SFSB HOLDING CO
424B3, 1998-01-23
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: HAWKER PACIFIC AEROSPACE, S-1/A, 1998-01-23
Next: PRICE COMMUNICATIONS CELLULAR HOLDINGS INC, S-4/A, 1998-01-23





PROSPECTUS
Up to 727,375 Shares of Common Stock
(Anticipated Maximum, as adjusted)

                                       [LOGO]               SFSB Holding Company
                                                         900 Saxonburg Boulevard
                                                  Pittsburgh, Pennsylvania 15223

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

         Stanton  Federal Savings Bank is converting from the mutual form to the
stock form of organization.  As part of the conversion,  Stanton Federal Savings
Bank will become a wholly owned subsidiary of SFSB Holding Company. SFSB Holding
Company was formed in October 1997 and upon  consummation of the conversion will
own all of the shares of Stanton  Federal Savings Bank. The common stock of SFSB
Holding  Company is being  offered to the  public in  accordance  with a plan of
conversion. The Office of Thrift Supervision has approved the plan of conversion
subject  to the  approval  of a  majority  of the votes  eligible  to be cast by
members  of Stanton  Federal  Savings.  No common  stock will be sold if Stanton
Federal  Savings Bank does not receive these  approvals or SFSB Holding  Company
does not receive orders for at least the minimum number of shares.

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

                                TERMS OF OFFERING

         An  independent  appraiser  has  estimated  the  market  value  of  the
converted  Stanton Federal Savings Bank to be between  $4,675,000 to $6,325,000,
which  establishes  the  number of shares to be  offered.  Subject  to Office of
Thrift  Supervision  approval,  an  additional  15% above the maximum  number of
shares, or up to 727,375 shares may be offered. Based on these estimates, we are
making the following offering of shares of common stock:

<TABLE>
<CAPTION>
<S>     <C>                                          <C>                                                     
o       Price Per Share:                              $10.00
       
o       Number of Shares
        Minimum/Maximum/Maximum, as adjusted:         467,500 to 632,500 to 727,375
       
o       Underwriting Commissions and Other Expenses
        Minimum/Maximum/Maximum, as adjusted:         $320,000
       
o       Net Proceeds to SFSB Holding Company
        Minimum/Maximum/Maximum, as adjusted:         $4,355,000 to $6,005,000 to $6,953,750
       
o       Net Proceeds Per Share
        Minimum/Maximum/Maximum, as adjusted:         $9.32 to $9.49 to $9.56
</TABLE>
       
Please refer to Risk Factors beginning on page 1 of this document.
  
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,  call the Stock Information Center at (412)
487-8341

                                RYAN, BECK & CO.

                 The date of this prospectus is January 14, 1998


<PAGE>

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


                                TABLE OF CONTENTS

                                                                          Page
                                                                          ----

Questions and Answers About the Stock Offering.............................(i)
Summary..................................................................(iii)
Selected Financial and Other Data.........................................(vi)
Risk Factors.................................................................1
Proposed Purchases by Directors and Officers.................................4
Use of Proceeds..............................................................4
Dividends....................................................................5
Market for the Common Stock..................................................5
Capitalization...............................................................6
Pro Forma Data...............................................................7
Historical and Pro Forma Capital Compliance.................................13
The Conversion..............................................................14
Statement of Income of Stanton Federal Savings Bank.........................26
Management's Discussion and Analysis of
  Financial Condition and Results of Operations.............................27
Business of SFSB Holding Company............................................37
Business of Stanton Federal Savings Bank....................................37
Regulation..................................................................49
Taxation....................................................................53
Management of SFSB Holding Company..........................................55
Management of Stanton Federal Savings Bank..................................56
Restrictions on Acquisitions of SFSB Holding Company........................61
Description of Capital Stock................................................64
Legal and Tax Matters.......................................................65
Experts.....................................................................65
Registration Requirements...................................................66
Where You Can Find Additional Information...................................66
Index to Financial Statements of Stanton Federal Savings Bank..............F-1



         This document contains  forward-looking  statements which involve risks
and   uncertainties.   SFSB  Holding   Company's   actual   results  may  differ
significantly  from the results  discussed  in the  forward-looking  statements.
Factors  that might  cause such a  difference  include,  but are not limited to,
those discussed in "Risk Factors" beginning on page 1 of this document.


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

<PAGE>

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

                 QUESTIONS AND ANSWERS ABOUT THE STOCK OFFERING

Q:       What is the purpose of the offering?

A:       The offering  gives you the  opportunity to become a stockholder of our
         newly formed holding company,  SFSB Holding  Company,  which will allow
         you to share  indirectly in our future as a federal stock savings bank.
         The stock  offering will increase our capital and funds for lending and
         investment activities. As a stock savings institution operating through
         a holding  company  structure,  we will have  greater  flexibility  for
         investments.

Q:       How do I purchase the stock?

A:       You must  complete and return the stock order form to us together  with
         your payment, on or before 10:00 a.m., Eastern Time, Thursday, February
         12, 1998.

Q:       How much stock may I purchase?

A:       The minimum  purchase is 25 shares (or $250).  The maximum  purchase is
         7,500  shares  (or  $75,000),  for any  individual  person  or  persons
         ordering through a single account. No person, related person or persons
         acting  together,  may  purchase  in the  conversion  more than  12,500
         shares.  We may  decrease or increase the maximum  purchase  limitation
         without   notifying   you.   In  the  event   that  the   offering   is
         oversubscribed,  we will  allocate  shares  based  upon  your  purchase
         priority.

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

A:       You might not receive any  or all of  the  shares you want to purchase.
         If there is an oversubscription in the subscription offering, the stock
         will be offered on a priority basis to the following persons:

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

         o     The employee  stock  ownership  plan of Stanton  Federal  Savings
               Bank. Any remaining shares will be offered to:

         o     Persons  who had a  deposit  account  of at least  $50 with us on
               December 31, 1997. Any remaining shares will be offered to:

         o     Other persons entitled to vote on the approval of the conversion.


If the above  persons do not  subscribe  for all of the  shares,  the  remaining
shares may be offered either  directly by Stanton  Federal  Savings Bank or SFSB
Holding  Company in a community  offering or through Ryan, Beck & Co., Inc. in a
best-efforts  public or syndicated public offering.  We have the right to reject
any  stock  order in the  community  offering  or public  or  syndicated  public
offering.  In the event of a  community  offering,  preference  will be given to
natural  persons  residing  in  Allegheny   County.   You  are  prohibited  from
transferring or entering into any  understanding  to transfer your  subscription
rights.

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

                                       (i)

<PAGE>

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

Q:       As a depositor or borrower  member of  Stanton  Federal  Savings  Bank,
         am I obligated to purchase stock?

A:       You are not required to purchase stock.

Q:       As a depositor or borrower member of Stanton Federal Savings Bank, what
         will happen if I do not purchase any stock?

A:       You  presently  have  voting  rights  while we are in the mutual  form;
         however,  once we convert,  voting rights will be held by stockholders.
         Your deposit account,  certificate  accounts and any loans you may have
         with us will not be affected.

Q:       What particular factors should I consider when deciding whether to  buy
         the stock?

A:       Before you decide to purchase shares, you should read the Risk  Factors
         section on pages 1-3 of this document.

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 document.  In addition, you may contact:

                            Stock Information Center
                              SFSB Holding Company
                             900 Saxonburg Boulevard
                         Pittsburgh, Pennsylvania 15223
                                 (412) 487-8341



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

                                      (ii)

<PAGE>

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

                                     SUMMARY

         This summary highlights selected information from this document and may
not contain all the  information  that is  important to you. To  understand  the
stock offering fully, you should read carefully this entire document,  including
the financial  statements  and the notes to the financial  statements of Stanton
Federal Savings Bank. References in this document to "we", "us", and "our" refer
to Stanton Federal Savings Bank. In certain instances where  appropriate,  "we",
"us" or "our" refers  collectively  to SFSB Holding  Company and Stanton Federal
Savings  Bank.  References  in this  document to "SFSB"  refers to SFSB  Holding
Company.

The Companies

                              SFSB Holding Company
                             900 Saxonburg Boulevard
                         Pittsburgh, Pennsylvania 15223
                                 (412) 487-4200

         SFSB Holding Company is not an operating company and has not engaged in
any  significant  business  to  date.  It  was  formed  in  October  1997  as  a
Pennsylvania-chartered corporation to be the holding company for Stanton Federal
Savings Bank. The holding company structure will provide greater  flexibility in
terms of operations, expansion and diversification. See page 37.

                          Stanton Federal Savings Bank
                             900 Saxonburg Boulevard
                         Pittsburgh, Pennsylvania 15223
                                 (412) 487-4200

         Stanton Federal  Savings Bank began  operations in 1890 under the name,
"F.L. Jahn Building and Loan." We are a community and customer  oriented federal
mutual savings bank. We provide financial services to individuals,  families and
small businesses. Historically, we have emphasized residential mortgage lending,
primarily  originating one- to four-family mortgage loans. At September 30, 1997
we had total  assets of $37.8  million,  deposits  of $33.9  million,  and total
retained earnings of $3.5 million. See pages 37 to 48.

The Stock Offering

         SFSB Holding Company is offering  between 467,500 and 632,500 shares of
common  stock at $10 per share.  As a result of changes in market and  financial
conditions  prior to  completion  of the  conversion or to fill the order of our
employee stock  ownership  plan and subject to the Office of Thrift  Supervision
approval,  we may increase the offering to 727,375 shares without further notice
to you. If an increase in the offering  size is approved,  you will not have the
opportunity to change or cancel any stock order previously  delivered to us. See
page 23.

Stock Purchase Priorities

         The shares of common  stock  will be  offered on the basis of  purchase
priorities.  Certain  depositor or borrower  members  will receive  subscription
rights  to  purchase  the  shares.  The  shares  will  be  offered  first  in  a
subscription  offering  and any  remaining  shares may be offered in a community
offering or a public or syndicated public offering. We have engaged Ryan, Beck &
Co., Inc. to assist in the selling of common stock on a best-efforts  basis. See
pages 17 to 20.

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

                                      (iii)

<PAGE>

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

Subscription Rights

         You may not sell or assign your  subscription  rights.  Any transfer of
subscription rights is prohibited by law. See page 17.

The Offering Range and Determination of the Price Per Share

         The  offering  range  is  based  on an  independent  appraisal  of  the
estimated  market value of the common stock by FinPro,  Inc., an appraisal  firm
experienced in appraisals of savings institutions. FinPro has estimated, that in
its opinion as of November 24, 1997 the aggregate  estimated market value of the
common  stock  ranged  between  $4,675,000  and  $6,325,000  (with a midpoint of
$5,500,000).  The estimated  market value of the shares is our estimated  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 $10.00 price per share


was  determined by our board of directors and is the 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 updated estimated market value of the common stock is either
below  $4,675,000  or above  $7,273,750,  you will be notified and will have the
opportunity to modify or cancel your order. See pages 22 to 23.

Termination of the Offering

         The subscription  offering will terminate at 10:00 a.m.,  Eastern Time,
on February 12, 1998.  The community  offering or public  offering,  if any, may
terminate at any time without notice but no later than 45 days after  completion
of the subscription offering, without approval by the OTS. See page 19.

Benefits to Management from the Offering

         Our  full-time  employees  will  participate  in the  offering  through
individual  purchases  and  purchases of stock by our employee  stock  ownership
plan,  which  is a form of  retirement  plan.  We also  intend  to  implement  a
restricted  stock  plan and a stock  option  plan,  no  earlier  than six months
following  completion  of the  conversion,  which may benefit the  President and
other  officers and  directors.  However,  the  restricted  stock plan and stock
option  plan may not be adopted  until after the  conversion  and are subject to
stockholder  approval  and  compliance  with OTS  regulations.  If we adopt  the
restricted  stock plan,  our executive  officers and  directors  will be awarded
common stock at no cost to them. See pages 57 to 61.

Use of the Proceeds Raised from the Sale of Common Stock

         SFSB Holding  Company  will use a portion of the net proceeds  from the
stock  offering  to  purchase  all the  common  stock to be  issued by us in the
conversion and to make a loan to our employee  stock  ownership plan to fund its
purchase of stock in the  conversion.  After payment for our common stock,  SFSB
Holding  Company  will retain the funds  received  in the stock  offering as its
initial capitalization. We will use the proceeds of the sale of the common stock
to make  investments  and  fund  loans.  See page 4 for the  range  of  offering
proceeds.

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

                                      (iv)

<PAGE>

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

Dividends

         SFSB does not expect to pay dividends  during the first year  following
the  conversion.  We may establish a dividend  policy after the first year.  See
page 5.

Market for the Common Stock

         Since the size of the offering is relatively small, it is unlikely that
an active and liquid trading  market will develop and be  maintained.  Investors
should have a long-term investment intent.  Persons purchasing shares may not be
able to sell their  shares  when they desire or sell them at a price equal to or
above $10.00.  Following the completion of the Offering,  it is anticipated that
the SFSB common stock will be traded on the OTC Bulletin  Board.  Ryan,  Beck is
expected to make a market in the common stock.  However,  Ryan, Beck will not be
subject to any obligation with respect to such efforts. See page 5.

Important Risks in Owning Common Stock

         Before you decide to purchase  stock in the  offering,  you should read
the Risk Factors section on pages 1-3 of this document.

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

                                       (v)

<PAGE>


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

                        SELECTED FINANCIAL AND OTHER DATA

         The following  summary  financial  information is derived from our 1996
and 1995 audited financial  statements as well as our unaudited period September
30, 1997 and 1996,  as shown  below.  The  unaudited  financial  information  at
September  30, 1997 and for the nine months  ended  September  30, 1997 and 1996
reflects all adjustments (consisting only of normal recurring adjustments) which
are considered  necessary to present fairly the financial  information  for such
periods.  The following  information is only a summary and you should read it in
conjunction  with our financial  statements and notes beginning on page F-1. The
operating  data for the nine month period ended  September  30, 1997 and 1996 is
not necessarily indicative of the results to be expected for the full year.




Selected Financial Condition and Other Data

                                             September 30,     At December 31,
                                             -------------  --------------------
                                                 1997        1996          1995
                                             -------------  -------     --------
                                                    (Dollars in thousands)
Total Amount of:
  Assets ................................      $37,810      $33,297      $29,354
  Loans receivable, net .................       11,658       10,865        9,579
  Investment securities .................        6,468        5,528        4,731
  Mortgage-backed securities ............        8,526        7,511        8,081
  Deposits ..............................       33,884       29,319       25,418
  Retained earnings .....................        3,480        3,570        3,624

Number of:
  Deposit accounts ......................        6,336        4,049        3,817
  Full service offices ..................            2            2            1

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

                                      (vi)

<PAGE>

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

Summary of Operations

                                    For the Nine Months     For the Years Ended
                                    Ended September 30,         December 31,
                                    -------------------    ---------------------
                                       1997       1996       1996          1995
                                     -------    -------    -------       -------
                                                  (In thousands)
Interest income ..................   $ 1,655    $ 1,406    $ 1,966       $ 1,941
Interest expense .................     1,059        830      1,137         1,067
                                     -------    -------    -------       -------
Net interest income ..............       596        576        829           874
Provision for loan losses ........        39          9         37            21
                                     -------    -------    -------       -------
Net interest income after
  provision for loan losses ......       557        567        792           853
Noninterest income ...............        53        142        154            17
Noninterest expense ..............       940        738      1,033(1)        628
                                     -------    -------    -------       -------
Income (loss) before income taxes       (330)       (29)       (87)          242
Income tax expense (benefit) .....      (147)       (39)       (41)           79
                                     -------    -------    -------       -------
Net income (loss) ................   $  (183)   $    10    $   (46)      $   163
                                     =======    =======    =======       =======

- --------------------
(1)  Includes a one-time  expense of $160,000  for the year ended  December  31,
     1996  for  our  deposit  insurance  premium  paid  to the  Federal  Deposit
     Insurance Corporation.

Key Operating Ratios
<TABLE>
<CAPTION>
                                                       At or For the        At or For the
                                                     Nine Months Ended       Years Ended
                                                       September 30,         December 31,
                                                     ------------------  -------------------
                                                      1997       1996       1996       1995
                                                     --------  --------  ---------   -------
<S>                                                  <C>        <C>       <C>        <C>   
Performance Ratios:
Return on average assets
  (net income divided by average total assets)         (.51)%      .03%     (.15)%      .56%
Return on average equity
  (net income divided by average equity) ......       (5.24)       .27     (1.27)      4.72
Average equity to average assets ratio (average
  equity divided by average total assets) .....        9.70      12.24     11.92      11.90
Equity to assets at period end ................        9.20      11.86     10.72      12.35
Loans to deposit ratio ........................       34.70      37.82     37.30      38.00
Interest rate spread ..........................        2.19       2.42      2.62       2.76
Net yield on average interest-earning assets ..        2.40       2.73      2.90       3.12
Average interest-earning assets to average
  interest-bearing liabilities ................      106.81     110.08    109.36     111.67
Net interest income after provision for loan
losses to total noninterest expense ...........       59.22      76.82     76.74     135.92
Noninterest expense to average assets .........        2.61       2.48      3.39       2.16

Asset Quality Ratios:
Non-performing loans to total loans ...........        1.89       3.66      2.12       1.38
Non-performing assets to total assets .........         .59       1.20       .70        .53
Allowance for loan losses to non-performing
  assets ......................................       47.09      10.47     28.45      25.81

Regulatory Capital Ratios:
Tangible ......................................        8.40      11.00     10.10      11.60
Core ..........................................        8.40      11.00     10.10      11.60
Total Risk Based ..............................       23.70      30.00     28.00      34.50
</TABLE>

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

                                      (vii)

<PAGE>

                                  RISK FACTORS

         In  addition  to the other  information  in this  document,  you should
consider carefully the following risk factors in evaluating an investment in our
common stock.

Potential  Impact of Changes in  Interest  Rates and the Current  Interest  Rate
Environment

         Our ability to make a profit, like that of most financial institutions,
is substantially  dependent on our net interest income,  which is the difference
between the interest income we earn on our interest-earning assets (e.g. such as
mortgage loans and investment securities) and the interest expense we pay on our
interest-bearing  liabilities  (such as  deposits  and  borrowings).  All of our
mortgage  loans have rates of interest  which are fixed for the term of the loan
("fixed  rate") and are originated  with terms of up to 30 years,  while deposit
accounts   have   significantly   shorter   terms  to   maturity.   Because  our
interest-earning  assets  generally have fixed rates of interest and have longer
effective  maturities than our  interest-bearing  liabilities,  the yield on our
interest-earning assets generally will adjust more slowly to changes in interest
rates than the cost of our  interest-bearing  liabilities.  As a result, our net
interest income will be adversely  affected by material and prolonged  increases
in interest rates. In addition,  rising interest rates may adversely  affect our
earnings  because  there  might be a lack of  customer  demand  for  loans.  See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations -- Asset/Liability Management."

         Changes in interest rates also can affect the average life of loans and
mortgage-backed securities. Historically, lower interest rates in recent periods
have resulted in increased prepayments of loans and mortgage-backed  securities,
as borrowers refinanced their mortgages in order to reduce their borrowing cost.
Under these  circumstances,  we are subject to  reinvestment  risk to the extent
that we are not able to reinvest such  prepayments at rates which are comparable
to the rates on the prepaid loans or securities.

Insufficient Loan Demand

         The  economic  conditions  in our  market  area and the  stagnation  in
population in the greater Pittsburgh metropolitan area in approximately the last
ten years has  resulted in,  among other  things,  a lack of demand for mortgage
loans which meet our underwriting criteria, in comparison to our relatively high
deposit  origination.  This has led to lower levels of loan  originations.  As a
result,  we have increased our investment in investment  securities and cash and
cash  equivalents to use excess funding that would  otherwise have been utilized
for investment in loans in our market area.  The  investment  portfolio and cash
and equivalents  generally bear yields which are below the yields on loans.  The
insufficient  mortgage  loan  demand has  adversely  affected  our  income.  See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations - Net Interest Income".

Loss From Insufficient Yield To Cover Noninterest Expense

         The  costs   associated   with  the  opening  of  our  Shaler  Township
contributed to our net loss for the year ended December 31, 1996 and nine months
ended September 30, 1997. Occupancy and equipment expense have more than doubled
and will continue to adversely affect net income, which may result in net losses
for future  periods,  unless and until,  we are able to expand our  lending  and
investment  activities.  See "Management's  Discussion and Analysis of Financial
Condition and Results of Operations - Recent Business  Strategy;  -- Noninterest
Expense."


                                        1

<PAGE>



Dependence on Local Economy

         We operate as a community-oriented financial institution,  with a focus
on  servicing   customers  in  our  primary  market  area  of  Shaler  Township,
Lawrenceville  and  surrounding  areas of  Allegheny  County,  Pennsylvania.  At
September  30,  1997,  most of our loan  portfolio  consisted  of loans  made to
borrowers and  collateralized by properties  located in our primary market area.
As a result of this  concentration,  a downturn  in the  economy of our  primary
market area could increase the risk of loss  associated with our loan portfolio.
The  population in our primary market area has decreased by 15% over the fifteen
year period  ending 1995 and is projected to decrease  through the year 2000. In
addition,  over the last five year period ending in June 1996, total deposits at
financial  institutions (i.e., banks and thrifts) within a one and one half mile
radius of our branches in Shaler  Township and  Lawrenceville  have decreased 3%
and 4.35%, respectively.  See "Business of Stanton Federal Savings Bank - Market
Area."

Lack of Active Market for Common Stock

         Due to the small size of the  offering,  it is highly  unlikely that an
active trading  market 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 you paid for the
shares.  It is anticipated that SFSB common stock will be traded on OTC Bulletin
Board. The common stock may not be appropriate as a short-term  investment.  See
"Market for the Common Stock."

Anti-Takeover  Provisions and Statutory Provisions That Could Discourage Hostile
Acquisitions of Control

         Provisions in SFSB's articles of incorporation and bylaws,  the general
corporation  law  of the  Commonwealth  of  Pennsylvania,  and  certain  federal
regulations may make it difficult and expensive to pursue a tender offer, change
in control or takeover  attempt which is opposed by our management and the board
of directors. As a result,  stockholders who might desire to participate in such
a transaction  may not have an opportunity to do so. Such  provisions  will also
render the removal of the current  board of directors or management of SFSB more
difficult.  In addition,  these  provisions  may reduce the trading price of our
stock.  These  provisions  include:  restrictions  on the  acquisition of SFSB'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 supermajority  provisions for the
approval of certain business combinations. See "Restrictions on Acquisitions  of
SFSB Holding Company".

Possible Voting Control by Directors and Officers

         The proposed  purchases of the common stock by our directors,  officers
and employee stock ownership  plan, as well as the potential  acquisition of the
common stock through the stock option plan and restricted stock plan, could make
it difficult to obtain  majority  support for  stockholder  proposals  which are
opposed by our management and board of directors. Based upon the midpoint of the
estimated  valuation  range,  our  officers  and  directors  intend to  purchase
approximately  10.44%  of  the  common  shares  offered  in the  conversion.  In
addition,  the voting of those shares  could block the approval of  transactions
(i.e.,  business combinations and amendment to our articles of incorporation and
bylaws)  requiring  the  approval  of 80% of the  stockholders  under the SFSB's
articles of incorporation.  See "Proposed  Purchases by Directors and Officers,"
"Management  of  Stanton  Federal  Savings  Bank  --  Executive   Compensation,"
"Description  of Capital  Stock,"  and  "Restrictions  on  Acquisitions  of SFSB
Holding Company."

                                        2

<PAGE>




Possible Dilutive Effect of Restricted Stock Plan and Stock Options

         If the conversion is completed and shareholders  approve the restricted
stock plan ("RSP") and stock  option  plan,  we will issue stock to our officers
and directors  through these plans.  If the shares for the RSP and stock options
are issued from our authorized but unissued stock,  your voting  interests could
be cumulatively  diluted by up to  approximately  12.3% and the trading price of
our stock may be reduced.  See "Pro Forma Data,"  "Management of Stanton Federal
Savings Bank -- Proposed Future Stock Benefit  Plans," and "-- Restricted  Stock
Plan."

Financial Institution Regulation and Future of the Thrift Industry

         We are subject to extensive regulation, supervision, and examination by
the OTS and FDIC. Bills have been introduced in Congress that could  consolidate
the OTS with the Office of the  Comptroller of the Currency  ("OCC") and require
us to adopt a  commercial  bank  charter.  If we become a commercial  bank,  our
investment authority and the ability of SFSB to engage in diversified activities
may be limited,  which could adversely affect our value and  profitability.  See
"Regulation."

Restrictions on Repurchase of Shares

         Generally, during the first year following the conversion, SFSB may not
repurchase its shares.  During each of the second and third years  following the
conversion, SFSB may repurchase up to 5% of its outstanding shares. During those
periods, if we decide that additional repurchases would be an appropriate use of
funds, we would not be able to do so, without  obtaining OTS approval.  There is
no  assurance  that  OTS  approval  would  be  given.  See  "The  Conversion  --
Restrictions on Repurchase of Shares."

Possible Year 2000 Computer Program Problems

         A great  deal of  information  has been  disseminated  about the global
computer crash that may occur in the year 2000. Many computer  programs that can
only distinguish the final two digits of the year entered (a common  programming
practice in earlier years) are expected to read entries for the year 2000 as the
year 1900 and compute payment,  interest or delinquency  based on the wrong date
or are expected to be unable to compute payment, interest or delinquency.  Rapid
and accurate data processing is essential to our operations.  Data processing is
also essential to most other financial institutions and many other companies.

         All of our  material  data  processing  that could be  affected by this
problem is provided  by a third party  service  bureau.  Our service  bureau has
advised us that it expects to resolve  this  potential  problem  before the year
2000.  However,  if this potential problem is not resolved before the year 2000,
we would likely  experience  significant  data  processing  delays,  mistakes or
failures.  These delays,  mistakes or failures could have a significant  adverse
impact on our financial condition and our results of operations.


