compensation  account shall be paid as
follows: [Choose option desired]

          [(a)  Commencing  on the first day of the month  following the earlier
     of:  (1) the  Director's  attainment  of age  70;  or,  (2) the  Director's
     resignation or removal from the Board for any reason other than death,  the
     Company shall pay to Director in 1 annual  installments  an amount equal to
     the total accrued deferred compensation including any increases credited to
     the deferred compensation account pursuant to Paragraph (3). If




<PAGE>




     Director should die prior to payment of all of the annual installments, the
     unpaid installments will continue to be paid to his designated  beneficiary
     in the manner set forth above.

          (b) Commencing on the first day of the month  following the Director's
     death, the Company shall make annual installments,  in the manner stated in
     paragraph 5(a), to his designated beneficiary.

          (c) If both Director and his designated  beneficiary  should die prior
     to all of the annual installments being paid, then the amount of the unpaid
     installments  will be paid as  promptly  as possible in one lump sum to the
     estate of such designated beneficiary.]

          [(a) Upon the first day of the month  following the earlier of (1) the
     Director's  attainment  of age 70;  or (2) the  Director's  resignation  or
     removal  from the Board for any reason,  the Company  shall pay to Director
     (or his designated  beneficiary in the event of his death),  in a lump sum,
     an amount equal to the total deferred compensation  including any increases
     credited to the deferred compensation account pursuant to Paragraph (3).

          (b) If the  designated  beneficiary  should  die  prior  to  Director,
     payment  of the  deferred  compensation  and any  earnings  credited  under
     Paragraph (3), shall be made in a lump sum to the Director's estate.]

     6. Nothing  contained in this Agreement and no action taken pursuant to the
provisions of this  Agreement  shall create or be construed to create a trust of
any kind,  or a fiduciary  relationship  between the Company and  Director,  his
designated




<PAGE>



beneficiary  or any other  person.  Any funds  which may be  invested  under the
provisions of this Agreement shall continue for all purposes to be a part of the
general  funds of the Company and no person  other than the  Company  shall,  by
virtue of the provisions of this Agreement,  have any interest in such funds. To
the extent that any person acquires a right to receive payments from the Company
under  this  Agreement,  such right  shall be no  greater  than the right of any
unsecured general creditor of the Company.

     7. The Company  agrees that it will not  voluntarily  merge or  consolidate
with any other  corporation or  organization,  or when in its power,  permit its
activities  to be taken  over by any other  organization,  unless  and until the
succeeding or continuing  corporation or organization shall expressly assume the
rights and  obligations  of the Company set forth  herein.  The Company  further
agrees that it will not cease its activities or terminate its existence  without
having first made adequate  provision  for the  fulfillment  of its  obligations
hereunder.  In the event of any default with respect to the  provisions  of this
paragraph,  the Director (or his designated beneficiary) shall have a continuing
lien on the  corporate  assets of the Company  until such default is  satisfied;
provided,  however,  that such lien shall create no preference greater than that
enjoyed by any other general creditor of the Company.

     8. Nothing  contained  herein shall be  construed  as  conferring  upon the
Director the right to continue as a Director of the Company.



<PAGE>



     9. The right of  Director  or any other  person to the  payment of deferred
compensation  or other  benefits  under this  Agreement  shall not be  assigned,
transferred,  pledged or encumbered except by will or by the laws of descent and
distribution.

     10. The Board shall have full power and  authority to  interpret,  construe
and administer this Agreement and the Board's  interpretations  and construction
thereof,  and  actions  thereunder,  including  any  valuation  of the  deferred
compensation  account,  or the  amount or  recipient  of the  payment to be made
therefrom,  shall be binding and conclusive on all persons for all purposes.  No
member  of the  Board  shall be liable to any  person  for any  action  taken or
omitted  in  connection  with  the  interpretation  and  administration  of this
Agreement  unless  attributable  to his own willful  misconduct  or lack of good
faith.

     11. In the event the Internal  Revenue Service (the "Service") shall at any
time  interpret  this  Agreement to be  ineffective  with respect to deferral of
Director's fees, and that  interpretation  becomes final and unappealable,  then
those  amounts in the  deferred  compensation  account  that would be treated as
taxable income by the Service at the time of such final interpretation, and only
such amounts,  shall be paid over to Director. All other amounts credited to the
deferred  compensation account shall be paid at such time as originally provided
under this Agreement.




<PAGE>


     In the event any other provision of this Agreement should be held or become
invalid, then all remaining provisions shall continue to be fully effective.

     12. This  Agreement  shall be construed in accordance  with and governed by
the laws of the State of Delaware.

     IN WITNESS WHEREOF, the Company has caused this Agreement to be executed by
its duly authorized  officers and Director has hereunto set his hand and seal as
of the date first above written.




                                                       NINTH WARD SAVINGS & LOAN
                                                       ASSOCIATION




                                                       By 
                                                          --------------------- 



- --------------------------
        Secretary

(CORPORATE SEAL)





                                                         -----------------(SEAL)





                                                                    EXHIBIT 10.2



                                   NINTH WARD



                          EMPLOYEE STOCK OWNERSHIP PLAN



<PAGE>


                                   NINTH WARD
                          EMPLOYEE STOCK OWNERSHIP PLAN

                                Table of Contents
                                -----------------



Article I. Definitions..............................................   1

         1.1. Account...............................................   1
         1.2. Acquisition Loan......................................   1
         1.3. Adoption Date.........................................   1
         1.4. Affiliate.............................................   1
         1.5. Aggregation Group.....................................   1
         1.6. Bank..................................................   2
         1.7. Board.................................................   2
         1.8. Code..................................................   2
         1.9. Committee.............................................   2
         1.10. Compensation.........................................   2
         1.11. Contribution Suspense Account........................   2
         1.12. Disability...........................................   2
         1.13. Diversification Election.............................   3
         1.14. Effective Date.......................................   3
         1.15. Employee.............................................   3
         1.16. Employer.............................................   3
         1.17. Employer Stock.......................................   3
         1.18. Entry Date...........................................   3
         1.19. Financed Shares......................................   3
         1.20. Forfeiture...........................................   3
         1.21. Hour of Service......................................   3
         1.22. Limitation Year......................................   5
         1.23. Normal Retirement Age................................   5
         1.24. One-Year Break in Service............................   5
         1.25. Participant..........................................   5
         1.26. Plan.................................................   5
         1.27. Plan Year............................................   5
         1.28. Qualified Election Period............................   5
         1.29. Qualified Participant................................   5
         1.30. Suspense Account.....................................   5
         1.31. Trust................................................   5
         1.32. Trustee..............................................   5
         1.33. Vested...............................................   6
         1.34. Year of Service......................................   6


                                       i


<PAGE>



Article II. Eligibility.............................................   6

         2.1. Eligibility for Participation.........................   6
         2.2. Participation of Affiliates, Etc......................   7
         2.3 Termination of Active Participation....................   7
         2.4. Resumption of Active Participation....................   7

Article III. Contributions..........................................   7

         3.1. Employer Contributions................................   7
         3.2. Limitations on Annual Additions.......................   8
         3.3. Overall Limitations...................................   9
         3.4. Participant Contributions.............................  10

Article IV.  Participants' Accounts.................................  10

         4.1  Separate Accounts.....................................  10
         4.2. Allocations...........................................  10
         4.3. Valuations............................................  10
         4.4. Release from Suspense Account.........................  11
         4.5. Stock Dividends, Splits, Etc..........................  12

Article V. Vesting..................................................  12

         5.1.  Vesting Schedule.....................................  12
         5.2. Full Vesting..........................................  13
         5.3. Past Service..........................................  13
         5.4. Breaks In Service.....................................  13
         5.5. Treatment of Forfeitures..............................  13

Article VI.  Distributions from the Plan............................  14

         6.1. Payment of Benefits...................................  14
         6.2. Diversification Election..............................  16
         6.3. Put Option............................................  17
         6.4. Right of First Refusal................................  17
         6.5. Designation of Beneficiary............................  18
         6.6. Proof of Death, Etc...................................  18

Article VII.  The Committee.........................................  19

         7.1. Organization of the Committee.........................  19
         7.2. Operation of the Committee............................  19
         7.3. Responsibility of the Committee.......................  19
         7.4. Management of Trust Fund Assets.......................  20
         7.5. Expenses..............................................  20
         7.6. Allocation and Delegation of Responsibility...........  20


                                       ii


<PAGE>



         7.7. Indemnification.......................................  21
         7.8. Service of Process....................................  21

Article VIII. The Trust.............................................  21

         8.1. Establishment of Trust................................  21
         8.2. Interest in Trust.....................................  21
         8.3. Accounts..............................................  21
         8.4. Investment of Assets and Voting Rights................  22
         8.5. Dividends on Employer Stock...........................  23
         8.6 Acquisition Loans......................................  23
         8.7. Liability of Trustee..................................  24
         8.8. Allocation of Duties..................................  25

Article IX.  General................................................  25

         9.1. Amendment of Plan.....................................  25
         9.2. Plan Termination......................................  26
         9.3. Notice of Amendment, Etc..............................  26
         9.4. Non-Alienation of Benefits............................  26
         9.5. Employment Relation...................................  27
         9.6. Payments to Minors and Incompetents...................  27
         9.7. Missing Persons.......................................  27
         9.8. Sole Source of Benefits...............................  27
         9.9. Plan Qualification....................................  27
         9.10. Merger Consolidation, Etc............................  28
         9.11. Exclusive Benefit....................................  28
         9.12. Claims for Benefits..................................  28
         9.13. Service of Plan Fiduciaries..........................  28
         9.14. Governing Law........................................  29
         9.15. Gender and Number....................................  29
         9.16. Titles and Headings..................................  29

Article X. Top-Heavy Provisions.....................................  29

         10.1. Definitions..........................................  29
                Aggregated Plans....................................  29
                Compensation........................................  29
                Determination Date..................................  29
                Key Employee........................................  29
                Non-Key Employee....................................  30
                Top-Heavy...........................................  30
                Valuation Date......................................  30
                Value of Accumulated Benefits.......................  30
                Year of Top-Heavy Service...........................  31

         10.2. Minimum Contributions................................  31
         10.3. Vesting..............................................  32


                                      iii


<PAGE>


                                  Introduction

     In order to give its  Employees an  opportunity  to share in its profit and
growth and that of its affiliated  companies,  enjoy the beneficial incidents of
stock  ownership,  and to  encourage  such  Employees  to  work to  improve  the
performance of Ninth Ward Savings Bank, FSB (the "Bank"), the Bank hereby adopts
on the Adoption Date (as  hereinafter  defined) an employee stock ownership plan
("ESOP")  under  Section  4975(e)(7)  of the Internal  Revenue Code of 1986,  as
amended (the "Code"),  as  hereinafter  set forth.  The Plan is in the form of a
stock bonus plan  intended to qualify  under  Section  401(a) of the Code and is
designed to invest primarily in qualifying  employer  securities,  as defined in
Section  4975(e)(8) of the Code. It is intended that the Plan and its associated
Trust will give participating  Employees an ownership interest in the Bank or in
affiliated  companies,  while furthering  their personal  financial goals. At no
time shall any of the funds  contributed  under the Plan be used for any purpose
other than the exclusive benefit of Plan Participants and their beneficiaries.



                             Article I. Definitions

     Wherever  used  herein,  the  following  words  shall  have  the  following
meanings, unless otherwise stated:

     1.1. "Account" means the entire interest of a Participant in the Trust.

     1.2.  "Acquisition  Loan" means any loan to the Plan or Trust  described in
Section  404(a)(9) of the Code, not  prohibited by Section  4975(c) of the Code,
including a loan which meets the requirements set forth in Section 4975(d)(3) of
the Code and the regulations promulgated  thereunder,  the proceeds of which are
used to finance the  acquisition  of Employer Stock or to refinance such a loan.

     1.3.  "Adoption  Date"  means the date on which  Delaware  First  Financial
Corporation  has  successfully  completed  its  public  offering  of Bank  stock
following the Bank's  conversion  from mutual to stock form. If said offering is
withdrawn or is not  successfully  concluded for any reason,  the Plan shall not
take effect.

     1.4. "Affiliate" means a parent,  subsidiary, or other corporation which is
a member of the same  controlled  group of  corporations  within the  meaning of
Section 414(b) of the Code as the Bank. or 414(m) of the Code or the regulations
under  Section  414(o) of the Code,  except that for  purposes  of applying  the
provisions  of Articles III and X with respect to the  limitations  on benefits,
Section 415(h) of the Code shall apply.

         1.5.  "Aggregation  Group"  means  the Bank and any  corporation  which
becomes a member of a controlled  group of  corporations  (as defined in Section
414(b) of the Code) which includes the Bank;  any trade or business  (whether or
not  incorporated) which


                                       1


<PAGE>



becomes under common control (as defined in Section 414(c) of the Code) with the
Bank; any organization  (whether or not incorporated)  which becomes a member of
an  affiliated  service  group (as defined in Section  414(m) of the Code) which
includes the Bank; and any other entity  required to be aggregated with the Bank
pursuant to regulations under Section 414(o) of the Code.

     1.6.  "Bank" means Ninth Ward Savings  Bank,  FSB, and any person,  firm or
corporation which may hereafter succeed to the business by merger, consolidation
or otherwise, and which by appropriate action shall adopt the Plan.

     1.7. "Board" means the Board of Directors of the Bank.

     1.8.  "Code"  means the Internal  Revenue  Code of 1986 and any  amendments
thereto.  All citations to Sections of the Code are to such Sections as they may
from time to time be amended or renumbered,

     1.9.  "Committee" means the ESOP Committee  appointed by the Board to serve
at its pleasure to administer the Plan as provided in Article VII.

     1.10.   "Compensation"   means  with  respect  to  any  Participant,   such
Participant's wages as defined in Code Section 3401(a) and all other payments of
compensation by the Employer (in the course of the Employer's trade or business)
for a Plan Year for which the Employer is required to furnish the  Participant a
written statement under Code Sections 6041(d), 6051(a)(3) and 6052. Compensation
must be determined  without regard to any rules under Code Section  3401(a) that
limit the renumeration  included in wages based on the nature or location of the
employment or the services  performed  (such as the  exception for  agricultural
labor in Code Section 3401(a)(2)).

     For purposes of this Section,  the  determination of Compensation  shall be
made by including  amounts which are  contributed by the Employer  pursuant to a
salary  reduction  agreement and which are not includible in the gross income of
the Participant under Code Sections 125, 402(e)(3), 402(h)(1)(B), 403(b) or 457,
and Employee contributions  described in Code Section 414(h)(2) that are treated
as Employer contributions.

     For a Participant's  initial year of participation,  Compensation  shall be
recognized as of such  Employee's  effective date of  participation  pursuant to
Section 2.1.

     Compensation  in excess of $80,000 shall not be recognized  for purposes of
allocating Employer contributions under the Plan.

     1.11. "Contribution Suspense Account" means the account comprised of excess
Employer  contributions  and  Forfeitures  maintained in accordance with Section
3.2(a).

     1.12. "Disability" means the inability to engage in any substantial gainful
activity by reason of any medically  determinable  physical or mental impairment
that can be  expected  to result in death or which has lasted or can be expected
to last for a continuous period of not less than 12 months.  The disability of a


                                       2


<PAGE>



Participant  shall  be  determined  by  a  licensed   physician  chosen  by  the
Administrator. The determination shall be applied uniformly to all Participants.

     1.13.  "Diversification Election" means an election made in accordance with
Section 6.2.

     1.14.  "Effective  Date"  means the first day of the Plan Year in which the
Adoption  Date  occurs.  Upon the  Adoption  Date,  the Plan shall  take  effect
retroactively to the Effective Date.

     1.15.  "Employee"  means any person  employed by an Employer  (including an
officer  but not a  director  as  such)  who  receives  Compensation  from  such
Employer;  provided,  however,  that the term  "Employee"  shall not include any
person who is covered by a  collective  bargaining  agreement  pursuant to which
retirement  benefits  were the subject of good faith  bargaining,  except to the
extent that such collective  bargaining  agreement provides for participation in
the Plan.  "Employee"  shall  exclude  leased  employees  within the  meaning of
Section 414(n)(2) of the Code.

     1.16.  "Employer"  means the Bank,  its  successors  and  assigns,  and any
participating  Affiliate which is designated by the Board in accordance with the
provisions of Section 2.3 as an Employer under the Plan and whose designation as
such has become  effective and  continues in effect.  An Employer may revoke its
acceptance of such  designation at any time, but until such  acceptance has been
revoked all the provisions of the Plan shall apply to the  Participants  of that
Employer and their  beneficiaries.  Each Employer by adopting this Plan appoints
the Bank and the Committee as its agent to act for it in all matters relating to
the  Plan  and the  Trust,  and  agrees  to  furnish  the  Committee  with  such
information as may be necessary for the proper administration of the Plan.

     1.17.  "Employer  Stock" means common stock issued by any Employer which is
readily  tradable on an  established  securities  market.  If there is no common
stock which meets the foregoing  requirement,  the term  "Employer  Stock" means
common  stock issued by any Employer  having a  combination  of voting power and
dividend  rights  equal to or in excess of: (A) that class of common stock of an
Employer having the greatest voting power, and (B) that class of common stock of
an Employer having the greatest  dividend  rights.  Noncallable  preferred stock
shall be deemed to be "Employer  Stock" if such stock is convertible at any time
into stock which  constitutes  "Employer Stock" hereunder and if such conversion
is at a conversion  price which (as of the date of the acquisition by the Trust)
is reasonable. For purposes of the preceding sentence,  pursuant to Regulations,
preferred  stock shall be treated as noncallable if after the call there will be
a reasonable  opportunity for a conversion  which meets the  requirements of the
preceding sentence.

     1.18. "Entry Date" means January 1 and July 1 of each Plan Year.

     1.19. "Financed Shares" means any Employer Stock acquired by the Trust with
the proceeds of an Acquisition Loan.


                                       3


<PAGE>



     1.20.  "Forfeiture" means the part of a Participant's  Account which is not
Vested and becomes forfeited upon his termination of employment.

     1.21. "Hour of Service" means:

          (a)  (i) each  hour for  which an Employee  is paid,  or  entitled  to
     payment, for the performance of duties for an Employer during the period in
     which the duties are performed;

               (ii) each hour for which an  Employee  is paid,  or  entitled  to
          payment, by an Employer on account of a period of time during which no
          duties  are  performed   (irrespective   of  whether  the   employment
          relationship  has  terminated)  due  to  vacation,   holiday,  Unless,
          incapacity (including Disability), layoff, jury duty, military duty or
          leave of absence; and

               (iii) each hour for which back pay, irrespective of mitigation of
          damages, is either awarded or agreed to by an Employer.

          (b) Hours of Service  determined in accordance with Subsection  (a)(i)
     shall be credited to the period during which the duties were performed.

          (c) Hours of Service  determined in accordance with Subsection (a)(ii)
     shall be credited to the period to which the  Employee is  compensated  for
     other than the performance of services.

          (d) Hours of Service determined in accordance with Subsection (a)(iii)
     shall be credited to the period to which the award or agreement relates.

          (e) For purposes of Subsection  (a)(ii),  a payment shall be deemed to
     be made by or due from an Employer  regardless  of whether  such payment is
     made by or due from an  Employer  directly  or  indirectly  through,  among
     others, a trust fund or insurance company to which an Employer  contributes
     or pays premiums,  and regardless of whether  contributions  made or due to
     the trust fund,  insurance  company or other  entity are for the benefit of
     particular  Employees  or are on  behalf  of a group  of  Employees  in the
     aggregate.

          (f)  Notwithstanding  any  provision  in  this  Section  1.21  to  the
     contrary,  (i) no more  than  501  Hours  of  Service  for a Plan  Year are
     required to be credited to an Employee on account of any single  continuous
     period  during which the Employee  performs no duties  (whether or not such
     period occurs in a single computation  period); and (ii) no Hour of Service
     win be  credited  to an  Employee  if  payment  is made or due under a plan
     maintained  solely for the purpose of complying  with  applicable  workers'
     compensation, unemployment compensation or disability insurance laws.

          (g) Hours of Service with a member of the  Aggregation  Group shall be
     recognized, except that simultaneous service with more than one such entity
     shall not result in duplication of credited Hours of Service.


                                       4


<PAGE>



          (h) Hours of Service shall be computed and credited in accordance with
     paragraphs  (b) and (c) of Section  2530.200b-2  of the Department of Labor
     Regulations.

          (i) Solely for  purposes of  determining  whether a One-Year  Break in
     Service has occurred in a particular Plan Year, an individual who is absent
     from work for maternity or paternity  reasons shall receive  credit for the
     Hours  of  Service  which  would  otherwise  have  been  credited  to  such
     individual but for such absence,  or in any case in which such hours cannot
     be  determined,  eight Hours of Service per day of such  absence,  provided
     that the individual  timely provides the Committee with such information as
     it shall require  regarding such absence.  For purposes of this Subsection,
     an absence from work for  maternity or paternity  reasons  means an absence
     (i) by reason of the  pregnancy  of the  individual,  (ii) by reason of the
     birth of a child of the  individual,  (iii) by reason of the placement of a
     child with the individual in connection  with the adoption of such child by
     such individual, or (iv) for purposes of caring for such child for a period
     beginning  immediately  following  such birth or  placement.  'The Hours of
     Service  credited under this Subsection  shall be credited in the Plan Year
     in which the absence  begins if the  crediting  is  necessary  to Prevent a
     One-Year  Break in Service in that period,  or in all other  cases,  in the
     following Plan Year.

          (j) With respect to those  Employees  for whom records of actual Hours
     of Service are not kept (e.g. salaried  Employees),  Hours of Service shall
     be credited  using an  equivalency of 45 Hours of Service for each week for
     which an  Employee  is paid or entitled to payment for at least one Hour of
     Service.

     1.22. "Limitation Year" means, for purposes of Section 415 of the Code, the
Plan Year.

     1.23. "Normal Retirement Age" means an Employee's 65th birthday.

     1.24.  "One-Year  Break  in  Service"  means  a Plan  Year  during  which a
Participant does not complete more than 500 Hours of Service.

     1.25.  "Participant"  means  any  Employee  participating  in the  Plan  in
accordance with Article II.

     1.26.  "Plan" means the Ninth Ward Employee  Stock  Ownership  Plan, as set
forth  herein,  as the same may be amended  from time to time,  and includes the
Trust Agreement.

     1.27.  "Plan Year" means the 12-month  period ending on December 31 of each
year.

     1.28.  "Qualified Election Period" means the six-Plan-Year period beginning
with the first  Plan Year in which the  Participant  first  becomes a  Qualified
Participant.

     1.29.  "Qualified  Participant" means a Participant who has attained age 55
and who has completed at least 10 years of participation under the Plan.


                                       5


<PAGE>



     1.30.  "Suspense Account" means the account comprised of unallocated shares
of Employer Stock maintained in accordance with Section 4.4 hereof.

     1.31. "Trust" means the Ninth Ward Employee Stock Ownership Trust described
in Article VIII which constitutes part of the Plan.

     1.32. "Trustee" means the person or persons appointed by the Board to serve
at its pleasure as trustee(s) of the Trust.

     1.33.  "Vested"  means the  portion of the  Participant's  Account  that is
nonforfeitable.

     1.34.  "Year of Service"  means the  computation  period of 12  consecutive
months  during which an Employee  has  completed at least 1,000 Hours of Service
with an Employer determined as follows:

          (a) For purposes of eligibility  for  participation,  the  computation
     period shall begin with the date on which the Employee first performs or is
     credited with an Hour of Service. The participation  computation period for
     determining a Year of Service shall then commence with the first day of the
     Plan Year which  includes  the first  anniversary  of the date on which the
     Employee first performed an Hour of Service.

          (b) For purposes of determining a Participant's Vested interest in his
     Account, the computation period shall be the Plan Year.

          (c) Service  prior to the Effective  Date shall be counted  solely for
     purposes  of  determining  the date as of which an Employee  satisfies  the
     eligibility  requirements for  participation  under Article II. Service for
     vesting purposes shall be credited from and after the Effective Date.

          (d) A  Participant  shall be credited with service with which he would
     have been  credited  under this  Section  had he not been  absent from work
     because of any period of obligatory or voluntary  military service with the
     United  States  armed  forces  provided  and only to the  extent  that such
     service is  required  to be  credited  by law and the  performance  of such
     service would entitle such Participant to reemployment rights under Federal
     law, and further  provided he returns to employment with an Employer within
     the  period  during  which he would be  requested  to be  reemployed  under
     Federal law.

          (e) Solely for the  purposes  of  determining  the date as of which an
     Employee  satisfies the eligibility  requirements for  participation  under
     Article II and for  determining  Years of Service for vesting under Article
     V, Years of Service  shall be computed by taking into account  service with
     Affiliates  whether or not the  Affiliate is an Employer.  Years of Service
     may also  include any period of a  Participant's  prior  employment  by any
     organization upon such terms and conditions


                                       6


<PAGE>



     as  the  Committee  may  approve  (uniformly   applicable  to  Participants
     similarly situated), subject to Internal Revenue Service approval.

                             Article II. Eligibility

     2.1. Eligibility for Participation.  An Employee shall become a Participant
in the Plan as of the Effective Date, if on such date he has attained age 21 and
completed one Year of Service,  and otherwise on the Entry Date  coinciding with
or next  following  the date he has  attained age 21 and  completed  one Year of
Service.

     2.2.  Participation  of Affiliates,  Etc. The Bank may at any time and from
time to time by action of its Board (a) authorize an Affiliate to participate in
the Plan with respect to its employees,  or (b) provide for the merger into this
Plan,  and  continuation  of as a part of this  Plan,  any other  retirement  or
pension  plan of the Bank or an  Affiliate,  and in such  event  the  Board  may
determine  the extent,  if any, for which credit will be granted  under the Plan
for service prior to the Effective Date.

     2.3 Termination of Active  Participation.  Active participation in the Plan
for benefit  accrual  purposes  shall cease when a  Participant  ceases to be an
Employee for any reason. However, the Committee may by written resolution permit
former  Participants who were employed by a divested Affiliate to participate in
the Plan for the Plan Year in which the divestiture occurs.

     2.4.  Resumption of Active  Participation.  A former active Participant who
resumes employment as an Employee, shall recommence participation in the Plan as
of the date he is credited with his first Hour of Service after reemployment. If
an Employee has become a  Participant  in the Plan and his status as an Employee
is subsequently terminated due to a transfer of employment to a nonparticipating
Affiliate  or to a class  of  persons  not  treated  as  Employees,  he shall be
re-enrolled as a Participant upon reemployment with an Employer.

                           Article III. Contributions

     3.1. Employer Contributions.

          (a) For each Plan Year, the Employers shall contribute to the Plan, in
     cash or  shares  of  Employer  Stock,  such  amount as the Bank in its sole
     discretion  shall  determine,  which  sum  may  be  zero,  subject  to  the
     limitations  imposed by  Section  3.2 below;  provided,  however,  that the
     aggregate  contribution  for each Plan Year shall not  exceed  the  maximum
     deductible contribution for such Plan Year under Section 404(a) of the Code
     (unless such  contribution  is required to make  payments of principal  and
     interest on an Acquisition Loan during the Plan Year).  Notwithstanding the
     provisions above, the Bank shall not make a contribution to the Plan if, as
     a consequence of such a contribution,  the net capital  requirements of the
     Bank would not be fulfilled.

          (b) The Bank may  contribute  all or part of the entire  amount due on
     behalf of one or more other  Employers and charge the amount thereof to the
     Employer


                                       7


<PAGE>



     responsible  therefor.  In any Plan  Year,  the  contribution  on behalf of
     Participants  who  are  Employees  of  an  Employer,  when  expressed  as a
     percentage of the aggregate  Compensation  of such  Participants,  may, but
     need not, be the same as the contribution on behalf of the Participants who
     are Employees of another Employer.

          (c)  Contributions  for any Plan Year shall be paid to the Trustee not
     later than the due date  (including any extensions  thereof) for filing the
     Bank's  Federal  income tax return for its taxable year on account of which
     such contribution was made.

          (d) All or part of the  contributions  made under Section 3. 1 (a) may
     be  used  to  purchase  Employer  Stock  allocated  to the  Account  of any
     Participant or beneficiary in order to make a distribution under Article VI
     hereof to any other Participant or beneficiary.

     3.2. Limitations on Annual Additions.

          (a)  Notwithstanding  any other provision  herein,  the maximum Annual
     Addition that may be  contributed or allocated to a  Participant's  Account
     for any Limitation Year shall not exceed the lesser of:

               (i) the Defined Contribution Dollar Limitation, or

               (ii) 25 percent  of the  Participant's  compensation,  within the
          meaning of Section 415(c)(3) of the Code for the Limitation Year.

     The  "Defined  Contribution  Dollar  Limitation"  shall mean $30,000 or, if
     greater,  one fourth of the defined benefit dollar  limitation set forth in
     Section  415(b)(1) of the Code (as  adjusted  under  Section  415(d) of the
     Code) as in effect for the  Limitation  Year. The  compensation  limitation
     referred to above in (ii) shall not apply to:

               (i) any  contribution for medical benefits (within the meaning of
          Section 419A(f)(2) of the Code) after separation from service which is
          otherwise treated as an Annual Addition, or

               (ii) any amount  otherwise  treated as an Annual  Addition  under
          Section 415(l)(1) of the Code.

     For purposes of the Plan,  "Annual Additions" shall mean, with respect to a
     Participant,  the total of (i) the Employer  contributions  (whether or not
     used  to  pay  principal  or  interest  on  any  Acquisition  Loans);  (ii)
     Forfeitures  (including any income attributable to Forfeitures);  and (iii)
     amounts  described in Sections  415(l)(1) and 419A(d)(2) of the Code (using
     the  definitions  found in Sections  415(l)(2) and 419A(d)(3) of the Code),
     allocated  to a  Participant's  Account  for  the  Limitation  Year  by the
     Employer employing such Participant.  Notwithstanding any provision in this
     Section  3.2(a) to the  contrary,  if not more than  one-third of the total
     Employer  contributions  for the Plan Year are allocated to the Accounts of
     Participants who are highly  compensated  employees  (within the meaning of
     Section  414(q) of the Code),  then the term "Annual  Additions"  shall not
     include (i) Forfeitures of Employer


                                       8


<PAGE>



     Stock  if  such  Employer  Stock  was  acquired  with  the  proceeds  of an
     Acquisition  Loan,  or (ii)  any  amounts  contributed  to the  Trust by an
     Employer if applied to the  repayment of interest on an  Acquisition  Loan.
     If, as a result of the  allocation of  Forfeitures,  a reasonable  error in
     estimating  a  Participant's   compensation  or  other  limited  facts  and
     circumstances  that the  Commissioner of the Internal Revenue Service finds
     justifiable  under Treasury  regulation  Section  1.415-6(b)(6),  the total
     Annual  Additions to a  Participant's  Account would  otherwise  exceed the
     above limitations,  the Participant's Employer shall reallocate such excess
     from the  Participant's  Account to a Contribution  Suspense  Account.  The
     amount allocated to the Contribution Suspense Account shall be deemed to be
     a  contribution  of the  Employer  made on account of the Plan for the next
     Plan Year.

          (b) If any Employer  maintains  any other defined  contribution  plan,
     each Participant's Annual Additions under the Plan shall be aggregated with
     the Participant's annual additions (within the meaning of Section 415(c)(2)
     of the Code) under each such other plan for the  purposes  of applying  the
     limitations of Section 3.2(a).

     3.3. Overall Limitations.

          (a) If a Participant participates,  or previously participated, in one
     or more defined  benefit  plans (as defined in Section 414 (j) of the Code)
     maintained by the  Aggregation  Group,  the sum of the following  fractions
     shall not exceed 1.0 as of the end of any Plan Year:

               (i) Defined  Contribution  Fraction -- the  numerator of which is
          the sum of all Annual  Additions for the  Participant as of the end of
          the Plan Year under all defined contribution plans for the current and
          all prior Plan Years of the Aggregation Group in which the Participant
          participates   (including   Annual   Additions   attributable  to  the
          Participant's  nondeductible  Employee  contribution  to  all  defined
          benefit  plans,   whether  or  not   terminated,   maintained  by  the
          Aggregation  Group,  and  the  Annual  Additions  attributable  to all
          welfare  benefit funds,  as defined in Section 419(e) of the Code, and
          individual  medical  accounts,  as defined in 4150 (l)(2) of the Code,
          maintained by the Aggregation  Group), and the denominator of which is
          the sum of the lesser of the  following  amounts for the current  Plan
          Year and for each Plan Year in which the  Participant  was employed by
          an Employer:

                    (A) 125 % of the dollar  limitation  in effect for such year
               under Section 415(c)(1)(A) of the Code, or

                    (B)  140% of the  maximum  amount  that  may be  taken  into
               account  for such year  pursuant to Section  415(c)(1)(B)  of the
               Code.

          The  limits of (A) and (B)  shall be  applied  as though  the Plan and
          referenced  Sections of the Code had been in effect  during the entire
          period of the Participant's employment with an Employer.

               (ii) Defined  Benefit  Fraction -- the  numerator of which is the
          aggregate  projected annual benefit  (determined as of the last day of
          the Plan Year)


                                       9


<PAGE>



          for the Participant  under all defined benefit plans maintained by the
          Aggregation Group, and the denominator of which is the lesser of:

                    (A) 125% of the  dollar  limitation  in effect for such Plan
               Year under Section 415(b)(1)(A) and 415(d) of the Code, or

                    (B)  140% of the  maximum  amount  that  may be  taken  into
               account  under Section  415(b)(1)(B)  of the Code with respect to
               the Participant for such Plan Year.

          (b) The 125% applied in Section  3.3(a) shall be reduced to "100%" for
     any Plan Year in which either:

               (i) the  Plan is  included  in the  Aggregated  Plans  which  are
          Top-Heavy  (as  defined in Article  X), and the Plan or any other plan
          included in the Aggregated  Plans fails to provide the minimum benefit
          prescribed  by  Section  416(h)  of  the  Code  and  the   regulations
          thereunder; or

               (ii) the Plan is included in the Aggregated  Plans which would be
          Top-Heavy  if 90%  were  substituted  for  60% in  the  definition  of
          Top-Heavy.

          (c) In the event that the combined  plan  limitations  of this Section
     3.3 are  exceeded,  the  contributions  provided  under  this Plan shall be
     reduced to the extent necessary to achieve  compliance with the limitations
     of Section 415 of the Code.

     3.4.  Participant  Contributions.  No  Participant  shall  be  required  or
permitted to contribute to the Plan.


                       Article IV. Participants' Accounts

     4. 1 Separate  Accounts.  The Committee  shall maintain an Account for each
Participant  of the Plan, to which shall be credited,  as of the last day of the
Plan Year,  his share of Employer  contributions  to the Plan,  the  Forfeitures
under the Plan, if any, and all earnings and/or losses thereon.

     4.2. Allocations.  Employer Stock contributed to the Plan with respect to a
Plan Year, Employer Stock released from the Suspense Account pursuant to Section
4.4(a) with respect to a Plan Year, and Employer  contributions  and Forfeitures
(other than  Employer  contributions  and  Forfeitures  used to pay principal or
interest on an  Acquisition  Loan) for such Plan Year shall be  allocated to the
Accounts of Participants  who are employed by an Employer on the last day of the
Plan Year (a " Valuation Date"), or whose employment terminated during such Plan
Year by reason of death, Disability, or the attainment of Normal Retirement Age.
However,  the Committee may by written  resolution permit  Participants who were
employed by a divested  Affiliate to receive an allocation  for the Plan Year in
which the divestiture  occurs. The amount of Employer Stock or cash allocated to
each  Participant's  Account shall be in the proportion  that the  Participant's
Compensation  for the Plan Year from such Employer bears to the  Compensation of
all such Plan


                                       10


<PAGE>



Participants  employed by such Employer for such Plan Year;  provided,  however,
that  Compensation  shall  only  include a  Participant's  Compensation  paid or
accrued while a Participant in this Plan. Allocations of Employer Stock shall be
expressed in terms of the number of whole and  fractional  interests in Employer
Stock.

     4.3. Valuations.

          (a) As of the  Valuation  Date,  each  Participant's  Account shall be
     valued at fair market value and credited  with his  allocable  share of any
     Forfeitures, earnings, losses or expenses of the Trust.

          (b) All valuations of Employer Stock which are not readily tradable on
     an established  securities market with respect to activities  carried on by
     the Plan shall be made by an  independent  appraiser  meeting  requirements
     similar to those contained in Treasury  regulations under Section 170(a)(1)
     of the Code.

          (c) The allocation to a Participant's Account of earnings,  losses, or
     expenses of the Trust shall be made (i) in the first Plan Year, in the same
     proportion as the allocation made pursuant to Section 4.2 hereof,  and (ii)
     in each succeeding Plan Year, in the proportion that his Account balance at
     the close of business as of the last day of the prior Plan Year bore to the
     total Account balances of all Plan Participants as of such date.

          (d) The allocation to Participants'  Accounts of Forfeitures  shall be
     made after application of the rules set forth in Section 5.5.

     4.4. Release from Suspense Account.

          (a) Financed Shares shall initially be credited to a Suspense  Account
     and shall be allocated to the Accounts of Participants  only as payments of
     principal and interest on the Acquisition Loan are made by the Trustee. The
     number of Financed  Shares to be  released  from the  Suspense  Account for
     allocation to Participants' Accounts for each Plan Year shall be based upon
     the ratio that the  payments of principal  and interest on the  Acquisition
     Loan for the Plan Year bear to the total  projected  payments of  principal
     and  interest for the Plan Year and over the  remainder of the  Acquisition
     Loan  repayment  period  (determined  without any reference to any possible
     extensions or renewals thereof). For purposes of computing the above ratio,
     if the interest rate on an Acquisition Loan is variable, the interest to be
     paid in  subsequent  Plan Years shall be  calculated  by assuming  that the
     interest rate in effect as of the end of the  applicable  Plan Year will be
     the  interest  rate  in  effect  for  the  remainder  of  the  term  of the
     Acquisition  Loan.   Notwithstanding  the  foregoing,  in  the  event  such
     Acquisition  Loan  shall  be  repaid  with  the  proceeds  of a  subsequent
     Acquisition Loan (the "Substitute  Loan"), such repayment shall not operate
     to release all such Employer Stock in the Suspense  Account,  but,  rather,
     such release shall be effected pursuant to the foregoing provisions of this
     Section  4.4 on the basis of  payments of  principal  and  interest on such
     Substitute Loan.

          (b) At the  Bank's  option,  in lieu of  applying  the  provisions  of
     Section 4.4(a) with respect to an Acquisition Loan, Employer Stock shall be
     released from the


                                       11


<PAGE>



     Suspense Account as the principal amount of such Acquisition Loan is repaid
     (without  regard  to  interest  payments),  provided  the  following  three
     conditions are satisfied:

               (i) the  Acquisition  Loan shall  provide for annual  payments of
          principal and interest at a cumulative  rate that is not less rapid at
          any time than  level  annual  payments  of such  amounts  for ten (10)
          years;

               (ii) the  interest  portion of any payment  shall be  disregarded
          only to the extent it would be treated as interest under standard loan
          amortization tables; and

               (iii) if the Acquisition Loan is renewed, extended or refinanced,
          the  sum of the  expired  duration  of the  Acquisition  Loan  and the
          renewal, extension or new Acquisition Loan period shall not exceed ten
          (10) years.

          (c) At any time there is more than one Acquisition  Loan  outstanding,
     then separate  accounts may be established  under the Suspense  Account for
     each such  Acquisition  Loan.  Each  Acquisition  Loan for which a separate
     account  is  maintained  may be  treated  separately  for  purposes  of the
     provisions  governing  the  release of  Employer  Stock  from the  Suspense
     Account under this Section 4.4.

          (d) It is intended  that the  provisions  of this Section 4.4 shall be
     applied and  construed in a manner  consistent  with the  requirements  and
     provisions of Section 54.4975-7(b)(8) of the Treasury regulations,  and any
     successor  regulation  thereto.  Employer  Stock released from the Suspense
     Account for a Plan Year in  accordance  with this Section 4.4 shall be held
     in the Trust on an  unallocated  basis  until  allocated  by the  Committee
     pursuant to Section 4.2 as of the  Valuation  Date for that Plan Year.  All
     Employer  Stock  released  from the Suspense  Account  during any Plan Year
     shall be allocated among Participants in accordance with Section 4.2.

     4.5.  Stock  Dividends,  Splits,  Etc. Any Employer  Stock  received by the
Trustee as a result of a stock split, dividend,  conversion, or as a result of a
reorganization or other  recapitalization  of the Bank shall be allocated to the
Suspense Account or to Participant  Accounts,  as of the day on which the shares
of  Employer  Stock  are  received  by the  Trustee,  in the same  manner as the
Employer   Stock  to  which   they  are   attributable   were  then   allocated.


                                       12


<PAGE>



                               Article V. Vesting

     5.1. Vesting Schedule. A Participant's interest in his Account shall become
Vested as follows:


              Participant's
            Years of Service                       Vested Percentage
            ----------------                       -----------------
Less than           1                                       0%
                    1                                      20%
                    2                                      40%
                    3                                      60%
                    4                                      80%
                    5 or more                             100%



     5.2. Full  Vesting.  Notwithstanding  the  provisions of Section 5.1 above,
each Participant  shall be fully Vested in his Account at his Normal  Retirement
Age, death or Disability (provided the Participant is employed by an Employer on
or after that  date),  or the date on which he is  required  to be fully  Vested
under the  applicable  provisions of the Code on account of the  termination  or
partial termination of the Plan or the complete  discontinuance of contributions
to the Plan.

     5.3.  Past Service.  For purposes of  determining  a  Participant's  Vested
interest in his Account,  Years of Service  shall exclude  employment  performed
with an Employer before the Effective Date. ------------

     5.4. Breaks In Service.

          (a) Except as  provided  in  paragraphs  (b) and (c)  below,  all of a
     Participant's Years of Service shall be used in determining a Participant's
     Vested interest in his Account.

          (b) If a  Participant  terminates  employment  and incurs five or more
     consecutive  One-Year  Breaks  in  Service,  then in the  event  that he is
     re-employed,   all  Years  of  Service  after  such   termination  will  be
     disregarded  for  the  purpose  of  determining  the  Participant's  Vested
     interest in his Account that accrued before such break.

          (c) If a Participant had no Vested interest in his Account at the time
     he  terminated  employment,  Years  of  Service  prior  to  any  period  of
     consecutive  One-Year  Breaks in Service  shall not be required to be taken
     into account if the number of consecutive One-Year Breaks in Service equals
     or exceeds the  greater of five,  or the  aggregate  number of his Years of
     Service prior to such Breaks in Service.

          (d) If  necessary,  separate  accounts  will  be  maintained  for  the
     Participant's pre-break and post-break accruals.

     5.5. Treatment of Forfeitures.

          (a) If a Participant  terminates  employment and,  pursuant to Section
     6.1,  receives  the  value  of the  Participant's  vested  interest  in his
     Account, the nonvested portion


                                       13


<PAGE>



     will be treated as a Forfeiture.  For purposes of this Section  5.5(a),  if
     the percentage of a  Participant's  Vested interest in his Account is zero,
     the  Participant  shall be deemed to have received a  distribution  of such
     interest.  If a  Participant  terminates  service  and does not  receive  a
     distribution  or  deemed  distribution,  then any  amount  credited  to the
     Participant's  Account which is not vested at the time of the Participant's
     termination  of  employment  shall  be  forfeited  as of  the  end  of  the
     Participant's fifth consecutive  One-Year Break in Service. If a portion of
     a  Participant's  Account is  forfeited,  Employer  Stock  allocated to the
     Participant's account shall be forfeited only after other assets.

          (b) If a former Participant shall be reemployed by the Employer before
     five  (5)  consecutive   One-Year  Breaks  in  Service,   and  such  former
     Participant had received, or was deemed to have received, a distribution of
     the Participant's Vested interest in his Account prior to his reemployment,
     the forfeited amount shall be reinstated if the Participant repays the full
     amount of the  distribution  before the earlier of five (5) years after the
     first  date on which the  Participant  is  subsequently  reemployed  by the
     Employer or the close of the first period of five (5) consecutive  One-Year
     Breaks in Service  commencing after the distribution,  or in the event of a
     deemed distribution,  upon the reemployment of such former Participant.  In
     the event the former  Participant does repay the full amount distributed to
     him, or in the event of a deemed distribution, the undistributed portion of
     the Participant's Account must be restored in full, unadjusted by any gains
     or losses  occurring  subsequent to the valuation date  coinciding  with or
     preceding the Participant's termination of employment.

          (c) All Forfeitures occurring during any Plan Year shall be used first
     to restore any Forfeitures for reemployed  individuals  pursuant to Section
     5.5(b),  and any  remainder  shall be used by the  Employer  to reduce  its
     contributions for the Plan Year in which the Forfeiture occurs.

                     Article VI. Distributions from the Plan

     6.1. Payment of Benefits.

          (a) If the value of the Vested interest in a Participant's  Account is
     thirty-five  hundred  dollars  ($3,500)  or  less,  or  the  value  exceeds
     thirty-five  hundred  dollars  ($3,500)  and the  Participant  consents  in
     writing to an immediate  distribution,  or in the event of a  Participant's
     death,  then the entire value of the Vested  interest in the  Participant's
     Account, determined as of the date of distribution, shall be distributed to
     him (or, if deceased,  to his beneficiary) as soon as practicable following
     the last day of the calendar quarter in which his employment terminates. If
     the  value  of the  Vested  interest  in a  Participant's  Account  exceeds
     thirty-five  hundred dollars  ($3,500) and the Participant does not consent
     in writing to an immediate  distribution,  such Participant shall be deemed
     to have  elected to defer  distribution  of said  Vested  interest.  Such a
     Participant  may elect,  in accordance  with  procedures  determined by the
     Committee,  to receive  the value of the Vested  interest in his Account at
     any time prior to the attainment of age  sixty-five  (65). The value of the
     Vested  interest in a  Participant's  Account shall be  distributed to such
     Participant as soon after the Participant attains age sixty-five (65) or at
     such earlier date selected by the  Participant  as provided  above,  as the
     Committee  shall  determine  to  be  administratively   practicable.  If  a
     Participant who has deferred receipt of his Account under this Section 6. 1
     (a) dies after the termination of employment but prior to the attainment of
     age sixty-five (65), the value of the Vested interest in such Participant's
     Account shall be paid to such Participant's  beneficiary in accordance with
     this Section 6.1 (a) and with Sections 6.5 and 6.6.

          (b) A Participant shall be eligible to retire and receive the value of
     the Vested  interest  in his  Account,  subject to the  provisions  of this
     Article  VI,  when he reaches  Normal  Retirement  Age. A  participant  who
     remains in the employ of the Employer after reaching his Normal  Retirement
     Date shall not be entitled to receive a  distribution  of his Account prior
     to  his  termination  of  employment  with  the  Employer,  subject  to the
     provisions of Section 6.1(g).

          (c) Payment of any benefit to which a  Participant  is entitled due to
     termination  of employment  on account of  retirement  or  Disability  will
     commence  not later than one year after the close of the Plan year in which
     the Participant terminates service,  unless the Participant elects to defer
     distribution, subject to the provisions of Section 6.1(d).

          (d)  Notwithstanding  any  other  provision  in  the  Plan,  unless  a
     Participant  elects  otherwise,  distribution  of the  value of the  Vested
     interest in such  Participant's  Account  must  commence not later than the
     60th day after the close of the Plan Year in which  occurs  the  latest of:
     (i)  the  date  the   Participant   attains  age  65;  (ii)  the  date  the
     Participant's employment terminates;  or (iii) the tenth anniversary of the
     date as of which the Participant commenced Plan participation.

          (e)  Distribution of a Participant's  Account will always be made in a
     lump sum;  provided,  however,  that in the case of distributions made to a
     Qualified Participant pursuant to a Diversification  Election in accordance
     with the  provision  of Section 6.2,  the  distribution  may be made in any
     manner necessary to fulfill the  requirements of Section  401(a)(28) of the
     Code and the regulations promulgated thereunder. All distributions shall be
     made in the form of  Employer  Stock,  except  for the value of  fractional
     shares,  which shall be made in cash.  However,  if the relevant  corporate
     charter  or  bylaw  provisions  of  the  Employer  restrict   ownership  of
     substantially  all outstanding  Employer Stock to Employees or to a plan or
     trust described in Section 401(a) of the code, then in lieu of distributing
     Employer  Stock  to  a  Participant  or  beneficiary,  the  Trustees  shall
     distribute all of a Participant's benefit in cash. At the discretion of the
     Committee,  the  balance of a  Participant's  Account  need not include any
     Employer Stock acquired with the proceeds of an Acquisition  Loan until the
     close of the Plan Year in which such loan is repaid in full.

          (f)  Notwithstanding  any  provision of the Plan to the contrary  that
     would otherwise limit a Participant's  election under this Section 6. l(f),
     a Participant  may elect , at the time and in the manner  prescribed by the
     Committee,  to have all or any portion of an eligible rollover distribution
     paid in a direct rollover directly to an eligible retirement plan specified
     by the Participant.


                                       15


<PAGE>



     An  "eligible  rollover  distribution"  is any  distribution  of all or any
portion of the balance to the credit of the Participant, except that an eligible
rollover  distribution  does not include:  (i) any distribution that is one of a
series of  substantially  equal  periodic  payments  (not less  frequently  than
annually) made for the life (or life expectancy) of the Participant or the joint
lives (or joint life  expectancies)  of the  Participant  and the  Participant's
designated beneficiary, or for a specified period of ten years or more; (ii) any
distribution  to the extent such  distribution  is required  under Code  section
401(a)(9); (iii) the portion of any distribution that is not includible in gross
income   (determined   without  regard  to  the  exclusion  for  net  unrealized
appreciation  with  respect  to  employer  securities);  and  (iv)  other  items
designated not to be eligible  rollover  distributions  by  regulation,  revenue
ruling, notice, or other guidance issued by the Department of the Treasury.

     An "eligible retirement plan" is an individual retirement account described
in Code section  408(a),  an  individual  retirement  annuity  described in Code
section 408(b), an annuity plan described in Code section 403(a), or a qualified
trust described in Code section 401(a), that accepts the Participant's  eligible
rollover distribution. However, in the case of an eligible rollover distribution
to a surviving spouse, an eligible  retirement plan is an individual  retirement
account or individual retirement annuity. The Participant's surviving spouse and
the  Participant's  spouse or former spouse who is the  alternate  payee under a
qualified  domestic  relations  order,  as defined in Code section  414(p),  are
considered  Participants  with  regard to the  interest  of the spouse or former
spouse.

          (g) A  Participant's  benefits  shall be  distributed to him not later
     than April 1st of the calendar year following the later of (i) the calendar
     year in which the Participant attains age 70 1/2, or (ii) the calendar year
     in which the Participant retires;  provided,  however, that (A) clause (ii)
     shall not  apply in the case of a  Participant  who is a "five (5)  percent
     owner"  at any time  during  the five (5) Plan  Year  period  ending in the
     calendar  year in  which  he  attains  age 70 1/2,  and (B) in the  case of
     Participant who becomes a "five (5) percent owner" thereafter,  clause (ii)
     shall cease to apply.

     6.2. Diversification Election.

          (a)  Each  Qualified   Participant   shall  be  permitted  to  make  a
     Diversification  Election with respect to 25 percent of the total number of
     shares of Employer  Stock  acquired by or contributed to the Plan that have
     ever been allocated to such Qualified Participant's Account (reduced by the
     number  of shares to which  any  prior  Diversification  Election  applied)
     within  90  days  after  the  last  day  of  each  Plan  Year   during  the
     Participant's  Qualified Election Period. Within 90 days after the close of
     the last  Plan  Year in the  Participant's  Qualified  Election  Period,  a
     Qualified  Participant may make a Diversification  Election with respect to
     50 percent of the total number of shares of Employer  Stock  acquired by or
     contributed  to the Plan that have ever been  allocated  to such  Qualified
     Participant's   Account  (reduced  by  the  number  of  shares   previously
     distributed  pursuant  to  a  Diversification  Election).  A  Participant's
     Diversification Election shall be submitted to the Administrator in writing
     and shall specify one of the options set forth in Section 6.2(b) or 6.3(c).


                                       16


<PAGE>



          (b) If  the  Diversification  Election  so  directs,  the  Plan  shall
     distribute the portion of the Participant's  Account that is covered by the
     Diversification  Election  within 90 days  after the last day of the period
     during which the Diversification Election can be made.

          (c) In lieu of a distribution  under Section 6.2(b), a Diversification
     Election may direct the Plan to transfer  the portion of the  Participant's
     Account  that  is  covered  by  the  Diversification  Election  to  another
     qualified plan of an Employer which accepts such  transfers,  provided that
     such plan permits  employee-directed  investments.  Such transfer  shall be
     made no later than 90 days after the last day of the  period  during  which
     the election can be made.

     6.3. Put Option. If at the time of distribution, Employer Stock distributed
from the Trust is not treated as "readily  tradable  on an  established  market"
within the meaning of Section  409(h) of the Code, a Participant  or beneficiary
who receives  shares of such Employer Stock pursuant to Section 6.1 or 6.2 shall
have the right (a "put") to  require  the  Employer  to  purchase  the shares of
Employer Stock for their fair market value  determined  pursuant to Section 4.3.
The put shall be exercisable by written notice to the Committee during the first
60 days after the stock is distributed by the Plan and, if not exercised in that
period,  during  the first 60 days of the next Plan Year  following  the year of
distribution.  If the put is exercised, the Trustee may, in its sole discretion,
assume the  Employer's  rights and  obligations  with respect to purchasing  the
stock.  If  the  put is  exercised,  payment  of  the  fair  market  value  of a
Participant's  Account balance shall be made in a lump sum or, in the Employer's
discretion,  in  five  substantially  equal  annual  payments,  with  the  first
installment  payable not later than 30 days after the Participant  exercises the
put option. The Plan will pay a reasonable rate of interest and provide adequate
security on amounts not paid after 30 days.  Nothing  contained  herein shall be
deemed to obligate an Employer to register any Employer  Stock under any Federal
or  state   securities   law  or  to  create  a  public   market  to  facilitate
transferability  of Employer  Stock.  The put set forth in this Section shall be
nonterminable  and shall continue in effect to the extent  provided  herein even
though all  Acquisition  Loans may have been  repaid or this Plan ceases to be a
qualified ESOP.

     6.4. Right of First  Refusal.  During any period when Employer Stock is not
treated as "readily  tradable on an  established  market"  within the meaning of
Section 409(h) of the Code, shares of Employer Stock distributed to Participants
or  beneficiaries  shall be subject to a "right of first refusal",  as described
herein.  Any Participant or transferee who desires to transfer (whether by sale,
gift,  bequest,  or otherwise) any shares of Employer Stock shall first offer in
writing to sell such  shares to the Bank at the  greater  of their  fair  market
value  determined  under  Section  4.3 or the price and  terms  offered  to such
shareholder by a bona fide prospective  purchaser of such shares. The Bank shall
have the option for seven days after its receipt of such written offer to accept
such offer. If, within such seven-day period, the Bank shall fail to accept such
offer in its entirety,  its option  hereunder as to such offer shall  terminate.
Thereupon,  immediately  following the termination of such offer as to the Bank,
such offer  shall be deemed  without  further  writing to have been  renewed and
reinstated  as to the Trust, and the Trust shall have the


                                       17


<PAGE>



option for seven days after the termination of the Bank's option to purchase all
of the Employer Stock which the offering shareholder desires to transfer.

     If the  option  is not  exercised  in its  entirety  within  the  aforesaid
seven-day  periods,  then the shareholder so desiring to transfer part or all of
his  Employer  Stock  shall  have the right for a period  ending on the 30th day
after the expiration of the second seven-day  period, to transfer such stock to,
and only to,  the donee or, in the case of a sale,  to the  aforesaid  bona fide
prospective purchaser in the same quantity, at the same price, and upon the same
terms as were offered to the Bank and/or the Trust. In the case of death, if the
option is not  exercised  by the Bank or the  Trustee  then such  shares  may be
transferred to the legatees or heirs of the transferor.  In case of any transfer
under this  Section  6.4,  the  legatees,  heirs,  next of kin,  donees or other
transferees  shall  receive and hold such stock subject to the  restrictions  on
encumbrance and disposition set forth in this Section 6.4.

     Prior  to the  distribution  of any  such  shares  of  Employer  Stock to a
Participant or beneficiary,  the Trustee shall have the Bank endorse such shares
as follows:

     "The shares represented by this certificate are subject to a Right of First
     Refusal  as set forth in  Section  6.4 of the  Ninth  Ward  Employee  Stock
     Ownership Plan,  restricting the free  transferability  of said shares. The
     Bank will mail to the holder of this certificate, without charge, a copy of
     the terms of such Right of First Refusal within five days after receiving a
     written request therefor."

     6.5.   Designation  of  Beneficiary.   Each  Participant  may  designate  a
beneficiary or  beneficiaries  to receive any benefits  payable to him under the
Plan upon his death and may change his designation at will. Such  beneficiary or
beneficiaries  shall receive benefits  pursuant to Section 6. 1 (a) of the Plan.
Any  designation or change of  designation  shall be made in writing in the form
and manner  prescribed by the  Committee and shall be effective  upon receipt by
the Committee. Notwithstanding the foregoing, if the Participant is married, his
surviving  spouse shall be his  designated  beneficiary,  unless such spouse has
consented in a duly  notarized  written  consent to the  designation  of another
beneficiary (or unless the Committee determines in accordance with the Code that
no such consent is necessary).  If the Participant fails to properly designate a
beneficiary,  or if the  Committee  shall be  unable to  locate  the  designated
beneficiary after reasonable  efforts have been made, or if no named beneficiary
shall survive the Participant,  distribution of the entire value of the deceased
Participant's  Account shall be made to the  Participant's  estate in accordance
with Section 6. 1 (a) above.

     6.6.  Proof of Death,  Etc.  The  Committee  or the Trustee may require the
execution and delivery of such  documents,  papers and receipts as the Committee
or Trustee may determine necessary or appropriate in order to establish the fact
of death of the  Participant  and the right and identity of any  beneficiary  or
other person or persons claiming any benefits under this Plan.


                                       18


<PAGE>



                           Article VII. The Committee

         7.1. Organization of the Committee.  An ESOP Committee of not less than
three  persons,  appointed by the Board to serve at its pleasure,  shall operate
and  administer  the Plan.  The members of the Committee  shall elect a Chairman
from their  number,  and a Secretary  who may,  but need not, be a member of the
Committee.  Any  person  may  serve  on the  Committee,  and any  member  of the
Committee,  any  subcommittee  or  agent  to whom the  Committee  delegates  any
authority,  and any other person or group of persons, may serve in more than one
fiduciary capacity with respect to the Plan. A Committee member shall be subject
to  removal by the Board at any time and may resign by  delivering  his  written
resignation to the Board and to the Secretary of the Committee.  As specified by
the Board,  the  Committee  shall report to the Board with regard to the matters
for which it is responsible under the Plan, but in no event less frequently than
at each annual meeting.

     7.2.  Operation  of the  Committee.  The  Committee  may  make  such  rules
regarding the conduct of its business as it may deem  necessary or  appropriate.
No member of the  Committee  shall be  entitled  to act on or decide  any matter
relating solely to himself or any of his rights or benefits under the Plan.

     7.3.  Responsibility  of the  Committee.  The Committee  shall be the named
fiduciary  of the Plan  and  shall  serve as  "Administrator"  of the  Plan.  As
Administrator, the Committee shall have general responsibility for:

          (i) Operation and  administration  of the Plan in accordance  with the
     terms of the pertinent documents,  written resolutions adopted from time to
     time governing the Plan and any related funding agreement;

          (ii)  Determination of benefit  eligibility and  certification of such
     eligibility to other fiduciaries;

          (iii)  Establishment  of procedures  and adoption of uniform rules and
     regulations  as  it  deems  necessary  or  appropriate  for  the  effective
     administration of the Plan;

          (iv) Hiring persons and  organizations  to provide legal,  accounting,
     investment advisory, actuarial and other services necessary to the Plan;

          (v) Issuing directions to the Trustee to pay any fees, taxes,  charges
     or other costs  incidental to the  operation and  management of the Plan as
     provided in Section 7.5;

          (vi)  Preparation and filing of all reports and returns required to be
     filed by the Plan with any  government  agency and  submission of an annual
     report of the operations of the Plan to the Board;

          (vii) Compliance with all disclosure  requirements imposed by state or
     federal law;


                                       19


<PAGE>



          (viii)  Maintenance  of all  records  of the  Plan  other  than  those
     required to be  maintained  by the Trustee or by any fiduciary of the Plan,
     including,  without  limiting the foregoing,  records and information  with
     respect  to the  employment  date,  date of  participation  in the Plan and
     Compensation  of Employees,  elections by  Participants,  their spouses and
     beneficiaries,  and consents granted and determinations made under the Plan
     and the Trust; and

          (ix)  Performance of all other acts required by law to be performed by
     the Administrator of the Plan.

The  Committee  shall have,  except as  otherwise  provided  herein,  all powers
necessary to carry out the provisions of the pertinent documents, shall have the
exclusive  right to construe  such  documents  and to determine  and resolve any
question  that  may  arise  in  connection  with  its  funding,  application  or
administration  and may  secure  all  reasonable  assistance  and  advice in the
performance of its duties.  The Committee shall be entitled to rely conclusively
upon all tables, valuations, certificates, opinions and reports furnished by any
actuary,  accountant,  controller,  counsel or person who is employed or engaged
for such purposes.

     7.4. Management of Trust Fund Assets. The Trustee shall have responsibility
under the Plan for the management and control of the assets of the Trust. In the
event the Trustee cannot invest all assets of the Trust in Employer  Stock,  the
Committee  may direct  the  Trustee as to the  investment  of assets  other than
Employer  Stock,  or may appoint one or more  investment  managers to manage the
assets  which  cannot be invested  in Employer  Stock,  such  appointment  to be
effective  upon  receipt  of written  notification  of such  appointment  by the
Trustee or on such later date as the Committee may specify in such notice.  Each
investment  manager shall be either a bank, an insurance company or a registered
investment  adviser under the Investment  Advisers Act of 1940, as amended,  and
shall  acknowledge  in writing that it is a fiduciary  with respect to the Plan,
and the Committee  shall  periodically  review the  investment  performance  and
methods of each investment manager with such authority and discretion.