                                        3

<PAGE>


                  PROPOSED PURCHASES BY DIRECTORS AND OFFICERS

         The  following  table sets forth the  approximate  purchases  of common
stock by each  director  and  executive  officer  and  their  associates  in the
conversion. Shares purchased by officers and directors in the conversion may not
be sold for at least one year.  The  table  assumes  that  550,000  shares  (the
midpoint of the estimated  valuation  range,  "EVR") of the common stock will be
sold at $10.00 per share and that sufficient shares will be available to satisfy
subscriptions  in all  categories.  However,  officers and  directors  and their
associates  may not buy more than 35% of the total  amount of shares sold in the
conversion.
<TABLE>
<CAPTION>
                                                                Aggregate
                                                    Total       Price of         Percent
                                                    Shares        Shares        of Shares
        Name                 Position             Purchased(1)  Purchased(1)    Purchased(1)
- ---------------------   ----------------------    ------------  ------------    ------------

<S>                     <C>                         <C>         <C>               <C>  
Timothy R. Maier        Chairman and Director       12,500      $125,000           2.27%
Barbara J. Mallen       President and Director      12,500       125,000           2.27
Joseph E. Gallagher     Senior Vice-President,      12,500       125,000           2.27
                        Secretary and Director
Jerome L. Kowalewski    Treasurer and Director      12,500       125,000           2.27
Mary Lois Loftus        Director                     7,500        75,000           1.36
                                                    ------       -------          -----
                                                    57,500      $575,000          10.44%
                                                    ======       =======          =====
</TABLE>

- --------------------
(1) Does not include shares  purchased by the employee stock ownership plan (the
"ESOP").


                                 USE OF PROCEEDS

         SFSB Holding Company will use 50% of the net proceeds from the offering
to  purchase  all of the  capital  stock we will  issue in  connection  with the
Conversion. A portion of the net proceeds to be retained by SFSB Holding Company
will be loaned to our  employee  stock  plan to fund its  purchase  of 8% of the
shares sold in the  Conversion.  On a short-term  basis,  the balance of the net
proceeds  retained  by  SFSB  Holding  Company  initially  will be  invested  in
short-term  investments.  Although there are no current plans,  the net proceeds
subsequently  may be used to  fund  acquisitions  of  other  financial  services
institutions or to diversify into non-banking  activities.  The net proceeds may
also serve as a source of funds for the payment of dividends to  stockholders or
for the repurchase of the shares. A portion of the net proceeds may also be used
to fund the purchase of 4% of the shares for a  restricted  stock plan (the RSP)
which is  anticipated  to be adopted  following the  Conversion.  See "Pro Forma
Data."

         The funds we receive from the sale of our capital stock to SFSB will be
added to our general funds and be used for general corporate purposes including:
(i) investment in mortgages and other loans, (ii) investment in U.S.  Government
and federal agency securities, (iii) investment in mortgage-backed securities or
(iv) funding loan  commitments.  However,  initially we intend to invest the net
proceeds in short-term  investments until we can deploy the proceeds into higher
yielding  assets.  The funds added to our capital  will further  strengthen  our
capital position.

         The net proceeds may vary because the total  expenses of the conversion
may be significantly more or less than those estimated. We estimate our expenses
to be  approximately  $320,000.  Our  estimated  net  proceeds  will  range from
$4,355,000  to  $6,005,000  (or up to $6,953,750 in the event the maximum of the
estimated valuation range is increased to $7,273,750). See "Pro Forma Data." The
net proceeds will also vary if expenses are different or if the number of shares
to be issued in the conversion

                                        4

<PAGE>



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.

                                    DIVIDENDS

         Upon  conversion,  SFSB's board of directors will have the authority to
declare   dividends  on  the  shares,   subject  to  statutory  and   regulatory
requirements.  SFSB does not expect to pay cash dividends  during the first year
after the  conversion.  Any future  declarations  of  dividends  by the board of
directors will depend upon a number of factors, including: (i) the amount of the
net proceeds retained by SFSB 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  future  dividends  if  it  deems  such  payment  appropriate  and  in
compliance  with  applicable  law  and  regulation.  For a  period  of one  year
following the completion of the  conversion,  we will not pay any dividends that
would be treated for tax purposes as a return of capital nor take any actions to
pursue or propose such  dividends.  In addition,  there can be no assurance that
regular or special  dividends  will be paid,  or, if paid,  will  continue to be
paid. See  "Historical  and Pro Forma Capital  Compliance,"  "The Conversion - -
Effects of Conversion  to Stock Form on Savers and Borrowers of Stanton  Federal
Savings  Bank --  Liquidation  Account"  and  "Regulation  -- Dividend and Other
Capital Distribution Limitations."

         SFSB 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 us.  SFSB is  subject,
however,  to the  requirements  of  Pennsylvania  law, which generally limit the
payment of dividends to amounts that will not affect the ability of SFSB,  after
the dividend has been  distributed,  to pay its debts in the ordinary  course of
business.

         In addition to the  foregoing,  the portion of our  earnings  which has
been  appropriated  for bad debt  reserves and  deducted for federal  income tax
purposes  cannot be used by us to pay cash dividends to SFSB without the payment
of federal  income taxes by us at the then current income tax rate on the amount
deemed  distributed,  which would include the amount of any federal income taxes
attributable to the distribution. See "Taxation -- Federal Taxation" and Note 11
to our financial  statements.  SFSB does not contemplate any  distribution by us
that would result in a recapture  of our bad debt  reserve or  otherwise  create
federal tax liabilities.

                           MARKET FOR THE COMMON STOCK

         As a newly organized company,  SFSB has 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 over-the-counter  market with quotations available through the OTC
Electronic Bulletin Board. Ryan, Beck is expected to make a market in the common
stock.  Making a market may include the  solicitation  of  potential  buyers and
sellers in order to match buy and sell orders.  However,  Ryan, Beck will not be
subject to any  obligation  with  respect to such  efforts.  If the common stock
cannot be quoted and traded on the OTC  Bulletin  Board it is expected  that the
transactions  in the common  stock will be  reported  in the pink  sheets of the
National Quotation Bureau, Inc.

         The development of an active trading market depends on the existence of
willing buyers and sellers. Due to the small size of the offering,  it is highly
unlikely that an active trading market will

                                        5

<PAGE>



develop and be maintained.  You could have  difficulty  disposing of your shares
and you should not view the shares as a  short-term  investment.  You may not be
able to sell your shares at a price equal to or above the price you paid for the
shares.

                                 CAPITALIZATION

         The following table presents,  as of September 30, 1997, our historical
capitalization  and the consolidated  capitalization of SFSB after giving effect
to the conversion and the other assumptions set forth below and under "Pro Forma
Data," based upon the sale of shares at the minimum, midpoint,  maximum, and 15%
above the maximum of the EVR at a price of $10.00 per share:

<TABLE>
<CAPTION>
                                                                                Pro Forma Consolidated Capitalization
                                                                                    Based on the Sale of (2)(3)
                                                                          --------------------------------------------------
                                                     Historical            467,500       550,000        632,500     727,375
                                                   Capitalization         Shares at     Shares at      Shares at   Shares At
                                                  at September 30,          $10.00        $10.00        $10.00       $10.00
                                                        1997              Per Share     Per Share      Per Share   Per Share
                                                       ------             ---------     ---------      ---------   ---------
                                                                                          (In thousands)
<S>                                                  <C>                   <C>           <C>           <C>          <C>    
Deposits(1) ..................................       $33,884               $33,884       $33,884       $33,884      $33,884
                                                      ======                ======        ======        ======       ======

Stockholders' Equity:
 Preferred Stock, $.10 par value per share,
   1,000,000 shares authorized; none to be
   issued.....................................       $     -               $     -       $     -       $     -      $     -
 Common Stock, $.10 par value, 4,000,000
   shares authorized; total shares to be
   issued as reflected........................             -                    47            55            63           73
Additional paid in capital....................             -                 4,308         5,125         5,942        6,881
  Retained earnings(4)........................         3,480                 3,480         3,480         3,480        3,480
Less:
  Common Stock acquired by ESOP...............             -                  (374)         (440)         (506)        (582)
  Common Stock acquired by RSP................             -                  (187)         (220)         (253)        (291)
                                                      ------                ------        ------        ------        ------
Total stockholders' equity....................       $ 3,480               $ 7,274       $ 8,000       $ 8,726      $ 9,561
                                                      ======                ======        ======        ======       ======
</TABLE>


- ---------------------
(1)  Excludes  accrued  interest  payable on deposits.  Withdrawals from savings
     accounts  for the  purchase  of  stock  have not  been  reflected  in these
     adjustments.  Any withdrawals will reduce pro forma  capitalization  by the
     amount of such withdrawals.
(2)  Does not reflect the increase in the number of shares of common stock after
     the conversion in the event of  implementation  of the Stock Option Plan or
     RSP. See  "Management of Stanton  Federal  Savings Bank -- Proposed  Future
     Stock Benefit Plans -- Stock Option Plan" and "-- Restricted Stock Plan."
(3)  Assumes  that 8% and 4% of the  shares  issued  in the  conversion  will be
     purchased by the ESOP and RSP, respectively. No shares will be purchased by
     the RSP in the conversion.  It is assumed on a pro forma basis that the RSP
     will be adopted by the board of  directors,  approved  by  stockholders  of
     SFSB,  and  reviewed by the OTS. It is assumed  that the RSP will  purchase
     common stock in the open market within one year of the  conversion in order
     to give an  indication  of its  effect  on  capitalization.  The pro  forma
     presentation  does not show the impact of: (a) results of operations  after
     the conversion,  (b) changing market prices of shares of common stock after
     the conversion, or (c) a smaller than 4% or 8% purchase by the RSP or ESOP,
     respectively.  Assumes  that the funds used to acquire the ESOP shares will
     be borrowed from SFSB for a ten year term at the prime rate as published in
     The Wall  Street  Journal.  For an  estimate  of the  impact of the ESOP on
     earnings,  see "Pro Forma Data." The Bank intends to make  contributions to
     the ESOP  sufficient to service and ultimately  retire its debt. The amount
     to be  acquired  by  the  ESOP  and  RSP is  reflected  as a  reduction  of
     stockholders'  equity.  The issuance of authorized but unissued  shares for
     the RSP in an

     (footnotes continued on next page)

                                        6

<PAGE>



     amount equal to 4% of the outstanding  shares of common stock will have the
     effect of diluting existing  stockholders'  voting interests by 3.9%. There
     can be no assurance that stockholder  approval of the RSP will be obtained.
     See  "Management of Stanton  Federal  Savings Bank -- Proposed Future Stock
     Benefit Plans -- Restricted Stock Plan."
(4)  Our equity  will be  substantially  restricted  after the  conversion.  See
     "Dividends,"  "Regulation  --  Dividends  and  Other  Capital  Distribution
     Limitations,"  "The  Conversion  -- Effects of  Conversion to Stock Form on
     Depositors  and Borrowers of Stanton  Federal  Savings Bank --  Liquidation
     Account" and Note 16 to the Financial Statements.

                                 PRO FORMA DATA

         The actual net  proceeds  from the sale of the common  stock  cannot be
determined  until  the  conversion  is  completed.  However,  net  proceeds  are
currently  estimated to be between  $4,355,000 and $6,005,000 at the minimum and
maximum, as adjusted, of the EVR, based upon the following  assumptions:  (i) 8%
of the  shares  will be sold  to the  ESOP  and  57,500  shares  will be sold to
officers,  directors,  and members of their immediate families;  (ii) Ryan, Beck
will have received  advisory and marketing fees (including  legal fees and other
reimbursable expenses) of $120,000;  (iii) no shares will be sold in a public or
syndicated public offering;  (iv) other conversion expenses,  excluding the fees
and other  expenses  paid to Ryan,  Beck,  will be  $200,000;  and (v) 4% of the
shares will be sold to the RSP.  Because  management of Stanton  Federal Savings
Bank  presently  intends to adopt the RSP within  the first year  following  the
conversion,  a purchase by the RSP in the  conversion has been included with the
pro forma data to give an  indication of the effect of a 4% purchase by the RSP,
at a $10.00 per share purchase price in the market, even though the RSP does not
currently exist and is prohibited by OTS regulation  from  purchasing  shares in
the  conversion.  The pro forma  presentation  does not show the  effect of: (a)
results of operations  after the  conversion,  (b) changing market prices of the
shares  after the  conversion,  (c) less than a 4%  purchase  by the RSP, or (d)
dilutive  effects of newly issued shares under the restricted stock plan and the
stock option plan (see footnotes 2 and 3).

         The  following  table sets  forth,  our  historical  net  earnings  and
stockholders'  equity prior to the conversion and the pro forma consolidated net
earnings and  stockholders'  equity of SFSB following the conversion.  Unaudited
pro  forma  consolidated  net  earnings  and  stockholders'   equity  have  been
calculated  for the nine months ended  September  30, 1997 and fiscal year ended
December 31, 1996 as if the common stock to be issued in the conversion had been
sold at January 1, 1997 and January 1, 1996 and the  estimated  net proceeds had
been invested at 5.52%, respectively for the fiscal year ended December 31, 1996
and the nine months ended September 30, 1997, which was  approximately  equal to
the one-year U.S.  Treasury  bill rate at September 30, 1997.  The one-year U.S.
Treasury bill rate,  rather than an  arithmetic  average of the average yield on
interest-earning  assets and  average  rate paid on  deposits,  has been used to
estimate  income on net proceeds  because it is believed  that the one-year U.S.
Treasury  bill  rate is a more  accurate  estimate  of the  rate  that  would be
obtained on an investment of net proceeds from the offering.  In calculating pro
forma income, a combined  effective state and federal income tax rate of 37% has
been  assumed for the  respective  periods,  resulting  in an after tax yield of
3.48% for the nine  months  ended  September  30, 1997 and the fiscal year ended
December 31, 1996.  Withdrawals from deposit accounts for the purchase of shares
are not reflected in the pro forma adjustments.  The computations are based upon
the assumptions  that 467,500 shares (minimum of EVR),  550,000 shares (midpoint
of  EVR),  632,500  shares  (maximum  of EVR) or  727,375  shares  (maximum,  as
adjusted,  of the EVR) are sold at a price of $10.00  per  share.  As  discussed
under "Use of  Proceeds," a portion of the net  proceeds  that SFSB will receive
will be  loaned  to the ESOP to fund its  anticipated  purchase  of 8% of shares
issued in the  conversion.  It is assumed  that the yield on the net proceeds of
the  conversion  retained  by SFSB  will be the  same  as the  yield  on the net
proceeds of the conversion transferred to us. Historical and pro forma per share
amounts have been calculated by dividing historical and pro forma amounts by the
indicated  number of shares.  Per share  amounts  have been  computed  as if the
shares had been  outstanding  at the  beginning  of the  periods or at the dates
shown,  but  without  any  adjustment  of per  share  historical  or  pro  forma
stockholders' equity to reflect the earnings on the estimated net proceeds.

                                        7

<PAGE>




         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 liquidation.  For additional  information regarding
the  liquidation  account,  see  "The  Conversion  --  Certain  Effects  of  the
Conversion to Stock Form on Savers and Borrowers of Stanton Federal Savings Bank
- -- Liquidation Account" and Note 16 to the Financial  Statements.  The pro forma
income  derived from the  assumptions  set forth above should not be  considered
indicative  of the 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  and by other  factors.  For
information  regarding investment of the proceeds see "Use of Proceeds" and "The
Conversion -- Stock  Pricing" and "-- Change in Number of Shares to be Issued in
the Conversion."


                                        8

<PAGE>

<TABLE>
<CAPTION>
                                                         At or For the Nine Months Ended September 30, 1997
                                                         --------------------------------------------------
                                                             467,500      550,000     632,500     727,375
                                                            Shares at    Shares at   Shares at   Shares at
                                                              $10.00      $10.00       $10.00      $10.00
                                                            per share    per share   per share   per share
                                                            ---------    ---------   ---------   ---------
                                                          (Dollars in Thousands, except per share amounts)
<S>                                                          <C>         <C>         <C>         <C>    
Gross proceeds ...........................................   $ 4,675     $ 5,500     $ 6,325     $ 7,274
Less estimated offering expenses .........................       320         320         320         320
                                                             -------     -------     -------     -------
  Estimated net proceeds .................................     4,355       5,180       6,005       6,954
  Less:  ESOP funded by the Company ......................      (374)       (440)       (506)       (582)
                  RSP funded by the Company ..............      (187)       (220)       (253)       (291)
                                                             -------     -------     -------     -------
  Estimated investable net proceeds ......................   $ 3,794     $ 4,520     $ 5,246     $ 6,081
                                                             =======     =======     =======     =======

Net loss:
  Historical net loss ....................................   $  (183)    $  (183)    $  (183)    $  (183)
  Pro forma earnings on investable net proceeds ..........        99         118         137         159
  Pro forma ESOP adjustment(1) ...........................       (18)        (21)        (24)        (27)
  Pro forma RSP adjustment(2) ............................       (18)        (21)        (24)        (27)
                                                             -------     -------     -------     -------
         Total ...........................................   $  (120)    $  (107)    $   (94)    $   (78)
                                                             =======     =======     =======     =======

Net loss per share:
  Historical net loss per share ..........................   $  (.42)    $  (.36)    $  (.31)    $  (.27)
  Pro forma earnings on net proceeds .....................       .23         .23         .23         .24
  Pro forma ESOP adjustment(1) ...........................      (.04)       (.04)       (.04)       (.04)
  Pro forma RSP adjustment(2) ............................      (.04)       (.04)       (.04)       (.04)
                                                             -------     -------     -------     -------
         Total(5) ........................................   $  (.27)    $  (.21)    $  (.16)    $  (.11)
                                                             =======     =======     =======     =======
Stockholders' equity:(3)
  Historical .............................................   $ 3,480     $ 3,480     $ 3,480     $ 3,480
  Estimated net proceeds .................................     4,355       5,180       6,005       6,954
  Less:  Common stock acquired by ESOP(1) ................      (374)       (440)       (506)       (582)
         Common stock acquired by RSP(2) .................      (187)       (220)       (253)       (291)
                                                             -------     -------     -------     -------
         Total ...........................................   $ 7,274     $ 8,000     $ 8,726     $ 9,561
                                                             =======     =======     =======     =======
Stockholders' equity per share:(3)
  Historical .............................................   $  7.44     $  6.33     $  5.50     $  4.78
  Estimated net proceeds .................................      9.32        9.42        9.49        9.56
  Less:  Common stock acquired by ESOP(1) ................      (.80)       (.80)       (.80)       (.80)
         Common stock acquired by RSP(2) .................      (.40)       (.40)       (.40)       (.40)
                                                             -------     -------     -------     -------
         Total ...........................................   $ 15.56     $ 14.55     $ 13.79     $ 13.14
                                                             =======     =======     =======     =======
Offering price as a percentage of pro forma stockholders'
  equity per share(4) ....................................      64.3%       68.7%       72.5%       76.1%
                                                             =======     =======     =======     =======
Ratio of offering price to pro forma earnings per share(5)       N/M*        N/M*        N/M*        N/M*
                                                             =======     =======     =======     =======
</TABLE>

*  Not Meaningful                                 (footnotes on following pages)

                                        9
<PAGE>

<TABLE>
<CAPTION>
                                                              At or For the Year Ended December 31, 1996
                                                            -----------------------------------------------
                                                              467,500     550,000     632,500     727,375
                                                             Shares at   Shares at   Shares at   Shares at
                                                              $10.00      $10.00      $10.00      $10.00
                                                             per share   per share   per share   per share
                                                             ---------   ---------   ---------   ---------
                                                          (Dollars in Thousands, except per share amounts)
<S>                                                          <C>         <C>         <C>         <C>    
Gross proceeds ...........................................   $ 4,675     $ 5,500     $ 6,325     $ 7,274
Less estimated offering expenses .........................       320         320         320         320
                                                             -------     -------     -------     -------
  Estimated net proceeds .................................     4,355       5,180       6,005       6,954
  Less:  ESOP funded by the Company ......................      (374)       (440)       (506)       (582)
                  RSP funded by the Company ..............      (187)       (220)       (253)       (291)
                                                             -------     -------     -------     -------
  Estimated investable net proceeds ......................   $ 3,794     $ 4,520     $ 5,246     $ 6,081
                                                             =======     =======     =======     =======

Net income:
  Historical net income ..................................   $   (46)    $   (46)    $   (46)    $   (46)
  Pro forma earnings on investable net proceeds ..........       132         157         183         212
  Pro forma ESOP adjustment(1) ...........................       (24)        (28)        (32)        (37)
  Pro forma RSP adjustment(2) ............................       (24)        (28)        (32)        (37)
                                                             -------     -------     -------     -------
         Total ...........................................   $    38     $    55     $    73     $    92
                                                             =======     =======     =======     =======

Net income per share:
  Historical net income per share ........................   $  (.11)    $  (.09)    $  (.08)    $  (.07)
  Pro forma earnings on net proceeds .....................       .30         .31         .31         .31
  Pro forma ESOP adjustment(1) ...........................      (.06)       (.05)       (.05)       (.05)
  Pro forma RSP adjustment(2) ............................      (.06)       (.05)       (.05)       (.05)
                                                             -------     -------     -------     -------
         Total(5) ........................................   $   .07     $   .12     $   .13     $   .14
                                                             =======     =======     =======     =======
Stockholders' equity:(3)
  Historical .............................................   $ 3,570     $ 3,570     $ 3,570     $ 3,570
  Estimated net proceeds .................................     4,355       5,180       6,005       6,954
  Less:  Common stock acquired by ESOP(1) ................      (374)       (440)       (506)       (582)
         Common stock acquired by RSP(2) .................      (187)       (220)       (253)       (291)
                                                             -------     -------     -------     -------
         Total ...........................................   $ 7,364     $ 8,090     $ 8,816     $ 9,651
                                                             =======     =======     =======     =======

Stockholders' equity per share:(3)
  Historical .............................................   $  7.64     $  6.49     $  5.64     $  4.91
  Estimated net proceeds .................................      9.32        9.42        9.49        9.56
  Less:  Common stock acquired by ESOP(1) ................      (.80)       (.80)       (.80)       (.80)
         Common stock acquired by RSP(2) .................      (.40)       (.40)       (.40)       (.40)
                                                             -------     -------     -------     -------
         Total ...........................................   $ 15.76     $ 14.71     $ 13.93     $ 13.27
                                                             =======     =======     =======     =======
Offering price as a percentage of pro forma stockholders'
  equity per share(4) ....................................      63.4%       68.0%       71.8%       75.4%
                                                             =======     =======     =======     =======
Ratio of offering price to pro forma earnings per share(5)    142.86x      83.33x      76.92x      71.43x
                                                             =======     =======     =======     =======
</TABLE>


                                                   (footnotes on following page)

                                       10

<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 SFSB. 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. Interest
     income  earned by us on the ESOP debt offsets the interest  paid by Stanton
     Federal  Savings  Bank on the ESOP  loan.  Therefore,  only  the  principal
     payments on the ESOP debt are recorded as a tax-effected  expense.  The pro
     forma net income assumes: (i) that 3,740, 4,400, 5,060, and 5,819 shares at
     the minimum,  midpoint,  maximum and maximum,  as adjusted of the EVR, were
     committed  to be released  during the year ended  December 31, 1996 and the
     nine months ended September 30, 1997 at an average fair value of $10.00 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  based upon a combined  federal and state tax
     rate;  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 SFSB 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 period ended  September  30, 1997 and
     December 31, 1996. See Note 5 below.  If it is assumed that all of the ESOP
     shares were  included  in the  calculation  of  earnings  per share for the
     period  ended at September  30, 1997 and  December  31, 1996,  earnings per
     share would have been $(.26),  $(.19),  $(.15) and $(.11),  and $.08, $.10,
     $.12,  and $.13 for the periods  ended  September 30, 1997 and December 31,
     1996, respectively,  based on the sale of shares at the minimum,  midpoint,
     maximum and the  maximum,  as  adjusted,  of the EVR.  See  "Management  of
     Stanton  Federal Savings Bank -- Other Benefits -- Employee Stock Ownership
     Plan."

(2)  Assumes issuance to the RSP of 18,700, 22,000, 25,300, and 29,095 shares at
     the minimum,  midpoint,  maximum,  and maximum, as adjusted of the EVR. The
     assumption in the pro forma  calculation  is that (i) shares were purchased
     by SFSB  following the  conversion,  (ii) the purchase price for the shares
     purchased by the RSP was equal to the purchase price of $10 per share (iii)
     20% of the amount  contributed was an amortized expense during such period,
     and (iv) the  effective  tax rate  was 37% for such  periods  based  upon a
     combined  federal and state tax rate. 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. If the shares to be purchased by the RSP are assumed at January
     1, 1996 and January 1, 1995, to be newly issued shares  purchased from SFSB
     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  $14.96,  $13.99,  $13.26,  and $12.63 and $15.15,  $14.14,
     $13.39,   and  $12.76  at  September   30,  1997  and  December  31,  1996,
     respectively,  and pro forma  earnings  per share  would have been  $(.26),
     $(.20),  $(.15),  and $(.11) and $.07,  $.12,  $.12, and $.13, for the nine
     months  ended  September  30, 1997,  and the year ended  December 31, 1996,
     respectively.   As  a  result  of  the  RSP  from  newly   issued   shares,
     stockholders'  voting  interests  could be diluted  by up to  approximately
     3.9%. The pro forma data assumes the required  regulatory  and  stockholder
     approvals.  See  "Management  of Stanton  Federal  Savings Bank -- Proposed
     Future Stock Benefit Plans -- Restricted Stock Plan."

(3)  Assumes that following the consummation of the conversion,  SFSB will adopt
     the Stock 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 SFSB  stockholders  to be held no earlier  than six months after
     the conversion.  Under the Stock Option Plan, employees and directors could
     be granted options to purchase an aggregate amount of shares equal to 10%

                                       11

<PAGE>



     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 Stock Option Plan were newly issued rather than  purchased
     in the open market, the voting interests of existing  stockholders could be
     diluted by up to approximately 9.1%. At the minimum,  midpoint, maximum and
     the maximum, as adjusted,  of the EVR, if all shares under the Stock Option
     Plan were newly issued at the beginning of the  respective  periods and the
     exercise  price for the stock  option  shares  were  equal to the  Purchase
     Price, the number of outstanding shares would increase to 514,250, 605,000,
     695,750, and 800,113 respectively, pro forma stockholders' equity per share
     would have been $14.14,  $13.22,  $12.54, and $11.95,  and $14.32,  $13.37,
     $12.67,   and  $12.06  at  September   30,  1997  and  December  31,  1996,
     respectively,  and pro forma  earnings  per share for the nine months ended
     September  30,  1997 and the year ended  December  31, 1996 would have been
     $(.23),  $(.18),  $(.13),  and  $(.10)  and  $.07,  $.09,  $.11,  and $.12,
     respectively.