     7.5.  Expenses.  The  Committee  shall  be  reimbursed  for any  reasonable
expenses  incurred  in  connection  with its  services.  All costs and  expenses
incurred  in the  implementation,  administration  and  operation  of the  Plan,
including the Trustee's and Committee's  expenses,  shall be paid by the Plan to
the  extent  not paid by the  Employers.  Except as  otherwise  required  by the
Employee  Retirement  Income  Security Act of 1974  ("ERISA"),  no bond or other
security  shall be  required  of the  Committee  or any  member  thereof  in any
jurisdiction.

     7.6.  Allocation  and  Delegation  of  Responsibility.  The  members of the
Committee may allocate their duties among themselves in any manner they may deem
appropriate,  by a written agreement signed by all the members of the Committee.
A copy of any such agreement  shall be delivered to the Board and to the Trustee
and a copy shall be maintained with the Plan records. In the event the Committee
should so allocate its duties,  each  Committee  member shall be liable only for
those duties allocated to him and


                                       20


<PAGE>



for those not  allocated  to any  other  Committee  member.  The  Committee  may
delegate to any Employee,  director or agent its  responsibility  to perform any
act hereunder, including without limitation those matters involving the exercise
of discretion,  provided that such delegation  shall be subject to revocation at
any time at its discretion.

     7.7. Indemnification,  To the maximum extent permitted by law, no member of
the  Committee  shall be  personally  liable by reason of any  contract or other
instrument  executed by him or on his behalf in his  capacity as a member of the
Committee nor for any mistake of judgment made in good faith, and the Bank shall
indemnify and hold harmless directly from its own assets (including the proceeds
of any  insurance  policy,  the  premiums  of which are paid from the Bank's own
assets)  each  member of the  Committee  and each other  officer,  Employee,  or
director of the Bank to whom any duty or power relating to the administration or
interpretation of the Plan or to the management and control of the assets of the
Plan may be  delegated  or  allocated,  against  any cost or expense  (including
counsel fees) or liability  (including any amount imposed in the form of a money
judgment,  civil  penalty,  excise tax, or any sum paid in settlement of a claim
with the  approval  of the Bank)  arising  out of any act or  omission to act in
connection  with the Plan unless  arising out of such  person's own fraud or bad
faith. No such individual  shall be liable with respect to a breach of fiduciary
duty if such a breach  occurred  before he became a fiduciary or after he ceased
to be a fiduciary.

     7.8. Service of Process.  The Secretary of the Bank or such other person as
may from  time to time be  designated  by the  Committee  shall be the agent for
service of process under the Plan.


                             Article VIII. The Trust

     8.1.  Establishment of Trust. The Bank shall execute a trust agreement with
a Trustee  or  Trustees  appointed  by the  Board,  establishing  the Ninth Ward
Employee Stock Ownership Trust into which all contributions to the Plan shall be
paid,  and from which all benefits under the Plan and any Plan expenses not paid
directly by the Employers shall be paid. All  contributions to the Plan shall be
paid over to the Trustee and held pursuant to the provisions of the Plan and the
trust  agreement.  No part of the  Trust or its  income  shall be used  for,  or
diverted to, purposes other than for the exclusive  benefit of Plan Participants
and their beneficiaries.

     8.2.  Interest in Trust.  No person  shall have any interest in or right to
any part of the earnings or the assets of the Plan,  except as and to the extent
provided  herein.  The  Employers  shall have no  liability  for the  payment of
benefits under the Plan nor for the administration of funds paid to the Trustee.

     8.3.  Accounts.  The Trustee shall receive Plan  contributions,  invest and
reinvest Plan assets and earnings thereon and make such  disbursements as may be
directed by the  Committee  in writing.  A  Participant's  interest in the Trust
shall be reflected in his Account.  One or more  subaccounts  may be established
under each  Participant's  Account  for such  purposes  as the  Committee  deems
appropriate.  Notwithstanding  the  foregoing,  the Trust  shall be treated as a
single trust for purposes of investment and administration,


                                       21


<PAGE>



and nothing contained herein shall require a physical  segregation of assets for
any  Account.  The Trustee  shall render an account of the  transactions  of the
Trust to the  Committee  and to the Board at least  annually  and at such  other
times as may reasonably be required by the Committee or the Board.

     8.4. Investment of Assets and Voting Rights.

          (a) To the extent possible, the Trustee shall invest all contributions
     to the Plan and any earnings  thereon in Employer  Stock,  provided that no
     investment  in such  stock  shall be made at a cost in  excess  of the fair
     market  value of stock at the time of  purchase.  If  assets  of the  Trust
     cannot be invested in Employer Stock, they shall be invested as directed by
     the  Committee,  or by an  investment  manager  appointed by the  Committee
     pursuant to Section 7.4.  Employer  contributions  made in cash,  and other
     cash received by the Trustee,  may be used to acquire  Employer  Stock from
     shareholders of the Bank or directly from the Bank.

          (b) All voting and tender offer rights with respect to Employer  Stock
     held by the Trust shall be exercised by the Trustee in accordance  with the
     following provisions of this Section 8.4(b):

               (i) At least 30 days before each annual or special  shareholders'
          meeting of the Bank,  the Trustee shall furnish to each  Participant a
          copy  of  the  proxy  solicitation  material,  together  with  a  form
          requesting  confidential  instructions  on  how  such  Employer  Stock
          allocated to such Participant's  Account (including  fractional shares
          to 1/1000th of a share) are to be voted.  Upon timely  receipt of such
          instructions, the Trustee shall vote the Employer Stock as instructed.
          The instructions  received by the Trustee from  Participants  shall be
          held by the Trustee in strict  confidence and shall not be divulged or
          released to any person including officers or Employees of any Employer
          or Affiliate.

               (ii) The Trustee shall not vote any allocated  Employer Stock for
          which voting  instructions  are not timely received from  Participants
          pursuant to paragraph (i) above,  The Trustee  shall vote  unallocated
          Employer Stock held in the Trust for or against each  proposition  set
          forth in the proxy solicitation material in the same proportion as the
          allocated  Employer Stock for which voting  instructions  are received
          from Participants  unless the Trustee's  fiduciary duty requires it to
          vote otherwise.

               (iii) The Trustee shall notify each Participant of each tender or
          exchange  offer and utilize its best efforts to distribute or cause to
          be distributed to such  Participant in a timely manner all information
          distributed to  shareholders  of the Bank in connection  with any such
          tender or exchange offer.  Each Participant  shall have the right from
          time to time with  respect  to the  Employer  Stock  allocated  to his
          account to  instruct  the Trustee in writing as to the manner in which
          to  respond  to any  pending  tender  or  exchange  offer for all such
          Employer  Stock or any portion  thereof.  The Trustee  shall tender or
          exchange such Employer Stock as and to the extent so  instructed.  The
          Trustee shall not sell, convey or transfer any


                                       22


<PAGE>



          allocated  Employer Stock for which no directions are timely  received
          from   Participants   pursuant  to  this  paragraph.   The  individual
          instructions  received by the Trustee from Participants  shall be held
          in strict  confidence  by the  Trustee  and shall not be  divulged  or
          released  to  any  person,  including  officers  or  Employees  of any
          Employer,  or of any other  Subsidiary;  provided,  however,  that the
          Trustee shall advise the Bank, at any time upon request,  of the total
          number of shares not subject to  instructions  to tender or  exchange.
          The  Trustee  and the  Committee  shall  not make  recommendations  to
          Participants on whether to instruct the Trustee to tender or exchange.

               (iv) The Trustee shall sell,  convey or transfer any  unallocated
          Employer  Stock held in the Trust in  response to a tender or exchange
          offer in the same proportion as the allocated Employer Stock for which
          written instructions are received from Participants,

               (v) If at any time there is no Employer  Stock  allocated  to the
          Accounts  of  Participants  under the Plan,  the  Trustee  shall  vote
          Employer  Stock or shall  tender or  exchange  Employer  Stock in such
          manner as it, in its sole  discretion,  shall  determine  to be in the
          best interest of Participants and their beneficiaries.

     8.5. Dividends on Employer Stock.

          (a) Except to the extent  otherwise  required,  it is anticipated that
     all cash dividends declared and paid on Employer Stock held in the Suspense
     Account  will be used for the purpose of repaying  one or more  Acquisition
     Loans and will not be allocated to Participant Accounts; provided, however,
     that the  Committee  may, in its sole  discretion  and in  accordance  with
     applicable Treasury regulations, determine for any Plan Year that dividends
     shall  be  immediately  allocated  to  Participant  Accounts  in  the  same
     proportion as dividends  payable with respect to allocated  Employer Stock,
     and used by the Trustee to purchase additional Employer Stock.

          (b) If so determined by the Committee,  any cash dividends on Employer
     Stock allocated to the Accounts of  Participants  may be paid currently (or
     within  ninety  (90)  days  after  the end of the Plan  Year in  which  the
     dividends  are  paid  to the  Trust)  in  cash  to  such  Participant  on a
     nondiscriminatory basis, or the Employer may pay such dividends directly to
     Participants.  Such distribution (if any) of cash dividends to Participants
     may be limited to Participants who are still  Employees,  may be limited to
     dividends  on  shares of  Employer  Stock  which are then  Vested or may be
     applicable to dividends on all shares allocated to Participants' Accounts.

     8.6  Acquisition  Loans.  The  Committee  may direct  the  Trustee to incur
Acquisition  Loans  from time to time to finance  the  acquisition  of  Financed
Shares  for the  Trust,  to repay  such  Acquisition  Loan,  or to repay a prior
Acquisition   Loan.   All   Acquisition   Loans  shall   satisfy  the  following
requirements:

          (a) The loan must be at a reasonable rate of interest;


                                       23


<PAGE>



          (b) Any  collateral  pledged to the creditor by the Plan shall consist
     only of Employer Stock  purchased with the borrowed funds or that were used
     as collateral on a prior  Acquisition  Loan repaid with the proceeds of the
     current Acquisition Loan;

          (c) Under the terms of the loan,  any pledge of  Employer  Stock shall
     provide for the release of shares so pledged on a pro-rata  basis  pursuant
     to Section 4.4;

          (d) Under the terms of the loan,  the creditor  shall have no recourse
     against  the  Plan  except  with  respect  to  such  collateral,   earnings
     attributable  to  such  collateral,   Employer  contributions  (other  than
     contributions of Employer Stock) that were made to meet  obligations  under
     the loan, and earnings attributable to such contributions;

          (e) The loan must be for a specific term and may not be payable at the
     demand of any person, except in the event of default;

          (f) In the event of default,  the value of Plan assets  transferred in
     satisfaction  of the  Acquisition  Loan  shall  not  exceed  the  amount of
     default. If the lender is a disqualified  person, an Acquisition Loan shall
     provide for a transfer of Plan  assets  upon  default  only upon and to the
     extent  of the  failure  of the Plan to meet the  payment  schedule  of the
     Exempt Loan; and

          (g)  Acquisition  Loan payments  during a Plan Year must no exceed any
     amount equal to: (i) the sum, over all Plan Years, of all contributions and
     cash  dividends  paid by the  Employer  to the Plan  with  respect  to such
     Acquisition  Loan and  earnings  on such  Employer  contributions  and cash
     dividends,  less  (ii)  the sum of the  Acquisition  Loan  payments  in all
     preceding  Plan Years. A separate  accounting  shall be maintained for such
     Employer  contributions,  cash dividends and earnings until the Acquisition
     Loan is repaid.

     For purposes of this Section, the term "disqualified person: means a person
within the  meaning  of Section  4975(e)(2)  of the Code who is a  fiduciary,  a
person  providing  services to the Plan, an Employer any of whose  Employees are
covered by the Plan, an employee  organization  any of whose members are covered
by the Plan, an owner, direct or indirect,  of 50% or more of the total combined
voting power of all classes of voting stock or of the total value of all classes
of  stock,  or an  officer,  director,  10% or  more  shareholder,  or a  highly
compensated Employee.

     No Employer  Stock,  except as  provided  in Section  6.3 and Section  6.4,
acquired with the proceeds of an Acquisition Loan may be subject to a put, call,
or other  option,  or  buy-sell  or  similar  arrangement  when held by and when
distributed  from  the  Trust,  whether  or not the  Plan is then an  ESOP.  The
protections  and rights  granted in this  section  are  nonterminable,  and such
protections  and rights shall  continue to exist under the terms of this Plan so
long as any Company Stock acquired with the proceeds of an  Acquisition  Loan is
held by the Trust or by any  Participant  or other person for whose benefit such
protections and rights have been created, and neither the repayment of such loan
nor the failure of the Plan to be an ESOP,  nor an  amendment  of the Plan shall
cause a termination of said protections and rights.


                                       24


<PAGE>



     8.7.  Liability of Trustee.  The Trustee  shall  administer  the Trust,  in
accordance with the Plan documents, solely for the benefit of Plan Participants,
with the care,  skill,  prudence  and  diligence  under the  circumstances  then
prevailing  that a prudent man familiar with such matters would employ acting in
a like  capacity and with like aims,  and shall be liable only to the extent the
Trustee fails to act in such manner. In the case of more than one Trustee,  each
shall be liable for a breach of such duty by another  Trustee only to the extent
he could have prevented such breach, or participated  therein, or failed to make
reasonable  efforts to remedy such breach after obtaining  knowledge  thereof No
Trustee  shall  incur  any  liability  on  account  of any  action  taken at the
direction  of the  Committee  or any  investment  made  at  the  direction  of a
Participant or an investment  manager  appointed by the Committee in the prudent
exercise of its duties.

     8.8.  Allocation of Duties. In the event more than one Trustee is appointed
by the Board,  the Trustees  shall have the power to allocate their duties among
themselves by a written  instrument signed by all the Trustees,  copies of which
are delivered to the Committee and the Board.  In the event the Trustees  should
so allocate their responsibilities,  each Trustee shall be liable only for those
duties specifically allocated to him and for those not specifically allocated to
another Trustee.

     8.9.  Legal  Limitation.  Neither the  Committee  nor the Trustee  shall be
required to engage in any transaction,  including, without limitation, directing
the purchase or sale of Employer Stock,  if either party  determines in its sole
discretion that such action might tend to subject itself, its members, the Plan,
any Employer, or any Participant to any liability under Federal or state laws.


                               Article IX. General

     9.1.  Amendment  of Plan.

          (a) The Bank reserves the right at any time and from time to time, and
     retroactively  if  deemed   necessary  or  appropriate,   to  conform  with
     governmental  regulations or other policies, to modify or amend in whole or
     in part any or all of the  provisions  of the Plan,  without the consent of
     any  Employer,   Participant   or   beneficiary,   provided  that  no  such
     modification  or amendment  shall  reduce the balance in any  Participant's
     Account  except  to the  extent  necessary  to  conform  with  governmental
     regulations, nor shall it make possible the use or diversion of any part of
     the funds of the Plan for  purposes  other  than the  exclusive  benefit of
     Participants  or  their   beneficiaries   under  the  Plan  or  payment  of
     administrative  expenses. Each Employer, by its adoption of the Plan, shall
     be deemed to have delegated this authority to the Bank.

          (b) In the event the  vesting  schedule  provided  in  Section 5. 1 is
     amended,  or  changed  on  account  of the Plan  becoming  or ceasing to be
     Top-Heavy,  any  Participant  who has completed at least three (3) Years of
     Service may elect to have his Vested  interest  in his  Account  determined
     under the Plan without  regard to such amendment or change by notifying the
     Committee in writing within the election period hereinafter described.  The


                                       25


<PAGE>



     election  period  shall begin on the date such  amendment is adopted or the
     date such change is effective, as the case may be, and shall end no earlier
     than the latest of the following dates:

               (i) the date  which is 60 days  after the day such  amendment  is
          adopted;

               (ii) the date  which is 60 days after the day such  amendment  or
          change becomes effective; or

               (iii) the date which is 60 days after the day the  Participant is
          given written notice of such amendment or change by the Committee.

Any election made pursuant to this Section 9. 1 (b) shall be irrevocable.

     9.2. Plan Termination.

          (a) The Bank  reserves the right to terminate  the Plan in whole or in
     part or to discontinue contributions hereto at any time without the consent
     of any Employer, Participant or beneficiary. Each Employer, by its adoption
     of the Plan, shall be deemed to have delegated this authority to the Bank.

          (b) Upon  termination  of the Plan, no Employer shall make any further
     contributions  under the Plan and no amount  shall  thereafter  be  payable
     under the Plan to or in respect of any  Participant  except as  provided in
     this Section  9.2. To the maximum  extent  permitted  by ERISA,  transfers,
     distributions  or other  dispositions of the assets of the Plan as provided
     in  this  Section  9.2  shall  constitute  a  complete   discharge  of  all
     liabilities  under the Plan. All of the provisions of the Plan which in the
     opinion of the Committee are necessary for the  administration  of the Plan
     and the administration  and distribution,  transfer or other disposition of
     the assets of the Plan in accordance with this Section 9.2 and Section 9.11
     shall remain in force.  The interest of each  Participant  in service as of
     the date of the termination of the Plan in the amount, if any, allocated to
     his Account shall be  nonforfeitable  as of such date.  Upon receipt by the
     Committee  of  the  approval  of  the  Internal  Revenue  Service  of  such
     termination,  the value of each such Account  shall be determined as of the
     Valuation  Date  coinciding  with  or  immediately  preceding  the  date of
     distribution  and  shall be paid  from the  Trust to each  Participant  and
     former  Participant  (or,  in the  event of the death of a  Participant  or
     former Participant,  the beneficiary thereof) in the manner of distribution
     specified in Article VI above,  including payments which are deferred until
     the Participant's termination of service, as the Committee shall determine.
     All determinations,  approvals and notifications referred to above shall be
     in form and  substance  and from a source  satisfactory  to counsel for the
     Plan.

          (c) In the event that any governmental  authority,  including  without
     limitation  the  Internal  Revenue  Service,   determines  that  a  partial
     termination (within the meaning of ERISA) of the Plan has occurred then (i)
     the interest of each Participant  affected  thereby in the amount,  if any,
     allocated  to his Account  shall be  nonforfeitable  as of the date of such
     partial termination and (ii) the provisions of this Section 9.2 and Section
     9.11  which  in  the  opinion  of  the  Committee  are  necessary  for  the
     administration  of the  Plan and the  allocation  and  distribution  of the
     assets of the Plan shall apply.


                                       26


<PAGE>



     9.3.  Notice of  Amendment,  Etc.  Notice of any  amendment,  modification,
suspension  or  termination  of the Plan  shall  be  given  by the  Board to the
Committee, the Trustee and all Employers.

     9.4. Non-Alienation of Benefits. No benefit under the Plan shall be subject
in any  manner  to  alienation  by  anticipation,  sale,  transfer,  assignment,
bankruptcy, pledge, encumbrance,  attachment,  garnishment, levy,, execution, or
other legal or equitable process, except insofar as may be otherwise required by
law or in accordance with a "qualified  domestic relations  order"(as defined in
Section  414(p)  of the  Code).  Any  attempt  to do so shall be void and  shall
entitle the  Committee  to suspend such benefit and to hold or apply the same to
or for the benefit of such Participant or his beneficiary, spouse, child, parent
or other blood relative, or any of them.

     9.5.  Employment  Relation.  The  establishment  of the Plan  shall have no
effect  on the  employment  rights of any  Employee  or  former  Employee  of an
Employer.  The  adoption  and  maintenance  of the Plan shall not  constitute  a
contract  between  the  Bank  and any  Employee,  or  consideration  for,  or an
inducement to or condition of, the employment of any Employee.

     9.6. Payments to Minors and  Incompetents.  In the event that the Committee
shall  determine  that a Participant  or  beneficiary  hereunder is a minor,  is
unable to care for his  affairs  due to illness  or  accident,  or is  otherwise
incompetent to receive a benefit  payable  hereunder,  the Committee may, in its
discretion,  direct that any  benefit  payment due him, if not claimed by a duly
appointed legal  representative,  may be held for the Participant or may be paid
to his spouse,  child, parent or other blood relative,  or to a person with whom
he resides,  and any payment so made shall completely discharge the liability of
the Plan therefor.

     9.7. Missing Persons.  If the Committee cannot ascertain the whereabouts of
any person to whom a payment is due under the Plan, and if after such payment is
due, a notice of such  payment  due is mailed to the last known  address of such
person,  as shown on the records of the  Committee  or the  Employer  and within
three months after such mailing such person has not made written claim therefor,
the Committee, if it so elects, after receiving advice from counsel to the Plan,
may direct that such payment and all  remaining  payments  otherwise due to such
person be canceled on the records of the Plan and the amount thereof  applied to
reduce the  contributions of the Employer that had employed the Participant with
respect to whom such payments were due, and upon such cancellation, the Plan and
the Trust  shall have no further  liability  therefor.  However,  if such person
later  notifies  the  Committee of his  whereabouts  and requests the payment or
payments due him under the Plan,  the payments due shall be paid to him from the
general assets of the Trust.

     9.8.  Sole  Source  of  Benefits.  The  Participants  of the Plan and their
beneficiaries shall look solely to the assets of the Trust established hereunder
for the  benefits  payable  hereunder,  and the  Employers  shall  not be liable
hereunder except to the extent payments are made to the Trust.


                                       27


<PAGE>



     9.9. Plan  Qualification.  Notwithstanding any other provision of the Plan,
the  adoption  of the  Plan,  the  execution  of the  trust  agreement  and  all
contributions  to the  Trust  are  conditioned  upon the Plan  and  Trust  being
determined  initially by the Internal Revenue Service to meet the  qualification
requirements  of Section  401(a) of the Code,  so that the  Employers may deduct
currently for Federal income tax purposes their  contributions  to the Trust and
so that the Participants may exclude the  contributions  from their gross income
and  recognize  income only when they receive  benefits.  In the event that this
Plan is held by the  Internal  Revenue  Service not to qualify  initially  under
Section  401(a)  of the  Code,  the Plan  may be  amended  retroactively  to the
earliest date permitted by Treasury regulations in order to secure qualification
under Section  401(a) of the Code. If this Plan is held by the Internal  Revenue
Service not to qualify  under  Section  401(a) of the Code either as  originally
adopted or as amended,  each Employer  contribution to the Trust under this Plan
(including any earnings  thereon) shall be returned to it, without any liability
to any  person,  within one year after the date of denial of such  approval  and
this Plan  shall be  terminated.  Contributions  made by a  mistake  of fact may
revert and be paid to the  Employer  within  one year after the  payment of such
contribution, but only after timely written demand has been made therefor by the
Committee.   In  the  event  that  this  Plan  is  amended   after  its  initial
qualification  and the Plan as amended is held by the Internal  Revenue  Service
not to qualify under Section  401(a) of the Code,  the amendment may be modified
retroactively to the earliest date permitted by Treasury regulations in order to
secure approval of the amendment under Section 401(a) of the Code.

     9.10.  Merger  Consolidation,  Etc.  No merger or  consolidation  with,  or
transfer  of assets or  liabilities  to,  any other  plan  shall  occur  unless,
immediately after such merger, consolidation or transfer each Participant in the
Plan would, if the Plan were then  terminated,  be entitled to receive a benefit
equal to or greater  than the  benefit he would  have been  entitled  to receive
immediately before such merger, consolidation,  or transfer if the Plan had then
been terminated.

     9.11. Exclusive Benefit.  Except to the extent required to be used to repay
an Acquisition Loan, and under the circumstances  permitted from time to time by
the law governing the  requirements  applicable to qualified  plans,  within the
meaning of Section  401 of the Code (or any  successor  provision),  none of the
assets held by the Trustee under the Plan shall,  prior to the  satisfaction  of
all  liabilities  under the Plan,  ever revert to any  Employer or  otherwise be
diverted to purposes  other than the exclusive  benefit of the  Participants  or
their spouses, or beneficiaries. Notwithstanding the foregoing:

          (a) any  contribution  made by an Employer or on behalf of an Employer
     because of a mistake of fact may be  returned to such  Employer  within one
     year after such contribution is made; and

          (b) if a  contribution  by an  Employer or on behalf of an Employer is
     conditioned upon its deductibility  under Section 404 of the Code, then, to
     the extent the deduction is disallowed,  such  contribution may be returned
     to such Employer within one year after the disallowance of the deduction.


                                       28


<PAGE>



     9.12. Claims for Benefits. In the event a claim for benefits under the Plan
is  denied,  notice  of  such  denial  shall  be  given  to the  Participant  or
beneficiary  whose claim has been  denied,  clearly  stating the reason for such
denial and  informing  such  Participant  or  beneficiary  of the  procedure for
obtaining a full and fair review of such denial.

     9.13. Service of Plan Fiduciaries. Any Trustee, member of the Committee, or
other Plan fiduciary may serve the Plan in more than one such capacity.

     9.14.  Governing Law. The Plan shall be construed,  interpreted,  regulated
and administered under the laws of the State of Delaware, except to the extent a
Federal statute supersedes Delaware law.

     9.15. Gender and Number.  Wherever used herein,  the masculine gender shall
include the feminine  gender and the singular  shall include the plural,  unless
the context clearly requires otherwise.

     9.16. Titles and Headings.  The titles to Articles and headings of Sections
of the Plan are for convenience of reference only. In case of conflict, the text
of  the  Plan,   rather  than  such   titles  and   headings,   shall   control.


                         Article X. Top-Heavy Provisions

     10.1. Definitions.

          (a) For purposes of this Article X and as otherwise  used in the Plan,
     the  following  definitions  shall  apply in addition to those set forth in
     Article I:

          "Aggregated  Plans" shall mean (i) all plans of the Aggregation  Group
     which are required to be  aggregated  with the Plan,  and (ii) all plans of
     the  Aggregation  Group which are permitted to be aggregated  with the Plan
     and which the Bank  elects to  aggregate  with the Plan,  for  purposes  of
     determining  whether the Plan is Top-Heavy.  A plan (including a terminated
     plan)  shall  be  required  to be  aggregated  with the Plan if such a plan
     during the Plan Year containing the  Determination  Date or any of the four
     preceding Plan Years, includes as a participant a Key Employee or enables a
     plan of the  Aggregation  Group in  which a Key  Employee  participates  to
     qualify under  Section  401(a)(4) or Section 410 of the Code. A plan of the
     Aggregation Group shall be permitted to be aggregated with the Plan if such
     plan satisfies the requirements of Sections  401(a)(4) and 410 of the Code,
     when considered  together with the Plan and all plans which are required to
     be  aggregated  with the Plan.  No plan shall be  aggregated  with the Plan
     unless  it is a  qualified  plan  under  Section  401  of  the  Code.  When
     aggregating plans, the value of account balances and accrued benefits shall
     be calculated  with reference to the  Determination  Dates that fall within
     the same calendar year.

          "Compensation".  For  purposes of  computing  the minimum  allocation,
     compensation    shall    mean    compensation    as   defined   in   Treas.
     Reg.ss.1.415-2(d),  as  limited  by  Section  401(a)(17)  of the Code.  For
     purposes of determining whether an employee is a Key Employee, compensation
     shall mean  compensation  as defined in Section  415(c)(3)  of the


                                       29


<PAGE>



     Code  but  including  employer  contributions  made  pursuant  to a  salary
     reduction arrangement.

          "Determination  Date" shall mean, with respect to the first Plan Year,
     the last day of such Plan Year,  and with  respect to any  subsequent  Plan
     Year, the last day of the preceding Plan Year.

          "Key Employee"  shall mean any Employee or former  employee who at any
     time during the Plan Year  containing  the  Determination  Date or the four
     preceding Plan Years is or was (i) an officer of the Employer having annual
     compensation  in excess of 50 percent of the dollar  limit in effect  under
     Section  415(b)(1)(A)  for the calendar  year in which such Plan Year ends;
     (ii) one of ten Employees having annual  compensation from the Employer for
     a Plan Year in excess of the  dollar  limitation  in effect  under  Section
     415(c)(1)(A) of the code for the calendar year in which such Plan Year ends
     and owning (or  considered  as owning  within the meaning of section 318 of
     the Code)  both more  than a  one-half  percent  interest  and the  largest
     interests in the Employer;  (iii) a five percent owner of the Employer;  or
     (iv) a one percent  owner of the Employer  having  annual  compensation  in
     excess of $150,000. The determination of who is a Key Employee will be made
     in  accordance  with  section  416(i)(1)  of the  Codeand  the  Regulations
     thereunder.

          "Non-Key Employee" shall mean an individual who is not a Key Employee.

          "Top-Heavy"  shall mean that as of the  Determination  Date for a Plan
     Year,  the  Value of  Accumulated  Benefits  for Key  Employees  under  all
     Aggregated  Plans exceeds 60% of the Value of Accumulated  Benefits for all
     individuals  under all  Aggregated  Plans as set forth in Section 416(g) of
     the Code.  Solely for the purpose of  determining if the Plan, or any other
     plan included in a required Aggregation Group of which this Plan is a part,
     is Top-Heavy the accrued  benefit of an Employee  other than a Key Employee
     shall be determined  under (a) the method,  if any, that uniformly  applies
     for accrual purposes under all plans  maintained by the Aggregation  Group,
     or (b) if there is no such  method,  as if such  benefit  accrued  not more
     rapidly  than the  slowest  accrual  rate  permitted  under the  fractional
     accrual rate of Section 411(b)(1)(C) of the Code.

          "Valuation  Date"  means the annual  date on which plan assets must be
     valued for the purpose of determining the value of account  balances or the
     date as of which a defined  benefit plan  computes  plan costs,  assets and
     liabilities  for  purposes of minimum  funding.  The  Valuation  Date for a
     defined  contribution plan shall be the most recent Valuation Date for such
     plan within the 12-month period ending on the Determination Date.

          "Value of Accumulated Benefits" shall mean the sum of:

               (i) In the case of a defined  benefit plan,  the present value of
          the accrued  benefit  determined as of the most recent  Valuation Date
          which is within a 12-month period ending on the Determination Date and
          using the same  actuarial  assumptions as to interest and mortality as
          specified in such defined  benefit  plan,  plus the sum of any amounts


                                       30


<PAGE>



          distributed to the individual  during the Plan Year which includes the
          Determination Date and during the four (4) immediately  preceding Plan
          Years.

               (ii) In the case of a defined  contribution  plan, the sum of the
          accounts of the individual as of the most recent  Valuation Date which
          is within a 12-month period ending on the Determination Date, plus the
          sum of any amounts  distributed to the individual during the Plan Year
          which  includes  the  Determination  Date  and  during  the  four  (4)
          immediately preceding Plan Years.

          "Year  of  Top-Heavy  Service"  shall  mean a  Year  of  Service  of a
     Participant  which  commenced  in a Plan  Year  during  which  the Plan was
     Top-Heavy.

     (b) On for purposes of determining a Key Employee's  allocation  percentage
under Section 10.2(a),  any employer matching and salary deferral  contributions
will be included.  The minimum contributions  specified in Section 10.2(a) shall
apply to all Participants  under this Plan who are Non-Key  Employees except any
such Participant who was not employed by an Employer on the last day of the Plan
Year. In addition,  in the case of a Non-Key  Employee who is a  participant  in
both this Plan and in a defined  benefit plan that is an  Aggregated  Plan,  the
minimum  contribution  specified  in  Section  10.2(a)  above  shall  be  5%  of
compensation.

     10.2. Minimum Contributions.

          (a) Except as otherwise provided in Section 10.2(b) below, if the Plan
     is  determined  to be Top-Heavy  with respect to a Plan Year,  the Employer
     contributions and Forfeitures allocated on behalf of any Participant who is
     a Non-Key  Employee  shall not be less than the lesser of 3 percent of such
     Participant's  compensation (within the meaning of Section 415 of the Code)
     or, in the case  where the  Employer  has no  defined  benefit  plan  which
     designates  this  Plan to  satisfy  Section  401 of the Code,  the  largest
     percentage of Employer contributions and Forfeitures allocated on behalf of
     any Key  Employee  for that year.  This minimum  allocation  is  determined
     without regard to any social security contribution.  The minimum allocation
     shall be made even though,  under other Plan  provisions,  the  Participant
     would not  otherwise  be entitled to receive an  allocation,  or would have
     received a lesser allocation for the year.

          (b) The  provision  in Section  10.2(a)  above  shall not apply to any
     Participant who was not employed by an Employer on the last day of the Plan
     Year. The Plan Administrator shall to the maximum permitted by the Code and
     in accordance with the Regulations, apply the provisions of this Section 10
     by taking into  account the  benefits  payable and the  contributions  made
     under all other defined  contribution  and defined benefit plans maintained
     by an Employer  which are  qualified  under  Section  401(a) of the Code to
     prevent inappropriate omissions or required duplication of minimum benefits
     or contributions.


                                       31


<PAGE>



     10.3. Vesting.

          (a) If the Plan is determined  to be Top-Heavy  with respect to a Plan
     Year,  the Vested  interest of each  Participant,  who is credited  with at
     least one Hour of Service on or after the date the Plan becomes  Top-Heavy,
     in the  amount  allocated  to  his  Account  shall  not be  less  than  the
     percentage determined in accordance with the following vesting schedule:

       Participant's
     Years of Service                       Vested Percentage
     ----------------                       -----------------
        less than 2                                None
             2                                     20%
             3                                     40%
             4                                     60%
             5                                     80%
             6                                     100%



If in a subsequent Plan Year the Plan is no longer Top-Heavy,  the above vesting
provisions  shall  not  apply  to  the  portion  of  the  Participant's  Account
attributable  to Employer  contributions  and  Forfeitures  made on or after the
first day of the first  Plan Year in which the Plan is no longer  Top-Heavy  and
the  vesting  provisions  that were in effect  prior to the time the Plan became
Top-Heavy  shall  be  reinstated,   provided,   however,   that  portions  of  a
Participant's Account which were Vested prior to the time the Plan was no longer
Top-Heavy shall remain Vested.

     IN WITNESS  WHEREOF,  Ninth Ward Savings Bank, FSB has adopted this Plan on
the Adoption Date, effective as of the Effective Date.

WITNESS:                                   NINTH WARD SAVINGS
                                           BANK, FSB



_________________________                  By____________________________
                                                Authorized Officer


                                       32





                                                                    EXHIBIT 23.1




                           CONSENT OF PEABODY & BROWN


The Boards of Directors
Ninth Ward Savings Bank, FSB
Delaware First Financial Corporation


         We  hereby  consent  to the use of our  firm's  name in the Form  SB-2,
Registration Statement,  and Amendments thereto as filed with the Securities and
Exchange  Commission  by  Delaware  First  Financial   Corporation  and  to  the
references to our opinion therein under the heading "Legal and Tax Matters."



                                           /s/
                                           -------------------------------------
                                           Peabody & Brown

Washington, D.C.
September 23, 1997






                                                                    Exhibit 23.2



INDEPENDENT AUDITORS' CONSENT

We consent to the use in this Registration Statement of Delaware First Financial
Corporation on Form SB-2 to be filed with the Securities and Exchange Commission
and Form AC to be filed with the Office of Thrift  Supervision  of our report on
Ninth Ward Savings Bank,  FSB dated March 7, 1997,  (May 21, 1997 as to Note 10)
appearing in the Prospectus, which is part of this Registration Statement.

We also  consent to the  reference  to us under the heading  "Experts"  in such
Prospectus.



/s/___________________

DELOITTE & TOUCHE LLP
Philadelphia, PA

September 24, 1997


                                                                    Exhibit 23.3



[ FINPRO LOGO HERE ]
- --------------------------------------------------------------------------------

September 18, 1997



Board of Trustees
Ninth Ward Savings Bank
400 Delaware Avenue
Wilmington, Delaware 19801

Dear Board Members:

We hereby consent to the use of our firm's name, FinPro,  Inc. ("FinPro") in the
Application  for  Conversion on Form 86-AC filed by Ninth Ward Savings Bank, and
any amendments thereto, for permission to convert to a stock savings institution
and references to the Conversion  Valuation  Appraisal Report ("Report") and the
valuation  of Ninth  Ward  Savings  Bank  provided  by FinPro,  and our  opinion
regarding  subscription rights filed as an exhibit to the applications  referred
to below.  We also consent to the use of our firm's name and the  inclusion  of,
summary of and references to our Report in the Form SB-2 Registration  Statement
filed by Delaware First Financial  Corporation and any amendments  thereto,  the
Application  for  Conversion on Form 86-AC filed by Ninth Ward Savings Bank, and
any amendments thereto,  and the notice and Application for Conversion for Ninth
Ward Savings Bank, Wilmington, Delaware filed by Ninth Ward Savings Bank and any
amendments thereto.


                                              Very Truly Yours,

                                              FinPro, Inc.

                                              /s/ Donald J. Musso
                                              -------------------
                                                  Donald J. Musso
Liberty Corner, New Jersey
September 18, 1997




                                                                    EXHIBIT 99.2




                          NINTH WARD SAVINGS BANK, FSB
                               400 Delaware Avenue
                           Wilmington, Delaware 19801
                                 (302) 421-9090

                      NOTICE OF SPECIAL MEETING OF MEMBERS

     Notice is hereby  given that a Special  Meeting of  Members  (the  "Special
Meeting")  of  Ninth  Ward  Savings  Bank,  FSB  (the  "Bank")  will  be held at
_______________,  ___________________,  Wilmington, Delaware, on November _____,
1997 at __:__ _.m. Business to be taken up at the Special Meeting shall be:

     (1)  To consider and vote upon a Plan of Conversion, as amended,  providing
          for the  conversion  of the Bank  from a  federally  chartered  mutual
          savings  bank  to  a  federally  chartered  stock  savings  bank  (the
          "Converted  Bank") as a wholly  owned  subsidiary  of  Delaware  First
          Financial  Corporation  (the  "Company"),  a newly organized  Delaware
          corporation formed by the Bank for the purpose of becoming the holding
          company for the Bank and the related transactions provided for in such
          plan,  including the adoption of an amended  Federal Stock Charter and
          Bylaws for the Converted  Bank and the adoption of the  Certificate of
          Incorporation and Bylaws for the Company,  pursuant to the laws of the
          United States and the Rules and Regulations administered by the Office
          of Thrift Supervision.

     (2)  To consider and vote upon any other  matters  that may  lawfully  come
          before the Special Meeting.

     Note:  As of the date of mailing  of this  Notice  of  Special  Meeting  of
          Members, the Board of Directors is not aware of any other matters that
          may come before the Special Meeting.

     The members  entitled to vote at the Special Meeting shall be those members
of the Bank at the close of business on  _____________,  1997,  who  continue as
members until the Special  Meeting and, should the Special Meeting be, from time
to time, adjourned to a later time, until the final adjournment thereof

                                           BY ORDER OF THE BOARD OF DIRECTORS

                                           -------------------------------------
                                           Secretary

______________________, 1997
Wilmington, Delaware


<PAGE>




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


     YOUR BOARD OF DIRECTORS URGES YOU TO CONSIDER CAREFULLY THIS PROXY MATERIAL
AND, WHETHER OR NOT YOU PLAN TO BE PRESENT IN PERSON AT THE SPECIAL MEETING,  TO
FILL IN, DATE, SIGN AND RETURN THE ENCLOSED PROXY CARD(S) AS SOON AS POSSIBLE TO
ASSURE THAT YOUR VOTES WILL BE COUNTED. THIS WILL NOT PREVENT YOU FROM VOTING IN
PERSON IF YOU ATTEND THE SPECIAL MEETING.


                                       ii


<PAGE>



                          NINTH WARD SAVINGS BANK, FSB
                               400 Delaware Avenue
                           Wilmington, Delaware 19801
                                 (302) 421-9090

                                 PROXY STATEMENT

YOUR PROXY,  IN THE FORM  ENCLOSED,  IS  SOLICITED  BY THE BOARD OF DIRECTORS OF
NINTH WARD SAVINGS BANK,  FSB FOR USE AT A SPECIAL  MEETING OF ITS MEMBERS TO BE
HELD ON ____________________,  1997 AND ANY ADJOURNMENT OF THAT MEETING, FOR THE
PURPOSES SET FORTH IN THE  FOREGOING  NOTICE OF SPECIAL  MEETING.  YOUR BOARD OF
DIRECTORS URGES YOU TO VOTE FOR THE PLAN OF CONVERSION.

                          PURPOSE OF MEETING - SUMMARY

     A Special Meeting of Members (the "Special  Meeting") of Ninth Ward Savings
Bank,  FSB (the  "Bank")  will be held at  ____________________________________,
__________________, Wilmington, Delaware on ____________, _______________, 1997,
at _:_ _.m., Eastern Time, for the purpose of considering and voting upon a Plan
of Conversion (the "Plan"), which was unanimously adopted by the Bank's Board of
Directors and which, if approved by a majority of the total votes eligible to be
cast by the  members,  will  permit  the Bank to convert  from a federal  mutual
savings bank to a federal stock savings bank (the "Converted  Bank") as a wholly
owned  subsidiary of Delaware First Financial  Corporation  (the  "Company"),  a
Delaware  corporation formed by the Bank for the purpose of becoming the holding
company for the Bank.  The  conversion of the Bank to the Converted Bank and the
acquisition  of control of the  Converted  Bank by the Company are  collectively
referred to herein as the  "Conversion."  The Conversion is contingent  upon the
members' approval of the Plan at the Special Meeting or any adjournment thereof.

     The Plan provides in part that after receiving final authorization from the
Office of Thrift Supervision  ("OTS"), the Company will offer for sale shares of
its common  stock,  par value $.01 per share (the "Common  Stock"),  through the
issuance of  nontransferable  subscription  rights,  first to  depositors  as of
December  31,  1995  with  $50.00  or more on  deposit  in the Bank on that date
("Eligible Account  Holders"),  second to the Company's Employee Stock Ownership
Plan (the "ESOP") (a  tax-qualified  employee stock benefit plan of the Company,
as defined in the Plan),  third to depositors  with $50.00 or more on deposit in
the Bank on September 30, 1997, the last day of the calendar  quarter  preceding
approval of the Plan by the OTS ("Supplemental  Eligible Account Holders"),  and
fourth  to  other  members  entitled  to vote  at the  Special  Meeting  ("Other
Members") (the "Subscription Offering").  Subscription rights received in any of
the foregoing  categories  will be subordinated  to the  subscription  rights of
those in a prior  category,  with the exception  that any shares of Common Stock
sold in excess of the high end of the estimated value range as established in an
independent  appraisal,  as discussed  below, may be first sold to the ESOP. The
Company may


                                       1


<PAGE>



offer any shares remaining after the Subscription Offering to certain members of
the general public in a community  offering (the "Community  Offering").  In the
Community  Offering,  preference  will be given to natural persons and trusts of
natural  persons who are  permanent  residents  of Delaware or the  Pennsylvania
counties of Chester or Delaware,  the Maryland county of Cecil or the New Jersey
county of Salem.  Any shares of Common Stock not  purchased in the  Subscription
and Community  Offerings  may be sold as part of a community  offering on a best
efforts  basis by a selling  group of selected  broker-dealers  to be managed by
Trident Securities,  Inc. (the "Syndicated Community  Offering").  The aggregate
price  of the  Common  Stock  to be  issued  by the  Company  under  the Plan is
currently  estimated  to be  between  $7,440,000  and  $10,060,000,  subject  to
adjustment,  as determined by an independent  appraisal of the Bank's  estimated
pro forma  market value as converted  and as a wholly  owned  subsidiary  of the
Company. See "THE CONVERSION -- Stock Pricing" in the accompanying Prospectus.

     Adoption of the proposed  Charter and Bylaws of the Converted  Bank and the
proposed  Certificate of Incorporation  and Bylaws of the Company is an integral
part of the Plan. Copies of the Plan and the proposed Charter and Bylaws for the
Converted Bank are attached to this Proxy Statement as exhibits. These documents
provide,  among other things, for the termination of voting rights of members as
well  as  their  rights  to  receive  any  surplus  remaining  in the  event  of
liquidation of the Bank. These rights, except for the rights of Eligible Account
Holders and  Supplemental  Eligible  Account Holders in the liquidation  account
established  for their  benefit upon  completion  of the  Conversion,  will vest
exclusively  in  the  Company  as  the  sole  holder  of  the  Converted  Bank's
outstanding  capital  stock.  For further  information,  see "THE  CONVERSION --
Effect of  Conversion  to Stock Form on  Depositors  and Borrowers of Ninth Ward
Savings Bank, FSB" in the accompanying Prospectus.


                    RECOMMENDATION OF THE BOARD OF DIRECTORS

     THE BOARD OF DIRECTORS  OF THE BANK  UNANIMOUSLY  RECOMMENDS  THAT YOU VOTE
"FOR"  APPROVAL  OF THE  PLAN OF  CONVERSION.  VOTING  IN  FAVOR  OF THE PLAN OF
CONVERSION WILL NOT OBLIGATE ANY PERSON TO PURCHASE STOCK.

     The Conversion will be accomplished  through  adoption of a new Charter and
Bylaws to authorize  the  issuance of capital  stock by the Bank to the Company.
The Plan of  Conversion  provides that the Board of Directors has the ability to
elect,  at any  time,  not to  proceed  with or to delay the  Conversion.  It is
presently  the  intent of the Bank's  Board of  Directors  to  proceed  with the
Conversion.  Under the Plan, shares of the Common Stock,  subject to adjustment,
are being offered for sale by the Company.  Upon  completion of the  Conversion,
the Converted Bank will issue all of its newly issued shares of capital stock to
the Company in exchange for at least 75% of the net proceeds of the  Conversion.
None of the Bank's assets will be  distributed in order to effect the Conversion
other than to pay expenses incident thereto.


                                       2


<PAGE>



     The net  proceeds  from the sale of  Common  Stock in the  Conversion  will
substantially  increase the Bank's  capital,  which will  increase the amount of
funds available for lending and investment,  and support current  operations and
the continued growth of the Bank's business.  The holding company structure will
provide greater  flexibility than the Bank alone would have for  diversification
of business activities and geographic operations.  Management believes that this
increase in capital and  operating  flexibility  will enable the Bank to compete
more  effectively  with other savings  institutions and other types of financial
service organizations. Management also believes that the Conversion will enhance
the future access of the Company to the capital markets.


                      DELAWARE FIRST FINANCIAL CORPORATION

     Delaware First Financial Corporation was incorporated under the laws of the
State of Delaware in September  1997 at the  direction of the Board of Directors
of the Bank for the purpose of serving as a savings  institution holding company
of the Converted Bank upon the acquisition of all of the capital stock issued by
the Converted Bank in the Conversion. The Company has received approval from the
OTS to acquire control of the Converted Bank, subject to satisfaction of certain
conditions.  Prior to the  Conversion,  the Company has not engaged and will not
engage in any material  operations.  Upon  consummation of the  Conversion,  the
Company will have no significant assets other than the outstanding capital stock
of the Converted  Bank, up to 25% of the net proceeds of the  Conversion  (after
deducting amounts infused into the Bank and before deducting amount used to fund
the  ESOP)  and a note  receivable  from  the  ESOP.  Upon  consummation  of the
Conversion,  the Company's principal business will be overseeing the business of
the Bank and investing the portion of the net  Conversion  proceeds  retained by
it.

     As a holding  company,  the Company will have greater  flexibility than the
Bank to  diversify  its  business  activities  through  existing or newly formed
subsidiaries or through acquisition or merger with other financial institutions,
although the Company currently does not have any plans, agreements, arrangements
or understandings  with respect to any such  acquisitions or mergers.  After the
Conversion, the Company will be classified as a unitary savings and loan holding
company and will be subject to regulation by the OTS.

     The  Company's  executive  offices  are  located  at 400  Delaware  Avenue,
Wilmington, Delaware 19801, and its main telephone number is (302) 421-9090.


                          NINTH WARD SAVINGS BANK, FSB

     The Bank is a federal mutual savings bank operating through a single office
located in Wilmington, Delaware and serving Wilmington, Delaware and surrounding
areas of New Castle  County.  The Bank was chartered by the State of Delaware in
1922 under the name Ninth Ward Building and Loan  Association.  The Bank changed
its name to Ninth Ward Savings and Loan  Association in 1954. The Bank adopted a
federal charter in 1992, at which


                                       3


<PAGE>



time it adopted its present  name of Ninth Ward Savings  Bank,  FSB. At June 30,
1997,  the Bank had total  assets of $112.5  million,  total  deposits  of $78.4
million and retained earnings of $6.1 million.

     The principal business of the Bank historically has consisted of attracting
deposits from the general  public and investing  these deposits in loans secured
by first  mortgages on one- to four-family  ("single-family")  residences in the
Bank's market area. The Bank derives its income principally from interest earned
on loans and, to a lesser extent, interest earned on mortgage-backed  securities
and investment securities and noninterest income. Funds for these activities are
provided principally by operating revenues, deposits,  repayments of outstanding
loans, investment securities and mortgage-backed securities.

     Historically,  the Bank has operated as a traditional savings  association,
emphasizing the  origination of loans secured by  single-family  residences.  At
June 30, 1997, $82.6 million,  or 88.9% of the Bank's loan portfolio,  consisted
of single-family  residential  mortgage loans in its market area.  However,  the
Bank's Board of Directors anticipates relatively slow growth in residential loan
demand within the Bank's market area.  Further,  the Board of Directors believes
that as a result of recent consolidations of financial institutions,  there will
be increasing  local demand for  commercial  business and consumer  loans.  As a
result,  the Board of Directors has  determined to refocus the Bank's  strategy.
Pursuant to this new strategy,  while continuing to pursue its existing business
of originating single-family residential mortgage loans, the Bank will also seek
to take  advantage  of the  business  opportunities  identified  by the Board of
Directors by gradually expanding into commercial real estate, small business and
consumer lending. The Board of Directors and management currently are developing
programs for  commercial  lending and expanding the Bank's  existing home equity
lending program.

     The  Bank's   executive   offices  are  located  at  400  Delaware  Avenue,
Wilmington, Delaware 19801, and its main telephone number is (302) 421-9090.


              INFORMATION RELATING TO VOTING AT THE SPECIAL MEETING

     The Board of  Directors  of the Bank has fixed  the  close of  business  on
______________,  1997 as the  record  date (the  "Voting  Record  Date') for the
determination  of  members  entitled  to  notice  of and to vote at the  Special
Meeting.  All holders of the Bank's  deposit or other  authorized  accounts  are
members of the Bank under its current mutual charter. Borrowers as of January 1,
1993,  are members of the Bank for as long as such  borrowings are in existence.
However,  borrowers  who had  borrowings  at such date who no  longer  have such
borrowings,  as well as persons who became  borrowers  after such date,  are not
members of the Bank.  All  members of record as of the close of  business on the
Voting  Record Date who  continue as such until the date of the Special  Meeting
will be entitled to vote at the Special Meeting or any adjournment thereof.


                                       4


<PAGE>



     Each depositor  member will be entitled at the Special  Meeting to cast one
vote for each $100, or fraction  thereof,  of the aggregate  withdrawal value of
all of his savings  accounts in the Bank as of the Voting Record Date.  Borrower
members  will be entitled to one vote at the Special  Meeting in addition to any
votes  such  borrower  member may have as a result of being a  depositor  in the
Bank. No member may cast more than 1,000 votes.

     Approval of the Plan to be  presented  at the Special  Meeting will require
the affirmative  vote of at least a majority of the total  outstanding  votes of
the Bank's members eligible to be cast at the Special Meeting.  As of the Voting
Record Date for the Special Meeting, there were approximately ____________ votes
eligible to be cast, of which ____________ votes constitute a majority.

     Members  may vote at the  Special  Meeting  or any  adjournment  thereof in
person or by proxy.  All properly  executed proxies received by the Bank will be
voted in  accordance  with the  instructions  indicated  thereon by the  members
giving such proxies. If no contrary instructions are given, such proxies will be
voted in favor of the Plan of Conversion  described herein. If any other matters
are  properly  presented  before the Special  Meeting and may  properly be voted
upon,  the proxies  solicited  hereby will be voted on such matters by the proxy
holders named therein as directed by the Board of Directors of the Bank.  Valid,
previously  executed general proxies,  which typically are obtained from members
when they open their accounts at the Bank, will not be used to vote for approval
of the Plan of Conversion, even if the respective members do not execute another
proxy or attend the Special Meeting and vote in person.

     Any  member  giving a proxy  will have the right to revoke his proxy at any
time before it is voted by delivering  written  notice or a duly executed  proxy
bearing a later date to the  Secretary of the Bank,  provided  that such written
notice  is  received  by the  Secretary  prior  to the  Special  Meeting  or any
adjournment thereof, or by attending the Special Meeting and voting in person.

     FAILURE TO RETURN AN EXECUTED  PROXY FOR THE  SPECIAL  MEETING OR TO ATTEND
THE  SPECIAL  MEETING  AND VOTE IN PERSON  WOULD HAVE THE SAME  EFFECT AS VOTING
AGAINST THE CONVERSION.

     Proxies may be solicited by officers,  directors or other  employees of the
Bank,  in person,  by telephone or through  other forms of  communication.  Such
persons  will be  reimbursed  by the Bank only for their  expenses  incurred  in
connection with such solicitation.

     The proxies  solicited  hereby will be used only at the Special Meeting and
at any adjournment thereof and will not be used at any other meeting.


                                       5


<PAGE>


                        DESCRIPTION OF PLAN OF CONVERSION

         The OTS has  approved the Plan,  subject to the Plan's  approval by the
members  of  the  Bank  entitled  to  vote  on the  matter  and  subject  to the
satisfaction  of certain  other  conditions  imposed by the OTS in its approval.
Approval  by  the  OTS,  however,   does  not  constitute  a  recommendation  or
endorsement of the Plan by the OTS.

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

     General Each depositor in a mutual savings institution such as the Bank has
both a  deposit  account  and a pro  rata  ownership  interest  in the  retained
earnings  of that  institution  based  upon the  balance  in his or her  deposit
account. However, this ownership interest is tied to the depositor's account and
has no tangible  market  value  separate  from such deposit  account.  Any other
depositor  who  opens a  deposit  account  obtains  a pro rata  interest  in the
retained earnings of the institution  without any additional  payment beyond the
amount of the  deposit.  A  depositor  who  reduces or closes his or her account
receives a portion or all of the  balance in the  account but nothing for his or
her  ownership  interest,  which is lost to the extent  that the  balance in the
account is reduced.

     Consequently, depositors normally do not have a way to realize the value of
their ownership,  which has realizable value only in the unlikely event that the
mutual  institution  is liquidated.  In such event,  the depositors of record at
that time,  as owners,  would share pro rata in any residual  retained  earnings
after other claims are paid.

     Upon  consummation of the  Conversion,  permanent  nonwithdrawable  capital
stock will be created to represent the ownership of the institution. The capital
stock is  separate  and apart  from  deposit  accounts  and is not and cannot be
insured  by the FDIC.  Transferable  certificates  will be  issued  to  evidence
ownership of the stock,  which will enable the stock to be sold or traded,  if a
purchaser is  available,  with no effect on any account held in the Bank.  Under
the Plan, all of the capital stock of the Converted Bank will be acquired by the
Company  in  exchange  for a portion  of the net  proceeds  from the sale of the
Common Stock in the  Conversion.  The Common  Stock will  represent an ownership
interest in the Company and will be issued upon  consummation  of the Conversion
to persons who elect to  participate  in the Conversion by purchasing the shares
being offered.

     Continuity During the Conversion  process,  the normal business of the Bank
of accepting deposits and making loans will continue without  interruption.  The
Converted  Bank will  continue  to be subject to  regulation  by the OTS and the
FDIC, and FDIC insurance of accounts will continue without  interruption.  After
the  Conversion,  the  Converted  Bank will  continue  to provide  services  for
depositors and borrowers  under current  policies and by its present  management
and staff.

     The Board of Directors  serving the Bank at the time of the Conversion will
serve as the Board of Directors of the Converted Bank after the Conversion.  The
Board of Directors of the


                                       6


<PAGE>



Company  will  consist  of the  individuals  currently  serving  on the Board of
Directors of the Bank.  All  officers of the Bank at the time of the  Conversion
will retain their positions with the Converted Bank after the Conversion.

     Voting  Rights.  Upon  the  completion  of the  Conversion,  depositor  and
borrower  members as such will have no voting rights in the  Converted  Bank, or
the Company and, therefore, will not be able to elect directors of the Converted
Bank, or the Company or to control  their  affairs.  Currently  these rights are
accorded to depositors of the Bank. Subsequent to the Conversion,  voting rights
will be vested  exclusively in the  stockholders  of the Company which, in turn,
will own all of the stock of the  Converted  Bank.  Each holder of Common  Stock
shall be entitled to vote on any matter to be considered by the  stockholders of
the  Company,  subject  to  the  provisions  of  the  Company's  Certificate  of
Incorporation.

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

     Tax Effects.  The Bank has  received an opinion  from its special  counsel,
Peabody & Brown.,  Washington,  D.C.,  as to the  material  federal  income  tax
consequences  of the  Conversion,  and as to the generally  applicable  material
federal income tax  consequences of the Conversion to the Bank's account holders
and to persons who purchase Common Stock in the Conversion. The opinion provides
that the  Conversion  will  constitute one or more  reorganizations  for federal
income tax purposes under Section  368(a)(1)(F) of the Internal  Revenue Code of
1986, as amended ("Internal Revenue Code"). Among other things, the opinion also
provides  that: (i) no gain or loss will be recognized by the Bank in its mutual
or  stock  form by  reason  of the  Conversion;  (ii)  no  gain or loss  will be
recognized  by its account  holders upon the issuance to them of accounts in the
Converted  Bank in stock  form  immediately  after the  Conversion,  in the same
dollar  amounts and on the same terms and  conditions  as their  accounts at the
Bank  immediately  prior to the Conversion;  (iii) the tax basis of each account
holder's interest in the liquidation account will be equal to the value, if any,
of that  interest;  (iv) the tax  basis of the  Common  Stock  purchased  in the
Conversion will be equal to the amount paid therefor  increased,  in the case of
Common Stock acquired  pursuant to the exercise of Subscription  Rights,  by the
fair market value, if any, of the Subscription Rights exercised; (v) the holding
period for the Common Stock  purchased in the Conversion  will commence upon the
exercise of such holder's Subscription Rights and otherwise on the day following
the date of such  purchase;  and (vi) gain or loss will be recognized to account
holders  upon the  receipt of  liquidation  rights or the receipt or exercise of
Subscription Rights in the Conversion, to the extent such liquidation rights and
Subscription Rights are deemed to have value, as discussed below.

         The  opinion of Peabody & Brown is based in part upon,  and  subject to
the  continuing  validity  in all  material  respects  through  the  date of the
Conversion of, various representations


                                       7


<PAGE>



of the Bank and upon certain assumptions and qualifications,  including that the
Conversion is  consummated  in the manner and according to the terms provided in
the Plan. Such opinion is also based upon the Internal Revenue Code, regulations
now in  effect  or  proposed  thereunder,  current  administrative  rulings  and
practice  and  judicial  authority,  all of which are subject to change and such
change  may be made with  retroactive  effect.  Unlike  private  letter  rulings
received from the Internal  Revenue Service  ("IRS"),  an opinion is not binding
upon the IRS and there can be no assurance that the IRS will not take a position
contrary to the positions  reflected in such opinion,  or that such opinion will
be upheld by the courts if challenged by the IRS.

     Peabody & Brown has  advised  the Bank that an  interest  in a  liquidation
account has been treated by the IRS, in a series of private letter rulings which
do not constitute formal precedent, as having nominal, if any, fair market value
and  therefore  it is  likely  that the  interests  in the  liquidation  account
established by the Bank as part of the  Conversion  will similarly be treated as
having nominal, if any, fair market value.  Accordingly,  it is likely that such
depositors  of the Bank who  receive an  interest  in such  liquidation  account
established by the Bank pursuant to the  Conversion  will not recognize any gain
or loss upon such receipt.

     Peabody & Brown has further  advised  the Bank that the federal  income tax
treatment of the receipt of  Subscription  Rights  pursuant to the Conversion is
uncertain,  and recent  private  letter  rulings  issued by the IRS have been in
conflict.  For instance, the IRS adopted the position in one private ruling that
Subscription  Rights  will be deemed to have been  received to the extent of the
minimum pro rata distribution of such rights,  together with the rights actually
exercised in excess of such pro rata  distribution,  and with gain recognized to
the extent of the  combined  fair market value of the pro rata  distribution  of
Subscription Rights plus the Subscription Rights actually exercised. Persons who
do not exercise their  Subscription  Rights under this analysis would  recognize
gain upon  receipt  of rights  equal to the fair  market  value of such  rights,
regardless  of  exercise,  and would  recognize  a  corresponding  loss upon the
expiration of unexercised  rights that may be available to offset the previously
recognized  gain.  Under another IRS private  ruling,  Subscription  Rights were
deemed to have been received only to the extent actually exercised. This private
ruling  required  that gain be  recognized  only if the  holder  of such  rights
exercised  such  rights,  and that no loss be  recognized  if such  rights  were
allowed to expire unexercised.  There is no authority that clearly resolves this
conflict  among  these  private  rulings,  which  may  not be  relied  upon  for
precedential  effect.  However,  based upon express  provisions  of the Internal
Revenue Code and in the absence of contrary  authoritative  guidance,  Peabody &
Brown has provided in its opinion that gain will be recognized  upon the receipt
rather than the  exercise of  Subscription  Rights.  Further,  also based upon a
published IRS ruling and consistent with recognition of gain upon receipt rather
than exercise of the  Subscription  Rights,  Peabody & Brown has provided in its
opinion that the subsequent  exercise of the  Subscription  Rights will not give
rise to gain or loss.  Regardless of the position eventually adopted by the IRS,
the tax consequences of the receipt of the Subscription  Rights will depend,  in
part, upon their valuation for federal income tax purposes.