(4)  Consolidated  stockholders'  equity  represents  the excess of the carrying
     value of the assets 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 not have been  released  during the period.
     Accordingly, 33,660, 39,600, 45,540, and 52,371 shares have been subtracted
     from the shares assumed to be sold at the minimum,  midpoint,  maximum, and
     maximum,  as adjusted,  of the EVR,  respectively,  and  433,840,  510,400,
     586,960,  and 675,004  shares are assumed to be outstanding at the minimum,
     midpoint, maximum, and maximum, as adjusted of the EVR. See Note 1 above.

                                       12

<PAGE>

                   HISTORICAL AND PRO FORMA CAPITAL COMPLIANCE

                  The  following  table  presents our  historical  and pro forma
capital position relative to our capital  requirements as of September 30, 1997.
For  a  discussion  of  the   assumptions   underlying  the  pro  forma  capital
calculations  presented below, see "Use of Proceeds,"  "Capitalization" and "Pro
Forma Data." The  definitions  of the terms used in the table are those provided
in the capital  regulations  issued by the OTS. For a discussion  of the capital
standards applicable to us, see "Regulation -- Savings Institution Regulation --
Regulatory Capital Requirements."
<TABLE>
<CAPTION>
                                                                                   Pro Forma(1)
                                                     -------------------------------------------------------------------------------


                                                      $4,675,000          $5,500,000            $6,325,000          $7,273,750
                                    Historical          Minimum            Midpoint              Maximum        Maximum, as adjusted
                                 ------------------- ------------------- ------------------- ------------------ --------------------
                                         Percent             Percent             Percent             Percent             Percent
                                 Amount of Assets(2) Amount of Assets(2) Amount of Assets(2) Amount of Assets(2) Amount of Assets(2)
                                 ------ ------------ ------ ------------ ------ ------------ ------ ------------ ------ ------------
                                                                 (Dollars in thousands)

<S>                              <C>      <C>       <C>      <C>        <C>      <C>        <C>      <C>        <C>      <C>    
GAAP Capital .................   $3,480    9.20%     $5,097   12.93%     $5,410   13.61%     $5,724   14.29%     $6,086   15.05% 
                                 ======   =====      ======   =====      ======   =====      ======   =====      ======   =====
                                                                                                                 
Tangible Capital .............   $3,119    8.38%     $4,736   12.20%     $5,049   12.90%     $5,363   13.60%     $5,723   14.38%
Tangible Capital Requirement .      558    1.50         582    1.50         587    1.50         592    1.50         599    1.50
                                 ------   -----      ------   -----      ------   -----      ------   -----      ------   -----
Excess .......................   $2,561    6.88%     $4,154   10.70%     $4,462   11.40%     $4,771   12.10%     $5,124   12.88%
                                 ======   =====      ======   =====      ======   =====      ======   =====      ======   =====
                                                                                                                 
                                                                                                                 
Core Capital(3) ..............   $3,119    8.38%     $4,736   12.20%     $5,049   12.90%     $5,363   13.60%     $5,723   14.38%
Core Capital Requirement(4) ..    1,116    3.00       1,165    3.00       1,177    3.00       1,183    3.00       1,197    3.00
                                 ------   -----      ------   -----      ------   -----      ------   -----      ------   -----
Excess .......................   $2,003    5.38%     $3,571    9.20%     $3,872    9.90%     $4,180   10.60%     $4,526   11.38%
                                 ======   =====      ======   =====      ======   =====      ======   =====      ======   =====
                                                                                                                 
                                                                                                                 
Total Risk-Based Capital(4) ..   $3,224   23.57%     $4,841   34.08%     $5,154   36.01%     $5,468   37.92%     $5,828   40.08%
Risk-Based Capital Requirement    1,094    8.00       1,136    8.00       1,145    8.00       1,153    8.00       1,163    8.00
                                 ------   -----      ------   -----      ------   -----      ------   -----      ------   -----
Excess .......................   $2,130   15.57%     $3,705   26.08%     $4,009   28.01%     $4,315   29.92%     $4,665   32.08%
                                 ======   =====      ======   =====      ======   =====      ======   =====      ======   =====
                                                                                                            
</TABLE>

- --------------------
(1)  The pro forma data has been  adjusted to reflect  reductions in our capital
     that would  result  from an assumed 8% purchase by the ESOP and 4% purchase
     by the RSP as of September  30,  1997.  It is assumed that SFSB will retain
     50% of net conversion proceeds.
(2)  GAAP, adjusted, or risk-weighted assets as appropriate.
(3)  Proposed regulations of the OTS could increase the core capital requirement
     to a ratio  between  4% and 5%,  based  upon  an  association's  regulatory
     examination rating. See "Regulation - Regulatory Capital Requirements."
(4)  Our Risk-Based  Capital  includes our Tangible Capital plus $105,000 of our
     allowance  for loan losses.  As of September  30, 1997,  our  risk-weighted
     assets totaled  approximately  $13.7 million and our total adjusted  assets
     were $37.2 million. Net proceeds available for investment by us are assumed
     to be invested in interest  earning assets that have a 50%  risk-weighting.
     See Note 14 to our financial statements.

                                       13

<PAGE>



                                 THE CONVERSION

         Our board of  directors  and the OTS have  approved the Plan subject to
the Plan's approval by our members,  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  September  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 SFSB. 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 SFSB and the
common stock of SFSB is being offered to our eligible depositors and members 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  SFSB'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,  we plan to retain  50% of the net
proceeds  from the sale of shares of our common  stock and to use the  remaining
50% to purchase  all of the common  stock we will issue in the  conversion.  See
"Use of Proceeds."

         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 or public or syndicated public offering.  The community
offering or public or syndicated  public offering,  if any, may commence anytime
subsequent  to  the  commencement  of  the  subscription  offering.  Shares  not
subscribed for in the subscription, community or public offerings may be offered
for sale by SFSB in a syndicated public 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  offering,  public or
syndicated  public  offering.   See  "--  Community  Offering,"  "--  Public  or
Syndicated Public 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,  public or syndicated public 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.

         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  estimated
market valuation would not  substantially  change during any such extension.  If
the valuation of the shares must be amended, no assurance can be given that such
amended valuation 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 and by the OTS.


                                       14

<PAGE>



         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 sale of 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 will charge all conversion  expenses
against  current  income and any funds  collected by us in the offering  will be
promptly returned, with interest, to each potential investor.

Effects of  Conversion  to Stock Form on  Depositors  and  Borrowers  of Stanton
Federal Savings Bank

         Voting Rights.  Currently in our mutual form, our depositor and certain
borrower  members have voting rights and may vote for the election of directors.
Following the conversion, all voting rights will be held solely by stockholders.
A stockholder will be entitled to one vote for each share of common stock owned.

         Savings  Accounts and Loans.  The  balances,  terms and FDIC  insurance
coverage  of  savings   accounts  will  not  be  affected  by  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.  We have  received an opinion  from our counsel,  Malizia,
Spidi,  Sloane & Fisch,  P.C. on 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 reorganization  under Section 368(a)(1)(F) of the Code, and no gain
or loss will be recognized by us by reason of the proposed  conversion;  (ii) no
gain or loss will be  recognized  by us upon the  receipt of money from SFSB for
our stock,  and no gain or loss will be  recognized  by SFSB upon the receipt of
money for the shares; (iii) our assets 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;  (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; (vii) the basis of
each account  holder's savings accounts after the conversion will be the same as
the basis of his savings accounts 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 as of the date of  conversion;  (xi)  immediately
after  conversion,  we will succeed to the bad debt reserve accounts  previously
held by us, 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.

         The opinion from Malizia,  Spidi, Sloane & Fisch, P.C. is based in part
on the  assumption  that the exercise price of the  subscription  rights will be
approximately equal to the fair market value of those

                                       15

<PAGE>



shares  at the  time  of the  completion  of the  proposed  conversion.  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.  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,  public or syndicated public 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 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  Pennsylvania  income taxes and have received an
opinion from Malizia,  Spidi,  Sloane & Fisch,  P.C. that the conversion will be
treated  for  Pennsylvania  state  tax  purposes  similar  to  the  conversion's
treatment for federal tax purposes.  The opinion has been filed as an exhibit to
the  registration  statement to which this Prospectus is a part and covers those
state tax matters that are material to the transaction.

         Unlike a private letter ruling, the opinions of Malizia,  Spidi, Sloane
& Fisch,  P.C.  and FinPro  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  Pennsylvania  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. 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,  December 31, 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

                                       16

<PAGE>



any annual  closing date of ours  (December  31) is less than the 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 would cease to exist if
such  deposit  account  were  closed.  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 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

         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.  The 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.  We
intend to pursue any and all legal and equitable remedies in the event we become
aware of the transfer of subscription  rights and we will not honor orders known
by us to involve the transfer of such rights.  In addition,  persons who violate
the purchase  limitations  may be subject to sanctions and penalties  imposed by
the OTS.

         Subscription  Priorities.   Non-transferable   subscription  rights  to
purchase  shares of the common  stock have been  granted to persons and entities
entitled to purchase shares in the subscription  offering under the Plan. If the
community offering,  public offering or syndicated public offering, as described
below,  extends  beyond 45 days  following the  completion  of the  subscription
offering,  subscribers  will be resolicited.  Subscription  priorities have been
established  for the allocation of stock to the extent that shares are available
after  satisfaction of all  subscriptions of all persons having prior rights and
subject to the 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 (First Priority).  Eligible Account Holders
are  persons who had a deposit  account of at least $50 with us on December  31,
1995.  Each Eligible  Account Holder (or persons  through a single account) 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 7,500
shares  ($75,000),  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 the exercise of subscription rights
in this category 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.  Only  a
person(s)  with a  qualifying  deposit as of the  eligibility  record date (or a
successor  entity or estate) shall receive  subscription  rights.  Any Person(s)
added to a Savings Account after the Eligibility  Record Date is not an Eligible
Account Holder. Subscription rights

                                       17

<PAGE>



received by officers and  directors in this  category  based on their  increased
deposits  in Stanton  Federal  Savings  Bank 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  (Second  Priority).   Our
tax-qualified  employee  benefit  plans  ("Employee  Plans")  have been  granted
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 632,500  shares),  the Employee  Plans have a priority
right to fill their  subscription  (the ESOP, the only Employee Plan,  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 (Third Priority). Supplemental
Eligible  Account  Holders are persons who had a deposit account of at least $50
with us on December 31, 1997. Each  Supplemental  Eligible Account Holder who is
not an  Eligible  Account  Holder (or  persons  through a single  account)  will
receive  non-transferable  subscription rights to purchase that number of shares
which is equal to the greater of 7,500 shares ($75,000), 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  exercise  of  subscription  rights  in this
category  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. 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.  See "--  Limitations  on
Purchases and Transfer of Shares."

Category 4: Other Members (Fourth Priority).  Other Members are persons who have
a deposit  account  of at least $50 on the  voting  record  date of our  special
meeting and certain  borrowers whose loans were  outstanding as of April 1, 1996
and  continue  to be  outstanding,  on the  voting  record  date of our  special
meeting. Each Other Member who is not an Eligible Account Holder or Supplemental
Eligible Account Holder,  will receive  non-transferable  subscription rights to
purchase up to 7,500 shares  ($75,000)  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  until all  orders  have been  filled on the  remaining  shares  have been
allocated. See "-- Limitations on Purchases and Transfer of Shares."

         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

                                       18

<PAGE>



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.  No payments  will be made in lieu of the  granting  of  subscription
rights to any person.

         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.

         Expiration Date. The  subscription  offering will expire at 10:00 a.m.,
Eastern Time, on February 12, 1998, (Expiration Date).  Subscription rights will
become void if not exercised prior to the Expiration Date.

Community Offering

         To  the  extent  that  shares  remain   available  for  purchase  after
satisfaction of all  subscriptions of Eligible Account Holders,  Employee Plans,
Supplemental  Eligible Account Holders and Other Members, we may offer shares to
certain  members of the general  public  with a  preference  to natural  persons
residing  in  Allegheny  County,  Pennsylvania,  under terms and  conditions  as
established  by the Board of  Directors.  The community  offering,  if any, will
commence subsequent to the commencement of the subscription  offering. No person
in the  community  offering,  may purchase more than $7,500 shares or $75,000 of
common  stock.  The right of any  person or  entity  to  purchase  shares in the
community  offering  is  subject to our right to accept or reject  purchases  in
whole  or in part  either  at the time of  receipt  of an  order,  or as soon as
practicable following the completion of the community offering.

         Persons  and   entities  not   purchasing   the  common  stock  in  the
subscription  offering may purchase  common stock in the  community  offering by
returning  to us a completed  and properly  executed  order form along with full
payment.

         If all of the common  stock  offered in the  subscription  offering  is
subscribed  for, no common stock will be available for purchase in the community
offering.  In the event an  insufficient  number of shares are available to fill
orders in the community  offering,  the available shares will be allocated among
persons  submitting  orders on an  equitable  basis  determined  by the Board of
Directors,  provided that a preference will be given to natural persons residing
in Allegheny County,  Pennsylvania.  If the community offering extends beyond 45
days following the completion of the subscription  offering (March 29, 1998) and
such extension is approved by the regulatory authorities,  subscribers will have
the right to  modify,  confirm,  decrease  or  rescind  subscriptions  for stock
previously  submitted.  All sales of common stock in the community offering will
be at the same price as in the subscription offering.

         We will place cash and checks submitted in the community  offering in a
segregated account.  Interest will be paid on orders made by check or in cash at
the passbook  savings  account rate from the date the payment is received  until
the  completion  or  termination  of the  conversion.  In  the  event  that  the
conversion is not completed for any reason,  all funds submitted pursuant to the
community offering will be promptly refunded with interest.

Public or Syndicated Public Offering

         All shares of common stock not purchased in the  subscription  offering
and community offering, if any, may be offered for sale to the general public in
a public or syndicated public offering through selected

                                       19

<PAGE>



broker-dealers  to be formed and managed by Ryan, Beck. The public or syndicated
public offering, if any, will be conducted to achieve the widest distribution of
common stock subject to our right to reject orders in whole or in part.  Neither
Ryan, Beck nor any registered broker-dealer shall have any obligation to take or
purchase  any shares of the  common  stock in the  public or  syndicated  public
offering. Stock sold in the public or syndicated public offering will be sold at
the same price as all other shares.

         No person, may purchase more than 7,500 shares or $75,000 in the public
or syndicated public offering.  In the event that selected dealer agreements are
entered into in connection with a Public or syndicated public offering,  we will
pay  commissions to selected  dealers (which may include Ryan,  Beck) of no more
than 5.5% for shares sold by the selected dealer.

         The public or syndicated public offering will terminate no more than 45
days following the subscription  offering (March 29, 1998), unless extended with
the approval of the OTS.

Ordering and Receiving Shares

         Use of Order Forms. Rights to subscribe in the subscription offering or
purchase  stock in the  community  offering,  if any,  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  or  modified
without our consent.

         In the event an order form (i) is not  delivered  by the United  States
Postal Service,  (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 your 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, payments from
private third parties, or electronic transfers of funds may not be accepted. Our
interpretation  of the terms and conditions 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  in  the
subscription  offering may be made (i) in cash, if delivered in person,  (ii) by
check or money order payable to us, 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

                                       20

<PAGE>



the  contract  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. 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 modify or cancel their
order. In the event that the conversion is not consummated,  all funds submitted
pursuant to the offering will be refunded promptly with interest.

         Individual  Retirement  Accounts  ("IRAs")  maintained  with  us do not
permit investment in common stock. If you are interested in using your IRA funds
to purchase our common stock, you must do so through a self-directed  IRA. Since
we do not offer such  accounts,  we will allow you to make a  trustee-to-trustee
transfer of the IRA funds to a trustee offering a self-directed IRA program with
the  agreement  that such funds will be used to purchase our common stock in the
offering.  There will be no early withdrawal or IRS interest  penalties for such
transfers.  The new trustee would hold your stock in a self-directed  account in
the same manner as we now hold your IRA funds. An annual  administrative fee may
be payable to the new trustee.  If you are interested in using your IRA funds to
purchase our common stock,  you should contact our Stock  Information  Center as
soon as practicable  so that the necessary  forms may be forwarded for execution
and returned prior to the Expiration Date. In addition,  the provisions of ERISA
and IRS regulations  require that officers,  directors and 10%  stockholders who
use  self-directed  IRA  funds to  purchase  shares  in the  Offering  make such
purchases for the exclusive benefit of IRAs.

         The ESOP may subscribe  for shares by  submitting  its order form along
with evidence of a loan commitment from another financial  institution or us 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.

Plan of Distribution

         Materials  for the  subscription  offering  have  been  distributed  to
persons with  subscriptions  rights by mail.  Additional copies are available at
our stock information  center. 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  document.  Officers  will not be  authorized  to
render  investment  advice.  All subscribers for the shares being offered in the
subscription  offering  and if  applicable,  the  community  offering,  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.




                                       21

<PAGE>




Marketing Arrangements

         Ryan, Beck has been engaged as our consultant and financial  advisor in
connection with the offering. Ryan, Beck has agreed to exercise its best efforts
to assist us to  solicit  subscriptions  and  purchase  orders for shares in the
offering. However, Ryan, Beck is not obligated to take or purchase any shares of
common stock in the offering.  Ryan,  Beck will receive  $120,000 which includes
payment for out-of-pocket and legal expenses.  In the event that common stock is
offered  through  a  public  or  syndicated  public  offering,  we  will  pay an
additional fee to such selected  dealers (which may include Ryan, Beck) of up to
5.5% of the  aggregate  amount  of stock  sold in  connection  with  the  public
offering or syndicated public offering.  Also, we have agreed to indemnify Ryan,
Beck for  reasonable  costs and expenses in  connection  with certain  claims or
liabilities  which might be asserted  against Ryan,  Beck. 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 Ryan, Beck and us or the omission or alleged omission of
a material  fact  required to be stated or necessary in the  prospectus or other
documents.

         The shares  will be offered  principally  by the  distribution  of this
document and through activities  conducted at a Stock Information Center located
at our Shaler  Township  office.  The Stock  Information  Center is  expected to
operate during our normal business hours  throughout the offering.  A registered
representative employed by Ryan, Beck will be available at the Stock Information
Center.  Ryan,  Beck will assist us in  responding  to questions  regarding  the
conversion and the offering and processing order forms.

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 $25,000 for  preparing  the  appraisal  and its  assistance  in
connection  with the  preparation  of a business plan and will be reimbursed for
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
Commonwealth   of   Pennsylvania   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 November  24, 1997 our  estimated  aggregate  pro forma  market  value was
$5,500,000.  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  $4,675,000 to $6,325,000  for the
offering,  the  EVR.  The EVR  will be  updated  prior  to  consummation  of the
conversion and the EVR may increase to $7,273,750.

         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.

                                       22

<PAGE>



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 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 EVR may be established.

         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.

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  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  $4,675,000  or more than
$7,273,750.  If the  offering  is  either  less  than  $4,675,000  or more  than
$7,273,750,  only, persons who subscribed for shares will have an opportunity to
modify or cancel their orders.  We will resolicit such persons by providing them
an updated  prospectus or supplement (and filing a  post-effective  amendment to
this  offering).  Persons  who did not  subscribe  for shares  will not have the
opportunity to do so.

Limitations on Purchases and Transfer of Shares

         The Plan  provides for certain  additional  purchase  limitations.  The
minimum purchase is 25 shares and the maximum purchase for any individual person
or persons ordering through a single account in the subscription  offering,  and
if applicable,  the community offering, public or syndicated public offering, is
7,500  shares.  In  addition,  no person or  persons  ordering  through a single
account,  together with their  associates,  or group of persons acting together,
may purchase in all categories of the conversion more than 12,500 shares, except
for the Employee  Plans 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 35% of the shares
issued pursuant to the conversion.  Pursuant to the Plan, the board of directors
has the  authority  to determine  whether  persons are  associates  or acting in
concert.

                                       23

<PAGE>




         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) to  fill  the  Employee  Plans'  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 unfulfilled subscriptions of Eligible Account Holders; (iii) in
the event that there is an  oversubscription  by Supplemental  Eligible  Account
Holders,  to fill  unfulfilled  subscriptions  to Supplemental  Eligible Account
Holders;  (iv) in the event that there is an  oversubscription by Other Members,
to fill unfulfilled  subscriptions of Other Members; and (v) to fill unfulfilled
subscriptions in the community  offering or public or syndicated public offering
to the extent possible.

         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 an officer
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.

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

         Persons must certify on their order form 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, SFSB may not
repurchase  its shares and during each of the second and third  years  following
the  conversion,  SFSB may  repurchase  five percent of the  outstanding  shares
provided they are purchased in open-market transactions. Repurchases must

                                       24

<PAGE>



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,  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 SFSB and affiliated purchasers.  If, in the future, the rules and
regulations regarding the repurchase of stock are liberalized,  SFSB 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 SFSB may not be sold for
one year  following  the  conversion,  except  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  document  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  mailed to
certain  depositors and borrowers.  Copies of the Plan are available from us and
should be consulted for further information. Adoption of the Plan by our members
authorizes us to interpret, amend or terminate the Plan.


                                       25

<PAGE>
                          STANTON FEDERAL SAVINGS BANK
                               STATEMENT OF INCOME

         The statement of income for the years ended  December 31, 1996 and 1995
have been audited by LaFrance,  Walker,  Jackley & Saville, whose report appears
elsewhere in this Prospectus.  The statement of income for the nine months ended
September  30, 1997 and 1996 are  unaudited and have been prepared in accordance
with the requirements for a presentation of interim financial statements and are
in accordance with generally accepted accounting  principles.  In the opinion of
management,  all adjustments,  consisting of normal recurring adjustments,  that
are  necessary  for a  fair  presentation  of  the  interim  periods  have  been
reflected.

<TABLE>
<CAPTION>

                                                                Nine Months Ended                         Years ended
                                                                  September 30,                          December 31,
                                                      ------------------------------------   ---------------------------------------
                                                            1997                1996               1996                1995
                                                      -----------------   ----------------   -----------------   -------------------
                                                         (Unaudited)         (Unaudited)

<S>                                                         <C>                <C>                 <C>                 <C>        
INTEREST AND DIVIDEND INCOME
  Loans receivable.................................         $   678,482        $   598,336         $   834,482         $   776,386
  Interest-bearing deposits with other banks.......             271,582            218,877             294,199             346,932
  Investment securities
    Taxable........................................             265,666            181,849             250,711             239,544
    Exempt from federal income tax.................              40,626             36,698              49,209              47,728
  Mortgage-backed securities.......................             398,505            370,582             537,353             530,470
                                                             ----------         ----------          ----------          ----------
    Total interest and dividend income.............           1,654,861          1,406,342           1,965,954           1,941,060
                                                              ---------          ---------           ---------           ---------
INTEREST EXPENSE
  Deposits.........................................           1,059,221            830,195           1,136,528           1,066,938
                                                              ---------         ----------           ---------           ---------
    Total interest expense.........................           1,059,221            830,195           1,136,528           1,066,938
                                                              ---------         ----------           ---------           ---------
NET INTEREST INCOME................................             595,640            576,147             829,426             874,122
    Provision for Loan Losses......................              39,000              9,000              36,500              21,000
                                                             ----------         ----------          ----------          ----------
NET INTEREST INCOME AFTER
  PROVISION FOR LOAN LOSSES........................             556,640            567,147             792,926             853,122
                                                             ----------         ----------          ----------          ----------
NONINTEREST INCOME
  Service charges..................................              41,973              8,708              16,393              11,867
  Net securities gains (losses)....................                   -            124,468             124,468                   -
  Other income.....................................              11,394              8,941              12,729               4,900
                                                             ----------         ----------          ----------          ----------
    Total noninterest income.......................              53,367            142,117             153,590              16,767
                                                             ----------         ----------          ----------          ----------
NONINTEREST EXPENSE
  Compensation and employee benefits...............             441,565            294,132             447,279             328,764
  Occupancy and equipment .........................             166,920             64,853             128,242              66,544
  Federal insurance premium........................              28,289            208,702             211,724              66,882
  Data processing..................................              96,882             44,372              67,933              56,426
  Stationary and printing..........................              18,469             16,342              25,793               8,591
  Other operating expenses.........................             187,860            109,884             152,232             100,443
                                                             ----------         ----------          ----------          ----------
    Total noninterest expense......................             939,985            738,285           1,033,203             627,650
                                                             ----------         ----------           ---------          ----------
  Income before income taxes.......................            (329,978)           (29,021)            (86,687)            242,239
  Income tax expense (benefit).....................            (146,693)           (39,345)            (40,416)             79,164
                                                             ----------         ----------         -----------          -----------
NET INCOME (LOSS)..................................         $  (183,285)       $    10,324         $   (46,271)         $  163,075
                                                             ==========         ==========          ==========           ==========
</TABLE>

See accompanying notes beginning on page F-7.

                                       26
<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 elsewhere in
this document.

General

         SFSB has  recently  been  formed  and,  accordingly,  has no results of
operations. The following discussion relates only to our financial condition and
results of operations.  Please refer to our Pro Forma Data discussion  beginning
on  page  7 to see  the  potential  effects  of the  offering  on our  financial
statements.

         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
(our interest rate spread),  and (ii) the relative  amounts of  interest-earning
assets and interest-bearing liabilities,  consisting of deposits. Our results of
operations  are also  affected by  non-interest  income,  including,  primarily,
income from customer deposit account service charges,  gains and losses from the
sale of investments and  mortgage-backed  securities and  non-interest  expense,
including,  primarily,  compensation  and  employee  benefits,  federal  deposit
insurance  premiums,  office  occupancy  costs,  and data processing  costs. Our
results of operations also are affected  significantly by general,  and economic
and  competitive  conditions,  particularly  changes in market  interest  rates,
government  policies  and actions of  regulatory  authorities,  all of which are
beyond our control.