     If the  Subscription  Rights are deemed to have a fair  market  value,  the
receipt of such rights will be taxable to Eligible Account Holders, Supplemental
Eligible Account Holders and


                                       8


<PAGE>



other eligible members who exercise their Subscription  Rights, even though such
persons  would have  received  no cash from  which to pay taxes on such  taxable
income.  The  Bank  could  also  recognize  a gain on the  distribution  of such
Subscription  Rights in an amount equal to their aggregate value. In the opinion
of FinPro,  Inc., an independent  appraisal firm retained by the Bank to prepare
an  appraisal  of the Bank,  whose  opinion  is not  binding  upon the IRS,  the
Subscription  Rights do not have any value,  based on the fact that such  fights
are acquired by the recipients without cost, are  non-transferable  and of short
duration  and afford the  recipients  the fight only to  purchase  shares of the
Common Stock at a price equal to its estimated fair market value,  which will be
the same price as the price paid by  purchasers  in the  Community  Offering for
unsubscribed  shares of Common Stock.  Eligible  Account  Holders,  Supplemental
Eligible  Account Holders and Other Members are encouraged to consult with their
own tax advisors as to the tax  consequences in the event that the  Subscription
Rights are deemed to have a fair market value. Because the fair market value, if
any, of the Subscription  Rights issued in the Conversion depends primarily upon
the  existence of certain  facts  rather than the  resolution  of legal  issues,
Peabody & Brown., has neither adopted the opinion of FinPro, Inc. as its own nor
incorporated  such opinion of FinPro,  Inc. in its opinion  issued in connection
with Conversion.

     THE  FEDERAL  AND STATE  INCOME  TAX  DISCUSSION  SET FORTH  ABOVE DOES NOT
PURPORT TO CONSIDER ALL ASPECTS OF FEDERAL AND STATE INCOME  TAXATION  WHICH MAY
BE RELEVANT TO EACH ELIGIBLE  ACCOUNT  HOLDER,  SUPPLEMENTAL  ACCOUNT HOLDER AND
OTHER MEMBER ENTITLED TO SPECIAL TREATMENT UNDER THE INTERNAL REVENUE CODE, SUCH
AS  TRUSTS,  INDIVIDUAL  RETIREMENT  ACCOUNTS,  OTHER  EMPLOYEE  BENEFIT  PLANS,
INSURANCE COMPANIES AND ELIGIBLE ACCOUNT HOLDERS,  SUPPLEMENTAL ELIGIBLE ACCOUNT
HOLDERS  AND OTHER  MEMBERS  WHO ARE NOT  CITIZENS  OR  RESIDENTS  OF THE UNITED
STATES. DUE TO THE INDIVIDUAL NATURE OF TAX CONSEQUENCES,  EACH ELIGIBLE ACCOUNT
HOLDER,  SUPPLEMENTAL  ELIGIBLE  ACCOUNT  HOLDER  AND  OTHER  MEMBER IS URGED TO
CONSULT  HIS OR HER OWN TAX  AND  FINANCIAL  ADVISOR  AS TO THE  EFFECT  OF SUCH
FEDERAL AND STATE INCOME TAX CONSEQUENCES ON HIS OR HER OWN PARTICULAR FACTS AND
CIRCUMSTANCES,  INCLUDING THE RECEIPT AND EXERCISE OF SUBSCRIPTION  RIGHTS,  AND
ALSO AS TO ANY OTHER TAX CONSEQUENCES ARISING OUT OF THE CONVERSION.

     Liquidation Account. In the unlikely event of a complete liquidation of the
Bank in its present  mutual form,  each holder of a deposit  account in the Bank
would  receive  his pro rata  share of any  assets of the Bank  remaining  after
payment of claims of all creditors  (including  the claims of all  depositors to
the withdrawal  value of their  accounts).  His pro rata share of such remaining
assets would be the same  proportion  of such assets as the value of his deposit
account was to the total of the value of all deposit accounts in the Bank at the
time of liquidation.


                                       9


<PAGE>



     After the Conversion, each deposit account holder on a complete liquidation
would  have a claim of the same  general  priority  as the  claims  of all other
general creditors of the Bank.  Therefore,  except as described below, his claim
would be solely in the amount of the balance in his deposit account plus accrued
interest. He would have no interest in the value of the Bank above that amount.

     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
the net worth of the Bank as of the date of its latest  statement  of  financial
condition  contained in the final  Prospectus.  Each Eligible  Account Holder (a
person  with a  qualifying  deposit in the Bank on December  31,  1995) and each
Supplemental  Eligible Account Holder (a person with a qualifying deposit in the
Bank on September 30, 1997) would be entitled,  on a complete liquidation of the
Converted  Bank  after  completion  of the  Conversion,  to an  interest  in the
liquidation account. Each Eligible Account Holder would have an initial interest
in such  liquidation  account for each  qualifying  deposit  held in the Bank on
December 31, 1995 and each  Supplemental  Eligible  Account Holder would have an
initial interest in such liquidation account for each qualifying deposit held in
the Bank on September  30,  1997.  The  interest as to each  qualifying  deposit
account would be in the same proportion of the total liquidation  account as the
balance of such  qualifying  deposit  account  was to the balance in all deposit
accounts of Eligible Account Holders and  Supplemental  Eligible Account Holders
on such date.  However,  if the amount in the qualifying  deposit account on any
annual  closing  date  (December  31) of the  Bank  subsequent  to the  relevant
eligibility  date is less  than  the  amount  in such  account  on the  relevant
eligibility  date, or any  subsequent  closing date,  then the Eligible  Account
Holder's or Supplemental  Eligible Account Holder's  interest in the liquidation
account  would be reduced  from time to time by an amount  proportionate  to any
such reductions, and such interest would cease to exist if he ceases to maintain
an account at the  Converted  Bank that has the same Social  Security  number as
appeared on his account(s) at the relevant eligibility date. The interest in the
liquidation  account would never be increased,  notwithstanding  any increase in
the related deposit account after the Conversion.

     Any assets remaining after the above liquidation rights of Eligible Account
Holders and  Supplemental  Eligible  Account  Holders  were  satisfied  would be
distributed  to the entity or persons  holding the Bank's  capital stock at that
time.

     A merger,  consolidation,  sale of bulk  assets or similar  combination  or
transaction  with an  FDIC-insured  institution  in  which  the  Bank is not the
surviving  insured  institution  would not be considered  to be a  "liquidation"
under which  distribution  of the  liquidation  account could be made. In such a
transaction,   the  liquidation  account  would  be  assumed  by  the  surviving
institution.

     The creation and maintenance of the  liquidation  account will not restrict
the use or application of any of the capital  accounts of the Bank,  except that
the Bank may not declare or pay a cash  dividend on, or  repurchase  any of, its
capital stock if the effect of such dividend or repurchase would be to cause its


                                       10


<PAGE>



retained earnings to be reduced below the aggregate amount then required for the
liquidation account.

Interpretation and Amendment of the Plan

     To the extent permitted by law, all interpretations of the Plan by the Bank
will be final.  The Plan provides that the Bank's Board of Directors  shall have
the sole  discretion  to  interpret  and  apply  the  provisions  of the Plan to
particular facts and circumstances and to make all  determinations  necessary or
desirable to implement  such  provisions,  including  but not limited to matters
with respect to giving  preference in the Community  Offering to natural persons
and  trusts  of  natural  persons  who  are  permanent  residents  of the  Local
Community, and any and all interpretations, applications and determinations made
by the Board of Directors in good faith and on the basis of such information and
assistance as was then reasonably available for such purpose shall be conclusive
and binding upon the Bank and its members and  subscribers  in the  Subscription
and Community Offerings, subject to the authority of the OTS.

     The Plan provides  that,  if deemed  necessary or desirable by the Board of
Directors,  the Plan may be  substantively  amended by a two-thirds  vote of the
Board  of  Directors  at any  time  prior to  submission  of the Plan and  proxy
materials  to the  Bank's  members.  After  submission  of the  Plan  and  proxy
materials  to the members,  the Plan may be amended by a two-thirds  vote of the
Board of  Directors  at any time prior to the  Special  Meeting  and at any time
following  the  Special  Meeting  with  the  concurrence  of  the  OTS.  In  its
discretion,  the Board of Directors  may modify or  terminate  the Plan upon the
order of the  regulatory  authorities  without a  resolicitation  of  proxies or
another Special  Meeting.  However,  any modification of the Plan resulting in a
material change in the terms of the Conversion would require a resolicitation of
proxies and another meeting of stockholders.

     The Plan further  provides that in the event that mandatory new regulations
pertaining to conversions  are adopted by the OTS or any successor  agency prior
to  completion  of the  Conversion,  the Plan will be amended to conform to such
regulations  without a resolicitation of proxies or another Special Meeting.  In
the event that such new conversion regulations contain optional provisions,  the
Plan may be amended to utilize such optional provisions at the discretion of the
Board of  Directors  without a  resolicitation  of proxies  or  another  Special
Meeting.  By adoption  of the Plan,  the Bank's  members  will be deemed to have
authorized amendment of the Plan under the circumstances described above.


                                       11


<PAGE>



Conditions and Termination

     Completion  of the  Conversion  requires  the  approval  of the Plan by the
affirmative vote of not less than a majority of the total  outstanding  votes of
the members of the Bank and the sale of all shares of the Common Stock within 24
months  following  approval of the Plan by the members.  If these conditions are
not  satisfied,  the Plan will be  terminated,  and the Bank will  continue  its
business in the mutual form of  organization.  The Plan may be terminated by the
Board of  Directors  at any time  prior to the  Special  Meeting  and,  with the
approval of the OTS, by the Board of Directors at any time thereafter.

Review By Administrative and Judicial Authorities

     Federal law provides  (i) that  persons  aggrieved by a final action of the
OTS which approves, with or without conditions,  a plan of conversion may obtain
review of such  final  action  only by filing a written  petition  in the United
States  Court of  Appeals  for the  circuit  in which  the  principal  office or
residence  of such person is located,  or in the United  States Court of Appeals
for the District of Columbia  Circuit,  requesting  that the final action of the
OTS be modified,  terminated  or set aside,  and (ii) that such petition must be
filed  within 30 days after  publication  of notice of such final  action in the
Federal  Register,  or 30 days after the date of mailing of the notice and proxy
statement for the meeting of the converting  institution's  members at which the
conversion is to be voted on, whichever is later.

Other

     All  statements  made in this Proxy  Statement are hereby  qualified by the
contents  of the Plan  which is  attached  hereto  as  Exhibit  A and  should be
consulted  for further  information.  In addition,  attention is directed to the
section  entitled "THE  CONVERSION"  in the  accompanying  Prospectus for a more
detailed  discussion of various aspects of the Plan. Adoption of the Plan by the
Bank's  members  shall be  deemed  approval  of the  authority  of the  Board of
Directors to amend or terminate the Plan in accordance with its terms.


                               CHARTER AND BYLAWS

     The following is a summary of certain  provisions of the Charter and Bylaws
which will become  effective  upon the  conversion  of the Bank into a federally
chartered  stock savings bank  Complete  copies of the Charter and Bylaws of the
Converted  Bank are  attached as Exhibits B and C,  respectively,  to this Proxy
Statement.

     The Converted Bank will be authorized to issue  3,000,000  shares of common
stock with a par value of $0.01 per share.  The  Converted  Bank's  common stock
will not be insured by the FDIC. All of the Converted Bank's  outstanding common
stock will be owned by the Company.  Accordingly,  exclusive  voting rights with
respect to the  affairs of the Bank after the  Conversion  will be vested in the
Board of Directors of the Company.


                                       12


<PAGE>


     The  Converted  Bank's  Charter  will  provide that the number of Directors
shall be not fewer than five or more than 15, with the exact  number to be fixed
in the Converted  Bank's Bylaws.  The proposed Bylaws provide that the number of
the Converted  Bank's  directors shall be 7. Directors  generally will serve for
terms of three  years,  and the terms of  Directors  will be  staggered  so that
approximately one-third of the Board is elected each year.

     In addition to the common stock,  the Converted  Bank will be authorized to
issue 500,000 shares of serial  preferred  stock, par value $0.01 per share. The
Board of Directors will be permitted,  without further stockholder  approval, to
authorize  the  issuance  of  preferred  stock in series  and to fix the  voting
powers,  designations,   preferences  and  relative,  participating,   optional,
conversion  and  other  special  rights  of the  shares  of each  series  of the
preferred stock and the  qualifications,  limitations and restrictions  thereof.
Preferred stock may rank prior to common stock in dividend  fights,  liquidation
preferences, or both, and may have voting fights.

     Neither  the  Charter  nor the Bylaws of the  Converted  Bank  provide  for
indemnification of officers and directors.  However,  the Converted Bank will be
required  by OTS  regulations  (as  the  Bank  currently  is) to  indemnify  its
Directors,  officers and employees  against legal and other expenses incurred in
defending  lawsuits  brought against them by reasons of the performance of their
official  duties.  Indemnification  may be made to any such person only if final
judgment on the merits is in his favor or, in case of (i) settlement, (ii) final
judgment  against  him or (iii) final  judgment in his favor,  other than on the
merits,  if a majority of the Directors of the Converted Bank determines that he
was acting in good faith within the scope of his  employment  or authority as he
could reasonably have perceived it under the  circumstances and for a purpose he
could have reasonably  believed under the circumstances was in the best interest
of the Converted Bank or its stockholders. If a majority of the Directors of the
Converted Bank concludes that in connection with an action any person ultimately
may become entitled to  indemnification,  the Directors may authorize payment of
reasonable costs and expenses arising from defense or settlement of such action.


                               HOW TO ORDER STOCK

     The accompanying  Prospectus  contains  information  about the business and
financial condition of the Bank and additional  information about the Conversion
and the Subscription  Offering and the Community  Offering.  Enclosed is a Stock
Order Form to be used to subscribe for stock. You are not obligated to subscribe
for  stock,  and voting to  approve  the  Conversion  will not  obligate  you to
subscribe for stock.


     All  Subscription  Rights  are  nontransferable  and  will  expire  if  not
exercised by returning the  accompanying  stock Order Form with full payment (or
appropriate  instructions  authorizing  withdrawal from a savings or certificate
account  at the  Bank) for all  shares  for  which  subscription  is made to the
Company  by 12:00  Noon,  Eastern  Time,  on  _________________  , 1997,  unless
extended  by the Bank.  A  postage-paid  reply  envelope  is  provided  for this
purpose.  Provided  that  not  all  of  the  shares  are  subscribed  for in the


                                       13


<PAGE>



Subscription  Offering  by  members  of the Bank,  the  remaining  shares may be
offered to certain members of the general public in the Community  Offering with
preference  given to natural persons and trusts of natural persons who reside in
the  Local  Community.   Any  shares  of  Common  Stock  not  purchased  in  the
Subscription  and Community  Offerings may be offered,  at the discretion of the
Company,  to  certain  members  of the  general  public  as part of a  community
offering on a best  efforts  basis by a selling  group of  broker-dealers  to be
managed by Trident Securities, Inc.

     The  information  contained in this Proxy Statement is limited in its scope
to use in the  solicitation  of proxies for the  Special  Meeting to vote on the
Plan of  Conversion.  It is not  intended  for use in the offering of the Common
Stock. Such offering is made only by the Prospectus.


                             ADDITIONAL INFORMATION

     The information contained in the accompanying Prospectus,  including a more
detailed  description  of the  Plan,  is  intended  to  help  you  evaluate  the
Conversion and is incorporated herein by reference.

     All persons eligible to vote at the Special Meeting should review both this
Proxy Statement and the accompanying Prospectus.

     YOUR BOARD OF DIRECTORS URGES YOU TO CONSIDER CAREFULLY THIS PROXY MATERIAL
AND, WHETHER OR NOT YOU PLAN TO BE PRESENT IN PERSON AT THE SPECIAL MEETING,  TO
FILL IN, DATE, SIGN AND RETURN THE ENCLOSED PROXY CARD(S) AS SOON AS POSSIBLE TO
ASSURE THAT YOUR VOTES WILL BE COUNTED. THIS WILL NOT PREVENT YOU FROM VOTING IN
PERSON IF YOU ATTEND THE SPECIAL  MEETING.  YOU MAY REVOKE YOUR PROXY BY WRITTEN
INSTRUMENT DELIVERED TO THE SECRETARY OF THE BANK AT ANY TIME PRIOR TO OR AT THE
SPECIAL MEETING OR BY ATTENDING THE SPECIAL MEETING AND VOTING IN PERSON.

     THIS  PROXY  STATEMENT  IS NOT AN OFFER TO SELL OR THE  SOLICITATION  OF AN
OFFER TO BUY THE COMMON STOCK. THE OFFER IS MADE ONLY BY THE PROSPECTUS.

                                      BY ORDER OF THE BOARD OF DIRECTORS


                                      ----------------------------------
                                      Secretary
________________, 1997
Wilmington, Delaware


                                       14


<PAGE>



                           AMENDED PLAN OF CONVERSION

                                   DATED AS OF

                               SEPTEMBER 17, 1997



                                   ----------



                          NINTH WARD SAVINGS BANK, FSB

                              Wilmington, Delaware



<PAGE>



                                TABLE OF CONTENTS
                                -----------------

SECTION                                                                     PAGE
- -------                                                                     ----
II. Definitions.............................................................   2

III. Steps Prior to Submission of the Plan to the Members for Approval......   7

IV. Meeting of Members......................................................   8

V. Summary Proxy Statement..................................................   8

VI. Offering Documents......................................................   9

VII. Consummation of Conversion.............................................   9

VIII. Stock Offering........................................................  10

   A. General...............................................................  10

   B. Independent Evaluation and Purchase Price of Shares...................  10

   C. Subscription Offering.................................................  11

   D. Community Offering....................................................  15

   E. Other Offering........................................................  16

   F. Limitations Upon Purchases of Shares of Conversion Stock..............  16

   G. Restrictions on and Other Characteristics of Stock Being Sold.........  18

   H. Mailing of Offering Materials and Collation of Subscriptions..........  20

   I. Method of Payment.....................................................  20

   J. Undelivered, Defective or Late Order Forms, Insufficient Payment......  21

   K. Members in Non-Qualified States or in Foreign Countries...............  22

   L. Sales Commissions.....................................................  22

IX. Charter, Articles of Incorporation and Bylaws...........................  22

X. Registration and Market Making...........................................  23


                                       i


<PAGE>



XI. Status of Savings Accounts and Loans Subsequent to Conversion...........  23

XII. Effect of Conversion...................................................  23

XIII. Liquidation Account...................................................  24

XIV. Restrictions on Acquisition of Holding Company.........................  25

XV. Interpretation and Amendment or Termination of the Plan.................  26

XVI. Expenses of the Conversion.............................................  26

XVII.  Contributions to Tax-Qualified Employee Stock Benefit Plans..........  27

Exhibit A - Federal Stock Charter........................................... A-1

Exhibit B - Bylaws.......................................................... B-1


                                       ii


<PAGE>



                          NINTH WARD SAVINGS BANK, FSB
                              Wilmington, Delaware

                               Plan of Conversion
                        From Mutual to Stock Organization
                          and Holding Company Formation


I.   General.

     On June 30, 1997,  the Board of Directors of Ninth Ward Savings Bank,  FSB,
Wilmington,  Delaware  (the  "Bank"),  after  careful  study and  consideration,
adopted by unanimous vote this Plan of Conversion  (the "Plan"),  which provides
for (i) the  conversion of the Bank from a federally  chartered  mutual  savings
bank to a federally  chartered  stock savings bank (the "Converted  Bank"),  and
(ii) the concurrent  formation of a holding  company for the Converted Bank (the
"Holding  Company") The  conversion  of the Bank to the  Converted  Bank and the
acquisition  of  control  of the  Converted  Bank  by the  Holding  Company  are
collectively referred to herein as the "Stock Conversion."

     Now,  pursuant  to  Section XV hereof,  the Board of  Directors  Amends and
Restates the Plan as follows.  Pursuant to the Plan,  shares of Conversion Stock
in the  Holding  Company  will be offered as part of the Stock  Conversion  in a
Subscription  Offering  pursuant to  non-transferable  Subscription  Rights at a
predetermined  and uniform price first to Eligible  Account Holders of record as
of December 31, 1995 second to Tax-Qualified Employee Stock Benefit Plans, third
to  Supplemental  Eligible  Account  Holders of record as of the last day of the
calendar quarter preceding OTS approval of the Bank's  application to convert to
stock  form  (September  30,  1997),  and  fourth to Other  Members of the Bank.
Concurrently  with the Subscription  Offering,  shares not subscribed for in the
Subscription  Offering  may be  offered as part of the Stock  Conversion  to the
general public in a Community Offering, Shares remaining will then be offered to
the  general  public  in an  underwritten  public  offering  or  otherwise.  The
aggregate  Purchase  Price  of the  Conversion  Stock  will  be  based  upon  an
independent  appraisal  of the Bank and will  reflect  the  estimated  pro forma
market value of the Converted Bank, as a subsidiary, of the Holding Company.

     The Stock  Conversion  is subject to  regulations  of the  Director  of the
Office of Thrift  Supervision  of the United  States  Department of the Treasury
("OTS")  pursuant to Section 5(i) of the Home Owners' Loan Act, and Part 563b of
the Rules and Regulations Applicable to All Savings Associations.

     Consummation  of the Conversion is subject to the approval of this Plan and
the Conversion by the OTS and by Members of the Bank at a special meeting of the
Members  to be called to  consider  the  Conversion  by the  greater  of (i) the
affirmative  vote of Members of the Bank holding not less than a majority of the
total votes  eligible  to be cast,  or (ii) 51% of the votes cast at the special
meeting.


<PAGE>



     It is the desire of the Board of  Directors  to attract  new capital to the
Bank to increase its net worth,  to support future savings  growth,  to increase
the amount of funds  available  for other  lending  and  investment,  to provide
greater  resources  for the  expansion of customer  services  and to  facilitate
future expansion. In addition, the Board of Directors intends to implement stock
option plans and other stock benefit plans  following the Conversion in order to
better attract and retain qualified directors and officers.

     No change will be made in the Board of Directors or  management of the Bank
as a result of the Conversion.


II.  Definitions.

     Acting  in  Concert:  The term  "Acting  in  Concert"  means:  (i)  knowing
participation in a joint activity or  interdependent  conscious  parallel action
towards a common goal whether or not pursuant to an express agreement; or (ii) a
combination  or pooling of voting or other  interests  in the  securities  of an
issuer  for  a  common   purpose   pursuant  to  any  contract,   understanding,
relationship,  joint account, agreement or other arrangement, whether written or
otherwise.  Any  person  (as  defined by 12 C.F.R.  ss 563b.2(a)(26))  Acting in
Concert with another person ("other party") shall also be deemed to be Acting in
Concert  with any person who is also  Acting in Concert  with that other  party,
except that any Tax-Qualified  Employee Stock Benefit Plan will not be deemed to
be  Acting in  Concert  with its  trustee  or a person  who  serves in a similar
capacity solely for the purpose of determining whether stock held by the trustee
and stock held by the Tax-Qualified Employee Benefit Plan will be aggregated.

     Associate:  The term "Associate," when used to indicate a relationship with
any person, means: (i) any corporation or organization (other than the Bank, the
Holding Company, or a majority-owned  subsidiary of the Bank or Holding Company)
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 trustee or in a similar fiduciary capacity,
except that, for purposes of Paragraphs VIII.F. and VIII.G.4.  hereof, such term
shall not include a Tax-Qualified  Employee Stock Benefit Plan in which a person
has a  substantial  beneficial  interest  or serves  as a  trustee  in a similar
fiduciary  capacity,  and, for purposes of Paragraph VIII.G. and I. hereof, such
term shall not include any Tax-Qualified  Employee Stock Benefit Plan; 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  of the Bank or the  Holding
Company, or any of their subsidiaries.

     Bank: The term "Bank" means Ninth Ward Savings Bank,  FSB, in its form as a
federal mutual savings bank.


                                       2


<PAGE>



     Capital Stock: The term "Capital Stock" means any and all authorized shares
of stock of the Converted Bank after the Stock Conversion.

     Community  Offering:  The term  "Community  Offering" means the offering of
shares  of  Conversion  Stock  to the  general  public  by the  Holding  Company
concurrently  with the  Subscription  Offering,  giving  preference  to  natural
persons and trusts of natural persons (including individual retirement and Keogh
retirement  accounts  and  personal  trusts in which such  natural  persons have
substantial interests) who permanently reside in the Bank's Local Community.

     Conversion: The term "Conversion" means the Stock Conversion.

     Conversion  Stock: The term  "Conversion  Stock" means the shares of common
stock to be  issued  and sold by the  Holding  Company  pursuant  to the Plan in
connection with the Stock Conversion.

     Converted  Bank: The term  "Converted  Bank" means Ninth Ward Savings Bank,
FSB in its form as a federal  capital  stock  savings  bank  resulting  from the
conversion of the Bank to the stock form of  organization in connection with the
Stock Conversion.

     Eligibility Record Date: The term "Eligibility Record Date" means the close
of business on December 31, 1995.

     Eligible  Account  Holder:  The term  "Eligible  Account  Holder" means the
holder of a Qualifying Deposit in the Bank on the Eligibility Record Date.

     FDIC: The term "FDIC" means the Federal  Deposit  Insurance  Corporation or
any  successor  federal  agency which insures  deposit  accounts held in savings
associations.

     Form AC Application:  The term "Form AC Application"  means the application
submitted to the OTS for approval of the Stock Conversion.

     H-(e)1 Application:  The term "H-(e)1 Application" means the application to
the OTS on OTS Application  H-(e)l,  or OTS Application  H-(e)1-S if applicable,
for approval of the Holding Company's acquisition of all of the Capital Stock.

     Holding  Company:  The term "Holding  Company"  means a  corporation  to be
incorporated  by the Bank under  state law for the purpose of becoming a savings
and loan holding company for the Converted Bank through the issuance and sale of
Conversion  Stock under the Plan and the  concurrent  acquisition of 100% of the
Capital Stock to be issued and sold pursuant to the Plan in connection  with the
Stock Conversion.

     Holding Company Stock:  The term "Holding  Company Stock" means any and all
authorized shares of stock of the Holding Company.


                                       3


<PAGE>



     Independent  Appraiser:  The term  "Independent  Appraiser"  means a person
independent  of the  Bank,  experienced  and  expert  in the  area of  corporate
appraisal,  and  acceptable  to the  OTS,  retained  by the Bank to  prepare  an
appraisal of the pro forma market value of the  Converted  Bank, as a subsidiary
of the Holding Company.

     Local Community: The term "Local Community" means the State of Delaware and
the Pennsylvania counties of Chester and Delaware, the Maryland county of Cecil,
and the New Jersey county of Salem.

     Market Maker:  The term "Market Maker" means a dealer (i.e., any person who
engages, either for all or part of such person's time, directly or indirectly as
agent,  broker or principal in the business of  offering,  buying,  selling,  or
otherwise  dealing or trading in securities  issued by another person) who, with
respect  to  a  particular  security:  (i)(a)  regularly  publishes  bona  fide,
competitive  bid and offer  quotations  in a  recognized  interdealer  quotation
system or (b)  furnishes  bona fide  competitive  bid and  offer  quotations  on
request;  and  (ii) is  ready,  willing  and  able  to  effect  transactions  in
reasonable quantities at its quoted prices with other brokers or dealers.

     Member:  The term  "Member"  means any person or entity who  qualifies as a
member  of the Bank  under  its  federal  mutual  charter  and  bylaws  prior to
Conversion.

     Officer:  The term  "Officer"  means an  executive  officer of the  Holding
Company or the Bank (as applicable),  including the Chairman of the Board,  Vice
Chairman of the Board, [RAY] President,  Executive Vice Presidents,  Senior Vice
Presidents in charge of principal business functions, Secretary and Treasurer.

     Order Form:  The term "Order Form" means the order form or forms to be used
by Eligible  Account  Holders,  Supplemental  Eligible Account Holders and other
persons eligible to purchase Conversion Stock pursuant to the Plan.

     Other  Member:  The term "Other  Member"  means any  person,  other than an
Eligible  Account Holder or a Supplemental  Eligible  Account  Holder,  who is a
Member as of the Voting Record Date.

     OTS:  The term "OTS" means the Office of Thrift  Supervision  of the United
States  Department of the Treasury or any successor  agency having  jurisdiction
over the Conversion.

     OTS Notice:  The term "OTS Notice" means the notice of intent to convert to
a federal stock bank submitted to the OTS.

     Plan: The term "Plan" means this Plan of Conversion  which provides for the
conversion  of the Bank from a  federally  chartered  mutual  savings  bank to a
federally  chartered  stock  savings bank (i.e.,  the Converted  Bank),  and the
concurrent formation of a holding company for the Converted Bank.


                                       4


<PAGE>



     Qualifying Deposit:  The term "Qualifying  Deposit" means a savings balance
in any  Savings  Account  in  the  Bank  as of  the  close  of  business  on the
Eligibility  Record  Date  or  the  Supplemental  Eligibility  Record  Date,  as
applicable, which is equal to or greater than $50.00.

     Registration  Statement:   The  term  "Registration  Statement"  means  the
Registration  Statement  on Form  S-1 or SB-2 or other  applicable  form and any
amendments  thereto  filed by the Holding  Company  with the SEC pursuant to the
Securities Act of 1933, as amended, to register shares of Conversion Stock.

     Resident:  The term  "Resident,"  as used in this Plan in  relation  to the
preference  afforded  natural persons and trusts of natural persons 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 for a period of
time (manifested by establishing a physical,  ongoing,  non-transitory  presence
within the Local  Community)  and continues to reside therein at the time of the
Subscription  and  Community  Offerings.  The Bank may  utilize  deposit or loan
records or such other evidence  provided to it to make the  determination  as to
whether a person is residing in the Local Community.  To the extent the "person"
is a corporation or other business  entity,  the principal  place of business or
headquarters shall be within the Local Community.  To the extent the "person" is
a personal benefit plan, the  circumstances of the beneficiary  shall apply with
respect  to  this   definition.   In  the  case  of  all  other  benefit  plans,
circumstances  of the trustee shall be examined for purposes of this definition.
In all cases, such determination shall be in the sole discretion of the Bank.

     Sale:  The terms "sale" and "sell" mean every contract to sell or otherwise
dispose of a security or an interest in a security for value,  but such terms do
not include an exchange of securities in connection with a merger or acquisition
approved by the OTS or any other federal agency having jurisdiction.

     Savings Account: The term "Savings Account" means a withdrawable deposit in
the  Bank,  a  withdrawable  deposit  in the  Converted  Bank  after  the  Stock
Conversion.

     SEC: The term "SEC" means the  Securities  and Exchange  Commission  or any
successor agency.

     Special  Meeting:  The term "Special  Meeting" means the Special Meeting of
Members to be called for the purpose of  submitting  the Plan to the Members for
their approval.

     Stock Conversion:  The term "Stock  Conversion" means: (i) the amendment of
the Bank's federal mutual charter and bylaws to authorize  issuance of shares of
Capital  Stock by the  Converted  Bank and to conform to the  requirements  of a
federal  capital  stock  savings  bank under the laws of the  United  States and
applicable  regulations;  (ii) the issuance and sale of Conversion  Stock by the
Holding Company in the Subscription and Community Offerings


                                       5


<PAGE>



and/or in an underwritten  public offering or otherwise;  and (iii) the purchase
by the Holding  Company of all the  Capital  Stock of the  Converted  Bank to be
issued in the Stock Conversion  immediately  following or concurrently  with the
close of the sale of the Conversion Stock.

     Subscription Offering: The term "Subscription  Offering" means the offering
of shares of Conversion  Stock to the Eligible  Account  Holders,  Tax-Qualified
Employee Stock Benefit Plans,  Supplemental  Eligible  Account Holders and Other
Members  under the Plan,  giving  preference  to natural  persons  and trusts of
natural persons (including  individual  retirement and Keogh retirement accounts
and personal  trusts in which such natural persons have  substantial  interests)
who are  permanent  Residents  of the Bank's  Local  Community  if  permitted by
applicable  law and  approved  by the  Bank's  Board  of  Directors  in its sole
discretion.

     Subscription and Community Prospectus: The term "Subscription and Community
Prospectus"  means  the  final  prospectus  to be used in  connection  with  the
Subscription and Community Offerings.

     Subscription Rights: The term "Subscription Rights" means non-transferable,
non-negotiable,  personal  rights of  Eligible  Account  Holders,  Tax-Qualified
Employee Stock Benefit Plans,  Supplemental  Eligible Account Holders) and Other
Members to purchase  Conversion  Stock offered under the Plan in connection with
the Stock Conversion.

     Supplemental  Eligibility Record Date: The term  "Supplemental  Eligibility
Record Date" means the last day of the calendar  quarter  preceding the approval
of the Plan by the OTS.

     Supplemental  Eligible  Account  Holder:  The term  "Supplemental  Eligible
Account Holder" means the holder of a Qualifying Deposit in the Bank (other than
Officers and directors and their  Associates)  on the  Supplemental  Eligibility
Record Date.

     Tax-Qualified Employee Stock Benefit Plan: The term "Tax-Qualified Employee
Stock Benefit Plan" means any defined benefit plan or defined  contribution plan
of the Bank or Holding Company,  such as an employee stock ownership plan, stock
bonus plan,  profit sharing plan or other plan,  which,  with its related trust,
meets the  requirements  to be  "qualified"  under  section 401 of the  Internal
Revenue Code of 1986, as amended.  A "non tax qualified  employee  stock benefit
plan" means any defined benefit plan or defined  contribution  plan which is not
so qualified.

     Voting Record Date:  The term "Voting  Record Date" means the date fixed by
the Board of Directors of the Bank to determine  Members of the Bank entitled to
vote at the Special Meeting.


                                       6


<PAGE>



III. Steps Prior to Submission of the Plan to the Members for Approval.

     Prior to submission of the Plan to its Members for approval,  the Bank must
receive approvals from the appropriate  regulatory  authorities for consummation
of the  Conversion in  accordance  with  applicable  laws and  regulations.  The
following steps must be taken prior to receipt of such regulatory approvals:

     A.   The  Board of  Directors  shall  adopt  the  Plan by not  less  than a
          two-thirds vote.

     B.   Promptly  after  adoption of the Plan by the Board of  Directors,  the
          Bank  shall  notify  its  Members  of  the  adoption  of the  Plan  by
          publishing a statement in a newspaper having a general  circulation in
          each community in which the Bank maintains an office and/or by mailing
          a letter to each of its Members.

     C.   A press release  relating to the proposed  Conversion may be submitted
          to the local media.

     D.   Copies of the Plan  adopted  by the Board of  Directors  shall be made
          available for inspection at the Bank's office.

     E.   The Bank shall  cause the  Holding  Company to be  incorporated  under
          state law,  and the Board of Directors  of the Holding  Company  shall
          concur in the Plan by at least a two-thirds vote.

     F.   Also promptly following the adoption of this Plan, the Bank shall file
          the  OTS  Notice  and  the  Holding   Company  shall  file  an  H-(e)1
          Application.

     G.   As soon as  practicable  following the adoption of this Plan, the Bank
          shall file the Form AC Application, and the Holding Company shall file
          the Registration Statement and the H-(e)1 Application. Upon receipt of
          notification  from the OTS that the Form AC  Application  is  properly
          executed and not materially incomplete,  the Bank shall publish notice
          of the  filing  of the Form AC  Application  in a  newspaper  having a
          general  circulation  in each community in which the Bank maintains an
          office  and/or by mailing a letter to each of its  Members,  and shall
          publish  such other  notices of the  Conversion  as may be required in
          connection  with the H-(e)l  Application  and by the  regulations  and
          policies of the OTS.

     H.   The Bank shall  obtain an opinion of its tax  advisors  or a favorable
          ruling from the United  States  Internal  Revenue  Service which shall
          state  that the Stock  Conversion  will not result in any gain or loss
          for federal  income tax  purposes to the Bank.  Receipt of a favorable
          opinion or ruling,  is a  condition  precedent  to  completion  of the
          Conversion.


                                       7


<PAGE>



IV.  Meeting of Members.

     Upon receipt of all regulatory  approvals  required for consummation of the
Stock  Conversion,  the Bank shall  convene the  Special  Meeting  scheduled  in
accordance with the Bank's Bylaws to vote on the Plan. Promptly after receipt of
OTS approval of the Form AC  Application  and at least 30 days but not more than
45  days  prior  to  the  Special  Meeting,   the  Bank  will  distribute  proxy
solicitation  materials  to all  voting  Members as of the  Voting  Record  Date
established for voting at the Special Meeting. Proxy materials will also be sent
to each beneficial holder of an Individual  Retirement Account where the name of
the beneficial holder is disclosed on the Bank's records. The proxy solicitation
materials  will  include  a copy of the  Proxy  Statement  and  other  documents
authorized  for  use by the  regulatory  authorities  and  may  also  include  a
Subscription  and Community  Prospectus  as provided in Paragraph VI below.  The
Bank will also advise each Eligible  Account  Holder and  Supplemental  Eligible
Account  Holder not  entitled  to vote at the  Special  Meeting of the  proposed
Conversion and the scheduled  Special Meeting and provide a postage paid card on
which to  indicate  whether  he or she wishes to receive  the  Subscription  and
Community Prospectus, if the Subscription Offering is not held concurrently with
the proxy solicitation of Members for the Special Meeting.

     Pursuant  to  applicable  regulations,  an  affirmative  vote of at least a
majority  of the total  outstanding  votes of the Members  will be required  for
approval of the Plan. Voting may be in person or by proxy.

     By  voting in favor of the  adoption  of the Plan and the  Conversion,  the
Members will be voting in favor of (i) the Stock  Conversion and the adoption by
the Bank of the  Federal  Stock  Charter  and  Bylaws in the forms  attached  as
Exhibits A and B to this Plan.

     The OTS shall be  notified  of the  actions of the  Members at the  Special
Meeting promptly following the Special Meeting.


V.   Summary Proxy Statement.

     The Proxy Statement  furnished to Members may be in summary form,  provided
that a statement is made in bold-faced type that a more detailed  description of
the proposed  transaction may be obtained by returning an enclosed  postage paid
card or  other  written  communication  requesting  a  supplemental  information
statement. Without prior approval from the OTS, the Special Meeting shall not be
held fewer than 20 days after the last day on which the supplemental information
statement is mailed to Members requesting the same. The supplemental information
statement may be combined with the Subscription and Community  Prospectus if the
Subscription  Offering is commenced  concurrently with the proxy solicitation of
Members for the Special Meeting.


                                       8


<PAGE>



VI.  Offering Documents.

     The Holding Company may commence the  Subscription  Offering and,  provided
that the  Subscription  Offering  has  commenced,  may  commence  the  Community
Offering  concurrently with or during the proxy  solicitation of Members and may
close the  Subscription  and  Community  Offerings  before the Special  Meeting,
provided that the offer and sale of the  Conversion  Stock shall be  conditioned
upon approval of the Plan by the Members at the Special Meeting.

     The  Bank may  require  Eligible  Account  Holders,  Supplemental  Eligible
Account  Holders and Other  Members to return to the Bank by a  reasonable  date
certain  a  postage-paid   written   communication   requesting   receipt  of  a
Subscription  and  Community  Prospectus  in order to be  entitled  to receive a
Subscription and Community  Prospectus,  provided that the Subscription Offering
shall  not be closed  until  the  expiration  of 30 days  after  mailing a proxy
solicitation materials to voting Members and a postage-pai written communication
to  non-voting  Eligible  Account  Holders  and  Supplemental  Eligible  Account
Holders.  If the  Subscription  Offering is  commenced  within 45 days after the
Special  Meeting,  the Bank  shall  transmit,  no more than 30 days prior to the
commencement of the  Subscription  Offering,  to each voting Member who had been
furnished  with proxy  solicitation  materials and to each  non-voting  Eligible
Account Holder and  Supplemental  Eligible  Account Holder written notice of the
commencement of the Subscription Offering which shall state that the Bank is not
required to furnish a Subscription and Community  Prospectus to them unless they
return  by a  reasonable  date  certain  a  postage-paid  written  communication
requesting the receipt of the Subscription and Community Prospectus.

     Prior to  commencement of the  Subscription  and Community  Offerings,  the
Holding Company shall file the  Registration  Statement with the SEC pursuant to
the Securities Act of 1933, as amended. The Holding Company shall not distribute
the  Subscription  and Community  Prospectus  until the  Registration  Statement
containing   the  same  has  been   declared   effective  by  the  SEC  and  the
aforementioned   documents  have  been  declared   effective  by  the  OTS.  The
Subscription  and Community  Prospectus may be combined with the Proxy Statement
for the Special Meeting.


VII. Consummation of Conversion.

     The date of consummation of the Stock Conversion will be the effective date
of the amendment of the Bank's  federal  mutual charter to read in the form of a
federal stock  charter,  which shall be the date of the issuance and sale of the
Conversion  Stock.  After  receipt  of all  orders  for  Conversion  Stock,  and
concurrently  with the execution  thereof,  the amendment of the Bank's  federal
mutual  charter and bylaws to authorize  the issuance of shares of Capital Stock
and to conform to the  requirements  of a federal capital stock savings and loan
association  will be declared  effective by the OTS, the amended bylaws approved
by the Members will become effective and the Bank will thereby be and become the
Converted Bank.


                                       9


<PAGE>



 At such time, the  Conversion  Stock will be issued and sold by
the Holding  Company,  the Capital Stock to be issued in the Conversion  will be
issued and sold to the Holding  Company,  and the  Converted  Bank will become a
wholly owned subsidiary of the Holding Company. The Converted Bank will issue to
the  Holding  Company 100 shares of its common  stock,  or such shares of common
stock as the Board of Directors shall determine,  representing all of the shares
of Capital Stock to be issued by the Converted Bank in the Stock Conversion, and
the Holding  Company will make payment to the Converted  Bank of that portion of
the aggregate net proceeds  realized by the Holding Company from the sale of the
Conversion Stock under the Plan as is necessary to increase the Converted Bank's
tangible  capital to at least 10% of its adjusted  total  assets,  or such other
portion of the  aggregate  net proceeds as may be  authorized or required by the
OTS in excess of or less than 10% of its adjusted total assets.


VIII. Stock Offering.

     A. General.

          The aggregate  purchase price of all shares of Conversion  Stock which
     will be offered and sold will be equal to the  estimated  pro forma  market
     value of the Converted  Bank, as a subsidiary  of the Holding  Company,  as
     determined  by  an  independent   appraisal   within  the  meaning  of  the
     regulations  of the OTS. The exact number of shares of Conversion  Stock to
     be offered will be determined by the Board of Directors of the Bank and the
     Board of Directors of the Holding Company,  or their respective  designees,
     in conjunction  with the  determination of the Purchase Price (as that term
     is defined in Paragraph VIII.B.  below). The number of shares to be offered
     may be subsequently adjusted prior to completion of the Stock Conversion as
     provided below.

     B. Independent Evaluation and Purchase Price of Shares.

          All shares of Conversion  Stock sold in the Stock  Conversion  will be
     sold at a uniform price per share referred to in this Plan as the "Purchase
     Price." The  Purchase  Price and the total  number of shares of  Conversion
     Stock to be offered in the Stock Conversion will be determined by the Board
     of Directors of the Bank and the Board of Directors of the Holding Company,
     or  their  respective  designees,  immediately  prior  to the  simultaneous
     completion of all such sales  contemplated by this Plan on the basis of the
     estimated pro forma market value of the Converted  Bank, as a subsidiary of
     the Holding Company,  at such time. The estimated pro forma market value of
     the  Converted  Bank,  as a  subsidiary  of the  Holding  Company,  will be
     determined  for such  purpose by an  Independent  Appraiser on the basis of
     such  appropriate   factors  as  are  not   inconsistent   with  applicable
     regulations. Immediately prior to the Subscription and Community Offerings,
     a subscription  price range of shares for the offerings will be established
     (the  "Valuation  Range"),  which will vary from 15% above to 15% below the
     midpoint of such range. The number of shares of Conversion Stock ultimately
     issued and sold will be  determined  at the close of the  Subscription  and
     Community


                                       10


<PAGE>



     Offerings  and any other  offering.  The  subscription  price range and the
     number  of  shares  to  be  offered  may  be  changed   subsequent  to  the
     Subscription and Community Offerings as the result of any appraisal updates
     prior to the completion of the Stock Conversion, without notifying eligible
     purchasers  in the  Subscription  and  Community  Offerings  and  without a
     resolicitation of subscriptions,  provided the aggregate  Purchase Price is
     not  below the low end or more  than 15  percent  above the high end of the
     Valuation Range previously approved by the OTS or if, in the opinion of the
     Boards of Directors of the Bank and the Holding Company,  the new Valuation
     Range  established by the appraisal  update does not result in a materially
     different capital position of the Converted Bank.

          Notwithstanding  the  foregoing,  no sale of  Conversion  Stock may be
     consummated unless, prior to such consummation,  the Independent  Appraiser
     confirms to the Bank and Holding  Company and to the OTS that,  to the best
     knowledge of the Independent  Appraiser,  nothing, of a material nature has
     occurred which,  taking into account all relevant factors,  would cause the
     Independent   Appraiser  to  conclude  that  the  aggregate  value  of  the
     Conversion Stock at the Purchase Price is incompatible with its estimate of
     the aggregate  consolidated pro forma market value the Converted Bank, as a
     subsidiary of the Holding  Company.  If such  confirmation is not received,
     the Bank may cancel the  Subscription  and Community  Offerings  and/or any
     other  offering,  extend the Stock  Conversion,  establish a new  Valuation
     Range,  extend,  reopen or hold new  Subscription  and Community  Offerings
     and/or other offerings or take such other action as the OTS may permit.

     C. Subscription Offering.

          Non-transferable  Subscription Rights to purchase shares of Conversion
     Stock will be issued at no cost to Eligible Account Holders,  Tax-Qualified
     Employee Stock Benefit Plans,  Supplemental  Eligible  Account  Holders and
     Other Members of the Bank pursuant to priorities  established by applicable
     regulations.  All shares must be sold,  and, to the extent that  Conversion
     Stock is available, no subscriber will be allowed to purchase fewer than 25
     shares of Conversion Stock, provided that this number shall be decreased if
     the aggregate  purchase price exceeds $500.  The priorities  established by
     applicable regulations for the purchase of shares are as follows:

          1.   Category No. 1: Eligible Account Holders.

               a.   Each Eligible Account Holder shall receive, without payment,
                    non-transferable  Subscription Rights to purchase Conversion
                    Stock in an  amount  equal  to the  greater  of the  maximum
                    purchase limitation in the Community Offering, e.g. $100,000
                    for a single account whether held jointly or individually or
                    $200,000 when  aggregated  with purchases by an Associate of
                    that  person or 15 times the  product  (rounded  down to the
                    next whole number)  obtained by multiplying the total number


                                       11


<PAGE>



                    of shares of Conversion  Stock to be issued by a fraction of
                    which the numerator is the amount of the Qualifying  Deposit
                    of the Eligible  Account  Holder and the  denominator is the
                    total amount of Qualifying  Deposits of all Eligible Account
                    Holders in the Bank in each case on the  Eligibility  Record
                    Date.

               b.   Non-transferable  Subscription Rights to purchase Conversion
                    Stock  received by Officers  and  directors  of the Bank and
                    their  Associates  based on their increased  deposits in the
                    Bank in the one year period preceding the Eligibility Record
                    Date  shall  be  subordinated  to  all  other  subscriptions
                    involving  the  exercise  of  non-transferable  Subscription
                    Rights to purchase shares pursuant to this Category.

               c.   In the event of an oversubscription for shares of Conversion
                    Stock pursuant to this Category,  shares of Conversion Stock
                    shall  be  allocated  among  subscribing   Eligible  Account
                    Holders as follows:

                    (i)  Shares of  Conversion  Stock shall be  allocated  among
                         subscribing  Eligible  Account  Holders so as to permit
                         each  such  Eligible  Account  Holder,  to  the  extent
                         possible,  to purchase a number of shares of Conversion
                         Stock  sufficient to make its total allocation equal to
                         100  shares  or the total  amount of its  subscription,
                         whichever is less.

                    (ii) 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.

          2.   Category No. 2: Tax-Qualified Employee Stock Benefit Plans.

               a.   Tax-Qualified  Employee Stock Benefit Plans of the Converted
                    Bank  shall  receive,   without  payment,   non-transferable
                    Subscription  Rights to  purchase up to 10% of the shares of
                    Conversion Stock issued in the Stock Conversion.

               b.   Subscription  rights  received  in this  Category  shall  be
                    subordinated to the Subscription Rights received by Eligible


                                       12


<PAGE>



                    Account  Holders  pursuant to Category No. 1,  provided that
                    any  shares of  Conversion  Stock sold in excess of the high
                    end  of  the   Valuation   Range   may  be  first   sold  to
                    Tax-Qualified Employee Stock Benefit Plans.

          3.   Category No. 3: Supplemental Eligible Account Holders.

               a.   In the event that the  Eligibility  Record Date is more than
                    15 months  prior to the date of the latest  amendment of the
                    Form AC Application  filed prior to OTS approval,  then each
                    Supplemental Eligible Account Holder shall receive,  without
                    payment,  non-transferable  Subscription  Rights to purchase
                    Conversion  Stock in an amount  equal to the  greater of the
                    maximum purchase limitation in the Community Offering,  e.g.
                    $100,000  for a  single  account  whether  held  jointly  or
                    individually  or $200,000 when  aggregated with purchases by
                    an Associate of that person or 15 times the product (rounded
                    down to the next whole number)  obtained by multiplying  the
                    total number of the shares of Conversion  Stock to be issued
                    by a fraction  of which the  numerator  is the amount of the
                    Qualifying  Deposit  of the  Supplemental  Eligible  Account
                    Holder  and  the  denominator  is the  total  amount  of the
                    Qualifying  Deposits of all  Supplemental  Eligible  Account
                    Holders on the Supplemental Eligibility Record Date.

               b.   Subscription Rights received pursuant to this Category shall
                    be subordinated to the  Subscription  Rights received by the
                    Eligible Account Holders and by Tax-Qualified Employee Stock
                    Benefit Plans pursuant to Category Nos. 1 and 2.

               c.   Any non-transferable  Subscription Rights to purchase shares
                    received by an Eligible  Account  Holder in accordance  with
                    Category  No.  I shall  reduce  to the  extent  thereof  the
                    Subscription  Rights  to be  distributed  to  such  Eligible
                    Account Holder pursuant to this Category.

               d.   In the event of an oversubscription for shares of Conversion
                    Stock pursuant to this Category,  shares of Conversion Stock
                    shall  be  allocated  among  the  subscribing   Supplemental
                    Eligible Account Holders as follows:

                    (i)  Shares of  Conversion  Stock shall be  allocated  among
                         subscribing Supplemental Eligible Account Holders so as


                                       13


<PAGE>



                         to  permit  each  such  Supplemental  Eligible  Account
                         Holder, to the extent possible, to purchase a number of
                         shares of Conversion Stock sufficient to make its total
                         allocation   (including   the   number   of  shares  of
                         Conversion Stock, if any,  allocated in accordance with
                         Category No. 1) equal to 100 shares of Conversion Stock
                         or the total amount of its  subscription,  whichever is
                         less.

                    (ii) Any  shares  of  Conversion   Stock  not  allocated  in
                         accordance  with   subparagraph   (1)  above  shall  be
                         allocated among the subscribing  Supplemental  Eligible
                         Account Holders on an equitable  basis,  related to the
                         amounts of their respective  Qualifying Deposits on the
                         Supplemental Eligibility Record Date as compared to the
                         total   Qualifying   Deposits   of   all   subscribing,
                         Supplemental  Eligible  Account Holders in each case on
                         the Supplemental Eligibility Record Date.

          4.   Category No. 4: Other Members.

               a.   Each Other Member, other than those Members who are Eligible
                    Account Holders or Supplemental  Eligible  Account  Holders,
                    shall    receive,    without    payment,    non-transferable
                    Subscription  Rights  to  purchase  Conversion  Stock  in an
                    amount  equal  to  the  greater  of  the  maximum   purchase
                    limitation in the Community  Offering,  e.g.  $100,000 for a
                    single  account  whether  held  jointly or  individually  or
                    $200,000 when  aggregated  with purchases by an Associate of
                    that  person  or  one-tenth  of one  percent  of  the  total
                    offering of shares of Conversion Stock.

               b.   Subscription Rights received pursuant to this Category shall
                    be  subordinated  to the  Subscription  Rights  received  by
                    Eligible  Account  Holders,   Tax-Qualified  Employee  Stock
                    Benefit  Plans and  Supplemental  Eligible  Account  Holders
                    pursuant to Category Nos. 1, 2 and 3.

               c.   In the event of an oversubscription for shares of Conversion
                    Stock  pursuant to this  Category,  the shares of Conversion
                    Stock available shall be allocated among  subscribing  Other
                    Members as to permit each subscribing  Other Member,  to the
                    extent possible,  to purchase a number of shares  sufficient
                    to make his or her  total  allocation  of  Conversion  Stock
                    equal to the  lesser of 100  shares or the  number of shares


                                       14


<PAGE>



                    subscribed  for by the Other  Member.  The shares  remaining
                    thereafter will be allocated among subscribing Other Members
                    whose subscriptions remain unsatisfied on an equitable basis
                    as  determined  by  the  Board  of  Directors  in  its  sole
                    discretion.

     Order Forms may provide that the maximum purchase limitation shall be based
on the midpoint of the  Valuation  Range.  In the event the  aggregate  Purchase
Price of the  Conversion  Stock  issued  and sold is below the  midpoint  of the
Valuation Range, that portion of subscriptions in excess of the maximum purchase
limitation  will be  refunded.  In the event  the  aggregate  Purchase  Price of
Conversion  Stock issued and sold is above the midpoint of the Valuation  Range,
persons who have subscribed for the maximum purchase limitation may be given the
opportunity to increase their subscriptions so as to purchase the maximum number
of shares  subject to the  availability  of shares.  The Bank will not otherwise
notify  subscribers  of any change in the number of shares of  Conversion  Stock
offered.

          D.   Community Offering.

               1.   Any shares of  Conversion  Stock not  purchased  through the
                    exercise of Subscription Rights in the Subscription Offering
                    may be sold in a  Community  Offering,  which  may  commence
                    concurrently  with  the  Subscription  Offering.  Shares  of
                    Conversion  Stock will be offered in the Community  Offering
                    to the general public,  giving preference to natural persons
                    and the  trusts of  natural  persons  (including  individual
                    retirement and Keogh retirement accounts and personal trusts
                    in which such natural  persons have  substantial  interests)
                    who are  permanent  Residents  of the Local  Community.  The
                    Community Offering may commence concurrently with or as soon
                    as  practicable  after the  completion  of the  Subscription
                    Offering and must be completed within 45 days after the last
                    day of the  Subscription  Offering,  unless  extended by the
                    Holding  Company  with the approval of the OTS. The offering
                    price of the  Conversion  Stock to the general public in the
                    Community  Offering  will be the  same  price  paid for such
                    stock by Eligible  Account  Holders and other persons in the
                    Subscription   Offering.   If  sufficient   shares  are  not
                    available to satisfy all orders in the  Community  Offering,
                    the  shares  available  will  be  allocated  by the  Holding
                    Company in its  discretion.  The Holding  Company shall have
                    the  right to  accept  or  reject  orders  in the  Community
                    Offering in whole or in part.

               2.   Notwithstanding  the above, orders accepted in the Community
                    Offering  shall  be  filled  up to a  maximum  of 2% of  the
                    Conversion  Stock, and thereafter  remaining shares shall be
                    allocated on an equal number of shares basis per order until
                    all orders have been filled.


                                       15



<PAGE>



               3.   The Conversion Stock to be offered in the Community Offering
                    will be offered and sold in a manner  that will  achieve the
                    widest distribution of the Conversion Stock.

          E.   Syndicated Community Offering.

               Subject  to  such  terms,  conditions  and  procedures  as may be
          determined by the Bank, all shares of conversion  stock not subscribed
          for in the Subscription Offering or ordered in the Community Offering,
          may be sold by a syndicate of  broker-dealers to the general public in
          a Syndicated  Community  Offering.  Each order for conversion stock in
          the  Syndicated  Community  Offering  shall be subject to the absolute
          right of the Bank to accept or reject  such  order in whole or in part
          either  at the time of  receipt  of an  order or as soon as  practical
          after the receipt of the  Syndicated  Community  Offering.  Orders for
          conversion  stock and  Syndicated  Community  Offering  shall first be
          filled to a maximum of 2% of the total number of shares of  conversion
          stock sold in the offerings and thereafter any remaining  shares shall
          be allocated on an equal number of shares basis order until all orders
          have been  filled.  The Bank may  commence  the  Syndicated  Community
          Offering  concurrently  with,  at  any  time  during  or  as  soon  as
          practicable  after  the  end  of  the  Subscription   Offering  and/or
          Community  Offering  and the  Syndicated  Community  Offering  must be
          completed  within 45 days  after the  completion  of the  Subscription
          Offering  unless  extended  by the Bank with any  required  regulatory
          approval.  If for any reason a Syndicated Community Offering of shares
          of  conversion  stock not sold in the  Subscription  Offering  and the
          Community   Offering   cannot  be  affected,   or  in  the  event  any
          insignificant  residue of shares of conversion  stock is not sold in a
          Subscription  Offering,  Community  Offering or  Syndicated  Community
          Offering,  the  Bank  shall  use its  best  efforts  to  obtain  other
          purchases  for such shares in such manner and upon such  conditions as
          may be satisfactory to the OTS.

          F.   Limitations Upon Purchases of Shares of Conversion Stock.

               The following  additional  limitations and exceptions shall apply
          to all purchases of Conversion Stock:

               1.   No Person may  purchase  fewer than 25 shares of  Conversion
                    Stock in the Stock Conversion, to the extent such shares are
                    available,  subject to the  provisions  of Paragraph  VIII.C
                    herein.

               2.   Purchases of Conversion  Stock in the Community  Offering by
                    any person shall not exceed $100,000 for a single  purchaser
                    or $200,000 when  aggregated  with purchases by an Associate
                    of that  person,  or a group of persons  Acting in  Concert,
                    except that  Tax-Qualified  Employee Stock Benefit Plans may
                    purchase up to 10% of the total shares of  Conversion  Stock
                    to be issued in the Stock Conversion,  and shares to be held


                                       16


<PAGE>



                    by  the  Tax-Qualified  Employee  Stock  Benefit  Plans  and
                    attributable  to  a  participant  thereunder  shall  not  be
                    aggregated with shares of Conversion Stock purchased by such
                    participant  or any other  purchaser of Conversion  Stock in
                    the Stock Conversion.

               3.   Officers and directors of the Bank and the Holding  Company,
                    and  Associates  thereof,  may not purchase in the aggregate
                    more than 33% of the shares of  Conversion  Stock  issued in
                    the Conversion.

               4.   Directors  of the Holding  Company and the Bank shall not be
                    deemed to be  Associates  or a group  Acting in Concert with
                    other  directors  solely  as a result of  membership  on the
                    Board of Directors of the Holding Company or the Bank or any
                    of their subsidiaries.

               5.   Purchases  of  shares  of  Conversion  Stock  in  the  Stock
                    Conversion  by any person  shall not exceed  $100,000  for a
                    single  purchaser or $200,000 when aggregated with purchases
                    by an Associate of that person, or a group of persons Acting
                    in Concert, except that Tax Qualified Employee Stock Benefit
                    Plans  may  purchase  up to  10%  of  the  total  shares  of
                    Conversion Stock to be issued in the Stock  Conversion,  and
                    shares purchased by the Tax-Qualified Employee Stock Benefit
                    Plans and attributable to a participant thereunder shall not
                    be aggregated with shares  purchased by such  participant or
                    any  other  purchaser  of  Conversion  Stock  in  the  Stock
                    Conversion.

     Subject  to any  required  regulatory  approval  and  the  requirements  of
applicable laws and regulations the Holding Company and the Bank may increase or
decrease any of the purchase  limitations  set forth herein at any time.  In the
event that the individual purchase limitation is increased after commencement of
the Subscription and Community Offerings, the Holding Company and the Bank shall
permit any person who  subscribed for the maximum number of shares of Conversion
Stock to purchase an additional number of shares, such that such person shall be
permitted to subscribe  for the then  maximum  number of shares  permitted to be
subscribed  for by such  person,  subject to the rights and  preferences  of any
person  who has  priority  Subscription  Rights.  In the event  that  either the
individual purchase limitation or the number of shares of Conversion Stock to be
sold in the Stock Conversion is decreased after commencement of the Subscription
and Community Offerings, the orders of any person who subscribed for the maximum
number of shares of  Conversion  Stock shall be decreased by the minimum  amount
necessary  so that such  person  shall be in  compliance  with the then  maximum
number of shares permitted to be subscribed for by such person.

     Each person  purchasing  Conversion  Stock in the Stock Conversion shall be
deemed to  confirm  that  such  purchase  does not  conflict  with the  purchase
limitations under the Plan or otherwise  imposed by law, rule or regulation.  In
the event that such purchase  limitations are violated by any person (including,
any Associate or group of persons affiliated or otherwise


                                       17


<PAGE>



Acting in Concert with such person), the Holding Company shall have the right to
purchase  from such  person at the  actual  Purchase  Price per share all shares
acquired  by such  person  in excess of such  purchase  limitations  or, if such
excess shares have been sold by such person,  to receive the difference  between
the actual Purchase Price per share paid for such excess shares and the price at
which such  excess  shares were sold by such  person.  This right of the Holding
Company to  purchase  such  excess  shares  shall be  assignable  by the Holding
Company.

          G.   Restrictions on and Other Characteristics of Stock Being Sold.

               1.   Transferability.

                    Except as provided in Paragraph XIV below,  Conversion Stock
               purchased  by persons  other than  directors  and Officers of the
               Bank and  directors  and Officers of the Holding  Company will be
               transferable without  restriction.  Conversion Stock purchased by
               such directors or Officers shall not be sold or transferred for a
               period  of  one  year  from  the  effective  date  of  the  Stock
               Conversion  except for any sale or  transfer  of such  shares (i)
               following the death of the original purchaser,  or (ii) resulting
               from  an  exchange  of  securities  in a  merger  or  acquisition
               approved by the applicable regulatory authorities.