Recent Business Strategy

         Prior to September  1996, we conducted  business  from one office,  our
Lawrenceville  office located within the City of Pittsburgh.  The  Lawrenceville
office has limited space and physical facilities, and the community's economy is
stagnant.  Accordingly,  we built a new office on Saxonburg  Boulevard in Shaler
Township,  a growing suburb of Pittsburgh,  which opened in September  1996. The
new office provides  expanded teller areas,  drive in facilities and offices for
growth and  expansion of existing and new services.  During our first year,  our
new office  opened  approximately  $9 million in deposits,  which  significantly
exceeded our expectations and business plan.

         The costs  associated  with opening the office  contributed  to our net
loss for the year ended  December 31, 1996 and nine months ended  September  30,
1997. Compensation, employee benefits, occupancy and equipment expense have more
than  doubled and will  continue  to  adversely  affect net income,  which might
result in net losses for future periods, unless and until, we are able to expand
our lending and investment activities.  We face extensive competition in our new
market area for loan  originations  beyond the  competition  for insured savings
deposits.  In addition  to  commercial  banks,  thrifts  institutions  and other
financial  institutions,  we compete for loan originations with mortgage banking
companies, insurance companies and investment banking companies. Because of this
competition  for  loans,  and  combined  with the fact that it is  typical  with
opening a new  banking  office,  the  amount of loan  originations  from the new
office is significantly  below the amount of new deposits.  Our loans to deposit
ratio was 34.7% at September 30, 1997.

         To the extent new deposits have exceeded our loan originations, we have
invested  these  deposits  primarily in  short-term  securities so that they are
readily  available  to fund new loans in our market area.  As discussed  herein,
this has reduced our  interest  rate risk,  but has  adversely  affected our net
interest income.

                                       27

<PAGE>



One of the  business  reasons for the stock  conversion  is to raise  capital to
expand our business commensurate with our new physical facilities. Since the new
deposits  and stock  proceeds  are  expected to exceed our ability to  originate
loans in our market area, we may purchase loans,  mortgage-backed securities and
other  investments  with higher yields that will improve our interest income and
net income.

Market Risk Analysis

         Asset/Liability  Management.  Our assets and  liabilities  are interest
rate  sensitive.  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.  Our policy has been to
address the interest rate risk inherent in the  historical  savings  institution
business  of  originating  long-term  loans  funded by  short-term  deposits  by
maintaining  sufficient  liquid  assets for  material and  prolonged  changes in
interest rates. We do not engage in, or intend to engage in, trading  activities
or use derivative instruments to control our interest rate risk.

         We emphasize  origination of fixed rate real estate loans in the nature
of one- to- four family and home equity loans.  These loans  approximated 89% of
our loan  portfolio at September  30, 1997.  Currently  liquid  assets are at an
unusually  high  level  due to the  influx  of new  deposits  at the new  Shaler
Township  office opened in September  1996,  which have not yet been invested in
loans or  longer-term  securities.  Although  maintaining  liquid assets reduces
interest rate risk, it also tends to reduce  potential net income because liquid
assets usually  provide a lower yield than less liquid assets.  At September 30,
1997,  the average  weighted term to maturity of our mortgage loan portfolio was
slightly  more than 20 years and the  average  weighted  term to maturity of our
deposits was slightly less than 11 months. See "Risk Factors-  Insufficient Loan
Demand" and "Business of Stanton Federal Savings Bank -- Lending Activities."

         Net Portfolio  Value.  In recent  years,  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 decay rates formerly provided
by the OTS.  However,  we now compute  amounts by which the net present value of
expected  cash flows from assets,  liabilities  and off balance sheet items (our
net  portfolio  value or "NPV")  would change in the event of a range of assumed
changes in market interest rates. These computations  estimate the effect on our
NPV  from  instantaneous  and  permanent  1% to 4%  (100  to 400  basis  points)
increases and decreases in market  interest rates.  Based upon OTS  assumptions,
the following table presents our NPV at September 30, 1997.



                                       28

<PAGE>



                            Percentage Change in Net Portfolio Value
                            ----------------------------------------
          Changes                                        Change in NPV
         in Market          NPV Ratio(1)                  Ratio(2)
      Interest Rates        ------------                  --------
      --------------
      (basis points)
         + 400                  7.29%                      - 473 bp
         + 300                  8.46                       - 346 bp
         + 200                  9.72                       - 220 bp
         + 100                 10.91                       - 101 bp
             0                 11.92
         - 100                 12.62                       +  70 bp
         - 200                 13.31                       + 139 bp
         - 300                 14.24                       + 222 bp
         - 400                 15.21                       + 329 bp


- ------------------
(1)  Calculated as the estimated NPV divided by present value of total assets.
(2)  Calculated  as the  excess  (deficiency)  of the  NPV  ratio  assuming  the
     indicated change in interest rates over the estimated NPV ratio assuming no
     change in interest rates.

         Management believes these calculations indicate that we would be deemed
to have an  average  or normal  level of  interest  rate risk  under  applicable
regulatory  capital   requirements.   See  "Regulation  --  Savings  Institution
Regulation -- Regulatory Capital Requirements."

         While we cannot predict  future  interest rates or their effects on our
NPV or net interest income,  we do not expect current  interest rates,  assuming
rates  remain  stable,  to  have a  material  adverse  effect  on our NPV or net
interest income.  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.  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 board of directors  reviews our asset and liability  policies.  The
board of directors meets  quarterly to review interest rate risk and trends,  as
well as liquidity and capital ratios and  requirements.  Management  administers
the policies and  determinations  of the board of directors  with respect to our
asset and liability goals and strategies. We expect that our asset and liability
policies 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.

Financial Condition

         Our total assets increased $4.5 million,  or 13.5%, to $37.8 million at
September  30, 1997 from $33.3  million at December 31,  1996.  Our increase was
primarily  attributable  to a $1.1  million  increase  in  our  interest-bearing
deposits  with other banks,  a $1.8  million in our  investment  securities  and
mortgage-

                                       29

<PAGE>



backed  securities  held to  maturity,  and a $793,000  increase in our net loan
portfolio.  Our increase in investment and  mortgage-backed  securities outpaced
our loan  originations.  The  increase in our  deposits  funded our  increase in
assets at  September  30, 1997 from  December 31,  1996.  Our total  liabilities
increased  $4.6 million,  or 15.5%,  to $34.3 million at September 30, 1997 from
$29.7 million at December 31, 1996. Our increase was primarily attributable to a
$4.6 million increase in our deposits. Our deposits increased as a result of new
deposits  being  attracted to our new Shaler  Township  office,  which opened in
September 1996.

Results of Operations

         Our net income  decreased  $193,000 for the nine months ended September
30,  1997,  to a net loss of  $183,000  from net income of $10,000  for the nine
months ended  September 30, 1996. Our decrease was primarily  attributable  to a
$30,000  increase in our provision for loan losses,  an $89,000  decrease in our
noninterest  income, a $198,000  increase in our noninterest  expense  partially
offset by a $19,000 increase in our net interest income and a $107,000  decrease
in our income taxes due to our net loss on operations.

         Our net income decreased $209,000 for the year ended December 31, 1996,
to a net loss of $46,000 from net income of $163,000 for the year ended December
31, 1995. Our decrease was primarily  attributable to a $46,000  decrease in net
interest income, a $16,000 increase in our provision for loan losses, a $406,000
increase  in our  noninterest  expense  offset  by a  $137,000  increase  in our
noninterest  income and a $119,000  decrease in our income  taxes due to our net
loss on operations.

         Net  Interest  Income.  Net  interest  income  is the most  significant
component of our income from  operations.  Net interest income is the difference
between  interest we receive on our  interest-earning  assets  primarily  loans,
investment   and   mortgage-backed   securities  and  interest  we  pay  on  our
interest-bearing liabilities, primarily deposits. Net interest income depends on
the volume of and rates earned on interest-earning  assets and the volume of and
rates paid on interest-bearing liabilities.



                                       30

<PAGE>



         The following  tables set forth a summary of average balances of assets
and liabilities as well as average yield and cost information.  Average balances
are  derived  from  month-end  balances,  however,  we do not believe the use of
month-end  balances  has  caused any  material  differences  in the  information
presented.  Tax  equivalent  adjustments  have been made to yields on securities
that are exempt from federal income tax, assuming a tax rate of 34%.
<TABLE>
<CAPTION>
                                                             Nine Months Ended September 30,(4)                  At September 30,
                                              -------------------------------------------------------------  -----------------------
                                                          1997                            1996                       1997
                                              ------------------------------  -----------------------------  -----------------------

                                              Average              Average      Average           Average                  Average
                                              Balance   Interest  Yield/Cost   Balance  Interest Yield/Cost     Balance   Yield/Cost
                                              -------   --------  ----------   -------  -------- ----------     -------   ----------
                                                                                   (Dollars in thousands)
<S>                                           <C>        <C>        <C>       <C>      <C>        <C>          <C>          <C>  
Interest-earning assets:
  Loans receivable (1)........................$11,220    $  678       8.06%    $9,564   $  598      8.32%       $11,768       8.18%
  Mortgage-backed securities..................  8,146       399       6.53      8,119      371      6.09          8,526       6.47
  Investment securities.......................  7,129       306       6.11      5,116      219      6.20          6,468       5.96
  Other interest-earning assets...............  6,611       272       5.43      5,300      219      5.51          7,736       5.68
                                               ------     -----                ------    -----                   ------
Total interest-earning assets................. 33,106     1,655       6.75     28,099    1,407      6.76         34,498       6.78
                                                          -----                          -----
Non-interest-earning assets...................  2,866                           1,700                             3,312
                                               ------                          ------                            ------
Total assets..................................$35,972                         $29,799                           $37,810
                                               ======                          ======                            ======
Interest-bearing liabilities:
  Interest-bearing demand deposits............$ 2,786        48       2.30%   $ 2,383       44      2.46%       $ 2,893       2.33%
  Certificates of deposit..................... 19,268       811       5.61     14,548      595      5.44         20,399       5.67
  Savings deposits............................  8,940       200       2.98      8,594      192      2.98          9,284       3.00
                                               ------     -----                ------    -----                  -------
Total interest-bearing liabilities............ 30,994     1,059       4.56     25,525      831      4.34         32,576       4.61
                                               ------     -----                ------    -----                   ------
  Non-interest-bearing liabilities............  1,488                             627                             1,754
                                               ------                          ------                            ------
    Total liabilities......................... 32,482                          26,152                            34,330
                                               ------                          ------                            ------

Retained earnings.............................  3,490                           3,647                             3,480
                                               ------                          ------                            ------
Total liabilities and retained earnings.......$35,972                         $29,799                           $37,810
                                               ======                          ======                            ======
Net interest income...........................           $  596                         $  576
                                                          =====                          =====
Interest rate spread (2)......................                        2.19%                         2.42%                     2.17%
Net yield on interest-earning assets (3)......                        2.40%                         2.73%                     2.40%
Ratio of average interest-earning assets to
  average interest-bearing liabilities........                      106.81%                       110.08%                   105.90%
</TABLE>

- ---------------------------------
(1)  Average balances include non-accrual loans.
(2)  Interest rate spread represents the difference between the average yield on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.
(3)  Net yield on  interest-earning  assets  represents net interest income as a
     percentage of average interest-earning assets.
(4)  Annualized  (where  appropriate) for purposes of comparability  with fiscal
     year data.

                                       31

<PAGE>
<TABLE>
<CAPTION>

                                                                                 Year ended December 31,
                                                        ---------------------------------------------------------------------------
                                                                         1996                                1995
                                                        ----------------------------------    -------------------------------------

                                                        Average                 Average        Average                  Average
                                                        Balance    Interest    Yield/Cost      Balance     Interest    Yield/Cost
                                                        -------    --------    ----------      -------     --------    ----------
                                                                                    (Dollars in thousands)
<S>                                                      <C>        <C>           <C>         <C>          <C>           <C>  
Interest-earning assets:
  Loans receivable (1)..............................     $9,845     $  834          8.47%      $ 9,130      $  776         8.50%
  Mortgage-backed securities........................      7,992        537          6.72         8,048         530         6.59
  Investment securities.............................      5,151        301          6.33         4,692         288         6.67
  Other interest-earning assets.....................      5,564        294          5.28         6,180         347         5.61
                                                         ------      -----                      ------       -----

Total interest-earning assets.......................     28,552      1,966          6.97        28,050       1,941         7.01
                                                                     -----                                   -----
Non-interest-earning assets.........................      1,939                                    981
                                                         ------                                 ------
Total assets........................................    $30,491                                $29,031
                                                         ======                                 ======
Interest-bearing liabilities:
  Interest-bearing demand deposits..................    $ 2,402         59          2.46%      $ 2,566          64         2.49
  Certificates of deposit...........................     15,062        820          5.44        13,499         730         5.41
  Savings deposits..................................      8,645        258          2.98         9,053         273         3.02
                                                         ------      -----                    --------       -----

Total interest-bearing liabilities..................     26,109      1,137          4.35        25,118       1,067         4.25
                                                         ------      -----                      ------       -----

  Non-interest-bearing liabilities..................        746                                    457
                                                         ------                                 ------
    Total liabilities...............................     26,855                                 25,575
                                                         ------                                 ------

Retained earnings...................................      3,636                                  3,456
                                                         ------                                 ------
Total liabilities and retained earnings.............    $30,491                                $29,031
                                                         ======                                 ======
  Net interest income...............................                $  829                                  $  874
                                                                     =====                                   =====
  Interest rate spread (2)..........................                                2.62%                                  2.76%
Net yield on interest-earning assets (3)............                                2.90%                                  3.12%
Ratio of average interest-earning assets to
average interest-bearing liabilities................                              109.36%                                111.67%
</TABLE>



- ---------------------------------
(1)  Average balances include non-accrual loans.
(2)  Interest rate spread represents the difference between the average yield on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.
(3)  Net yield on  interest-earning  assets  represents net interest income as a
     percentage of average interest-earning assets.

                                       32

<PAGE>



         The  table  below  sets  forth  information  regarding  changes  in our
interest  income  and  interest  expense  for the  periods  indicated.  For each
category  of  our  interest-earning  assets  and  interest-bearing  liabilities,
information  is  provided  on  changes  attributable  to (i)  changes  in volume
(changes in volume multiplied by old rate), and (ii) changes in rate (changes in
rate  multiplied  by old volume).  Increases  and decreases due to both rate and
volume, which cannot be segregated,  have been allocated  proportionately to the
change due to volume and the change due to rate.

<TABLE>
<CAPTION>
                                Nine Months Ended September 30,      Year Ended December 31,
                                -------------------------------      -----------------------
                                        1997  vs.  1996                  1996  vs.  1995     
                                -------------------------------      -----------------------
                                      Increase (Decrease)              Increase (Decrease)
                                             Due to                           Due to
                                -------------------------------      -----------------------
                                      Volume  Rate     Net             Volume  Rate     Net 
                                      ------  ----     ---             ------  ----     ---
                                                          (In thousands)                       
<S>                                    <C>    <C>     <C>              <C>     <C>     <C> 
Interest income:                                                     
 Loans receivable .............        $103   $(22)   $ 81             $ 61    $ (3)   $ 58
 Mortgage-backed securities ...           1     27      28               (4)     11       7
 Investment securities ........          86      1      87               30     (17)     13
 Other interest-earning assets           54     (1)     53              (35)    (18)    (53)
                                       ----   ----    ----             ----    ----    ----
  Total interest-earning assets         244      5     249               52     (27)     25
                                       ----   ----    ----             ----    ----    ----
                                                                     
Interest expense:                                          
  Interest-bearing
    demand deposits ...........        $  7   $ (3)   $  4             $ (4)   $ (1)   $ (5)
  Certificates of deposit .....         193     24     217               85       5      90
  Savings deposits ............           8     --       8              (12)     (3)    (15)
                                       ----   ----    ----             ----    ----    ----
   Total interest-bearing .....         208     21     229               69       1      70
                                       ----   ----    ----             ----    ----    ----
     liabilities

Change in net interest income .        $ 36   $(16)   $ 20             $(17)   $(28)   $(45)
                                       ====   ====    ====             ====    ====    ====

</TABLE>
                                       33

<PAGE>



         Our net interest income increased $19,000, or 3.3%, to $595,000 for the
nine months ended  September  30, 1997,  as compared to the same period in 1996.
The increase  was  primarily  due to the growth in our average  interest-earning
assets to $33.1 million in 1997 from $28.1 million in 1996,  partially offset by
a decline in our  interest  rate  spread of 2.19% in 1997  compared  to 2.42% in
1996. The decline in our interest rate spread had a corresponding  impact on our
net yield on interest-earning  assets which declined 33 basis points to 2.40% in
1997.

         The  increase in our average  interest-earning  assets of $5.0  million
reflects increases of $1.7 million in our balance of average loans, $2.0 million
in  the  average  investment  securities  and  $1.3  million  in  average  other
interest-earning   assets,   which  was  funded  by  our   increase  in  average
interest-bearing deposits. The increase in our average interest-bearing deposits
reflects the opening of our Shaler Township office in September 1996.

         Our  interest  rate  spread  and net yield on  interest-earning  assets
declined for the nine months ended at  September  30, 1997  compared to the same
period in 1996  primarily  due to an increase  in our  average  cost of funds to
4.56% in 1997  compared to 4.34% in 1996.  The  increase in our average  cost of
funds  was  affected  by a $4.7  million  increase  in our  balance  of  average
certificates  of deposits,  primarily  from the new deposits  obtained  from the
opening of our Shaler  Township  office and the  movement  from our lower paying
savings accounts to our higher yielding certificate accounts.

         Our net interest  income  decreased  $45,000,  or 5.1%, to $829,000 for
1996 from  $874,000 for the same period in 1995.  The decrease was primarily due
to the increase in our average interest-bearing  liabilities to $26.1 million in
1996 from $25.1  million in 1995  coupled  with a decline in our  interest  rate
spread to 2.62% in 1996 from 2.76% in 1995.  The decline in interest rate spread
had a  corresponding  impact on our net yield on  interest-earning  assets which
declined 22 basis points to 2.90% in 1996.

         The  increase  in our  average  interest-bearing  liabilities  of  $1.0
million  reflects  an increase of $1.6  million in our average  certificates  of
deposit offset by a $164,000  decrease in our  interest-bearing  demand deposits
and a $408,000  decrease in our savings  deposit  accounts.  The increase in our
average deposits reflects the opening of our Shaler Township office in September
1996 and the  movement  of our  lower  paying  savings  accounts  to our  higher
yielding certificate accounts.

         Provision  for Loan Losses.  Our  provision  for loan losses  increased
$30,000 to $39,000 for the nine months ended  September  30, 1997  compared with
$9,000 for the same period in 1996.  Our  provision  for loan  losses  increased
$16,000 to $37,000 in 1996 from $21,000 in 1995.  Our  provision for loan losses
increased for the nine months ended  September 30, 1997 in part as a result of a
larger loan portfolio and a $923,000 increase from December 31, 1996 in our home
equity loan portfolio.  Home equity loans are generally  considered to involve a
higher  inherent  degree of  credit  risk than  one-to  four-family  residential
mortgage loans.  At September 30, 1997, most of our loan portfolio  consisted of
loans made to borrowers and  collateralized by properties  located in our Shaler
Township, Lawrenceville, and surrounding areas of Allegheny County, Pennsylvania
market area (our "primary market area").  As a result of this  concentration,  a
downturn in the economy of our primary  market area could  increase  the risk of
loss associated with our loan portfolio. See "Risk Factors - Dependence on Local
Economy; Business of Stanton Federal Savings Bank - Market Area".

         Historically, we have emphasized our loss experience over other factors
in establishing the provision for loan losses.  We review the allowance for loan
losses in relation to (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. Because of the increased coverage of the allowances
for loan losses to total loans, management believes the allowance

                                       34

<PAGE>



for loan losses is at a level that is  considered  to be adequate to provide for
estimated losses; however, there can be no assurance that further additions will
not be made to the  allowance and that such losses will not exceed the estimated
amount.

         Noninterest  Income.  Our noninterest  income decreased $89,000 for the
nine months ended  September  30, 1997,  compared to the same period in 1996 and
increased $137,000 in 1996 compared to 1995. For the nine months ended September
30, 1997,  we had no sales from our available  for sale  portfolio.  In 1996, we
recognized  $124,000  of gains from the sales of FHLMC  common  stock.  However,
since the opening of our Shaler  Township  office in September 1996, our service
fees  increased  due to a higher fee structure  and a larger  deposit base.  Our
other income  increased in 1997 due to our safe deposit rental income of $3,000.
Our Shaler  Township  office offers safe deposit  rental to our  depositors.  In
order to promote this service,  we offered free rental to our depositors for the
remainder of 1996.  Our  Lawrenceville  office does not offer this  service.  In
fiscal  1996,  our other  income  increased  $7,800  from fiscal  1995.  Of this
increase,  our rental income increased $2,900, since we recognized a full year's
rental on our property at 920  Saxonburg  Boulevard.  Due to the increase in our
mortgage loans, our appraisal fee and credit report income increased $1,200. Due
to our larger depositor base, our miscellaneous income increased $1,400.

         Noninterest Expense. Our noninterest expense increased by $202,000,  to
$940,000 for the nine months ended September 30, 1997,  compared to $738,000 for
the same period in 1996.  The increase was the result of our  operating a larger
organization  including the opening of our Shaler  Township  office in September
1996.  Of the  increase,  $147,000 was in  compensation  and employee  benefits,
$102,000 in expenses associated with the Shaler Township office, $53,000 in data
processing and $78,000 in other  operating  expenses.  For the nine months ended
September 30, 1997, we also began a directors  consultation  and retirement plan
and recognized  $56,000 of expense to implement this plan,  which is included in
other  operating  expenses.  Our increase in noninterest  expenses was partially
offset by a $180,000  decrease in federal  insurance  premiums.  The decrease in
federal insurance premiums was the result of the recapitalization of the Savings
Association Insurance Fund ("SAIF").  The SAIF insurance assessment rate paid by
us before the  recapitalization  was 23(cent) per $100 of deposits and decreased
to 6.5(cent) per $100 of deposits after the recapitalization of SAIF.

         Our noninterest  expense  increased by $406,000,  to $1,033,000 in 1996
compared to $627,000 in 1995. Of the increase,  $160,000  relates to our special
assessment  required to  recapitalize  the SAIF.  On  September  30,  1996,  the
President  signed into law legislation  which included the  recapitalization  of
SAIF by a one time charge to SAIF-insured  institutions of 65.7 basis points per
$100 of  insurable  deposits as of March 31,  1995.  Future  deposit  expense is
expected to be lower as a result of this one-time  charge.  The legislation also
provides that we will pay, in addition to the normal deposit  insurance  premium
as a member  of the SAIF,  an annual  amount  equal to  approximately  6.5 basis
points of  outstanding  SAIF  deposits  toward the  retirement  of the Financing
Corporation  Bonds ("Fico Bonds") issued in the 1980's to assist in the recovery
of the savings and loan industry. Members of the Bank Insurance Fund ("BIF"), by
contrast,  will pay, in  addition to their  normal  deposit  insurance  premium,
approximately  1.3  basis  points  toward  the  retirement  of the  Fico  Bonds.
Beginning no later than January 1, 2000,  the rate paid to retire the Fico Bonds
will be equal for members of the BIF and the SAIF. 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 savings  associations at that time.
Should the insurance  funds be merged before  January 1, 2000,  the rate paid by
all members of this new fund to retire the Fico Bonds would be equal.

         In  fiscal  1996,  due to the  hiring  and  training  of five full time
equivalent  personnel  in  connection  with the  opening of our Shaler  Township
office in September 1996, our noninterest expenses increased  significantly from
fiscal 1995.  Because of these changes,  our compensation and employee  benefits
expenses

                                       35

<PAGE>



increased  $119,000.  Our occupancy and equipment expenses increased $62,000 due
to our additional operating expenses incurred in operating an additional office.
Our data processing costs increased $11,000 due to our new office and the number
of new accounts we opened,  particularly our demand deposit accounts.  Our other
operating  expenses  increased $52,000 due to miscellaneous  items pertaining to
our new office start up.

         As a result of the conversion and in addition to the effects of opening
a new office,  our noninterest  expense might also increase because of the costs
associated with our employee stock ownership  plan,  restricted  stock ownership
plan, if implemented, and the costs of becoming a public company.

         A great  deal of  information  has been  disseminated  about the global
computer year 2000. Many computer  programs that can only  distinguish the final
two digits of the year entered (a common programming  practice in earlier years)
are  expected  to read  entries  for the year 2000 as the year 1900 and  compute
payment,  interest or delinquency  based on the wrong date or are expected to be
unable to compute  payment,  interest or  delinquency.  Rapid and accurate  data
processing is essential to our operation.  Data  processing is also essential to
most other financial institutions and many other companies.  All of our material
data  processing  that could be affected by this  problem is provided by a third
party  service  bureau.  Our  service  bureau has  advised us that it expects to
resolve this  potential  problem before the year 2000.  However,  if our service
bureau is unable to resolve  this  potential  problem in time,  we would  likely
experience  significant  data  processing  delays,  mistakes or failures.  These
delays,  mistakes or failures  could have a  significant  adverse  impact on our
financial condition and our results of operation.

         Income  Tax  Expense  (Benefit).   Our  income  tax  benefit  increased
$107,000,  to $146,000 for the nine months ended September 30, 1997 from $39,000
for the same period in 1996.  The increase  resulted from our larger net loss on
operations.  Our income taxes decreased $120,000 to a net tax benefit of $40,000
in 1996 from an income tax  expense  of  $79,000  in 1995,  due to a net loss on
operations in 1996.

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 minimum ratio currently is 5.0%
and our regulatory  liquidity ratio was 24.88%,  19.83%, and 30.07% at September
30, 1997, December 31, 1996, and December 31, 1995, respectively.