                    The Conversion  Stock issued by the Holding  Company to such
               directors  and Officers  shall bear the  following  legend giving
               appropriate notice of the one-year holding period restriction:

                    "The  shares  of stock  evidenced  by this  Certificate  are
                    restricted  as to transfer for a period of one year from the
                    date of this Certificate pursuant to applicable  regulations
                    of the Office of Thrift  Supervision  of the  United  States
                    Department of the Treasury. Except in the event of the death
                    of the  registered  holder,  the shares  represented by this
                    Certificate  may not be sold prior  thereto  without a legal
                    opinion of counsel for the Holding Company that said sale is
                    permissible  under the  provisions  of  applicable  laws and
                    regulations."

                    In addition,  the Holding,  Company  shall give  appropriate
               instructions  to the transfer agent for the Holding Company Stock
               with  respect  to the  applicable  restrictions  relating  to the
               transfer of restricted stock. Any shares of Holding Company Stock
               subsequently   issued  as  a  stock  dividend,   stock  split  or
               otherwise,  with respect to any such restricted  stock,  shall be
               subject  to  the  same  holding  period   restrictions  for  such
               directors  and  Officers  as  may  be  then  applicable  to  such
               restricted stock.

               2.   Repurchase and Dividend Rights.

                    For a period of three years  following the  consummation  of
               the  Conversion,  any repurchases of Holding Company Stock by the
               Holding  Company  from any  Person  shall be  subject to the then

                                       18


<PAGE>



               applicable  rules and  regulations  and  policies of the OTS. The
               Converted  Bank  may not  declare  or pay a cash  dividend  on or
               repurchase  any of its Capital Stock if the result  thereof would
               be to reduce the category capital of the Converted Bank below the
               amount  required  for  the  liquidation   account   described  in
               Paragraph  XIII.  Further,  any dividend  declared or paid on the
               Capital  Stock shall  comply with the then  applicable  rules and
               regulations of the OTS.

                    Present regulations also provide that the Converted Bank may
               not declare or pay a cash  dividend on or  repurchase  any of its
               Capital  Stock  if the  result  thereof  would be to  reduce  the
               regulatory  capital  of  the  Converted  Bank  below  the  amount
               required  for the  Liquidation  Account.  Further,  any  dividend
               declared or paid on, or repurchase of, the Capital Stock shall be
               in compliance with the Rules and Regulations of the OTS, or other
               applicable regulations.  The above limitations shall not preclude
               payment of dividends on, or repurchases of, Holding Company Stock
               in  the  event  applicable  federal  regulatory  limitations  are
               liberalized subsequent to the Stock Conversion.

               3.   Voting Rights.

                    After the Stock  Conversion,  holders of Savings Accounts in
               and obligors on loans of the Bank will not have voting  rights in
               the Converted Bank.  Exclusive  voting rights with respect to the
               Holding Company shall be vested in the holders of Holding Company
               Stock.  Holders of Savings  Accounts in and  obligors on loans of
               the  Converted  Bank will not have  voting  rights in the Holding
               Company  except  and to  the  extent  that  such  persons  become
               stockholders of the Holding Company, and the Holding Company will
               have exclusive voting rights with respect to the Converted Bank's
               Capital Stock.  Each  stockholder of the Holding  Company will be
               entitled to vote on any matters coming before the stockholders of
               the Holding Company for consideration and will be entitled to one
               vote  for each  share  of  Holding  Company  Stock  owned by said
               stockholder.

               4.   Purchases by Officers.  Directors and Associates  Following,
                    Stock Conversion.

                    Without the prior written approval of the OTS,  Officers and
               directors of the Converted Bank and Officers and directors of the
               Holding Company, and their Associates,  shall be prohibited for a
               period  of  three  years   following   completion  of  the  Stock
               Conversion from purchasing  outstanding shares of Holding Company
               Stock,  except from a broker or dealer  registered  with the SEC.
               Notwithstanding  the preceding  sentence,  this restriction shall
               not apply to (i) negotiated  transactions  involving more than 1%
               of the total  outstanding  shares of Holding  Company Stock,  and
               (ii) purchases made and shares held by a  Tax-Qualified  Employee
               Stock Benefit Plan or  non-tax-qualified  employee  stock benefit
               plans which may be  attributable  to Officers or directors may be
               made without OTS permission or the use of a broker or dealer.


                                       19


<PAGE>



     H.   Mailing of Offering Materials and Collation of Subscriptions.

          The sale of all shares of  Conversion  Stock  offered  pursuant to the
     Plan must be completed  within 24 months after  approval of the Plan at the
     Special Meeting.  After approval of the Plan by the appropriate  regulatory
     authorities and the declaration of the  effectiveness  of the  Subscription
     and Community  Prospectus by the SEC, the Holding Company shall  distribute
     such Subscription and Community Prospectus and Order Forms for the purchase
     of shares in accordance with the terms of the Plan.

          The recipient of an Order Form will be provided  neither fewer than 20
     days nor more than 45 days from the date of mailing,  unless  extended,  to
     complete, execute and return properly the Order Form to the Holding Company
     or the Bank.  Self-addressed,  postage paid return envelopes will accompany
     these  forms when  mailed.  The Bank or Holding  Company  will  collate the
     returned executed Order Forms upon completion of the Subscription Offering.
     Failure  of any  eligible  subscriber  to return a properly  completed  and
     executed  Order Form within the  prescribed  time limits  shall be deemed a
     waiver and a release by such  person of any  rights to  purchase  shares of
     Conversion Stock hereunder.

          The sale of all shares of Conversion  Stock shall be completed  within
     45 days after the last day of the Subscription  Offering unless extended by
     the Holding Company and the Bank with the approval of the OTS.

     I.   Method of Payment.

          Payment  for all  shares of  Conversion  Stock  subscribed  for in the
     Subscription  and Community  Offerings must be received in full by the Bank
     or the Holding Company, together with properly completed and executed Order
     Forms,  indicating  thereon the number of shares being  subscribed  for and
     such other  information  as may be  required  thereon.  and, in the case of
     orders submitted at an office of the Bank,  executed Forms of Certification
     as  required  by  OTS  regulations,  on or  prior  to the  expiration  date
     specified  on the Order  Form,  unless such date is extended by the Holding
     Company and the Bank;  provided,  however,  that  payment by  Tax-Qualified
     Employee Stock Benefit Plans for  Conversion  Stock may be made to the Bank
     concurrently with the completion of the Stock Conversion.

          Payment  for all  shares of  Conversion  Stock may be made in cash (if
     delivered in person) or by check or money order,  or, if the subscriber has
     a Savings  Account in the Bank  (including a certificate  of deposit),  the
     subscriber  may  authorize  the Bank to  charge  the  subscriber's  Savings
     Account for the  purchase  amount.  The Bank shall pay interest at not less
     than the  passbook  rate on all  amounts  paid in cash or by check or money
     order to  purchase  shares  of  Conversion  Stock in the  Subscription  and


                                       20


<PAGE>



     Community  Offerings  from the date  payment  is  received  until the Stock
     Conversion is completed or  terminated.  The Bank shall not knowingly  loan
     funds  or  otherwise  extend  credit  to any  person  for  the  purpose  of
     purchasing Conversion Stock.

          If a subscriber authorizes the Bank to charge its Savings Account, the
     funds may remain in the  subscriber's  Savings Account and continue to earn
     interest,  but may not be used by the subscriber until all Conversion Stock
     has been sold or the Stock Conversion is terminated,  whichever is earlier.
     The withdrawal will be given effect only  concurrently with the sale of all
     shares of Conversion  Stock in the Stock  Conversion and only to the extent
     necessary  to satisfy the  subscription  at a price  equal to the  Purchase
     Price.  The Bank will allow  subscribers  to purchase  shares of Conversion
     Stock by withdrawing funds from certificate accounts without the assessment
     of early  withdrawal  penalties.  In the case of early withdrawal of only a
     portion of such account,  the certificate  evidencing such account shall be
     cancelled  if the  remaining  balance  of the  account  is  less  than  the
     applicable  minimum  balance  requirement.  In that  event,  the  remaining
     balance will earn interest at the passbook  rate.  This waiver of the early
     withdrawal  penalty is applicable  only to  withdrawals  made in connection
     with the purchase of Conversion Stock under the Plan.

          Tax-Qualified Employee Stock Benefit Plans may subscribe for shares by
     submitting,  an Order Form, and in the case of an employee stock  ownership
     plan together with evidence of a loan  commitment  from the Holding Company
     or an unrelated financial institution for the purchase of the shares of the
     Conversion  Stock,  during the Subscription  Offering and by making payment
     for the shares of Conversion  Stock on the date of the closing of the Stock
     Conversion.

     J.   Undelivered, Defective or Late Order Forms, Insufficient Payment.

          In the event an Order Form:  (i) is not  delivered  and is returned to
     the Holding Company or the Bank by the United States Postal Service (or the
     Holding Company or the Bank is unable to locate the addressee); (ii) is not
     received by the Holding  Company or the Bank, or is received by the Holding
     Company or the Bank after termination of the date specified thereon;  (iii)
     is defectively completed or executed;  (iv) is not accompanied by the total
     required  payment  for  the  shares  of  Conversion  Stock  subscribed  for
     (including   cases  in  which  the   subscribers'   Savings   Accounts  are
     insufficient to cover the authorized  withdrawal for the required payment);
     or (v) is  delivered  by  facsimile  or with  payment by wire  transfer the
     Subscription  Rights of the person to whom such  rights  have been  granted
     will not be honored  and will be treated as though  such  person  failed to
     return the completed Order Form within the time period  specified  therein.
     Alternatively,  the  Holding  Company  or the  Bank  may,  but  will not be
     required to, waive any  irregularity  relating to any Order Form or require
     the submission of a corrected  Order Form or the remittance of full payment
     for  subscribed  shares of  Conversion  Stock by such  date as the  Holding
     Company or the Bank may specify. Subscription orders, once tendered, cannot


                                       21


<PAGE>



     be revoked.  The Holding  Company's and Bank's  interpretation of the terms
     and  conditions of this Plan and  acceptability  of the Order Forms will be
     final and conclusive.

     K.   Members in Non-Qualified States or in Foreign Countries.

          The Holding  Company will make  reasonable  efforts to comply with the
     securities  laws of all  states  in the  United  States  in  which  persons
     entitled to subscribe  for  Conversion  Stock  pursuant to the Plan reside.
     However,  no such person will be offered or receive  any  Conversion  Stock
     under this Plan who resides in a foreign  country or who resides in a state
     of the United  States  with  respect  to which any or all of the  following
     apply:  (i) a small number of persons  otherwise  eligible to subscribe for
     shares of Conversion  Stock under this Plan reside in such state or foreign
     country;  (ii) the granting of Subscription  Rights or the offer or sale of
     shares of Conversion Stock to such person would require the Holding Company
     or the Bank or their  employees to register,  under the securities  laws of
     such  state,  as a broker,  dealer,  salesman  or agent or to  register  or
     otherwise qualify its securities for sale in such state or foreign country,
     and (iii) such  registration or qualification  would be  impracticable  for
     reasons  of  cost or  otherwise.  No  payments  will be made in lieu of the
     granting of Subscription Rights to any such person.

     L.   Sales Commissions.

          Sales commissions may be paid as determined by the Boards of Directors
     of the Bank and the  Holding,  Company  or their  designees  to  securities
     dealers  assisting  subscribers in making  purchases of Conversion Stock in
     the Subscription  Offering or in the Community Offering,  if the securities
     dealer is named by the  subscriber on the Order Form. In addition,  a sales
     commission  may be paid to a securities  dealer for advising and consulting
     with  respect  to, or for  managing  the sale of  Conversion  Stock in, the
     Subscription Offering, the Community Offering or any other offering.


IX.  Charter, Articles of Incorporation and Bylaws.

     As part of the Stock Conversion, a federal stock charter and bylaws will be
adopted to authorize  the Converted  Bank to operate as a federal  capital stock
savings  bank.  By  approving  the Plan,  the  Members of the Bank will  thereby
approve  amending the Bank's  federal  mutual  charter and bylaws to read in the
form of a federal  stock  charter and bylaws.  Prior to  completion of the Stock
Conversion,  the  proposed  federal  stock  charter and bylaws may be amended in
accordance  with the  provisions  and  limitations  for  amending the Plan under
Paragraph XV below.  The effective  date of the amendment of the Bank's  federal
mutual  charter  and bylaws to read in the form of a federal  stock  charter and
bylaws shall be the date of the issuance of the Conversion Stock, which shall be
the date of consummation of the Stock Conversion.


                                       22


<PAGE>



X.   Registration and Market Making.

     In  connection  and  concurrently  with the Stock  Conversion,  the Holding
Company  shall  register the Holding  Company Stock with the SEC pursuant to the
Securities  Exchange  Act of  1934,  as  amended,  and  shall  undertake  not to
deregister the Holding Company Stock for a period of three years thereafter.

     The Holding  Company  shall use its best  efforts to  encourage  and assist
various Market Makers to establish and maintain a market for the Holding Company
Stock.  The Holding  Company shall also use its best efforts to have the Holding
Company Stock quoted on the National  Association  of Securities  Dealers,  Inc.
Automated  Quotation  System or  listed on a  national  or  regional  securities
exchange.


XI.  Status of Savings Accounts and Loans Subsequent to Conversion.

     All  Savings  Accounts  in the  Bank  will  retain  the same  status  after
Conversion as these accounts had prior to the  Conversion.  Subject to Paragraph
VIII.I.  hereof,  each  holder of a Savings  Account in the Bank  shall  retain,
without  payment,  a  withdrawable  Savings  Account or Savings  Accounts in the
Converted  Bank,  equal in dollar  amount and on the same  terms and  conditions
(except  with  respect to voting and  liquidation  rights) as in effect prior to
consummation of the Stock  Conversion.  All Savings Accounts will continue to be
insured  by  the  Savings  Association  Insurance  Fund  of the  FDIC  up to the
applicable limits of insurance coverage.  All loans shall retain the same status
after the Conversion as these loans had prior to Conversion.

     After the Stock Conversion,  holders of Savings Accounts in and obligors on
loans of the Bank will not have voting rights in the Converted  Bank.  Exclusive
voting rights with respect to the Holding Company shall be vested in the holders
of the Conversion Stock. Holders of Savings Accounts in and obligors on loans of
the Converted Bank will not have any voting rights in the Holding Company except
and to the extent that such persons become  stockholders of the Holding Company,
and the Holding  Company will have  exclusive  voting rights with respect to the
Converted Bank's Capital Stock.


XII. Effect of Conversion.

     Upon consummation of the Stock Conversion,  the corporate  existence of the
Bank  shall  not  cease,  but  the  Converted  Bank  shall  be  deemed  to  be a
continuation of the Bank, and shall succeed to all the rights, interests, duties
and  obligations  of the Bank as in  existence  as of  immediately  prior to the
consummation of the Stock  Conversion as described in Paragraph  VII.A.  herein,
including  but not limited to all rights and interests of the Bank in and to its
assets and properties, whether real, personal or mixed.


                                       23


<PAGE>



XIII. Liquidation Account.

     After the Conversion,  holders of Savings  Accounts will not be entitled to
share in the residual assets after  liquidation of the Converted Bank.  However,
pursuant to  applicable  regulations,  the Bank shall,  at the time of the Stock
Conversion,  establish a Liquidation Account in an amount equal to its net worth
as of the date of the latest statement of financial  condition  contained in the
final  prospectus  to be used in  connection  with  the  Stock  Conversion.  The
function of the  Liquidation  Account is to establish a priority on liquidation,
and,  except as provided in  Paragraph  VIII.G.2.  above,  the  existence of the
Liquidation  Account shall not operate to restrict the use or application of any
of the net worth accounts of the Converted Bank.

     The  Liquidation   Account  shall  be  maintained  by  the  Converted  Bank
subsequent to the Stock  Conversion for the benefit of Eligible  Account Holders
and  Supplemental  Eligible Account Holders who retain their Savings Accounts in
the Converted  Bank.  Each Eligible  Account  Holder and  Supplemental  Eligible
Account Holder shall,  with respect to each Savings Account held, have a related
inchoate  interest  in  a  portion  of  the  Liquidation  Account   ("subaccount
balance").

     The initial  subaccount  balance for a Savings  Account held by an Eligible
Account Holder and/or a Supplemental Eligible Account Holder shall be determined
by multiplying the opening  balance in the Liquidation  Account by a fraction of
which the  numerator  is the amount of the  qualifying  deposit  in the  related
Savings  Account  and the  denominator  is the total  amount  of the  qualifying
deposits of all  Eligible  Account  Holders and  Supplemental  Eligible  Account
Holders in the Bank. Such initial  subaccount balance shall not be increased but
shall be subject to downward adjustment as provided below.

     If the deposit balance in any Savings Account of an Eligible Account Holder
or Supplemental  Eligible Account Holder to which the subaccount  relates at the
close of business  on any annual  closing  date  subsequent  to the  Eligibility
Record Date or Supplemental  Eligibility  Record Date is less than the lesser of
(i) the deposit  balance in such Savings Account at the close of business on any
annual  closing  date  subsequent  to  the   Eligibility   Record  Date  or  the
Supplemental  Eligibility  Record  Date,  or (ii) the  amount of the  Qualifying
Deposit  in  such  Savings  Account  on  the  Eligibility  Record  Date  or  the
Supplemental  Eligibility  Record  Date,  then the  subaccount  balance for such
savings  account  shall be adjusted by reducing  such  subaccount  balance in an
amount proportionate to the reduction in such deposit balance. In the event of a
downward adjustment, the subaccount balance shall not be subsequently increased,
notwithstanding  any  increase  in the deposit  balance of the  related  Savings
Account.  If any such Savings Account is closed,  the related subaccount balance
shall be reduced to zero.


                                       24


<PAGE>



     In the event of a complete  liquidation  of the Converted Bank (and only in
such event),  each Eligible  Account Holder and  Supplemental  Eligible  Account
Holder  shall  be  entitled  to  receive  a  liquidation  distribution  from the
Liquidation  Account  in the  amount  of the  then-current  adjusted  subaccount
balances for Savings Accounts then held before any liquidation  distribution may
be made to  stockholders.  No  merger,  consolidation,  sale of bulk  assets  or
similar  combination or transaction with another institution insured by the FDIC
shall be considered to be a complete  liquidation  for these  purposes.  In such
transactions,  the  Liquidation  Account  shall  be  assumed  by  the  surviving
institution.


XIV. Restrictions on Acquisition of Holding Company.

          A.  Present  regulations  provide  that  for a period  of three  years
     following  completion  of  the  Stock  Conversion,   no  person  (i.e.,  an
     individual,  a group Acting in Concert,  a corporation,  a partnership,  an
     association,   a  joint  stock  company,  a  trust  or  any  unincorporated
     organization or similar company,  a syndicate or any other group formed for
     the purpose of acquiring,  holding or disposing of securities of an insured
     institution or its holding company) shall directly, or indirectly, offer to
     purchase or actually  acquire the beneficial  ownership of more than 10% of
     any class of Holding  Company Stock without the prior  approval of the OTS.
     However,  approval is not required for purchases  directly from the Holding
     Company or  underwriters  or a selling  group acting on their behalf with a
     view towards public resale, for purchases not exceeding 1% per annum of the
     shares  outstanding  or for the  acquisition  of  securities by one or more
     Tax-Qualified  Employee  Stock Benefit Plans of the Holding  Company or the
     Converted  Bank,  provided  that the  plan or plans do not have  beneficial
     ownership in the aggregate of more than 25% of any class of Holding Company
     Stock.  Civil penalties may be imposed by the OTS for willful  violation or
     assistance  of any  violation.  Where any person,  directly or  indirectly,
     acquires  beneficial  ownership  of more than 10% of any  class of  Holding
     Company Stock within such three-year period,  without the prior approval of
     the OTS, Holding Company Stock  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 the stockholders for a vote.

          B. The Holding Company may provide in its articles of  incorporation a
     provision  that, for a specified  period of up to five years  following the
     date of the completion of the Stock Conversion, no person shall directly or
     indirectly offer to acquire or actually acquire the beneficial ownership of
     more than 10% of any class of Holding  Company Stock except with respect to
     purchases by one or more Tax-Qualified  Employee Stock Benefit Plans of the
     Holding  Company or Converted  Bank. The Holding Company may provide in its
     articles  of  incorporation   for  such  other  provisions   affecting  the
     acquisition of Holding Company Stock as shall be determined by its Board of
     Directors.


                                       25


<PAGE>




XV.  Interpretation and Amendment or Termination of the Plan.

     The Bank's Board of Directors  shall have the sole  discretion to interpret
and apply the provisions of the Plan to particular facts and  circumstances  and
to make all determinations  necessary or desirable to implement such provisions,
including  but not  limited to matters  with  respect  to giving  preference  to
natural persons and trusts of natural persons who are permanent Residents of the
Bank's  Local  Community,  and  any and all  interpretations,  applications  and
determinations  made by the Board of Directors in good faith and on the basis of
such  information  and  assistance  as was then  reasonably  available  for such
purpose  shall be  conclusive  and  binding  upon the Bank and its  Members  and
subscribers  in  the  Subscription  and  Community  Offerings,  subject  to  the
authority of the OTS.

     If deemed necessary or desirable,  the Plan may be substantively amended at
any time prior to submission of the Plan and proxy materials to the Members by a
two-thirds vote of the Bank's Board of Directors.  After  submission of the Plan
and proxy materials to the Members, the Plan may be amended by a two-thirds vote
of the Bank's Board of Directors at any time prior to the Special Meeting and at
any time following such Special  Meeting with the concurrence of the OTS. In its
discretion,  the Board of Directors  may modify or  terminate  the Plan upon the
order of the  regulatory  authorities  without a  resolicitation  of  proxies or
another Special Meeting

     In the event that  mandatory new  regulations  pertaining to the Conversion
are adopted by the OTS, or any successor agency,  prior to the completion of the
Conversion, the Plan will be amended to conform to the new mandatory regulations
without a  resolicitation  of proxies or another Special  Meeting.  In the event
that new  conversion  regulations  adopted by the OTS, or any successor  agency,
prior to completion of the Conversion contain optional provisions,  the Plan may
be amended to utilize such optional provisions at the discretion of the Board of
Directors without a resolicitation of proxies or another Special Meeting.

     By  adoption  of the  Plan,  the  Bank's  Members  authorize  the  Board of
Directors to amend and/or terminate the Plan under the  circumstances  set forth
above.


XVI. Expenses of the Conversion.

     The Holding Company and the Bank will use their best efforts to assure that
expenses incurred in connection with the Conversion shall be reasonable.


                                       26


<PAGE>



XVII. Contributions to Tax-Qualified Employee Stock Benefit Plans.

     The Holding  Company,  the Converted Bank may make scheduled  discretionary
contributions to their Tax-Qualified Employee Stock Benefit Plans, provided such
contributions does not cause the Converted Bank to fail to meet  then-applicable
regulatory capital requirements.


                                       27


<PAGE>



                                                                       Exhibit A


                          NINTH WARD SAVINGS BANK, FSB

                              FEDERAL STOCK CHARTER

Section 1. Corporate  title.  The full corporate title of the Bank is Ninth Ward
Savings Bank, FSB (the "Bank").

Section 2. Office.  The home office shall be located in Wilmington,  Delaware or
such other location in Delaware as the Board shall designate.

Section 3. Duration. The duration of the Bank is perpetual.

Section 4.  Purpose and powers.  The purpose of the Bank is to pursue any or all
of the lawful objectives of a Federal  association  chartered under section 5 of
the Home  Owners'  Loan Act and to exercise  all of the  express,  implied,  and
incidental  powers  conferred  thereby  and by ail acts  amendatory  thereof and
supplemental thereto,  subject to the Constitution and laws of the United States
as they are now in effect,  or as they may hereafter be amended,  and subject to
all lawful and applicable rules, regulations, and orders of the Office of Thrift
Supervision ("Office").

Section  5.  Capital  stock.  The total  number of shares of all  classes of the
capital  stock  which the Bank has  authority  to issue is  3,500,000,  of which
3,000,000  shares  shall be common  stock of par value of $1.00 per share and of
which 500,000 shares shall be serial  preferred  stock of par value of $1.00 per
share.  The shares may be issued from time to time as authorized by the board of
directors without further approval of shareholders, except as otherwise provided
in this  Section 5 or to the extent that such  approval is required by governing
law, rule, or regulation. The consideration for the issuance of the shares shall
be paid in full before their  issuance and shall not be less than the par value.
Neither  promissory notes nor future services shall  constitute  payment or part
payment for the issuance of shares of the Bank. The consideration for the shares
shall be cash,  tangible or intangible property (to the extent direct investment
in such  property  would be permitted to the Bank),  labor or services  actually
performed for the Bank, or any  combination of the foregoing.  In the absence of
actual fraud in the transaction, the value of such property, labor, or services,
as determined by the board of directors of the Bank,  shall be conclusive.  Upon
payment of such consideration,  such shares shall be deemed to be fully paid and
nonassessable.  In the case of a stock dividend, that part of the surplus of the
Bank which is  transferred  to stated  capital  upon the issuance of shares as a
share dividend shall be deemed to be the consideration for their issuance.

     Except for shares  issuable in connection  with the  conversion of the Bank
from the mutual to the stock form of capitalization,  no shares of capital stock


                                      A-1


<PAGE>



(including  shares  issuable  upon  conversion,  exchange  or  exercise of other
securities) shall be issued, directly or indirectly, to officers,  directors, or
controlling  persons of the Bank other than as part of a general public offering
or as  qualifying  shares to a director,  unless the  issuance or the plan under
which they would be issued has been  approved  by a majority  of the total votes
eligible to be cast at a legal meeting.

     Nothing  contained  in this  Section  5 (or in any  supplementary  sections
hereto)  shall  entitle the  holders of any class or series of capital  stock to
vote as a separate class or series or to more than one vote per share, except as
to the  cumulating of votes for the election of directors:  Provided,  that this
restriction on voting separately by class or series shall not apply:

          (i) To any  provision  which would  authorize the holders of preferred
     stock,  voting as a class or series,  to elect some members of the board of
     directors,  less than a  majority  thereof,  in the event of default in the
     payment of dividends on any class or series of preferred stock;

          (ii) To any  provision  which would  require the holders of  preferred
     stock.  voting as a class or series, to approve the merger or consolidation
     of the Bank with another  corporation  or the sale,  lease,  or  conveyance
     (other than by mortgage  or pledge) of  properties  or business in exchange
     for securities of a corporation  other than the Bank if the preferred stock
     is exchanged for securities of such other  corporation:  Provided,  That no
     provision may require such approval for  transactions  undertaken  with the
     assistance or pursuant to the direction of the Office,  the Federal Deposit
     Insurance Corporation, or the Resolution Trust Corporation;

          (iii) To any amendment which would adversely change the specific terms
     of any class or series of capital  stock as set forth in this Section 5 (or
     in any supplementary sections hereto),  including any amendment which would
     create or enlarge any class or series  ranking  prior thereto in rights and
     preferences.  An amendment which increases the number of authorized  shares
     of any class or series of  capital  stock,  or  substitutes  the  surviving
     association  in a  merger  or  consolidation  for the  Bank,  shall  not be
     considered to be such an adverse change.

     A description  of the  different  classes and series (if any) of the Bank's
capital  stock and a statement of the  designations,  and the  relative  rights,
preferences  and  limitations of the shares of each class of and series (if any)
of capital stock are as follows:

     A.  Common  stock.  Except  as  provided  in  this  Section  5 (or  in  any
supplementary  sections thereto),  the holders of common stock shall exclusively
possess  all  voting  power.  Each  holder of shares  of common  stock  shall be
entitled  to one vote for  each  share  held by such  holder,  except  as to the
cumulating of votes for the election of directors.

     Whenever there shall have been paid, or declared and set aside for payment,
to the holders of the outstanding shares of any class of stock having preference
over the  common  stock as to the  payment  of  dividends,  the full  amount  of


                                      A-2


<PAGE>



dividends and of sinking fund,  retirement fund or other retirement payments, if
any, to which such holders are respectively entitled in preference to the common
stock, then dividends may be paid on the common stock and on any class or series
of stock  entitled to  participate  therewith as to dividends  out of any assets
legally available for the payment of dividends.

     In the event of any  liquidation,  dissolution,  or winding up of the Bank,
the holders of the common stock (and the holders of any class or series of stock
entitled to  participate  with the common stock in the  distribution  of assets)
shall be  entitled  to  receive,  in cash or in  kind,  the  assets  of the Bank
available for distribution remaining after: (i) payment or provision for payment
of the  Bank's  debts and  liabilities;  (ii)  distributions  or  provision  for
distributions in settlement of its liquidation  account; and (iii) distributions
or  provisions  for  distributions  to  holders  of any class or series of stock
having  preference  over the common stock in the  liquidation,  dissolution,  or
winding up of the Bank.  Each share of common stock shall have the same relative
rights as and be identical  in all respects  with all the other shares of common
stock.

     B. Preferred stock.  The Bank may provide in supplementary  sections to its
charter for one or more classes of preferred  stock,  which shall be  separately
identified.  The shares of any class may be  divided  into and issued in series,
with each series  separately  designated so as to distinguish the shares thereof
from the shares of all other series and classes.  The terms of each series shall
be set forth in a supplementary  section to the charter.  All shares of the same
class  shall  be  identical  except  as to the  following  relative  rights  and
preferences, as to which there may be variations between different series:

          (a) The  distinctive  serial  designation  and the  number  of  shares
     constituting such series;

          (b) The  dividend  rate or the amount of  dividends  to be paid on the
     shares of such series,  whether  dividends  shall be cumulative and, if so,
     from which date(s) the payment date(s) for dividends, and the participating
     or other special rights, if any, with respect to dividends;

          (c) The voting  powers,  fall or  limited,  if any,  of shares of such
     series,

          (d) Whether the shares of such series shall be redeemable  and, if so,
     the price(s) at which,  and the terms and conditions on which,  such shares
     may be redeemed;

          (e) The amount(s)  payable upon the shares of such series in the event
     of voluntary or involuntary liquidation,  dissolution, or winding up of the
     Bank;

          (f) Whether the shares of such series shall be entitled to the benefit
     of a sinking or retirement fund to be applied to the purchase or redemption
     of such shares, and if so entitled,  the amount of such fund and the manner
     of its  application,  including  the  price(s)  at which such shares may be
     redeemed or purchased through the application of such fund;


                                      A-3


<PAGE>



          (g) Whether the shares of such series shall be  convertible  into,  or
     exchangeable for, shares of any other class or classes of stock of the Bank
     and, if so, the  conversion  price(s) or the rate(s) of  exchange,  and the
     adjustments  thereof,  if any, at which such  conversion or exchange may be
     made, and any other terms and conditions of such conversion or exchange;

          (h) The price or other  consideration  for  which  the  shares of such
     series shall be issued; and

          (i) Whether the shares of such series  which are redeemed or converted
     shall have the status of authorized but unissued shares of serial preferred
     stock and whether  such shares may be reissued as shares of the same or any
     other series of serial preferred stock.

     Each share of each  series of serial  preferred  stock  shall have the same
relative rights as and be identical in all respects with all the other shares of
the same series.