         Our  primary  sources  of funds are  deposits,  repayment  of loans and
mortgage-backed securities, maturities of investments, interest-bearing deposits
with other banks and funds provided from operations.  While scheduled repayments
of loans and mortgage-backed  securities and maturities of investment securities
are predicable sources of funds, deposit flows, and loan prepayments are greatly
influenced  by the general  level of interest  rates,  economic  conditions  and
competition.  We use our liquid resources  principally to fund loan commitments,
maturing  certificates of deposit and demand deposit  withdrawals,  to invest in
other interest-earning assets, and to meet operating expenses.

         Net  cash  used for our  operating  activities  (the  cash  effects  of
transactions that enter into our  determination of net income -- e.g.,  non-cash
items,  amortization and  depreciation,  provision for loan losses) for the nine
months ended  September  30, 1997 was $140,000  compared to net cash provided by
our  operating  activities  of $225,000 for the nine months ended  September 30,
1996.  Net cash used for our  operating  activities  for fiscal 1996 was $32,000
compared to net cash provided by our operations of $180,000 for fiscal 1995.

                                       36

<PAGE>




         Net cash  used for our  investing  activities  (i.e.,  cash  disbursed,
primarily for investment  securities and mortgage-backed  securities  portfolios
and our loan portfolio) totaled $2.8 million for the nine months ended September
30, 1997, an increase of $1.7 million from  September 30, 1996. The increase was
primarily  attributable  to our use of $564,000 in cash to fund the  increase in
loan  originations  and the use of $2.0 million in cash to fund the net increase
in investment and  mortgage-backed  securities.  Net cash used for our investing
activities  for the year ended  December  31, 1996  totalled  $3.1  million,  an
increase of $3.3 million from  December  31,  1995.  The increase was  primarily
attributable  to our  use of $2.2  million  in cash  to  fund  the  purchase  of
certificates  of  deposits,  $546,000  in  cash  to fund  the  increase  in loan
originations and $448,000 to construct and equip the Shaler Township office.

         Net cash provided by our financing activities (i.e., cash receipts from
our net increases in deposits)  totaled $4.5 million and $3.9  million,  for the
nine months  ended  September  30, 1997 and the year ended  December  31,  1996,
respectively.

                        BUSINESS OF SFSB HOLDING COMPANY

         SFSB is not an operating company and has not engaged in any significant
business  to date.  It was  formed in October  1997 as a  Pennsylvania-chartered
corporation  to be the holding  company for Stanton  Federal  Savings Bank.  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, expansion, or repurchases.

         Since SFSB will own only one savings  bank,  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.
SFSB  initially  will not  conduct  any active  business  and does not intend to
employ any persons  other than  officers but will utilize our support staff from
time to time.

         The  office  of  the  SFSB  is  located  at  900  Saxonburg  Boulevard,
Pittsburgh, Pennsylvania. The telephone number is (412) 487-4200.

                    BUSINESS OF STANTON FEDERAL SAVINGS BANK

         The  principal  sources of funds for our  activities  are  deposits and
payments  on loans and  investments.  Our  deposits  totalled  $33.9  million at
September 30, 1997.  Funds are used primarily for the  origination of fixed rate
loans  secured by mortgages on one- to  four-family  residences  and home equity
loans  which are  located  in our market  area and the  purchase  of  investment
securities.  Such loans  totalled  $10.5  million,  or 89%,  of our total  loans
receivable  portfolio at September 30, 1997. Our principal  source of revenue is
interest received on loans and investments and our principal expense is interest
paid on deposits.

Market Area

         Our main office is located in Shaler  Township,  a suburb of Pittsburgh
and our branch office is located in the Lawrenceville section of Pittsburgh. The
communities of Shaler Township, Lawrenceville and surrounding areas of Allegheny
County are  considered to be our primary  market area.  Most of our deposits and
lending activity is generated from individuals who live in these areas. We are a
community-  oriented  institution  and have  served the local  Allegheny  County
community since 1890.  Until September 1996, we operated from our  Lawrenceville
office where there was limited growth opportunities for loan

                                       37

<PAGE>



originations and deposit needs. We moved to our new office in Shaler Township in
September  1996.  Since the  opening  of the  Shaler  Township  office,  we have
generated a significant amount of deposits.

         The population in our primary market area has decreased by 15% over the
fifteen year period  ending 1995 and is  projected to decrease  through the year
2000.  In  addition,  over the last five  years,  total  deposits  at  financial
institutions (i.e., banks and thrifts) in the communities of Shaler Township and
Lawrenceville have decreased 3% and 4.35%,  respectively.  However,  compared to
other financial  institutions in our Lawrenceville market area, at June 30, 1996
(the latest available data from the Federal Deposit Insurance  Corporation),  we
had a 6.54% market share. In addition, over the last four years, we had an 8.20%
increase in  deposits.  Since we did not open our Shaler  Township  office until
September  1996,  we  have no  current  available  data  comparing  us to  other
financial  institutions  in this  market  area.  We  believe  that the  economic
vitality of these  communities  depend on the  economic  vitality of the city of
Pittsburgh, which has been relatively stable in recent years.

         The Greater  Pittsburgh  area has been in the process of  restructuring
over the past decade. Once centered on heavy manufacturing, primarily steel, its
economic base is now more  diverse,  including  technology,  health and business
services.  Several  "Fortune  500"  industrial  firms are  headquartered  in the
Greater  Pittsburgh area,  including USX Corporation.  The largest  employers in
Pittsburgh,  by the  number  of  local  employees,  include  the  United  States
Government,  the Commonwealth of Pennsylvania,  USAir,  University of Pittsburgh
Medical   Center,   and  the  University  of  Pittsburgh.   Seven  colleges  and
universities are located in the greater Pittsburgh area.

Lending Activities

         Most of our loans are  mortgage  loans  which  are  secured  by one- to
four-family residences. We also make home equity, multi-family,  commercial real
estate and consumer loans.  Loans  originated by us  historically  have rates of
interest which are fixed for the term of the loan ("fixed rate"). In the future,
we  anticipate  that any home equity lines of credit and business  loans will be
offered at adjustable rates of interest.

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

<TABLE>
<CAPTION>

                                                      At September 30,                              At December 31,
                                                 ---------------------------   -----------------------------------------------------
                                                            1997                           1996                          1995
                                                 ---------------------------   ----------------------------   ----------------------
                                                    Amount      Percent            Amount       Percent         Amount       Percent
                                                    ------      -------            ------       -------         ------       -------
                                                                                  (Dollars in thousands)
<S>                                                <C>          <C>             <C>            <C>             <C>          <C>   
Type of Loans:
Real Estate Loans:
  One- to four-family ........................     $ 7,554        64.19%          $ 7,539        68.88%          $6,623       68.63%
  Home equity.................................       2,929        24.89             2,017        18.43            1,460       15.13
  Multi-family................................          33          .28                69          .63               81         .84
  Commercial..................................         789         6.70               921         8.41            1,087       11.27
Consumer Loans:
  Share loans.................................         348         2.96               329         3.01              364        3.77
  Other.......................................         115          .98                70          .64               35         .36
                                                   -------       ------           -------       ------           ------      ------
      Total loans.............................      11,768       100.00%           10,945       100.00%           9,650      100.00%
                                                    ------       ======            ------       ======           ------      ======
Less:
  Deferred loan origination fees and costs....           5                             14                            31
  Allowance for loan losses ..................         105                             66                            40
                                                   -------                       --------                        ------
     Total loans, net.........................     $11,658                        $10,865                        $9,579
                                                    ======                         ======                         =====

</TABLE>


                                       38

<PAGE>



         The  following  table sets  forth the  estimated  maturity  of our loan
portfolio at September 30, 1997.  All of our loans have fixed rates of interest.
The table does not  include the effects of  possible  prepayments  or  scheduled
repayments. Prepayments and scheduled principal repayments of loans totaled $1.6
million at September 30, 1997. All mortgage loans are shown as maturing based on
the date of the last payment required by the loan agreement.
<TABLE>
<CAPTION>
                                One- to four-
                                    Family
                                  Real Estate            Home                Multi-
                                    Mortgage            Equity              Family         Commercial        Consumer        Total
                                    --------             ------             ------         ----------        --------        -----
                                                                       (In thousands)
<S>                                   <C>               <C>                 <C>                <C>             <C>        <C>    
Amounts due:
Within 1 year............              $  147            $    4              $  -               $  4            $352       $   507

Over 1 to 3 years........                  10               201                33                  -              40           284
Over 3 to 5 years........                 399               793                 -                136              62         1,390
Over 5 to 10 years.......                 932             1,228                 -                 38               9         2,207
Over 10 to 20 years......               1,982               703                 -                611               -         3,296
Over 20 years............               4,084                 -                 -                  -               -         4,084
                                        -----             -----               ---               ----            ----        ------
Total amount due.........              $7,554            $2,929              $ 33               $789            $463       $11,768
                                        =====             =====               ===                ===             ===        ======

</TABLE>

         One- to Four-Family  Residential  Loans.  Our primary lending  activity
consists  of the  origination  of one- to  four-family  fixed  rate  residential
mortgage  loans  secured by property  located in our  primary  market  area.  We
generally originate one- to four-family fixed rate residential mortgage loans in
amounts up to 97% of the lesser of the appraised value or purchase  price,  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
non-owner occupied properties  generally is limited to 70%. We retain all of our
mortgage loans and originate these loans with maturities of up to 30 years.

         Mortgage loans originated and held by us generally include  due-on-sale
clauses. This gives us the right to deem the loan immediately due and payable in
the event the borrower transfers ownership of the property securing the mortgage
loan without our consent.

         Home Equity Loans,  Second Mortgages and Other Loans. We originate home
equity loans and second  mortgage  loans which are secured by one to four-family
residences.  We originate  these loans on one- to  four-family  residences  with
fixed rate  terms of up to 15 years.  The loans are  generally  subject to a 80%
combined loan-to-value limitation,  including any other outstanding mortgages or
liens. We anticipate  offering adjustable rate home equity lines of credit loans
and commercial business loans within the next year.

         Commercial  Real Estate  Loans.  Our  commercial  real estate loans are
secured  by  office  buildings,  retail  establishments,  and  other  commercial
properties.  These  loans  generally  have not  exceeded  $400,000  or had terms
greater than 20 years.

         Commercial real estate lending  entails  significant  additional  risks
compared to residential  property  lending.  These loans typically involve large
loan balances to single borrowers or groups of related borrowers.  The repayment
of these loans  typically is dependent on the  successful  operation of the real
estate project securing the loan.  These risks can be significantly  affected by
supply and demand  conditions  in the market for office and retail space and may
also be subject to adverse conditions in the economy.


                                       39

<PAGE>



         Loan Approval Authority and Underwriting.  We establish various lending
limits  for  our  officers  and  maintain  a loan  committee  consisting  of the
President,  the  Secretary  and two  outside  board  members.  Ms.  Mallen,  our
President,  and Mr. Gallagher,  our Senior Vice President have loan authority to
approve  home equity  loans up to $75,000  and  unsecured  consumer  loans up to
$10,000.  The loan  committee  ratifies all  residential  mortgage loans and all
other real estate and consumer loans.

         Upon  receipt  of a  completed  loan  application  from  a  prospective
borrower,  a credit report is ordered.  Income and certain other  information is
verified. If necessary,  additional financial  information may be requested.  An
appraisal or other  estimate of value of the real estate  intended to be used as
security  for the  proposed  loan  is  obtained.  Appraisals  are  processed  by
independent fee appraisers.

         Title  insurance  is  generally  required on all real  estate  mortgage
loans.  We do not  require  title  insurance  on home  equity  loans and  second
mortgages,  but we obtain a property  report from Select  Business  Services,  a
division of the Credit Bureau,  which  indicates  whether there are any liens or
other  encumbrances  against the property.  Borrowers  also must obtain fire and
casualty  insurance.  Flood  insurance  is also  required  on loans  secured  by
property that is located in a flood zone.

         Loan  Commitments.   Written   commitments  are  given  to  prospective
borrowers on all approved real estate loans. Generally,  the commitment requires
acceptance  within  10 days of the date of  issuance.  At  September  30,  1997,
commitments  to cover  originations  of mortgage  loans  totalled  $460,000.  We
believe that virtually all of our commitments will be funded.

         Loans to One Borrower. 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. 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 has been $450,000.
At September  30, 1997,  the  aggregate  loans  outstanding  of our five largest
borrowers  have  outstanding  balances of between  $145,000 and $381,000.  These
loans are performing loans.

Nonperforming and Problem Assets

         Loan  Delinquencies.  When a mortgage  loan becomes 20 days past due, a
notice of nonpayment is sent to the borrower. If such payment is not received by
month end, an additional notice of nonpayment is sent to the borrower.  After 60
days, if payment is still delinquent,  a notice of right to cure default is sent
to the  borrower  giving 30  additional  days to bring the loan  current  before
foreclosure is commenced.  If the loan  continues in a delinquent  status for 90
days past due and no repayment plan is in effect,  foreclosure  proceedings will
be initiated. The customer will be notified when foreclosure is commenced.

         Loans are reviewed on a monthly  basis and are 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
have no loans categorized as troubled debt restructurings  within the meaning of
SFAS 15 and no impaired loans within the meaning of SFAS 114, as amended by SFAS
118.  Interest  income that would have been recorded on loans accounted for on a
nonaccrual basis under the original terms of such loans was approximately $9,200
for the nine months ended September 30, 1997.

                                       40

<PAGE>


<TABLE>
<CAPTION>

                                                                        At September 30,        At December 31,
                                                                        ----------------    -----------------------
                                                                              1997            1996            1995
                                                                              ----            ----            ----
                                                                                     (Dollars in thousands)
<S>                                                                         <C>             <C>             <C> 
Loans accounted for on a non-accrual basis:
Real estate loans:
  One- to four-family residential real estate.............                    $ 49            $ 85            $ 80
  Commercial real estate..................................                       4               -               -
Consumer..................................................                       9               -               -
                                                                              ----            ----            ----
Total non-accrual loans...................................                      62              85              80
                                                                              ----            ----            ----
Accruing loans which are contractually past
 due 90 days or more:
Real estate loans:
  One- to four-family residential real estate.............                     152             141              44
  Commercial real estate..................................                       -               4               4
  Home equity.............................................                       7               -               -
Consumer..................................................                       2               2               5
                                                                              ----            ----            ----
Total accrual loans.......................................                     161             147              53
                                                                              ----            ----            ----
Total non-performing loans................................                    $223            $232            $133
                                                                              ====            ====            ====
Real estate owned.........................................                    $  -            $  -            $ 22
                                                                              ====            ====            ====
Total non-performing assets...............................                    $223            $232            $155
                                                                              ====            ====            ====
Total non-performing loans to total loans.................                    1.89%           2.12%           1.38%
                                                                              ====            ====            ====
Total non-performing loans to total assets................                     .59%            .70%            .45%
                                                                              ====            ====            ====
Total non-performing assets to total assets...............                     .59%            .70%            .53%
                                                                              ====            ====            ====
</TABLE>



         Classified Assets. OTS regulations provide for a classification  system
for problem  assets of savings  associations  which  covers all problem  assets.
Under this classification system, problem assets of savings institutions such as
ours  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  institution  will sustain "some loss" if the  deficiencies are
not corrected. Assets classified as doubtful have all of the weaknesses inherent
in  those  classified  substandard,  with  the  added  characteristic  that  the
weaknesses  present make  "collection  or  liquidation in full," on the basis of
currently  existing facts,  conditions,  and values,  "highly  questionable  and
improbable." Assets classified as loss are those considered  "uncollectible" and
of such little value that their  continuance as assets without the establishment
of a specific loss reserve is not warranted.  Assets may be designated  "special
mention"  because  of  potential   weaknesses  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

                                       41

<PAGE>



association's regulatory capital.  Specific valuation allowances for loan losses
generally do not qualify as regulatory capital.

         At September 30, 1997,  we had no loans  classified as doubtful or loss
and had $223,000 of loans classified as substandard. These substandard loans are
classified as nonperforming loans. See "-- Nonperforming and Problem Assets."

         Allowances  for Loan Losses.  A provision for loan losses is charged to
operations  based on management's  evaluation of the losses that may be incurred
in our loan portfolio. The evaluation,  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  adequate for the inherent  risk of loss
in our  loan  portfolio,  future  losses  could  exceed  estimated  amounts  and
additional  provisions  for loan losses  could be  required.  In  addition,  our
determination  of the  amount of the  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
allowance.  Any  increase in the loan loss  allowance  required by the OTS would
have a negative impact on our earnings.

         The following  table  illustrates  the  allocation of the allowance for
loan losses for each category of loan.  The  allocation of the allowance to each
category is not necessarily indicative of future loss in any particular category
and does not  restrict our use of the  allowance to absorb  losses in other loan
categories.

<TABLE>
<CAPTION>
                                   At September 30,                                        At December 31,
                          ----------------------------------   ---------------------------------------------------------------------
                                         1997                                 1996                                1995
                          ----------------------------------   ------------------------------------  -------------------------------
                                                Percent of                            Percent of                        Percent of
                                               Loans in Each                         Loans in Each                     Loans in Each
                                                Category to                           Category to                       Category to
                                Amount          Total Loans          Amount           Total Loans          Amount       Total Loans
                                ------          -----------          ------           -----------          ------       -----------
                                                                     (Dollars in thousands)

<S>                           <C>                   <C>            <C>                   <C>             <C>                <C>   
One-to four-family             $   100               89.08%         $    63               87.31%          $   37             83.76%
Multi-family                         1                 .28                1                 .63                1               .84
Commercial                           3                6.70                2                8.41                2             11.27
Consumer                             1                3.94                -                3.65                -              4.13
                                 -----              ------            -----              ------           ------            ------
Total                          $   105              100.00%          $   66              100.00%         $    40            100.00%
                                ======              ======            =====              ======           ======            ======

</TABLE>





                                       42

<PAGE>



         The  following  table  sets  forth  information  with  respect  to  our
allowance for loan losses at the dates and for the periods indicated:

<TABLE>
<CAPTION>

                                                For the Nine
                                                Months Ended         For the Years Ended
                                                September 30,           December 31,
                                           --------------------     ----------------------
                                             1997        1996         1996         1995
                                           --------    --------     --------    ----------
                                                      (Dollars in thousands)

<S>                                        <C>         <C>          <C>          <C>     
Total loans outstanding ................   $ 11,768    $  9,905     $ 10,945     $  9,650
                                           ========    ========     ========     ========
Average loans outstanding ..............   $ 11,220    $  9,606     $  9,845     $  9,130
                                           ========    ========     ========     ========

Allowance balance at beginning of period   $     66    $     40     $     40     $     34
Provision:
  Real estate ..........................         39           9           37           16
  Consumer .............................         --          --           --            5
Charge-offs:
  Real estate ..........................         --         (10)         (10)         (10)
  Consumer .............................         --          (1)          (1)          (5)
Recoveries:
  Real estate ..........................         --          --           --           --
  Consumer .............................         --          --           --           --
                                           --------    --------     --------     --------
Allowance balance at end of period .....   $    105    $     38     $     66     $     40
                                           ========    ========     ========     ========
Allowance for loan losses as a percent
  of total loans outstanding ...........       0.89%       0.39 %       0.60 %       0.41 %
Net loans charged off as a percent
  of average loans outstanding .........         --        (.11)%       (.11)%       (.16)%

</TABLE>

Investment Activities

         Investment  Securities.  We are required  under federal  regulations to
maintain a minimum  amount of liquid  assets  which may be invested in specified
short-term securities and certain other investments.  See "Regulation -- Savings
Institution  Regulation  -- Federal  Home Loan Bank  System"  and  "Management's
Discussion  and Analysis of Financial  Condition  and Results of  Operations  --
Liquidity and Capital  Resources."  The level of liquid assets varies  depending
upon several factors, including: (i) the yields on investment alternatives, (ii)
our judgment as to the  attractiveness  of the yields then available in relation
to other  opportunities,  (iii) expectation of future yield levels, and (iv) our
projections as to the short-term demand for funds to be used in loan origination
and other  activities.  We classify our investment  securities as "available for
sale" or "held to maturity" in  accordance  with SFAS No. 115. At September  30,
1997, our investment  portfolio  policy allowed  investments in instruments such
as:  (i) U.S.  Treasury  obligations,  (ii) U.S.  federal  agency  or  federally
sponsored  agency   obligations,   (iii)  local  municipal   obligations,   (iv)
mortgage-backed  securities,  (v) banker's  acceptances,  (vi)  certificates  of
deposit,  (vii) federal funds,  including FHLB overnight and term deposits,  and
(viii)   investment  grade  corporate  bonds,   commercial  paper  and  mortgage
derivative products. See "-- Mortgage-backed Securities." The board of directors
may authorize additional investments.


                                       43

<PAGE>



         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  guarantee the payment of principal and interest to
investors  and include the Federal  Home Loan  Mortgage  Corporation  ("FHLMC"),
Government National Mortgage Association ("GNMA"), and Federal National Mortgage
Association ("FNMA.")

         Mortgage-backed  securities  typically are 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.  Expected  maturities will differ from contractual
maturities due to scheduled  repayments and because borrowers may have the right
to  call  or  prepay   obligations   with  or  without   prepayment   penalties.
Mortgage-backed  securities  issued by FHLMC and GNMA make up a majority  of the
pass-through certificates market.

         Securities  Portfolio.  The  following  table sets  forth the  carrying
(i.e.,  amortized cost) value of our investment  securities held to maturity, at
the dates indicated.  Our securities  portfolio classified as available for sale
is carried at market value.

                                                      At
                                                 September 30,   At December 31,
                                                 ------------- -----------------
                                                      1997      1996     1995
                                                  ----------   -------   -------
                                                           (In thousands)

Securities held to maturity:
U.S. Government agencies .........................   $ 3,257   $ 2,678   $ 2,385
Obligations of state and political subdivisions ..     1,803     1,606     1,604
Mortgage-backed securities .......................     8,472     7,457     7,991
                                                     -------   -------   -------
   Total securities held to maturity .............    13,532    11,741    11,980
                                                     -------   -------   -------
Securities available for sale:
Mutual funds .....................................       784       756       247
FHLMC common stock ...............................       624       489       495
Mortgage-backed securities .......................        53        53        90
                                                     -------   -------   -------
   Total securities available for sale ...........     1,461     1,298       832
                                                     -------   -------   -------
   Total investment and mortgage-backed securities   $14,993   $13,039   $12,812
                                                     =======   =======   =======



                                       44

<PAGE>




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

<TABLE>
<CAPTION>
                                                                  As of September 30, 1997
                           ---------------------------------------------------------------------------------------------------------
                                                                                                               Total Investment
                                                      More than          More than                              Securities and
                             One Year or Less    One to Five Years  Five to Ten Years More than Ten Years Mortgage-Backed Securities
                             ----------------    -----------------  ----------------- ------------------- --------------------------
                            Carrying     Average  Carrying  Average  Carrying  Average Carrying  Average  Carrying  Average   Market
                              Value       Yield    Value     Yield     Value    Yield    Value    Yield     Value    Yield    Value
                           ------------- -------  --------  -------- --------  ------- --------- -------  --------  -------   ------
                                                                    (Dollars in thousands)

<S>                        <C>            <C>     <C>        <C>       <C>     <C>      <C>       <C>     <C>        <C>   <C>    
U.S. Government agencies... $  250         4.80%   $1,700     6.06%     $450    7.27%    $   856   7.70%   $ 3,256    6.56% $ 3,248
Obligations of state and                                                                          
  political subdivisions...    300         5.12       418     8.82       311    9.21         774   6.24      1,803    7.17    1,870
Mutual funds...............    784         5.35        --       --        --      --          --     --        784    5.35      784
FHLMC common stock.........    624          .11        --       --        --      --          --     --        624    0.11      624
Mortgage-backed securities.    454         5.28     2,496     5.94        66    8.57       5,510   6.78      8,526    6.47    8,638
                             -----         ----     -----     ----       ---    ----       -----   ----     ------    ----   ------
                                                                                                  
  Total.................... $2,412         3.90%   $4,614     6.25%     $827    8.10%     $7,140   6.83%   $14,993    6.25% $15,164
                             =====         ====     =====     ====       ===    ====       =====   ====     ======    ====   ======
</TABLE>
                                
                                       45

<PAGE>




Sources of Funds

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

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

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

         At  September  30, 1997,  we had no brokered  deposits and our deposits
were represented by the following types of savings programs.
<TABLE>
<CAPTION>
                                                                                   Minimum        Balance as of      Percentage
                                                              Interest             Balance         September 30,      of Total
Category                          Term                         Rate(1)              Amount             1997           Deposits
- --------                          ----                         -------              ------             ----           --------
                                                                                 (Dollars in thousands)
<S>                               <C>                           <C>             <C>                  <C>              <C>  
Non-interest Accounts                                              --                  --              $1,308            3.90%
NOW Accounts                                                     2.00%          $     300               1,603            4.69
Regular Savings                   None                           3.00                 100               9,284           27.40
Money Market Accounts                                            2.75               2,500               1,290            3.81

Certificates of Deposit:
Fixed Term, Fixed Rate            3 months                       4.25                 500                 128             .38
Fixed Term, Fixed Rate            6 months                       5.00                 500               2,644            7.80
Fixed Term, Fixed Rate            12 months                      5.87                 500               9,630           28.42
Fixed Term, Fixed Rate            30 months                      6.02                 500               4,157           12.27
Fixed Term, Fixed Rate            60 months                      5.87                 500               1,382            4.08
Fixed Term, Fixed Rate            72 - 120 months                5.87                 500                 929            2.74
Jumbo Certificates                                               (2)              100,000               1,529            4.51
                                                                                                       ------          ------
                                  Total                                                               $33,884          100.00%
                                                                                                       ======          ======
</TABLE>

- ---------------
(1)  Interest rate offerings as of September 30, 1997.
(2)  Negotiated rates and terms

                                       46

<PAGE>



         The following table sets forth our time deposits classified by interest
rate at the dates indicated.