     The board of directors  shall have authority to divide,  by the adoption of
supplementary  charter  sections.  any authorized  class of preferred stock into
series,  and, within the limitations set forth in this section and the remainder
of this charter,  fix and determine the relative  rights and  preferences of the
shares of any series so established.

     Prior to the issuance of any preferred shares of a series  established by a
supplementary charter section adopted by the board of directors,  the Bank shall
file with the Secretary to the Office a dated copy of that supplementary section
of  this  charter  establishing  and  designating  the  series  and  fixing  and
determining the relative rights and preferences thereof.

Section 6. Preemptive rights. Holders of the capital stock of the Bank shall not
be entitled to  preemptive  rights with  respect to any shares of the Bank which
may be issued.

Section 7.  Liquidation  account.  Pursuant to the  requirements of the Office's
regulations  (12 C.F.R.  Subchapter D), the Bank shall  establish and maintain a
liquidation  account  for the  benefit  of its  savings  account  holders  as of
December 31, 1996 and as of the last day of the calendar  quarter  preceding the
Office's  approval  of the Bank's Plan of  Conversion  dated as of June 30, 1997
(collectively, "eligible savers"). In the event of a complete liquidation of the
Bank, it shall comply with such  regulations  with respect to the amount and the
priorities  on  liquidation  of each of the  Bank's  eligible  savers'  inchoate
interest in the  liquidation  account,  to the extent it is still in  existence;
Provided,  that an eligible saver's inchoate interest in the liquidation account
shall not entitle such  eligible  saver to any voting  rights at meetings of the
Bank's stockholders.

Section  8.  Directors.  The Bank  shall be under  the  direction  of a board of
directors.  The authorized number of directors,  as stated in the Bank's bylaws,
shall not be fewer than five nor more than fifteen  except when a greater number
is approved by the Director of the Office.


                                      A-4


<PAGE>



Section 9. Amendment of charter.  Except as provided in Section 5, no amendment,
addition,  alteration.  chance,  or repeal of this charter shall be made, unless
such is first proposed by the board of directors of the Bank, then preliminarily
approved by the Office,  which preliminary approval may be granted by the Office
pursuant to regulations specifying preapproved charter amendments and thereafter
approved by the  stockholders  by a majority  of the total votes  eligible to be
cast at a legal meeting. Any amendment,  addition, alteration. change, or repeal
So acted upon shall be effective upon filing with the Office in accordance  with
regulatory  procedures  or on such other  date as the Office may  specify in its
preliminary approval.


                                                Ninth Ward Savings Bank, FSB


Attest:  ____________________________           By: ____________________________
         __________________                         Ronald P. Crouch
         Secretary                                  President
         Ninth Ward Savings Bank, FSB


Declared effective as of _______, 1997.
                                                Director of the Office of Thrift
                                                Supervision

Attest:   ___________________________           By: ____________________________


                                       A-5



<PAGE>






                                                                       Exhibit B

                                     BYLAWS

                          NINTH WARD SAVINGS BANK, FSB

                            ARTICLE I - HOME OFFICES

     The home office of Ninth Ward Savings  Bank,  FSB (the "Bank") shall be 400
Delaware  Avenue,  Wilmington,  Delaware or such  location as  designated by the
Board of Directors.


                            ARTICLE II - SHAREHOLDERS

     Section  1.  Place  of  Meetings.   All  annual  and  special  meetings  of
shareholders shall be held at the home office of the Bank or at such other place
in the State of Delaware in which the principal place of business of the Bank is
located as the board of directors may determine.

     Section 2. Annual  Meeting.  A meeting of the  shareholders of the Bank for
the election of directors and for the  transaction  of any other business of the
Bank shall be held  annually  within 120 days after the end of the Bank's fiscal
year on the third  Wednesday of April,  if not a legal holiday,  and, if a legal
holiday,  then on the next day following  which is not a legal holiday,  at 3:00
p.m.,  or at such other date and time within such 120 day period as the board of
directors may determine.

     Section 3. Special  Meetings.  Special meetings of the shareholders for any
purpose or purposes,  unless  otherwise  prescribed  by the  regulations  of the
Office  of  Thrift  Supervision  ("Office")  may be  called  at any  time by the
chairman of the board,  the president,  or a majority of the board of directors,
and  shall be  called  by the  chairman  of the  board,  the  president,  or the
secretary upon the written  request of the holders of not less than one-tenth of
all of the  outstanding  capital  stock  of the  Bank  entitled  to  vote at the
meeting. Such written request shall state the purpose or purposes of the meeting
and shall be delivered to the home office of the Bank  addressed to the chairman
of the board, the president, or the secretary.

     Section  4.  Conduct of  Meetings.  Annual and  special  meetings  shall be
conducted in accordance with the most current edition of Robert's Rules of Order
or such other  reasonable  procedural  process as the  Chairman of the Board may
prescribe  unless  otherwise  prescribed by  regulations  of the Office or these
bylaws.  The board of  directors  shall  designate,  when  present,  either  the
chairman of the board or president to preside at such meetings.

         Section 5. Notice of Meetings.  Written notice stating the place,  day,
and hour of the meeting and the purpose(s) for which the meeting is called shall
be delivered not fewer


                                      B-1


<PAGE>



than 10 nor more than 50 days before the date of the meeting,  either personally
or by mail, by or at the direction of the chairman of the board,  the president,
or the secretary,  or the directors calling the meeting,  to each shareholder of
record entitled to vote at such meeting.  If mailed, such notice shall be deemed
to be delivered when deposited in the mail,  addressed to the shareholder at the
address as it appears on the stock  transfer  books or records of the Bank as of
the record date prescribed in Section 6 of this Article II with postage prepaid.
When any shareholders'  meeting,  either annual or special.  is adjourned for 30
days or more,  notice of the adjourned  meeting shall be given as in the case of
an original  meeting.  It shall not be  necessary to give any notice of the time
and place of any meeting  adjourned  for less than 30 days or of the business to
be transacted at the meeting, other than an announcement at the meeting at which
such adjournment is taken.

     Section  6.  Fixing  of  Record  Date.   For  the  purpose  of  determining
shareholders  entitled to notice of or to vote at any meeting of shareholders or
any adjournment, or shareholders entitled to receive payment of any dividend, or
in order to make a determination  of shareholders  for any other proper purpose,
the board of  directors  shall fix in advance a date as the record  date for any
such determination of shareholders. Such date in any case shall be not more than
60 days and, in case of a meeting of shareholders.  not fewer than 10 days prior
to the date on which the  particular  action,  requiring such  determination  of
shareholders,  is to be taken. When a determination of shareholders  entitled to
vote at any meeting of  shareholders  has been made as provided in this section,
such determination shall apply to any adjournment.

     Section  7.  Voting  Lists.  At least 20 days  before  each  meeting of the
shareholders, the officer or agent having charge of the stock transfer books for
shares of the Bank shall make a complete  list of the  shareholders  entitled to
vote at such meeting,  or any adjournment,  arranged in alphabetical order, with
the  address and the number of shares  held by each.  This list of  shareholders
shall be kept on file at the home  office  of the Bank and shall be  subject  to
inspection  by any  shareholder  at any time during usual  business  hours for a
period of 20 days prior to such  meeting.  Such list shall also be produced  and
kept  open at the time and  place  of the  meeting,  and  shall  be  subject  to
inspection  by any  shareholder  during  the  entire  time of the  meeting.  The
original  stock  transfer  book shall  constitute  prima  facie  evidence of the
shareholders  entitled to examine such list or transfer  books or to vote at any
meeting of  shareholders.  In lieu of making the shareholder  list available for
inspection by shareholders as provided in the preceding paragraph,  the board of
directors may elect to follow the  procedures  prescribed in  ss.552.6(d) of the
Office's regulations as now or hereafter in effect.

     Section  8.  Quorum.  A  majority  of the  outstanding  shares  of the Bank
entitled to vote,  represented in person or by proxy,  shall constitute a quorum
at a meeting of shareholders.  If less than a majority of the outstanding shares
is represented at a meeting, a majority of the shares so represented may adjourn
the meeting from time to time without further notice.  At such adjourned meeting
at  which a  quorum  shall  be  present  or  represented,  any  business  may be
transacted  which  might  have been  transacted  at the  meeting  as  originally
notified.  The shareholders  present at a duly organized meeting may continue to


                                      B-2


<PAGE>



transact business until  adjournment,  notwithstanding  the withdrawal of enough
shareholders to constitute less than a quorum.

     Section 9. Proxies. At all meetings of shareholders, a shareholder may vote
by proxy executed in writing by the shareholder or by his or her duly authorized
attorney in fact.  Proxies  solicited on behalf of the management shall be voted
as  directed  by the  shareholder  or,  in the  absence  of such  direction,  as
determined by a majority of the board of directors. No proxy shall be valid more
than eleven  months from the date of its  execution  except for a proxy  coupled
with an interest.

     Section  10.  Voting  of Shares  in the Name of Two or More  Persons.  When
ownership  stands in the name of two or more persons,  in the absence of written
directions to the Bank to the contrary,  at any meeting of the  shareholders  of
the Bank, any one or more of such  shareholders may cast, in person or by proxy,
all votes to which such  ownership is entitled.  In the event an attempt is made
to cast  conflicting  votes,  in person or by proxy,  by the several  persons in
whose names shares of stock stand,  the vote or votes to which those persons are
entitled  shall be cast as  directed  by a majority  of those  holding  such and
present in person or by proxy at such  meeting,  but no votes  shall be cast for
such stock if a majority cannot agree.

     Section 11.  Voting of Shares of Certain  Holders.  Shares  standing in the
name of another corporation may be voted by any officer,  agent, or proxy as the
bylaws of such corporation may prescribe,  or, in the absence of such provision,
as the board of directors of such  corporation may determine.  Shares held by an
administrator,  executor,  Guardian,  or conservator may be voted by him or her,
either in person or by proxy,  without a transfer of such shares into his or her
name.  Shares  standing  in the  name of a  trustee  may be voted by him or her,
either in person or by proxy,  but no trustee  shall be  entitled to vote shares
held by him or her,  without a  transfer  of such  shares  into his or her name.
Shares  standing in the name of a receiver  may be voted by such  receiver,  and
shares held by or under the control of a receiver may be voted by such  receiver
without the transfer  into his or her name if authority to do so is contained in
an  appropriate  order of the  court or other  public  authority  by which  such
receiver was appointed.

     A  shareholder  whose  shares are  pledged  shall be  entitled to vote such
shares until the shares have been transferred into the name of the pledgee,  and
thereafter the pledgee shall be entitled to vote the shares so transferred.

     Neither  treasury  shares of its own stock held by the Bank nor shares held
by another  corporation.  if a majority  of the shares  entitled to vote for the
election of directors of such other  corporation are held by the Bank.  shall be
voted at any meeting or counted in  determining  the total number of outstanding
shares at any given time for purposes of any meeting


                                      B-3


<PAGE>



     Section 12.  Cumulative  Voting.  Unless  otherwise  provided in the Bank's
charter,  every shareholder  entitled to vote at an election for directors shall
have the right to vote, in person or by proxy, the number of shares owned by the
shareholder  for as many  persons as there are  directors  to be elected and for
whose election the  shareholder has a right to vote, or to cumulate the votes by
giving one candidate as many votes as the number of such directors to be elected
multiplied by the number of shares shall equal or by distributing  such votes on
the same principle among any number of candidates.

     Section  13.  Inspectors  of  Election.   In  advance  of  any  meeting  of
shareholders, the board of directors may appoint any persons other than nominees
for office as inspectors of election to act at such meeting or any  adjournment.
The  number of  inspectors  shall be either one or three.  Any such  appointment
shall not be  altered at the  meeting.  If  inspectors  of  election  are not so
appointed,  the chairman of the board or the president may, or on the request of
not fewer than 10 percent of the votes  represented at the meeting  shall,  make
such  appointment at the meeting.  If appointed at the meeting,  the majority of
the votes  present shall  determine  whether one or three  inspectors  are to be
appointed. In case any person appointed as inspector fails to appear or fails or
refuses  to act,  the  vacancy  may be  filled  by  appointment  by the board of
directors  in advance of the  meeting or at the  meeting by the  chairman of the
board or the president.

     Unless  otherwise  prescribed by regulations  of the Office,  the duties of
such inspectors  shall include:  determining the number of shares and the voting
power of each share, the shares  represented at the meeting,  the existence of a
quorum, and the authenticity,  validity and effect of proxies;  receiving votes,
ballots,  or consents;  hearing and  determining all challenges and questions in
any way arising in connection  with the rights to vote:  counting and tabulating
all votes or consents; determining the result; and such acts as may be proper to
conduct the election or vote with fairness to all shareholders.

     Section 14.  Nominating  Committee.  The board of directors  shall act as a
nominating  committee  for  selecting  the  management  nominees for election as
directors.  Except in the case of a nominee substituted as a result of the death
or other  incapacity of a management  nominee,  the nominating  committee  shall
deliver written  nominations to the secretary at least 20 days prior to the date
of the annual  meeting.  Upon delivery,  such  nominations  shall be posted in a
conspicuous  place in each  office of the Bank.  No  nominations  for  directors
except those made by the nominating  committee shall be voted upon at the annual
meeting  unless  other  nominations  by  shareholders  are made in  writing  and
delivered  to the  secretary of the Bank at least five days prior to the date of
the  annual  meeting.  Upon  delivery,  such  nominations  shall be  posted in a
conspicuous  place in each office of the Bank.  Ballots bearing the names of all
persons  nominated by the  nominating  committee  and by  shareholders  shall be
provided for use at the annual  meeting.  However,  if the nominating  committee
shall  fail or  refuse  to act at least 20 days  prior  to the  annual  meeting,
nominations  for directors may be made at the annual meeting by any  shareholder
entitled to vote and shall be voted upon.


                                      B-4


<PAGE>



     Section  15. New  Business.  Any new  business to be taken up at the annual
meeting  shall be stated in writing and filed with the  secretary of the Bank at
least five days  before  the date of the annual  meeting,  and all  business  so
stated,  proposed,  and filed shall be considered at the annual meeting;  but no
other proposal shall be acted upon at the annual  meeting.  Any  shareholder may
make any other  proposal at the annual meeting and the same may be discussed and
considered,  but unless  stated in writing and filed with the secretary at least
five days before the meeting,  such proposal shall be laid over for action at an
adjourned,  special,  or annual meeting of the shareholders taking place 30 days
or more  thereafter.  This  provision  shall not prevent the  consideration  and
approval or disapproval at the annual meeting of reports of officers, directors,
and committees;  but in connection  with such reports,  no new business shall be
acted upon at such annual meeting unless stated and filed as herein provided.

     Section 16.  Informal  Action by  Shareholders.  Any action  required to be
taken at a meeting of the  shareholders,  or any other action which may be taken
at a meeting  of  shareholders  may be taken  without a meeting  if  consent  in
writing,  setting  a forth the  action  so  taken,  shall be given by all of the
shareholders entitled to vote with respect to the subject matter.


                        ARTICLE III - BOARD OF DIRECTORS

     Section 1.  General  Powers.  The business and affairs of the Bank shall be
under the  direction of its board of  directors.  The board of  directors  shall
annually  elect a chairman of the board and a  president  from among its members
and shall  designate,  when  present,  either the  chairman  of the board or the
president  to  preside  at its  meetings.  The  Board  of  Directors  may at its
discretion designate any of its former members as Director Emeritus.

     Section 2. Number and Term.  The board of directors  shall consist of eight
(8) members and shall be divided into three classes as nearly equal in number as
possible.  The  members of each class shall be elected for a term of three years
and until their successors are elected and qualified. One class shall be elected
by ballot annually.

     Section 3. Regular  Meetings.  A regular  meeting of the board of directors
shall be held without other notice than this bylaw immediately after, and at the
same place as, the annual  meeting of  shareholders.  The board of directors may
provide,  by  resolution,  the time and place,  within the Bank's normal lending
territory,  for the holding of additional  regular meetings without other notice
than such resolution.

     Section  4.  Qualification.  Each  director  shall  at  all  times  be  the
beneficial owner of not less than 100 shares of capital stock of the Bank unless
the Bank is a wholly owned subsidiary of a holding company.

     Section 5. Special Meetings. Special meetings of the board of directors may
be called by or at the request of the chairman of the board,  the president,  or
one-third of the directors.


                                      B-5


<PAGE>



The persons  authorized  to call special  meetings of the board of directors may
fix any place,  within the Bank's  normal  lending  territory,  as the place for
holding any special meeting of the board of directors called by such persons.

     Members of the board of directors may  participate  in special  meetings by
means of conference telephone or similar  communications  equipment by which all
persons  participating  in the meeting can hear each other.  Such  participation
shall constitute presence in person but shall not constitute  attendance for the
purpose of compensation pursuant to Section 12 of this Article.

     Section 6. Notice.  Written notice of any special meeting shall be given to
each  director at least 24 hours prior thereto when  delivered  personally or by
telegram  or at least  five days prior  thereto  when  delivered  by mail at the
address at which the director is most likely to be reached. Such notice shall be
deemed to be delivered  when  deposited in the mail so  addressed,  with postage
prepaid  if  mailed  or  when  delivered  to the  telegraph  company  if sent by
telegram.  Any director may waive notice of any meeting by a writing  filed with
the  secretary.  The  attendance of a director at a meeting  shall  constitute a
waiver of notice of such meeting,  except where a director attends a meeting for
the express purpose of objecting to the transaction of any business  because the
meeting  is  not  lawfully  called  or  convened.  Neither  the  business  to be
transacted at, nor the purpose of, any meeting of the board of directors need be
specified in the notice of waiver of notice of such-meeting.

     Section 7. Quorum. A majority of the number of directors fixed by Section 2
of this Article III shall constitute a quorum for the transaction of business at
any meeting of the board of directors; but if less than such majority is present
at a meeting,  a majority of the directors  present may adjourn the meeting from
time to time.  Notice of any adjourned meeting shall be given in the same manner
as prescribed by Section 6 of this Article III.

     Section  8.  Manner of Acting.  The act of the  majority  of the  directors
present at a meeting at which a quorum is present  shall be the act of the board
of directors,  unless a greater number is prescribed by regulation of the Office
or by these bylaws.

     Section 9. Action Without a Meeting. Any action required or permitted to be
taken by the board of directors at a meeting may be taken without a meeting,  if
a consent in writing,  setting forth the action so taken. shall be signed by all
of the directors.

     Section 10.  Resignation.  Any director may resign at any time by sending a
written  notice of such  resignation to the home office of the Bank addressed to
the chairman of the board or the president.  Unless  otherwise  specified,  such
resignation  shall take effect upon  receipt by the chairman of the board or the
president.  More than three  consecutive  absences from regular  meetings of the
board of  directors,  unless  excused by  resolution  of the board of directors,
shall automatically constitute a resignation, effective when such resignation is
accepted by the board of directors.


                                      B-6


<PAGE>



     Section 11. Vacancies.  Any vacancy occurring on the board of directors may
be filled by the  affirmative  vote of a  majority  of the  remaining  directors
although  less than a quorum of the board of  directors.  A director  elected to
fill a vacancy shall be elected to serve until the next election of directors by
the shareholders.  Any directorship to be filled by reason of an increase in the
number of directors  may be filled by election by the board of  directors  for a
term of office  continuing  only until the next  election  of  directors  by the
shareholders.

     Section 12. Compensation.  Directors,  as such, may receive a stated salary
for their services. By resolution of the board of directors,  a reasonable fixed
sum, and reasonable  expenses of  attendance,  if any, may be allowed for actual
attendance at each regular or special meeting of the board of directors. Members
of either standing or special  committees may be allowed such  compensation  for
actual attendance at committee meetings as the board of directors may determine.

     Section 13. Presumption of Assent. A director of the Bank who is present at
a meeting of the board of directors at which action on any association matter is
taken shall be presumed to have  assented to the action  taken unless his or her
dissent or  abstention  shall be entered in the minutes of the meeting or unless
he or she shall file a written  dissent to such action with the person acting as
the  secretary of the meeting  before the  adjournment  thereof or shall forward
such dissent by  registered  mail to the  secretary of the Bank within five days
after the date a copy of the minutes of the meeting is  received.  Such right to
dissent shall not apply to a director who voted in favor of such action.

     Section  14.  Removal of  Directors.  At a meeting of  shareholders  called
expressly for that  purpose.  any director may be removed for cause by a vote of
the holders of a majority of the shares then  entitled to vote at an election of
directors.  If less  than  the  entire  board  is to be  removed,  no one of the
directors  may be  removed  if the  votes  cast  against  the  removal  would be
sufficient to elect a director if then cumulatively  voted at an election of the
class of directors of which such director is a part. Whenever the holders of the
shares  of any  class  are  entitled  to  elect  one or  more  directors  by the
provisions of the charter or supplemental  sections  thereto,  the provisions of
this section  shall apply,  in respect to the removal of a director or directors
so elected,  to the vote of the holders of the outstanding  shares of that class
and not to the vote of the outstanding shares as a whole.

     Section 15. Age Limitation.  No person (other than those directors  serving
at the time of the adoption of these  bylaws)  shall be eligible  for  election,
reelection,  appointment,  or  reappointment  to the board of  directors if such
person is then more than 72 years of age.  No director  shall  serve  beyond the
annual meeting of the Bank  immediately  following his attainment of 72 years of
age. This limitation may be waived by agreement of the directors.



                                       B-7



<PAGE>



                   ARTICLE IV - EXECUTIVE AND OTHER COMMITTEES

     Section 1. Appointment.  The board of directors, by resolution adopted by a
majority of the full board. may designate the chief executive officer and two or
more  of  the  other  directors  to  constitute  an  executive  committee.   The
designation  of any committee  pursuant to this Article IV and the delegation of
authority shall not operate to relieve the board of directors,  or any director,
of any responsibility imposed by law or regulation.

     Section 2. Authority. The executive committee,  when the board of directors
is not in session, shall have and may exercise all of the authority of the board
of directors except to the extent,  if any, that such authority shall be limited
by the resolution  appointing the executive committee;  and except also that the
executive  committee shall not have the authority of the board of directors with
reference  to: the  declaration  of  dividends;  the amendment of the charter or
bylaws  of the Bank,  or  recommending  to the  stockholders  a plan of  merger,
consolidation.  or conversion;  the sale,  lease, or other disposition of all or
substantially  all of the property and assets of the Bank  otherwise than in the
usual and regular course of its business; a voluntary dissolution of the Bank; a
revocation of any of the  foregoing;  or the approval of a transaction  in which
any member of the executive committee,  directly or indirectly, has any material
beneficial interest.

     Section 3. Tenure.  Subject to the  provisions of Section 8 of this Article
IV,  each member of the  executive  committee  shall hold office  until the next
regular  annual  meeting  of  the  board  of  directors  following  his  or  her
designation  and until a successor is  designated  as a member of the  executive
committee.

     Section 4.  Meetings.  Regular  meetings of the executive  committee may be
held without notice at such times and places as the executive  committee may fix
from time to time by resolution. Special meetings of the executive committee may
be called by any member  thereof upon not less than one day's notice stating the
place,  date, and hour of the meeting,  which notice may be written or oral. Any
member of the executive  committee may waive notice of any meeting and no notice
of any meeting  need be given to any member  thereof who attends in person.  The
notice of a  meeting  of the  executive  committee  need not state the  business
proposed to be transacted at the meeting.

     Section 5.  Quorum.  A majority of the members of the  executive  committee
shall  constitute  a quorum  for the  transaction  of  business  at any  meeting
thereof,  and  action  of the  executive  committee  must be  authorized  by the
affirmative  vote of a majority of the  members  present at a meeting at which a
quorum is present.

     Section 6. Action Without a Meeting. Any action required or permitted to be
taken by the executive  committee at a meeting may be taken without a meeting if
a consent in writing,  setting forth the action so taken, shall be signed by all
of the members of the executive committee.


                                      B-8


<PAGE>



     Section 7. Vacancies.  Any vacancy in the executive committee may be filled
by a resolution adopted by a majority of the full board of directors.

     Section 8. Resignations and Removal.  Any member of the executive committee
may be  removed  at any time with or without  cause by  resolution  adopted by a
majority of the full board of directors.  Any member of the executive  committee
may resign from the executive  committee at any time by giving written notice to
the  president  or  secretary  of the Bank.  Unless  otherwise  specified,  such
resignation  shall  take  effect  upon  its  receipt;  the  acceptance  of  such
resignation shall not be necessary to make it effective.

     Section 9.  Procedure.  The  executive  committee  shall  elect a presiding
officer from its members and may fix its own rules of procedure  which shall not
be  inconsistent  with  these  bylaws.  It shall  keep  regular  minutes  of its
proceedings and report the same to the board of directors for its information at
the meeting held next after the proceedings shall have occurred.

     Section 10.  Other  Committees.  The board of directors  may by  resolution
establish an audit.  loan, or other committee  composed of directors as they may
determine to be necessary or appropriate  for the conduct of the business of the
Bank and may prescribe the duties. constitution, and procedures thereof.


                              ARTICLE V - OFFICERS

     Section 1. Positions. The officers of the Bank shall be a president, one or
more vice  presidents,  a  secretary,  and a  treasurer.  each of whom  shall be
elected by the board of directors. The board of directors may also designate the
chairman and vice chairman of the board as officers.  The president shall be the
chief executive officer unless the board of directors designates the chairman of
the board as chief executive  officer.  The president shall be a director of the
Bank.  The offices of the secretary and treasurer may be held by the same person
and a vice  president  may also be either the  secretary or the  treasurer.  The
board of directors may designate one or more vice  presidents as executive  vice
president or senior vice  president.  The board of  directors  may also elect or
authorize the appointment of such other officers as the business of the Bank may
require.  The officers  shall have such authority and perform such duties as the
board of directors may from time to time authorize or determine.  In the absence
of action by the board of  directors.  the  officers  shall have such powers and
duties as generally pertain to their respective offices.

     Section 2.  Election and Term of Office.  The officers of the Bank shall be
elected  annually at the first meeting of the board of directors held after each
annual meeting of the  stockholders.  If the election of officers is not held at
such meeting,  such election shall be held as soon thereafter as possible.  Each
officer  shall hold office until a successor has been duly elected and qualified
or until the officer's death, resignation,  or removal in the manner hereinafter
provided. Election or appointment of an officer, employee, or agent shall not of
itself create contractual  rights. The board of directors may authorize the Bank


                                      B-9


<PAGE>



to enter  into an  employment  contract  with any  officer  in  accordance  with
regulations  of the Office,  but no such contract  shall impair the right of the
board of directors to remove any officer at any time in accordance  with Section
3 of this Article V.

     Section 3.  Removal.  Any officer may be removed by the board of  directors
whenever in its judgment the best interests of the Bank will be served  thereby,
but such  removal,  other than for  cause,  shall be  without  prejudice  to any
contractual rights, if any, of the person so removed.

     Section  4.   Vacancies.   A  vacancy  in  any  office  because  of  death,
resignation, removal, disqualification,  or otherwise may be filled by the board
of directors for the unexpired portion of the term.

     Section 5.  Remuneration.  The  remuneration of the officers shall be fixed
from time to time by the board of directors.


               ARTICLE VI - CONTRACTS, LOANS, CHECKS, AND DEPOSITS

     Section 1. Contracts. To the extent permitted by regulations of the Office,
and except as otherwise  prescribed by these bylaws with respect to certificates
for shares, the board of directors may authorize any officer, employee, or agent
of the Bank to enter into any contract or execute and deliver any  instrument in
the name of and on behalf of the Bank. Such authority may be general or confined
to specific instances.

     Section 2. Loans.  No loans shall be contacted on behalf of the Bank and no
evidence of  indebtedness  shall be issued in its name unless  authorized by the
board of  directors.  Such  authority  may be general or  confined  to  specific
instances.

     Section 3. Checks, Drafts, etc. All checks, drafts, or other orders for the
payment of money,  notes, or other evidences of indebtedness  issued in the name
of the Bank shall be signed by one or more officers, employees, or agents of the
Bank in such  manner as shall  from time to time be  determined  by the board of
directors.

     Section 4. Deposits.  All funds of the Bank not otherwise employed shall be
deposited  from time to time to the  credit  of the Bank in any duly  authorized
depositories as the board of directors may select.


             ARTICLE VII- CERTIFICATES FOR SHARES AND THEIR TRANSFER

     Section 1.  Certificates for Shares.  Certificates  representing  shares of
capital  stock of the Bank shall be in such form as shall be  determined  by the
board of directors and approved by the Office. Such certificates shall be signed
by the chief executive officer or by any other


                                      B-10


<PAGE>



officer  of the Bank  authorized  by the  board of  directors,  attested  by the
secretary or an assistant  secretary,  and sealed with the  corporate  seal or a
facsimile  thereof.  The  signatures of such officers upon a certificate  may be
facsimiles if the  certificate is manually  signed on behalf of a transfer agent
or a  registrar  other  than  the  Bank  itself  or one of its  employees.  Each
certificate  for shares of capital  stock  shall be  consecutively  numbered  or
otherwise identified.  The name and address of the person to whom the shares are
issued,  with the  number of shares  and date of issue,  shall be entered on the
stock transfer books of the Bank. All  certificates  surrendered to the Bank for
transfer  shall be cancelled  and no new  certificate  shall be issued until the
former  certificate  for a like  number  of  shares  has  been  surrendered  and
cancelled,  except that in the case of a lost or  destroyed  certificate,  a new
certificate may be issued upon such terms and indemnity to the Bank as the board
of directors may prescribe.

     Section 2.  Transfer of Shares.  Transfer of shares of capital stock of the
Bank shall be made only on its stock transfer books. Authority for such transfer
shall  be  given  only  by  the  holder  of  record  or  by  his  or  her  legal
representative,  who shall furnish proper evidence of such authority,  or by his
attorney  authorized  by a duly  executed  power of attorney  and filed with the
Bank.  Such  transfer  shall be made only on surrender for  cancellation  of the
certificate  for such shares.  The person in whose name shares of capital  stock
stand on the  books of the Bank  shall be deemed by the Bank to be the owner for
all purposes.


                    ARTICLE VIII - FISCAL YEAR; ANNUAL AUDIT

     The fiscal  year of the Bank shall end on the 31st day of  December of each
year.  The Bank shall be subject to an annual  audit as of the end of its fiscal
year by independent public accountants appointed by and responsible to the board
of directors.  The appointment of such independent  accountants shall be subject
to annual ratification by the shareholders.


                             ARTICLE IX - DIVIDENDS

     Subject to the terms of the Bank's charter and the  regulations  and orders
of the Office, the board of directors may, from time to time,  declare,  and the
Bank may pay, dividends on its outstanding shares of capital stock.


                           ARTICLE X - CORPORATE SEAL

     The board of directors shall provide a association  seal which shall be two
concentric  circles  between  which  shall be the name of the Bank.  The year of
incorporation or an emblem may appear in the center.


                                      B-11


<PAGE>



                             ARTICLE XI - AMENDMENTS

     These bylaws may be amended in a manner  consistent with regulations of the
Office at any time by a  majority  vote of the full board of  directors  or by a
majority of the votes cast by the stockholders of the Bank at any legal meeting.


                                      B-12



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