                          At
                     September 30,           As of December 31,
                     -------------      ----------------------------
                          1997              1996              1995
                     -------------      -----------      -----------
                                       (In thousands)
Interest Rate
4.00% or less           $    32           $   181           $   131
4.01 - 6.00%             16,353            13,037            10,188
6.01 - 8.00%              3,986             4,091             4,205
8.01 - 10.00                 28                26                24
                        -------           -------           -------
  Total                 $20,399           $17,335           $14,548
                        =======           =======           =======
                                                  


         The  following  table sets forth the amount and  maturities of our time
deposits at September 30, 1997.

<TABLE>
<CAPTION>
                                                                      Amount Due
                        -------------------------------------------------------------------------------------------------------
                                                                                             After
                          September 30,        September 30,         September 30,        September 30,
Interest Rate                 1998                 1999                  2000                 2000                  Total
- -------------           -----------------   -------------------   ------------------   -------------------   ------------------
                                                                (Dollars in thousands)

<S>                               <C>                    <C>                  <C>                   <C>                 <C>    
2.00 - 4.00%                      $     4                $   28               $    -                $    -              $    32
4.01 - 6.00%                       13,509                 1,133                  659                 1,052               16,353
6.01 - 8.00%                        2,673                   525                  538                   250                3,986
8.01 - 10.00%                           -                     -                    -                    28                   28
                                  -------                ------               ------                ------              -------
Total                             $16,186                $1,686               $1,197                $1,330              $20,399
                                   ======                 =====                =====                 =====               ======

</TABLE>


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

                                                    Certificates   
     Maturity Period                                of Deposits
     ---------------                                -----------
                                                   (In thousands)
     Within three months                               $   306
     Three through six months                              721
     Six through twelve months                             502
     Over twelve months                                      -
                                                       -------
                                                        $1,529
                                                        ======
     


         Borrowings.  Advances  (borrowing)  may be  obtained  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.  We may  borrow  up to  $16.2  million  from  the FHLB of
Pittsburgh.  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 September 30, 1997, we had no borrowings  from the
FHLB of Pittsburgh.


                                       47

<PAGE>



Competition

         Competition   for   deposits   comes  from  other   insured   financial
institutions  such as commercial  banks,  thrift  institutions,  credit  unions,
finance  companies,   and  multi-state  regional  banks  in  our  market  areas.
Competition for funds 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.  Loan  competition  varies  depending  upon market
conditions and comes from commercial banks, thrift  institutions,  credit unions
and mortgage bankers, most of whom have far greater resources than we have.

Properties

         We operate from our main office and one branch office.

                                                               Net Book Value
                                                     Year            at
Location                               Owned       Acquired   September 30, 1997
- --------                             ------------  --------   ------------------

  900 Saxonburg Boulevard              Owned         1996         $1,082,078
  Pittsburgh, Pennsylvania 15223

  5200 Butler Street                   Owned         1958         $  200,097
  Pittsburgh, Pennsylvania 15201


         In addition,  we own property at 920 Saxonburg Boulevard which consists
of a single family dwelling that we rent for $650 per month. Upon termination of
our  lease,  we plan  to use  this  property  as a paved  parking  area  for our
customers  and  employees.  At  September  30,  1997,  the net book value of the
property  was  $65,000.  On November  14,  1997,  we  purchased  property at 922
Saxonburg Boulevard for $66,000.  This property was acquired for possible future
business  needs.  However,   temporarily,  this  property  is  being  leased  as
residential  real estate and is  included in  "premises  and  equipment"  on the
balance sheet of the financial  statements of Stanton  Federal Savings Bank. See
"Financial Statements of Stanton Federal Savings Bank."

Personnel

         At  September  30,  1997  we  had  12  full-time  and  three  part-time
employees.  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
statements.


                                       48

<PAGE>



                                   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.

Holding Company Regulation

         General.  SFSB 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  SFSB  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 SFSB.

         QTL Test. Since SFSB 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 SFSB 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 "-- Savings
Institution Regulation -- Qualified Thrift Lender Test."

         Restrictions  on  Acquisitions.  SFSB 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.

Savings Institution Regulation

         General. As a federally chartered, SAIF-insured savings institution, 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 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

                                       49

<PAGE>



level within a reasonable  time and may decrease such  assessment  rates if such
target level has been 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. 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  capitalize  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 September 30, 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 our  deposits  at  September  30,  1995,  we  paid a  pre-tax  special
assessment of $161,000.

         The recapitalization plan also provides that the cost of prior failures
which were funded  through the issuance of Fico Bonds (bonds  issued to fund the
cost of savings  institution  failures in prior years) 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.

         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. (Fico Bonds). Finally, the FDIC's action established
a procedure  for making  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 under
federal law. Under separate  proposed  legislation,  Congress is considering the
elimination  of the federal  thrift  charter  and  elimination  of 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.

         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. Our capital ratios are set forth under "Historical and Pro Forma Capital
Compliance."

         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

                                       50

<PAGE>



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
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.  However,  due to our net size and  risk-based  capital
level, we are exempt from the interest rate risk component.

         Dividend and Other Capital  Distribution  Limitations.  OTS regulations
require us to give the OTS 30 days advance notice of any proposed declaration of
dividends to SFSB, and the OTS has the authority under its supervisory powers to
prohibit the payment of dividends by us to SFSB. In addition, we may not declare
or pay a cash dividend on our 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 Stanton  Federal Savings
Bank -- Liquidation Account."

         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  charged against capital.  The rule
establishes three

                                       51

<PAGE>



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. As of September 30, 1997,
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  ("QTIs")  (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 QTIs 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 10% of total
assets).  Certain  assets  are  subject  to a  percentage  limitation  of 20% of
portfolio assets. In addition,  savings institutions may include shares of stock
of the  FHLBs,  FNMA,  and  FHLMC  as  QTIs.  Compliance  with  the QTL  test is
determined  on a monthly  basis in nine out of every 12 months.  As of September
30, 1997,  we were in compliance  with our QTL  requirement  with  approximately
69.22% of our assets invested in QTIs.

         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.  Collateral in specified amounts must usually be provided
by  affiliates  in order to receive  loans  from the  savings  institution.  Our
affiliates include SFSB 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.


                                       52

<PAGE>



         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 September 30, 1997, our required  liquid
asset ratio was 5.0% and our actual ratio was 25.40%.  Monetary penalties may be
imposed upon institutions 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 September  30,  1997,  we had $171,000 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 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 September
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
September 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  their  deductions  from
taxable income for annual additions to their 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.


                                       53

<PAGE>



         In August  1996,  the Code was  revised to  equalize  the  taxation  of
thrifts  and banks.  Thrifts,  such as us, no longer  have a choice  between the
percentage of taxable  income method and the  experience  method in  determining
additions to bad debt reserves.  Thrifts with $500 million of assets or less may
still use the  experience  method,  which is generally  available to small banks
currently.  Larger thrifts must use the specific charge off method regarding bad
debts. Any reserve amounts added after 1987 will be taxed over a six year period
beginning  in 1996;  however,  bad debt  reserves  set  aside  through  1987 are
generally not taxed. A savings institution may delay recapturing into income its
post-1987  bad  debt  reserves  for  an  additional  two  years  if it  meets  a
residential-lending test. At September 30, 1997, we had excess bad debt reserves
of  approximately  $85,000  which will create a tax  recapture of  approximately
$29,000.

         Under the percentage of taxable  income method,  the bad debt deduction
attributable to "qualifying real property loans" could not exceed the greater of
(i) the amount deductible under the experience method, or (ii) the amount which,
when added to the bad debt  deduction  for  non-qualifying  loans,  equaled  the
amount by which 12% of the sum of the total deposits and the advance payments by
borrowers  for taxes and  insurance at the end of the taxable year  exceeded the
sum of the  surplus,  undivided  profits and  reserves at the  beginning  of the
taxable year.  The amount of the bad debt deduction  attributable  to qualifying
real property  loans  computed using the percentage of taxable income method was
permitted  only to the  extent  that the  institution's  reserve  for  losses on
qualifying  real property  loans at the close of the taxable year did not exceed
6% of such loans outstanding at such time.

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

         The  percentage of specially  computed  taxable income that was used to
compute a savings  institution's bad debt reserve deduction under the percentage
of taxable  income  method (the  "percentage  bad debt  deduction")  was 8%. 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  four  year  period,  which  is
immediately  accruable for  financial  reporting  purposes.  As of September 30,
1997, 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 bad debt  reserve  and  claimed as a tax
deduction  including 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 September 30, 1997,  we had  approximately
$975,000 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.


                                       54

<PAGE>



         Generally,  for  taxable  years  beginning  after  1986,  the Code also
requires  most  corporations,  including  savings  institutions,  to utilize the
accrual method of accounting for tax purposes. Further, for taxable years ending
after 1986, the Code disallows 100% of a savings institution's  interest expense
deemed  allocated to certain  tax-exempt  obligations  acquired  after August 7,
1986.  Interest expense allocable to (i) tax-exempt  obligations  acquired after
August  7,  1986  which  are not  subject  to this  rule,  and  (ii)  tax-exempt
obligations issued after 1982 but before August 8, 1986, are subject to the rule
which  applied prior to the Code  disallowing  the  deductibility  of 20% of the
interest expense.

         The Code imposes a tax ("AMT") on  alternative  minimum  taxable income
("AMTI")  at a rate of 20%.  AMTI is  increased  by  certain  preference  items,
including the excess of the tax bad debt reserve  deduction using the percentage
of taxable income method over the deduction that would have been allowable under
the  experience  method.  Only 90% of AMTI can be offset by net  operating  loss
carryovers of which we currently have none. AMTI is also adjusted by determining
the tax  treatment  of certain  items in a manner that  negates the  deferral of
income  resulting from the regular tax treatment of those items.  Thus, our AMTI
is  increased  by an amount  equal to 75% of the  amount  by which our  adjusted
current earnings exceeds our AMTI (determined  without regard to this adjustment
and prior to reduction for net operating losses). In addition, for taxable years
beginning  after December 31, 1986 and before January 1, 1996, an  environmental
tax of 0.12% of the excess of AMTI (with certain  modifications) over $2 million
is imposed on  corporations,  including us, whether or not an AMT is paid. Under
pending  legislation,  the AMT rate would be reduced to zero for  taxable  years
beginning  after December 31, 1994,  but this rate reduction  would be suspended
for taxable years beginning in 1995 and 1996 and the suspended  amounts would be
refunded as tax credits in subsequent years.

         SFSB 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 SFSB  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
ourself of the percentage of taxable income bad debt deduction method.

         Our federal  income tax returns  have not been audited by the IRS since
our fiscal year ended December 31, 1991. As a result of the audit,  there was no
material effect to our financial statements.

State Taxation

         We  are  subject  to  the  Mutual  Thrift   Institutions   Tax  of  the
Commonwealth  of  Pennsylvania  based on our financial net income  determined in
accordance   with  generally   accepted   accounting   principles  with  certain
adjustments.  Our tax rate under the Mutual  Thrift  Institutions  Tax is 11.5%.
Interest  on state and federal  obligations  is  excluded  from net  income.  An
allocable  portion of net interest  expense incurred to carry the obligations is
disallowed as a deduction. Three year carryforwards of losses are allowed.

         Upon  consummation  of the  conversion,  we will also be subject to the
Corporate  Net  Income  Tax and the  Capital  Stock Tax of the  Commonwealth  of
Pennsylvania.

                       MANAGEMENT OF SFSB HOLDING COMPANY

         SFSB board of directors  consists of the same  individuals who serve as
directors of Stanton  Federal  Savings Bank. The articles of  incorporation  and
bylaws of SFSB require that  directors be divided into four  classes,  as nearly
equal in number as  possible.  Each class of  directors  serves for a  four-year
period,  with  approximately  one-fourth of the directors elected each year. The
officers of SFSB will be elected

                                       55

<PAGE>



annually by the board and serve at the board's  discretion.  Such  officers  are
also  officers of Stanton  Federal  Savings  Bank.  See  "Management  of Stanton
Federal Savings Bank."

                   MANAGEMENT OF STANTON FEDERAL SAVINGS BANK

Directors and Executive Officers

         Our board of  directors is composed of five members each of whom serves
for a term of three years, with approximately one-third of the directors elected
each year.  Our proposed  stock  articles of  incorporation  and bylaws for SFSB
require that  directors be divided into four classes,  as nearly equal in number
as possible.  Our  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.
<TABLE>
<CAPTION>
                                        Age at                                                                Current
                                     September 30,                                           Director          Term
Directors                                1997           Position                               Since          Expires(1)
- ---------                         -------------------   --------                           -------------   -------------

<S>                                       <C>           <C>                                    <C>                <C> 
Timothy R. Maier                          38            Chairman of the Board                  1986               1998
                                                        and Director
Barbara J. Mallen                         55            President and Director                 1972               2000
Joseph E. Gallagher                       45            Senior Vice President,                 1989               2000
                                                        Secretary, and Director
Jerome L. Kowalewski                      53            Treasurer and Director                 1993               1999
Mary Lois Loftus                          68            Director                               1995               1998

</TABLE>

- -------------------
(1)      The  terms  for  directors  of SFSB are the  same as  those of  Stanton
         Federal Savings Bank except that Ms. Mallen's term will expire in 2001.

         The  business  experience  for  the  past  five  years  of  each of the
directors and executive officers is as follows:

         Timothy R. Maier has been a member of the board since 1986 and Chairman
since  1996.  Mr.  Maier is in the  insurance  business  and owns two  insurance
agencies in the local  Pittsburgh  area. Mr. Maier is the Past President and the
President  Elect  of the  Rotary  Club  of  Lawrenceville  and a  member  of the
Lawrenceville   Business   Association   and   the   Lawrenceville   Development
Corporation.

         Barbara J.  Mallen has been  employed by us since 1960 and has been the
President  since  1988 and a member of the board  since  1972.  Ms.  Mallen is a
member  of the  Lawrenceville  Business  Association  and past  Director  of the
Western Pennsylvania League of Savings Associations.

         Joseph E.  Gallagher  has been  employed  by us since 1979 and has been
Senior Vice  President and Secretary  since 1996 and a member of the board since
1989.

         Jerome L.  Kowalewski  has been a member of the  board  since  1993 and
Treasurer since 1996. Mr.  Kowalewski is the majority  shareholder and President
of Al & Bob's Auto Parts Inc., in the local Pittsburgh area. Mr. Kowalewski is a
member of the Lawrenceville Business Association.

                                       56

<PAGE>




         Mary Lois Loftus has been a member of the board since 1995.  Ms. Loftus
is a retired  real estate  agent and the former  owner of Loftus  Florist in the
local Pittsburgh area.

Meetings and Committees of the Board of Directors

         The board of directors  conducts its business  through  meetings of the
board and through  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.

Director Compensation

         Each director is paid  quarterly and total  aggregate  fees paid to the
directors for the year ended  December 31, 1996 were $30,000.  Beginning July 1,
1997, directors' compensation was increased to a monthly fee of $650.

         Directors  Consultant  and  Retirement  Plan ("DRP").  Our DRP provides
retirement  benefits to our directors  based upon the number of years of service
to our board,  which must be at least 5 years.  If a director agrees to become a
consulting  director  to our board  upon  retirement,  he or she will  receive a
monthly payment of between $450 to $650 for 5 years or until death, whichever is
earlier.  Benefits under our DRP will begin upon a director's retirement. In the
event there is a change in control,  all directors  will be presumed to have not
less than 5 years of service and each  director  will receive a lump sum payment
equal to the present value of future benefits payable.

Executive Compensation

         Summary Compensation Table. The following table sets forth the cash and
non-cash  compensation  awarded to or earned by our chief  executive  officer at
December 31, 1996.  No employee  earned in excess of $100,000 for the year ended
December 31, 1996.

                                           Annual Compensation
                                   ----------------------------------------
                                                              Other Annual
                                                              Compensation
Name and Principal Position         Salary       Bonus(1)          (2)
- ---------------------------         ------       --------     -------------
                                  
Barbara J. Mallen, President       $78,420        $25,300         $6,000
                                  
                              
- --------------------
(1)  Included in this bonus amount is a special  bonus of $15,000,  for services
     in connection with the construction of our Shaler Township office.
(2)  Consists of $6,000 in director fees.

         Employment Agreement. We have entered into an employment agreement with
our President,  Barbara J. Mallen. Ms. Mallen's base salary under the employment
agreement is $96,000.  The employment  agreement has a term of three years.  The
agreement is terminable by us for "just cause" as defined in the  agreement.  If
we terminate  Ms.  Mallen  without just cause,  Ms. Mallen will be entitled to a
continuation  of her salary from the date of  termination  through the remaining
term of the agreement.  The employment  agreement  contains a provision  stating
that in the event of the termination of employment in connection with any change
in control of us, Ms.  Mallen will be paid a lump sum amount equal to 2.99 times
her five year average  annual  taxable cash  compensation.  If such payments had
been made under the agreement

                                       57

<PAGE>



as of  September  30,  1997,  such  payments  would have  equaled  approximately
$287,000.  The aggregate  payments that would have been made to Ms. Mallen would
be an expense to us,  thereby  reducing  our net income and our  capital by that
amount.  The agreement may be renewed  annually by our board of directors upon a
determination of satisfactory performance within the board's sole discretion. If
Ms. Mallen shall become  disabled  during the term of the  agreement,  she shall
continue to receive payment of 100% of the base salary for a period of 12 months
and 60% of such base  salary  for the  remaining  term of such  agreement.  Such
payments  shall be  reduced  by any other  benefit  payments  made  under  other
disability programs in effect for our employees.

         Supplemental   Executive   Retirement   Plan.  We  have  implemented  a
supplemental   executive  retirement  plan  ("SERP")  for  the  benefit  of  our
President,  Barbara J. Mallen. The SERP provides that Ms. Mallen may receive the
full income replacement percentage provided under our pension plan (67% of final
average  compensation  payable at age 62 rather  than at age 65),  provided  she
remains  employed  until she  becomes  58 years old,  in the year 2000.  In such
event,  she will be eligible to receive a supplemental  retirement  benefit that
will have the effect of reducing the early retirement discount payable under our
pension plan from a reduction of 7% for each year that benefits  commence  prior
to age 65 to a reduction of  approximately  3% per year for retirement  prior to
age 62, but after age 58. Upon a termination of employment following a change in
control,  Ms. Mallen will be presumed to have attained not less than the minimum
retirement  age under  the SERP.  Payments  under the SERP will be  accrued  for
financial  reporting purposes during the period of employment of Ms. Mallen. The
SERP shall be unfunded.  All benefits  payable  under the SERP will be paid from
our current  assets.  There are no tax  consequences  to either Ms. Mallen or us
related to the SERP prior to payment  of  benefits.  Upon  receipt of payment of
benefits,  Ms. Mallen will recognize  taxable  ordinary  income in the amount of
such  payments  received and we will be entitled to  recognize a  tax-deductible
compensation expense at that time.

         Employee Stock  Ownership  Plan. We have  established an employee stock
ownership plan, the ESOP, for the exclusive  benefit of participating  employees
of ours, to be implemented upon the completion of the conversion.  Participating
employees are  employees  who have  completed one year of service with us or our
subsidiary  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 IRS.  Although  no  assurances  can be given,  we expect  that the ESOP will
receive a favorable letter of determination from the IRS.

         The ESOP is to be funded by contributions  made by us in cash or common
stock.  Benefits may be paid either in shares of the common stock or in cash. In
accordance  with the Plan, the ESOP may borrow funds with which to acquire up to
8% of the  common  stock to be issued in the  conversion.  The ESOP  intends  to
borrow funds from SFSB. The loan is expected to be for a term of ten years at an
annual  interest  rate equal to the prime rate as  published  in The Wall Street
Journal. Presently it is anticipated that the ESOP will purchase up to 8% of the
common stock to be issued in the offering (i.e., $440,000, based on the midpoint
of the EVR).  The loan will be secured by the shares  purchased  and earnings of
ESOP assets. Shares purchased with such loan proceeds will be held in a suspense
account for allocation among  participants as the loan is repaid.  We anticipate
contributing  approximately  $44,000 annually (based on a $440,000  purchase) to
the ESOP to meet principal  obligations under the ESOP loan, as proposed.  It is
anticipated that all such  contributions  will be  tax-deductible.  We will also
make additional contributions,  as necessary to meet the interest obligations of
the ESOP loan.  This loan is expected  to be fully  repaid in  approximately  10
years.

         Shares  sold  above the  maximum of the EVR  (i.e.,  more than  632,500
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.

                                       58

<PAGE>




         Contributions to the ESOP and shares released from the suspense account
will be allocated  among  participants on the basis of total  compensation.  All
participants  must be  employed  at least  1,000  hours in a plan year,  or have
terminated  employment  following death,  disability or retirement,  in order to
receive an allocation.  Participant  accounts under the plan shall become vested
following 5 years of service. Employment prior to the adoption of the ESOP shall
be credited  for the  purposes  of vesting.  Vesting  will be  accelerated  upon
retirement,  death,  disability,  our change in control,  or  termination of the
ESOP. Forfeitures will be reallocated to participants on the same basis as other
contributions  in the plan year.  Benefits  may be payable in the form of a lump
sum  upon  retirement,   death,  disability  or  separation  from  service.  Our
contributions to the ESOP are  discretionary  and may cause a reduction in other
forms of  compensation.  Therefore,  benefits  payable  under the ESOP cannot be
estimated.

         The board of directors has appointed non-employee directors to the ESOP
Committee to administer the ESOP and to serve as the initial ESOP Trustees.  The
board of  directors  or the  ESOP  Committee  may  instruct  the  ESOP  Trustees
regarding  investments of funds  contributed to the ESOP. The ESOP Trustees must
vote all allocated  shares held in the ESOP in accordance with the  instructions
of the  participating  employees.  Unallocated  shares and allocated  shares for
which no timely  direction  is  received  will be voted by the ESOP  Trustees as
directed  by the  board of  directors  or the  ESOP  Committee,  subject  to the
Trustees' fiduciary duties.

         Pension Plan. We sponsor a  tax-qualified  defined benefit pension plan
(the "Pension  Plan").  All our full-time  employees are eligible to participate
after  one year of  service  and  attainment  of age 21. A  qualifying  employee
becomes  fully  vested  in the  Pension  Plan  upon  completion  of six years of
qualifying  service.  The Pension  Plan is intended to comply with the  Employee
Retirement Income Security Act of 1974, as amended ("ERISA").

         Our Pension Plan  provides for monthly  payments to each  participating
employee at normal retirement age (the later of age 65 or five years after entry
into the plan). Benefits payable at normal retirement are equal to 66.6% of your
average monthly compensation multiplied by your earned benefit percentage.  Such
earned benefit  percentage  equals your years of benefit  service divided by the
greater of your maximum  years of service until your normal  retirement  age, or
age 25. Such benefits payable at normal  retirement are reduced for participants
completing  less  than six  years  of  service  upon  retirement  at the  normal
retirement  age,  termination  of service prior to the normal  retirement age or
commencement of benefits prior to the normal retirement age.

         Benefits are paid for the life of the participant following retirement.
The Pension Plan also provides for payments in the event of death.  At September
30, 1997,  Ms.  Mallen had 36 years of credited  service under the Pension Plan.
Upon normal  retirement at age 65, Ms. Mallen would receive an annual benefit of
$69,000.

         Benefits  are  payable  in the form of  various  annuity  alternatives,
including a joint and survivor option. For the Pension Plan year ended September
30, 1997, the highest permissible annual benefit under the Internal Revenue Code
is  $125,000.  Benefits  under the  Pension  Plan are not  subject to offset for
Social Security benefits.

Proposed Future Stock Benefit Plans

         Stock  Option  Plan.  Our  board of  directors  intend to adopt a stock
option plan (the Option Plan) following the  conversion,  subject to approval by
SFSB's  stockholders,  at a  stockholders  meeting to be held no sooner than six
months after the conversion. The Option Plan would be in compliance with the OTS
regulations  in effect.  See "--  Restrictions  on Stock Benefit  Plans." If the
Option Plan is implemented

                                       59

<PAGE>



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.,  55,000  shares  based  upon the sale of 550,000
shares at the  midpoint of the EVR) would be reserved  for issuance by SFSB 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
SFSB.  Under the OTS  regulations,  the Option Plan,  would provide that options
awarded 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.

         SFSB 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,
treasury shares, or shares purchased in the open market by SFSB. The exercise of
options and payment for the shares  received  would  contribute to the equity of
SFSB.

         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. Our 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.  SFSB 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,  treasury  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 SFSB,
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 550,000  shares of common  stock in the  offering  at the
midpoint of the EVR,  the RSP Trust is expected to purchase up to 22,000  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.

                                       60

<PAGE>




         Restrictions on Stock Benefit Plans.  OTS  regulations  provide that in
the event stock option or  management  and/or  employee  stock benefit plans are
implemented within one year from the date of conversion,  such plans must comply
with the following  restrictions:  (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) the aggregate  amount of stock purchased by the ESOP in
the  conversion  may  not  exceed  10%  (8%  for  well-capitalized  institutions
utilizing a 4% restricted  stock plan),  (5) no individual  employee may receive
more than 25% of the  available  awards under the option plan or the  restricted
stock plans,  (6)  directors  who are not employees may not receive more than 5%
individually or 30% in the aggregate of the awards under any plan, (7) all plans
must be approved  by a majority  of the total  votes  eligible to be cast at any
duly  called  meeting of SFSB's  stockholders  held no  earlier  than six months
following the conversion, (8) for stock option plans, the exercise price must be
at least  equal to the market  price of the stock at the time of grant,  (9) for
restricted  stock plans, no stock issued in a conversion may be used to fund the
plan,  (10) 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),  (11) the proxy
material  must clearly  state that the OTS in no way endorses or approves of the
plans,  and (12) 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.

              RESTRICTIONS ON ACQUISITIONS OF SFSB HOLDING COMPANY

         While the board of  directors  is not aware of any effort that might be
made to obtain control of SFSB after conversion, the board of directors believes
that it is appropriate to include certain  provisions as part of SFSB's articles
of  incorporation  to protect the  interests of SFSB and its  stockholders  from
hostile takeovers ("anti-takeover"provisions) which the board of directors might
conclude  are  not in  the  best  interests  of us or  our  stockholders.  These
provisions may have the effect of discouraging a future  takeover  attempt which
is not approved by the board of directors but which individual  stockholders may
deem to be in their  best  interests  or in which  stockholders  may  receive  a
substantial  premium  for their  shares  over the current  market  prices.  As a
result,  stockholders  who might desire to participate in such a transaction may
not have an opportunity to do so. Such  provisions  will also render the removal
of the current board of directors or management of SFSB more difficult.

         The  following   discussion  is  a  general  summary  of  the  material
provisions  of  the  articles  of  incorporation,   bylaws,  and  certain  other
regulatory provisions of SFSB, which may be deemed to have such an anti-takeover
effect. The description of these provisions is necessarily general and reference
should be made in each case to the articles of incorporation  and bylaws of SFSB
which  are  filed as  exhibits  to the  registration  statement  of  which  this
prospectus is a part. See "Where You Can Find Additional  Information" as to how
to obtain a copy of these documents.

Provisions of SFSB Articles of Incorporation and Bylaws

         Limitations on Voting  Rights.  The articles of  incorporation  of SFSB
provide that for a period of five years from completion of the conversion, in no
event  shall  any  record  owner of any  outstanding  equity  security  which is
beneficially owned, directly or indirectly, by a person who beneficially owns in
excess of 10% of any class of  equity  security  outstanding  (the  "Limit")  be
entitled or permitted to any vote in respect of the shares held in excess of the
Limit. The number of votes which may be cast by any

                                       61

<PAGE>



record  owner who  beneficially  owned  shares in excess of the Limit shall be a
number  equal to the total  number of votes which a single  record  owner of all
common  stock owned by such person  would be entitled to cast,  multiplied  by a
fraction, the numerator of which is the number of shares of such class or series
which are both  beneficially  owned by such  person  and owned of record by such
record  owner  and the  denominator  of which is the  total  number of shares of
common stock  beneficially  owned by such person  owning shares in excess of the
Limit.  In  addition,  for a period of five  years  from the  completion  of our
conversion, no person may directly or indirectly offer to acquire or acquire the
beneficial  ownership  of more than 10% of any class of an  equity  security  of
SFSB.

         The impact of these  provisions on the  submission of a proxy on behalf
of a beneficial  holder of more than 10% of the common stock is (1) to disregard
for  voting  purposes  and  require  divestiture  of the amount of stock held in
excess  of 10% (if  within  five  years of the  conversion  more than 10% of the
common stock is beneficially owned by a person) and (2) limit the vote on common
stock held by the beneficial owner to 10% or possibly reduce the amount that may
be  voted  below  the 10%  level  (if  more  than  10% of the  common  stock  is
beneficially  owned by a person  more than  five  years  after the  conversion).
Unless the grantor of a revocable  proxy is an affiliate or an associate of such
a 10% holder or there is an arrangement,  agreement or understanding with such a
10% holder, these provisions would not restrict the ability of such a 10% holder
of revocable  proxies to exercise  revocable proxies for which the 10% holder is
neither a  beneficial  nor record  owner.  A person is a  beneficial  owner of a
security  if he has the power to vote or direct the voting of all or part of the
voting  rights of the  security,  or has the power to  dispose  of or direct the
disposition  of the  security.  The  articles of  incorporation  of SFSB further
provide that this provision  limiting voting rights may only be amended upon the
vote of a majority of the outstanding shares of voting stock.

         Election  of  Directors.  Certain  provisions  of  SFSB's  articles  of
incorporation and bylaws will impede changes in majority control of the board of
directors.  SFSB's articles of incorporation provide that the board of directors
of SFSB will be divided  into four  staggered  classes,  with  directors in each
class elected for four-year terms. Thus, it would take three annual elections to
replace a majority of SFSB's board.  SFSB's  articles of  incorporation  provide
that the size of the board of directors  may be  increased or decreased  only if
two-thirds of the directors  then in office concur in such action.  The articles
of  incorporation  also  provide  that any  vacancy  occurring  in the  board of
directors,  including  a  vacancy  created  by an  increase  in  the  number  of
directors, shall be filled for the remainder of the unexpired term by a majority
vote of the directors then in office. Finally, the articles of incorporation and
the bylaws impose certain notice and information requirements in connection with
the  nomination  by  stockholders  of  candidates  for  election to the board of
directors  or the  proposal by  stockholders  of business to be acted upon at an
annual meeting of stockholders.

         The  articles  of  incorporation  provide  that a director  may only be
removed for cause by the  affirmative  vote of at least a majority of the shares
of SFSB entitled to vote generally in an election of directors cast at a meeting
of stockholders called for that purpose.

         Restrictions on Call of Special Meetings. The articles of incorporation
of SFSB  provide  that a special  meeting  of  stockholders  may be called  only
pursuant to a resolution adopted by a majority of the board of directors.

         Absence of Cumulative Voting.  SFSB's articles of incorporation provide
that stockholders may not cumulate their votes in the election of directors.

         Authorized  Shares.  The  articles  of  incorporation   authorizes  the
issuance of 4,000,000  shares of common stock and 1,000,000  shares of preferred
stock. The shares of common stock and preferred

                                       62

<PAGE>



stock  were  authorized  in an  amount  greater  than  that to be  issued in the
conversion  to provide  SFSB's board of directors  with as much  flexibility  as
possible to effect, among other transactions,  financings,  acquisitions,  stock
dividends,  stock  splits and the  exercise  of 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
SFSB.  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  control,  and thereby
assist management to retain its position.

         Procedures  for  Certain   Business   Combinations.   The  articles  of
incorporation  require the  affirmative  vote of at least 80% of the outstanding
shares of SFSB  entitled to vote in the  election of directors in order for SFSB
to engage in or enter into certain "Business  Combinations," as defined therein,
with any  Principal  Shareholder  (as defined  below) or any  affiliates  of the
Principal  Shareholder,  unless the proposed  transaction  has been  approved in
advance by SFSB's board of  directors,  excluding  those who were not  directors
prior to the time the Principal  Shareholder  became the Principal  Shareholder.
The term  "Principal  Shareholder"  is  defined  to  include  any person and the
affiliates and associates of the person (other than SFSB or its  subsidiary) who
beneficially owns, directly or indirectly, 20% or more of the outstanding shares
of  voting  stock  of  SFSB.  Any  amendment  to  this  provision  requires  the
affirmative  vote  of at  least  80% of the  shares  of  SFSB  entitled  to vote
generally in an election of directors.

         Amendment to Articles of Incorporation and Bylaws. Amendments to SFSB's
articles of incorporation must be approved by SFSB's board of directors and also
by a  majority  of the  outstanding  shares of SFSB's  voting  stock,  provided,
however,  that  approval  by at least  80% of the  outstanding  voting  stock is
generally  required  for  certain  provisions  (i.e.,   provisions  relating  to
restrictions  on the  acquisition  and voting of greater  than 10% of the common
stock; number,  classification,  election and removal of directors; amendment of
bylaws;  call of  special  stockholder  meetings;  director  liability;  certain
business  combinations;  power of indemnification;  and amendments to provisions
relating to the foregoing in the articles of incorporation).

         The bylaws may be amended by a majority  vote of the board of directors
or the affirmative vote of the holders of at least 80% of the outstanding shares
of SFSB entitled to vote in the election of directors  cast at a meeting  called
for that purpose.

         Benefit  Plans.  In addition to the  provisions  of SFSB's  articles of
incorporation 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 Stanton Federal 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

                                       63

<PAGE>



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.

         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.

                          DESCRIPTION OF CAPITAL STOCK

         SFSB is authorized to issue 4,000,000 shares of the common stock, $0.10
par value per share,  and 1,000,000  shares of serial  preferred  stock,  no par
value per share.  SFSB currently expects to issue up to 727,375 shares of common
stock in the  conversion.  SFSB 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 SFSB. The balance of the purchase
price will be recorded for accounting  purposes as additional  paid-in  capital.
See "Capitalization."  The capital stock of SFSB 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 SFSB,  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 SFSB's directors.

         Liquidation.  In the  unlikely  event of the  complete  liquidation  or
dissolution of SFSB, the holders of the common stock will be entitled to receive
all assets of SFSB available for  distribution in cash or in kind, after payment
or  provision  for payment of (i) all debts and  liabilities  of SFSB;  (ii) any
accrued  dividend  claims;  and  (iii)  liquidation  preferences  of any  serial
preferred stock which may be issued in the future.

         Restrictions   on  Acquisition  of  the  Common  Stock.   See  "Certain
Restrictions  on  Acquisition  of SFSB" for a discussion of the  limitations  on
acquisition of shares of the common stock.


                                       64

<PAGE>



         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  SFSB  without   first   offering  such  shares  to  existing
stockholders  of SFSB.  The common stock is not subject to call for  redemption,
and the outstanding  shares of common stock when issued and upon receipt by SFSB
of the full purchase price therefor will be fully paid and non-assessable.

         Issuance of Additional Shares. Except in the subscription offering, or,
if any,  the  community  offering or public or  syndicated  public  offering and
possibly  pursuant  to the RSP or Stock  Option  Plan,  the SFSB 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 "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;  "The
Conversion  --  Restrictions  on Sales and  Purchases of Shares by Directors and
Officers"  relating to certain  restrictions  on the  transferability  of shares
purchased by directors and officers;  and  "Restrictions on Acquisitions of SFSB
Holding  Company" for information  regarding  restrictions  on acquiring  common
stock of SFSB.

Serial Preferred Stock

         None of the 1,000,000  authorized  shares of serial  preferred stock of
SFSB will be issued in the  conversion.  After the conversion is completed,  the
board of directors of SFSB 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
Malizia, Spidi, Sloane & Fisch, P.C., Washington, D.C. Certain legal matters for
Ryan, Beck & Co., Inc. may be passed upon by Tucker Arensburg, P.C.. The federal
and state income tax consequences of the conversion have been passed upon for us
by Malizia, Spidi, Sloane & Fisch, P.C., Washington, D.C.

                                     EXPERTS

           The financial  statements of Stanton  Federal  Savings Bank as of and
for the years ended  December 31, 1996 and 1995  appearing in this document have
been  audited by  LaFrance,  Walker,  Jackley & Saville,  independent  certified
public accountants, as set forth in their report which appears elsewhere in this
document,  and is included in reliance upon such report given upon the authority
of such firm as experts in accounting and auditing.

                                       65

<PAGE>




         FinPro  has  consented  to the  publication  herein of a summary of its
letters to Stanton  Federal  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 document.

                            REGISTRATION REQUIREMENTS

         The common stock of SFSB 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.  SFSB 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. SFSB may not
deregister  the common  stock  under the  Exchange  Act for a period of at least
three years following the conversion.

                    WHERE YOU CAN FIND ADDITIONAL INFORMATION

         SFSB and Stanton Federal Savings Bank are not currently  subject to the
informational requirements of the Exchange Act.

         SFSB 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  document.  As permitted by the rules and  regulations  of the SEC, this
document  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 document 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.

         Stanton  Federal  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 document  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,  Jersey City,  New Jersey 07302,  without
charge.

         A copy of the  Articles  of  Incorporation  and the  Bylaws of SFSB are
available without charge from Stanton Federal Savings Bank.


                                       66

<PAGE>



                          Stanton Federal Savings Bank

                          Index to Financial Statements


                                                                         Page
                                                                         ----

Independent Auditors' Report..............................................F-2

Balance Sheets............................................................F-3

Statement of Income......................................................  26

Statement of Changes in Retained Earnings.................................F-4

Statement of Cash Flows...................................................F-5

Notes to Financial Statements.............................................F-7

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

Separate financial  statements for SFSB have not been included since it will not
engage in material transactions until after the conversion. SFSB, which has been
inactive to date, has no significant assets, liabilities,  revenues, expenses or
contingent liabilities.




                                       F-1

<PAGE>



                      LaFrance, Walker, Jackley & Saville
                          CERTIFIED PUBLIC ACCOUNTANTS
                              1373 WASHINGTON PIKE
                           BRIDGEVILLE, PA 15017-2821

                                                                SERVICE IN
TELE: (412) 200-5000                                        PRINCIPAL CITIES OF
FAX: (412) 220-7050                                        THE UNITED STATES AND
                                                              OTHER COUNTRIES



                         REPORT OF INDEPENDENT AUDITORS
                         ------------------------------



Board of Directors
Stanton Federal Savings Bank

We have audited the  accompanying  balance sheet of Stanton Federal Savings Bank
as of December 31, 1996 and 1995, and the related statements of income, 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,  the financial  statements  referred to above present fairly, in
all material respects,  the balance sheet of Stanton Federal Savings Bank, as of
December 31, 1996 and 1995,  and the results of their  operations and their cash
flows for the years then ended in conformity with generally accepted  accounting
principles.

As  discussed in the notes to the  financial  statements,  effective  January 1,
1995,  the Bank changed its method of accounting for the impairment of loans and
the related allowance for loan losses.




/s/LaFrance, Walker, Jackley & Saville

Bridgeville, PA
March 6, 1997, except for the
    first paragraph of Note 16
    as to which date is September 30, 1997


                                      F-2
<PAGE>


                          STANTON FEDERAL SAVINGS BANK
                                  BALANCE SHEET
<TABLE>
<CAPTION>

                                                                   September 30,              December 31,
                                                                 ----------------  ----------------------------------
                                                                        1997              1996              1995
                                                                 ----------------  ----------------  ----------------
                                                                     (Unaudited)
<S>                                                              <C>               <C>               <C>             
ASSETS
Cash and due from banks                                          $      1,321,349  $        770,715  $        253,452
Interest-bearing overnight deposits with other banks                    4,627,998         3,607,995         3,352,197
                                                                 ----------------  ----------------  ----------------
     Cash and cash equivalents                                          5,949,347         4,378,710         3,605,649
                                                                 ----------------  ----------------  ----------------
Certificates of deposits with other banks                               2,936,349         2,844,900         2,173,638
Investment securities available for sale                                1,408,229         1,244,753           742,243
Investment securities held to maturity  (market
               value of $5,118,005, $4,268,173 and $4,008,600)          5,059,392         4,283,449         3,988,300
Mortgage-backed securities available for sale                              53,197            53,791            89,535
Mortgage-backed securities held to maturity (market
               value of $8,584,674,  $7,402,651 and
               $8,047,081)                                              8,472,389         7,457,415         7,991,446
Loans receivable (net of allowance for loan losses of
               $104,951, $40,951 and $40,013)                          11,657,657        10,864,801         9,579,231
Accrued interest receivable                                               259,615           225,714           213,430
Premises and equipment                                                  1,617,570         1,664,306           752,374
Federal Home Loan Bank stock                                              171,700           161,800           153,500
Other assets                                                              224,152           117,238            64,736
                                                                 ----------------  ----------------  ----------------
               TOTAL ASSETS                                      $     37,809,597  $     33,296,877  $     29,354,082
                                                                 ================  ================  ================

Commitments and contingencies

LIABILITIES
Deposits                                                         $     33,884,171  $     29,318,964  $     25,418,128
Advances by borrowers for taxes and insurance                              66,531           125,711           131,812
Accrued interest payable and other liabilities                            378,782           282,073           179,771
                                                                 ----------------  ----------------  ----------------
               TOTAL LIABILITIES                                       34,329,484        29,726,748        25,729,711
                                                                 ----------------  ----------------  ----------------
RETAINED EARNINGS
Retained earnings-substantially restricted                              3,118,707         3,301,992         3,348,263
Net unrealized gain on securities available for sale,
  net of taxes                                                            361,406           268,137           276,108
                                                                 ----------------  ----------------  ----------------
               TOTAL RETAINED EARNINGS                                  3,480,113         3,570,129         3,624,371
                                                                 ----------------  ----------------  ----------------
               TOTAL LIABILITIES AND
                 RETAINED EARNINGS                               $     37,809,597  $     33,296,877  $     29,354,082
                                                                 ================  ================  ================

</TABLE>

See accompanying notes to the financial statements.

                                      F-3
<PAGE>


                          STANTON FEDERAL SAVINGS BANK
                         STATEMENT OF RETAINED EARNINGS
<TABLE>
<CAPTION>

                                                                                     Net Unrealized
                                                                                      Gain (Loss)
                                                                                     on Securities
                                                                      Retained       Available for
                                                                      Earnings    Sale, Net of Taxes      Total
                                                                 ----------------  ----------------  ----------------
<S>                                                              <C>               <C>               <C>             
Balance, December 31, 1994                                       $      3,185,188  $        192,746  $      3,377,934

               Net income                                                 163,075                             163,075
               Net unrealized gain on securities                                             83,362            83,362
                                                                 ----------------  ----------------  ----------------

Balance, December 31, 1995                                              3,348,263           276,108         3,624,371

               Net loss                                                   (46,271)                            (46,271)
               Net unrealized loss on securities                                             (7,971)           (7,971)
                                                                 ----------------  ----------------  ----------------

Balance, December 31, 1996                                              3,301,992           268,137         3,570,129

               Net loss (unaudited)                                      (183,285)                           (183,285)
               Net unrealized gain on securities                                             93,269            93,269
                                                                 ----------------  ----------------  ----------------

Balance, September 30, 1997
   (unaudited)                                                   $      3,118,707  $        361,406  $      3,480,113
                                                                 ================  ================  ================

</TABLE>

See acompanying notes to the financial statements.

                                      F-4
<PAGE>


                          STANTON FEDERAL SAVINGS BANK
                            STATEMENT OF CASH FLOWS
<TABLE>
<CAPTION>
                                                 Nine Months Ended September 30,          Year Ended December 31,
                                               ---------------------------------   ----------------------------------
                                                      1997              1996              1996              1995
                                               ----------------  ----------------  ----------------  ----------------
                                                   (Unaudited)
<S>                                            <C>               <C>               <C>               <C>             

OPERATING ACTIVITIES
Net income (loss)                              $       (183,285) $         10,324  $        (46,271) $        163,075
Adjustments to reconcile net income to
   net cash provided by operating
   activities:
               Provision for loan losses                 39,000             9,000            36,500            21,000
               Depreciation and amortization             91,125            18,900            58,203            23,357
               Net securities gains                          -           (124,468)         (124,468)               -
               Deferred income taxes                    (50,233)           10,363               789            (3,544)
               Decrease (increase) in accrued interest
                  receivable                            (33,901)           52,891           (12,284)           38,598
               Other, net                                (2,316)          248,360            55,759           (62,651)  
                                               ----------------  ----------------  ----------------  ----------------
               Net cash provided by (used for)
                  operating activities                 (139,610)          225,370           (31,772)          179,835
                                               ----------------  ----------------  ----------------  ----------------
INVESTING ACTIVITIES
Decrease (increase) in certificates
               of deposits                              (86,772)          (11,069)         (668,453)        1,509,044
Investment securities available for sale:
               Purchases                                (24,401)         (522,269)         (525,018)               -
               Proceeds from sales                           -            130,333           130,333                -
               Maturities and repayments                  2,305             3,278             3,998             3,727
Investment securities held to maturity:
               Purchases                             (2,346,537)               -           (700,000)         (624,856)
               Maturities and repayments              1,571,749           269,819           405,240           790,472
Mortgage-backed securities available for sale:
               Maturities and repayments                    532            36,617            36,795            91,422   
Mortgage-backed securities held to
   maturity:
               Purchases                             (2,665,318)       (1,094,529)       (1,094,529)       (1,271,781)
               Maturities and repayments              1,638,807         1,322,676         1,622,237           978,042   
Net increase in loans
   receivable                                          (831,856)         (268,219)       (1,322,070)         (775,891)
Purchase of Federal Home Loan
  Bank stock                                             (9,900)           (8,300)           (8,300)           (5,200)
Purchase of premises and
   equipment, net                                       (44,389)         (941,268)         (970,135)         (522,182)
                                               ----------------  ----------------  ----------------  ----------------
               Net cash provided by (used for)
                  investing activities               (2,795,780)       (1,082,931)       (3,089,902)          172,797
                                               ----------------  ----------------  ----------------  ----------------
</TABLE>

See accompanying notes to the financial statements.

                                      F-5
<PAGE>


                          STANTON FEDERAL SAVINGS BANK
                      STATEMENT OF CASH FLOWS (Continued)
<TABLE>
<CAPTION>
                                                 Nine Months Ended September 30,        Year Ended December 31,
                                               ---------------------------------   ----------------------------------
                                                      1997              1996              1996              1995
                                               ----------------  ----------------  ----------------  ----------------
                                                   (Unaudited)

<S>                                            <C>               <C>               <C>               <C>             
FINANCING ACTIVITIES
Net increase in deposits                       $      4,565,207  $        782,625  $      3,900,836  $        995,066
Net decrease in advances by borrowers
   for taxes and insurance                              (59,180)          (63,290)           (6,101)          (22,291)
                                               ----------------  ----------------  ----------------  ----------------
               Net cash provided by
                  financing activities                4,506,027           719,335         3,894,735           972,775
                                               ----------------  ----------------  ----------------  ----------------
               Increase (decrease) in cash and cash
                  equivalents                         1,570,637          (138,226)          773,061         1,325,407

CASH AND CASH EQUIVALENTS
   AT BEGINNING OF PERIOD                             4,378,710         3,605,649         3,605,649         2,280,242
                                               ----------------  ----------------  ----------------  ----------------
CASH AND CASH EQUIVALENTS
   AT END OF PERIOD                            $      5,949,347  $      3,467,423  $      4,378,710  $      3,605,649
                                               ================  ================  ================  ================


SUPPLEMENTAL CASH FLOW DISCLOSURE
Cash paid during the year for:
               Interest on deposits and
                  borrowings                   $      1,057,984  $        829,382  $      1,135,755  $      1,066,980
               Income taxes                                   -            19,389            19,389            75,332
Non-cash items:
               Loans transferred to real estate
                  owned                                       -                 -                 -            22,010

</TABLE>


See accompanying notes to the financial statements.

                                      F-6
<PAGE>

                          STANTON FEDERAL SAVINGS BANK
                         NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1996 AND 1995
       (ALL DATA RELATED TO SEPTEMBER 30, 1997 AND THE NINE MONTHS ENDED
                   SEPTEMBER 30, 1997 AND 1996 ARE UNAUDITED)



1.             SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

               Stanton   Federal  Savings  Bank  (the  "Bank")  is  a  federally
               chartered    mutual   savings   bank   located   in   Pittsburgh,
               Pennsylvania.  The Bank's  principal  sources of revenue  emanate
               from its  investment,  mortgage-backed  securities,  and mortgage
               loan  portfolios.  The Bank is supervised by the Office of Thrift
               Supervision.

               Basis of Presentation
               ---------------------

               The accounting  policies  followed by the Bank and the methods of
               applying  these  principles   conform  with  generally   accepted
               accounting  principles  and  with  general  practice  within  the
               banking   industry.   In  preparing  the  financial   statements,
               management  is required to make  estimates and  assumptions  that
               affect the reported  amounts of assets and  liabilities as of the
               date of the  balance  sheet and  revenues  and  expenses  for the
               period.  Actual  results  could  differ  significantly from those
               estimates.

               The  balance  sheet as of  September  30,  1997  and the  related
               statement of income,  changes in retained earnings and cash flows
               for the nine  months  ended  September  30,  1997 and the related
               statement  of income  and cash  flows for the nine  months  ended
               September  30,  1996 are  unaudited  and have  been  prepared  in
               accordance  with the  requirements  for a presentation of interim
               financial   statements  and  are  in  accordance  with  generally
               accepted accounting principles.  In the opinion of management all
               adjustments  consisting of normal recurring  adjustments that are
               necessary  for a fair  presentation  of  the  periods  have  been
               reflected.

               A  summary  of  significant  accounting  and  reporting  policies
               applied  in  the  presentation  of  the  accompanying   financial
               statements follows:

               Investment Securities Including Mortgage-Backed Securities
               ----------------------------------------------------------

               Debt securities,  including mortgage-backed securities,  acquired
               with the intent and  ability  to hold to  maturity  are stated at
               cost and adjusted for  amortization  of premium and  accretion of
               discount,  which are computed  using a level yield method and are
               recognized as adjustments of interest income.  Certain other debt
               and equity  securities have been classified as available for sale
               to serve principally as a source of liquidity. Unrealized holding
               gains and losses for available for sale  securities  are reported
               as a separate component of retained  earnings,  net of tax, until
               realized. Realized securities gains and losses are computed using
               the specific  identification  method.  Interest and  dividends on
               investment securities are recognized as income when earned.

               Common   stock  of  the  Federal  Home  Loan  Bank  (the  "FHLB")
               represents  ownership in an institution  which is wholly-owned by
               other financial  institutions.  This equity security is accounted
               for at cost and reported separately on the accompanying statement
               of financial condition.

               Loans Receivable
               ----------------

               Loans receivable are stated at their unpaid principal amounts net
               of any unearned  income.  Interest on loans is credited to income
               as earned. Interest accrued on loans more than 90 days delinquent
               is generally offset by a reserve for uncollected  interest and is
               not recognized as income.

                                      F-7
<PAGE>
1.             SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

               Loans Receivable (Continued)

               The  accrual  of  interest  is  generally  discontinued  when the
               contractual  payment of principal and interest has become 90 days
               past  due  or  management   has  serious   doubts  about  further
               collectibility  of principal or interest  even though the loan is
               currently  performing.  A loan may remain on accrual status if it
               is in the process of collection and is either  guaranteed or well
               secured.  When a loan  is  placed  on  nonaccrual  status  unpaid
               interest is credited to income.  Interest  received on nonaccrual
               loans is either  applied to  principal  or  reported  as interest
               income,   according   to   management's   judgment   as  to   the
               collectibility of principal.
              
               Loan Origination Fees
               ---------------------

               Loan  origination  and  commitment  fees and certain  direct loan
               origination costs are being deferred and the net amount amortized
               as an  adjustment  of the  related  loan's  yield.  The  Bank  is
               amortizing these amounts over the contractual life of the related
               loans using the interest method.

               Allowance for Loan Losses
               -------------------------

               Effective   January  1,  1995,  the  Bank  adopted  Statement  of
               Financial  Accounting Standards No. 114, "Accounting by Creditors
               for Impairment of a Loan," as amended by Statement No. 118. Under
               this Standard, the Bank estimates credit losses on impaired loans
               based on the present  value of expected  cash flows or fair value
               of the underlying collateral if the loan repayment is expected to
               come  from the sale or  operation  of such  collateral.  Prior to
               1995,  the credit  losses  related to these loans were  estimated
               based  on  undiscounted  cash  flows  or the  fair  value  of the
               underlying  collateral.  Statement  118 amends  Statement  114 to
               permit  a  creditor  to  use  existing  methods  for  recognizing
               interest   income  on  impaired  loans   eliminating  the  income
               recognition  provisions  of Statement  114. The adoption of these
               statements did not have a material effect on the Bank's financial
               position or results of operation.

               Impaired loans are  commercial  and commercial  real estate loans
               for  which  it is  probable  that  the  Bank  will not be able to
               collect all amounts due according to the contractual terms of the
               loan agreement.  The Bank  individually  evaluates such loans for
               impairment   and  does  not   aggregate   loans  by  major   risk
               classifications.  The  definition of "impaired  loans" is not the
               same as the  definition of "nonaccrual  loans,"  although the two
               categories  overlap.  The  Bank  may  choose  to  place a loan on
               nonaccrual  status  due  to  payment   delinquency  or  uncertain
               collectibility, while not classifying the loan as impaired if the
               loan is not a commercial or commercial real estate loan.  Factors
               considered  by  management  in  determining   impairment  include
               payment status and collateral value. The amount of impairment for
               these types of impaired  loans is  determined  by the  difference
               between the present  value of the expected  cash flows related to
               the loan,  using the  original  interest  rate,  and its recorded
               value, or, as a practical expedient in the case of collateralized
               loans,  the  difference  between the fair value of the collateral
               and  the  recorded  amount  of the  loans.  When  foreclosure  is
               probable,  impairment is measured  based on the fair value of the
               collateral.

               Mortgage loans on one-to-four  family properties and all consumer
               loans are large groups of smaller balance  homogeneous  loans and
               are measured for impairment  collectively.  Loans that experience
               insignificant  payment  delays,  which are  defined as 90 days or
               less,  generally  are  not  classified  as  impaired.  Management
               determines the  significance  of payment delays on a case-by-case
               basis,   taking  into  consideration  all  of  the  circumstances
               surrounding  the loan and the  borrower,  including the length of
               the delay, the borrower's prior payment record, and the amount of
               shortfall in relation to the principal and interest owed.

                                      F-8
<PAGE>

1.             SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

               Allowance for Loan Losses (Continued)
   
               The  allowance  for  loan  losses  represents  the  amount  which
               management  estimates  is adequate to provide for  losses  in its
               loan  portfolio.  The  allowance  method is used in providing for
               loan  losses.  Accordingly,  all loan  losses are  charged to the
               allowance  and all  recoveries  are credited to it. The allowance
               for loan  losses  is  established  through a  provision  for loan
               losses  charged to  operations.  The provision for loan losses is
               based on management's  periodic  evaluation of individual  loans,
               economic  factors,  past loan  loss  experience,  changes  in the
               composition  and  volume of the  portfolio,  and  other  relevant
               factors.  The estimates used in  determining  the adequacy of the
               allowance  for loan losses,  including  the amounts and timing of
               future cash flows expected on impaired  loans,  are  particularly
               susceptible to changes in the near term.

               Premises and Equipment
               ----------------------

               Premises  and  equipment  are  stated  at cost  less  accumulated
               depreciation.  Depreciation is calculated using straight-line and
               accelerated  methods over the useful lives of the related assets.
               Expenditures   for   maintenance   and  repairs  are  charged  to
               operations as incurred. Costs of major additions and improvements
               are capitalized.

               Real Estate Owned
               -----------------

               Real estate owned, acquired in settlement of foreclosed loans, is
               carried at the lower of cost or fair value minus  estimated  cost
               to sell.  Valuation  allowances for estimated losses are provided
               when the  carrying  value  exceeds the fair value.  Direct  costs
               incurred on such  properties  are recorded as expenses of current
               operations.

               Federal Income Taxes
               --------------------

               Deferred  tax assets or  liabilities  are  computed  based on the
               difference  between the financial  statement and income tax basis
               of assets and liabilities  using the enacted  marginal tax rates.
               Deferred income tax expenses or benefits are based on the changes
               in the deferred tax asset or liability from period to period.

               Cash and Cash Equivalents
               -------------------------

               The Bank has defined cash and cash  equivalents as those cash and
               due from banks and overnight deposits with the FHLB.

               Reclassification of Comparative Amounts
               ---------------------------------------

               Certain  comparative account balances for prior periods have been
               reclassified  to conform to the current  period  classifications.
               Such reclassifications did not effect net income.

               Recent Accounting Pronouncements
               --------------------------------

               In June 1996,  the  Financial  Accounting  Standards  Board ("the
               FASB")  issued  Statement of Financial  Accounting  Standards No.
               125,  "Accounting for Transfers and Servicing of Financial Assets
               and Extinguishment of Liabilities," which provides accounting and
               reporting  standards  for  transfers  and  servicing of financial
               assets and extinguishment of liabilities.  This statement applies
               prospectively  in fiscal years beginning after December 31, 1996,
               and  establishes  new  standards  that focus on control  whereas,
               after a transfer of financial  assets,  an entity  recognizes the
               financial and servicing assets it controls and the liabilities it
               has incurred, derecognizes financial assets when control has been
               surrendered, and derecognizes liabilities when extinguished.  The
               adoption of Statement  125 did not have a material  impact on the
               Bank's results of operations or financial  position at or for the
               nine months ended September 30, 1997.

                                      F-9
<PAGE>

1.             SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

               Recent Accounting Pronouncements (Continued)
               --------------------------------------------

               In  December  1996,  the  FASB  issued   Statement  of  Financial
               Accounting  Standards No. 127, "Deferral of the Effective Date of
               Certain  Provisions  of FASB  Statement  No. 125."  Statement 127
               defers for one year the  effective  date of portions of Statement
               125  that  address  secured  borrowings  and  collateral  for all
               transactions. Additionally, Statement 127 defers for one year the
               effective date of transfers of financial  assets that are part of
               repurchase    agreements,    securities   lending   and   similar
               transactions.  The Bank does not expect adoption of Statement 127
               to have a material  impact on the Bank's results of operations or
               financial position.

               In July 1997 the  Financial  Accounting  Standards  Board  issued
               Statement of Financial  Accounting  Standards No. 130, "Reporting
               Comprehensive  Income." Statement No. 130 is effective for fiscal
               years   beginning   after  December  15,  1997.   This  statement
               establishes   standards  for  reporting   and   presentation   of
               comprehensive  income  and its  components  (revenues,  expenses,
               gains and  losses)  in a full set of  general  purpose  financial
               statements.  It requires  that all items that are  required to be
               recognized   under   accounting   standards  as   components   of
               comprehensive income be reported in a financial statement that is
               presented with the same prominence as other financial statements.
               Statement No. 130 requires that  companies (i) classify  items of
               other  comprehensive  income  by  their  nature  in  a  financial
               statement  and (ii)  display  the  accumulated  balance  of other
               comprehensive   income  separately  from  retained  earnings  and
               additional paid-in capital in the equity section of the statement
               of financial condition.  Reclassification of financial statements
               for  earlier  periods  provided  for  comprehensive  purposes  is
               required.


2.             INVESTMENT SECURITIES

<TABLE>
<CAPTION>

                                                                             September 30, 1997
                                                   ----------------------------------------------------------------------

                                                                            Gross             Gross           Estimated    
                                                        Amortized        Unrealized        Unrealized          Market
                                                          Cost              Gains            Losses             Value
                                                   ----------------  ----------------  ----------------  ----------------
<S>                                                <C>               <C>               <C>               <C>             
               Available for Sale                  
               Mutual funds                        $        843,428  $            744  $        (60,291) $        783,881
               FHLMC common stock                            17,353           606,995               -             624,348
                                                   ----------------  ----------------  ----------------  ----------------
                                                   
                                        Total      $        860,781  $        607,739  $        (60,291) $      1,408,229
                                                   ================  ================  ================  ================
                                                   
                                                   
               Held to Maturity                    
               Securities of U.S. Government       
                              agencies             $      3,255,999  $          9,451  $        (17,021) $      3,248,429
               Obligations of state and political     
                              subdivisions                1,803,393            66,377              (194)        1,869,576
                                                   ----------------  ----------------  ----------------  ----------------
                                        Total      $      5,059,392  $         75,828  $        (17,215) $      5,118,005
                                                   ================  ================  ================  ================

</TABLE>                                           
                                               
                                      F-10
<PAGE>



2.             INVESTMENT SECURITIES (Continued)

<TABLE>
<CAPTION>
                                                                              December 31, 1996                                
                                                   ----------------------------------------------------------------------
                                                   
                                                                            Gross             Gross           Estimated
                                                        Amortized        Unrealized        Unrealized          Market
                                                          Cost              Gains            Losses             Value
                                                   ----------------  ----------------  ----------------  ----------------
               Available for Sale                  
<S>                                                <C>               <C>               <C>               <C>             
               Mutual funds                        $        821,332  $             -   $        (65,319) $        756,013
               FHLMC common stock                            17,353           471,387               -             488,740
                                                   ----------------  ----------------  ----------------  ----------------
                                                   
                                        Total      $        838,685  $        471,387  $        (65,319) $      1,244,753
                                                   ================  ================  ================  ================
                                                   
                                                   
               Held to Maturity                    
               Securities of U.S. Government       
                              agencies             $      2,678,012  $             -   $        (34,444) $      2,643,568
               Obligations of state and political    
                              subdivisions                1,605,437            47,474           (28,306)        1,624,605
                                                   ----------------  ----------------  ----------------  ----------------
                                        Total      $      4,283,449  $         47,474  $        (62,750) $      4,268,173
                                                   ================  ================  ================  ================
</TABLE>                                           
                                                   
<TABLE>                                            
<CAPTION>                                          
                                                                           December 31, 1995
                                                   ----------------------------------------------------------------------
                                                                            Gross             Gross           Estimated
                                                        Amortized        Unrealized        Unrealized          Market
                                                          Cost              Gains            Losses             Value
                                                   ----------------  ----------------  ----------------  ----------------
<S>                                                <C>               <C>               <C>               <C>             
               Available for Sale                  
               Mutual funds                        $        300,314  $             -   $        (53,059) $        247,255
               FHLMC common stock                            23,218           471,770               -             494,988
                                                   ----------------  ----------------  ----------------  ----------------
                                        Total      $        323,532  $        471,770  $        (53,059) $        742,243
                                                   ================  ================  ================  ================
                                                   
                                                   
               Held to Maturity                    
               Securities of U.S. Government       
                              agencies             $      2,384,165  $          5,473  $        (38,099) $      2,351,539
               Obligations of state and political      
                              subdivisions                1,604,135            60,341            (7,415)        1,657,061
                                                   ----------------  ----------------  ----------------  ----------------
                                        Total      $      3,988,300  $         65,814  $        (45,514) $      4,008,600
                                                   ================  ================  ================  ================
</TABLE>                                           
                                                   
                                      F-11
<PAGE>                                         

2.             INVESTMENT SECURITIES (Continued)

               The amortized  cost and estimated  market value of investments in
               debt securities by contractual maturity are shown below.
<TABLE>
<CAPTION>
                                                                    September 30, 1997                  December 31, 1996
                                                                     Held to Maturity                    Held to Maturity
                                                                      Estimated                           Estimated
                                                           ----------------------------------------------------------------------
                                                                Amortized          Market           Amortized          Market
                                                                  Cost              Value             Cost              Value
                                                           ----------------  ----------------  ----------------  ----------------
<S>                                                        <C>               <C>               <C>               <C>             
                              Due within one year          $        550,000  $        548,736  $        100,000  $        100,000
                              Due after one year through
                                   five years                     2,117,804         2,121,172         2,916,318         2,868,433
                              Due after five years through
                                   ten years                        761,619           802,101           889,123           923,613
                              Due after ten years                 1,629,969         1,645,996           378,008           376,127
                                                           ----------------  ----------------  ----------------  ----------------
                                                          
                                        Total              $      5,059,392  $      5,118,005  $      4,283,449  $      4,268,173
                                                           ================  ================  ================  ================
</TABLE>
                                                           
               Proceeds from sales of investment  securities  available for sale
               and gross  gains  and  losses  realized  on those  sales  were as
               follows:
<TABLE>
<CAPTION>
                                                 Nine Months Ended     September 30,      Year Ended December 31,
                                                      1997                  1996             1996              1995
                                                   --------------    ----------------  ----------------  -------------- 

<S>                                                <C>               <C>               <C>               <C>            
                              Proceeds from sales  $             -   $        130,333  $        130,333  $             -
                              Gross gains                        -            124,468           124,468                -
                              Gross losses                       -                 -                 -                 -
</TABLE>
                                               
3.             MORTGAGE-BACKED SECURITIES         

<TABLE>
<CAPTION>
                                                                                 September 30, 1997
                                                           ----------------------------------------------------------------------
                                                                                    Gross            Gross           Estimated
                                                                Amortized        Unrealized        Unrealized          Market
                                                                   Cost             Gains            Losses             Value
                                                           ----------------  ----------------  ---------------   ----------------
<S>                                                        <C>               <C>               <C>               <C>             
               Available for Sale                   
                              FNMA                         $         53,059  $            138  $             -   $         53,197
                                                           ----------------  ----------------  ---------------   ----------------
                                                           
                                             Total         $         53,059  $            138  $             -   $         53,197
                                                           ================  ================  ===============   ================

               Held to Maturity                            
                              Government National
                                  Mortgage Association    $      4,044,025  $         93,861  $        (25,181) $      4,112,705
                              Federal Home Loan            
                                 Mortgage Corporation            3,467,099            40,888           (12,583)        3,495,404
                              Federal National Mortgage             
                                 Association                       961,265            15,300                 -           976,565
                                                           ----------------  ----------------  ---------------   --------------- 
                                                        
                                             Total        $      8,472,389  $        150,049  $        (37,764) $      8,584,674
                                                          ================  ================  ================  ================
</TABLE>

                                      F-12
<PAGE>
3.             MORTGAGE-BACKED SECURITIES (Continued)

<TABLE>
<CAPTION>
                                                                                        December 31, 1996
                                                           ----------------------------------------------------------------------
                                                                                   Gross             Gross           Estimated
                                                                Amortized        Unrealized        Unrealized          Market
                                                                  Cost              Gains            Losses             Value
                                                           ----------------  ----------------  ----------------  ----------------
               Available for Sale
<S>                                                        <C>               <C>               <C>               <C>             
                              FNMA                         $         53,589  $            202  $              -  $         53,791
                                                           ----------------  ----------------  ----------------  ----------------
                                                         
                                             Total         $         53,589  $            202  $              0  $         53,791
                                                           ================  ================  ================  ================

               Held to Maturity                            
                              Government National             
                                  Mortgage Association     $      4,130,286  $         34,324  $        (84,994) $      4,079,616
                              Federal Home Loan            
                                 Mortgage Corporation             2,725,306            25,342           (29,136)        2,721,512
                              Federal National Mortgage             
                                 Association                        601,823             1,601            (1,901)          601,523
                                                           ----------------  ----------------  ----------------  ----------------
                                                          
                                             Total         $      7,457,415  $         61,267  $       (116,031) $      7,402,651
                                                           ================  ================  ================  ================
</TABLE>

<TABLE>
<CAPTION>
                                                                                  December 31, 1995
                                                         ----------------------------------------------------------------------  
                                                                                   Gross             Gross           Estimated
                                                              Amortized        Unrealized        Unrealized          Market
                                                                Cost              Gains            Losses             Value
                                                         ----------------  ----------------  --------------    ----------------
<S>                                                      <C>               <C>               <C>               <C>             
               Available for Sale                        
                              FNMA                       $         54,269  $            117  $             -   $         54,386
                              Collateralized mortgage
                                   obligations                     35,632                -               (483)           35,149
                                                         ----------------  ----------------  ----------------  ----------------
                                                          
                                             Total       $         89,901  $            117  $           (483) $         89,535
                                                         ================  ================  ================  ================
                                                 
               Held to Maturity                  
                              Government National
                                  Mortgage Ass           $      4,388,626  $         88,739  $        (32,392) $      4,444,973
                              Federal Home Loan    
                                 Mortgage Corporation           3,450,333            33,704           (39,189)        3,444,848
                              Federal National Mortgage
                                 Association                      152,487             5,873            (1,100)          157,260
                                                         ----------------  ----------------  ----------------  ----------------
                                                
                                             Total       $      7,991,446  $        128,316  $        (72,681) $      8,047,081
                                                         ================  ================  ================  ================
                                                 
</TABLE>
                                                  
               The amortized cost and estimated market value of  mortgage-backed
               securities   by    contractual  maturity   are   shown   below.
               Mortgage-backed  securities  provide  for  periodic  payments  of
               principal and  interest.  Due to expected  repayment  terms being
               significantly  less  than  the  underlying   mortgage  loan  pool
               contractual  maturities,  the estimated lives of these securities
               could be significantly shorter.

                                      F-13

<PAGE>

3.             MORTGAGE-BACKED SECURITIES (Continued)

<TABLE>
<CAPTION>
                                                                               September 30, 1997
                                                             Available for Sale                  Held to Maturity
                                                     -----------------------------------------------------------------------
                                                                        Estimated                           Estimated
                                                       Amortized          Market           Amortized          Market
                                                          Cost              Value             Cost              Value
                                                      --------------    --------------    ----------------  ----------------

<S>                                                   <C>               <C>               <C>               <C>             
                      Due within one year             $            -    $            -    $        453,805  $        448,763
                      Due after one year through
                           five years                              -                 -           2,496,354         2,496,465
                      Due after five years through 
                           ten years                               -                 -              65,737            67,927
                      Due after ten years                     53,059            53,197           5,456,493         5,571,519
                                                      --------------    --------------    ----------------  ----------------
                                     Total            $       53,059    $       53,197    $      8,472,389  $      8,584,674
                                                      ==============    ==============    ================  ================
</TABLE>

<TABLE>
<CAPTION>
                                                            December 31, 1996
                                                            Available for Sale                  Held to Maturity
                                                      ---------------------------------------------------------------------
                                                                          Estimated                           Estimated
                                                         Amortized          Market           Amortized          Market
                                                           Cost              Value             Cost              Value
                                                      ---------------  ----------------  ----------------  ----------------
<S>                                                   <C>               <C>               <C>              <C>             

                      Due within one year             $             -   $             -   $       348,387  $        340,842
                      Due after one year through
                           five years                               -                 -         1,839,235         1,829,778
                      Due after five years through
                           ten years                                -                 -            74,560            80,035
                      Due after ten years                      53,589            53,791         5,195,233         5,151,997
                                                      ---------------  ----------------  ----------------  ----------------
                                     Total            $        53,589  $         53,791  $      7,457,415  $      7,402,652
                                                      ===============  ================  ================  ================

</TABLE>

                                      F-14
<PAGE>

4.             LOANS RECEIVABLE

               Loans receivable consist of the following:
<TABLE>
<CAPTION>
                                                                   September 30,              December 31,
                                                                        1997              1996              1995
                                                                 ----------------  ----------------  ----------------
<S>                                                              <C>               <C>               <C>             
               Mortgage loans:
                              One to four family                 $      7,554,279  $      7,539,096  $      6,622,814
                              Home equity                               2,928,898         2,016,854         1,460,215
                              Multi - family                               33,055            68,569            81,258
                              Commercial                                  788,941           921,368         1,087,530
                                                                 ----------------  ----------------  ----------------
                                                                       11,305,173        10,545,887         9,251,817
                                                                 ----------------  ----------------  ----------------
               Consumer loans:
                              Share loans                                 347,432           328,573           363,769
                              Other                                       115,736            70,215            35,005
                                                                 ----------------  ----------------  ----------------
                                                                          463,168           398,788           398,774
                                                                 ----------------  ----------------  ----------------
               Less:
                              Deferred loan origination costs, net          5,733            13,923            31,347
                              Allowance for loan losses                   104,951            65,951            40,013
                                                                 ----------------  ----------------  ----------------
                                                                          110,684            79,874            71,360
                                                                 ----------------  ----------------  ----------------
                                             Total               $     11,657,657  $     10,864,801  $      9,579,231
                                                                 ================  ================  ================
</TABLE>


               The Bank's primary  business  activity is with customers  located
               within its local  trade  area.  The  repayment  of these loans is
               dependent  upon the local  economic  conditions  in its immediate
               trade area.

               Activity in the allowance for loan losses is as follows:
<TABLE>
<CAPTION>
                                                 Nine Months Ended September 30,        Year Ended December 31,
                                                      1997              1996              1996              1995
                                               ----------------  ----------------  ----------------  ----------------
<S>                                            <C>               <C>               <C>               <C>             
               Balance, at beginning of
                   period                      $         65,951  $         40,013  $         40,013  $         33,994

               Loans charged off                              -           (10,562)          (10,562)          (14,981)
               Recoveries                                     -                 -                 -                 -
                                               ----------------  ----------------  ----------------  ----------------

               Net loans charged off                          -           (10,562)          (10,562)          (14,981)
               Provision for loan losses                 39,000             9,000            36,500            21,000
                                               ----------------  ----------------  ----------------  ----------------

               Balance, at end of period       $        104,951  $         38,451  $         65,951  $         40,013
                                               ================  ================  ================  ================
</TABLE>


               The Bank had nonaccrual loans of $61,859,  $85,100 and $79,945 at
               September  30, 1997,  December  31, 1996 and 1995,  respectively,
               which in  management's  opinion  did not meet the  definition  of
               impaired in accordance  with  Statement 114.  Interest  income on
               loans  would have been  increased  by $9,177,  $7,365 and $3,268,
               respectively,  if these loans had  performed in  accordance  with
               their original terms.

                                      F-15
<PAGE>

4.             LOANS RECEIVABLE (Continued)

               In the normal course of business, loans are extended to directors
               and  executive  officers and their  associates.  In  management's
               opinion,  all of these loans are on substantially  the same terms
               and  conditions as loans to other  individuals  and businesses of
               comparable creditworthiness. A summary of loan activity for those
               directors,  executive  officers,  and their  associates with loan
               balances in excess of $60,000 for the nine months ended September
               30, 1997 and the year ended December 31, 1996, is as follows:

<TABLE>
<CAPTION>
                                                                                     For the Nine      For the Year
                                                                                     Months Ended           Ended
                                                                                      September 30,     December 31,
                                                                                          1997              1996
                                                                                   ----------------  ----------------
<S>                                                                                <C>               <C>             
                              Balance beginning of period                          $        380,986  $        378,232

                              Additions                                                          -             17,000

                              Repayments                                                    (12,534)          (14,246)
                                                                                   ----------------  ----------------
                              Balance end of period                                $        368,452  $        380,986
                                                                                   ================  ================
</TABLE>


5.             ACCRUED INTEREST RECEIVABLE

               Accrued interest receivable consists of the following:
<TABLE>
<CAPTION>
                                                                    September 30,              December 31,
                                                                        1997              1996              1995
                                                                 ----------------  ----------------  ----------------
<S>                                                              <C>               <C>               <C>             
                              Investment securities              $         79,164  $         59,577  $         68,266
                              Mortgage-backed securities                   55,216            56,489            51,669
                              Interest-bearing deposits                    43,964            44,008            36,126
                              Loans receivable                             81,271            65,640            57,369
                                                                 ----------------  ----------------  ----------------
                                           Total                 $        259,615  $        225,714  $        213,430
                                                                 ================  ================  ================
</TABLE>

6.             PREMISES AND EQUIPMENT

               Premises and equipment consist of the following:
<TABLE>
<CAPTION>
                                                                    September 30,             December 31,
                                                                        1997              1996              1995
                                                                 ----------------  ----------------  ----------------
<S>                                                              <C>               <C>               <C>             
                              Land and improvements              $        422,181  $        422,181  $         93,082
                              Buildings and improvements                1,075,989         1,074,317           696,998
                              Furniture and equipment                     643,273           600,556           336,839
                                                                 ----------------  ----------------  ----------------
                                                                        2,141,443         2,097,054         1,126,919
                              Less accumulated depreciation               523,873           432,748           374,545
                                                                 ----------------  ----------------  ----------------
                                             Total               $      1,617,570  $      1,664,306  $        752,374
                                                                 ================  ================  ================

</TABLE>

               Depreciation expense for the nine months ended September 30, 1997
               and 1996,  and the years  ended  December  31,  1996 and 1995 was
               $91,125, $18,900, $58,203, and $23,357, respectively.

                                      F-16
<PAGE>

7.             FEDERAL HOME LOAN BANK STOCK

               The Bank is a member of the Federal Home Loan Bank  System.  As a
               member,  the Bank maintains an investment in the capital stock of
               the Federal Home Loan Bank of  Pittsburgh,  at cost, in an amount
               not less than the greater of 1% of its outstanding  home loans or
               5% of its outstanding notes payable to the Federal Home Loan Bank
               of Pittsburgh as calculated at December 31 of each year.

8.             DEPOSITS

               Comparative details of deposits are as follows:
<TABLE>
<CAPTION>
                                                       September 30,                                 December 31,
                                                             1997                            1996                    1995
                                               ----------------------------   ----------------------------------------------------
                                                     Amount           %                 Amount       %         Amount         %
                                               ----------------    --------   ---------------     -------     -------     --------
<S>                                           <C>                 <C>        <C>                 <C>     <C>             <C>  
               Non-interest-bearing            $      1,307,867      3.9 %    $       678,870       2.3 %     107,118        0.4 %
                                               ----------------     -----      ---------------     ------  -----------      -----  
               Interest-bearing                                                                            
                              Savings                 9,283,887     27.4            8,829,611      30.1     8,329,693       32.8
                              NOW checking            1,602,832      4.7            1,075,071       3.7       961,907        3.8
                              Money market            1,290,294      3.8            1,400,519       4.8     1,471,189        5.8
                                               ----------------    -----      ---------------     -----   -----------      -----  
                                                     12,177,013     35.9           11,305,201      38.6    10,762,789       42.4
                                               ----------------    -----      ---------------     -----   -----------      -----  
               Time certificates of deposit                                                                
                              2.00 - 3.99%               32,581      0.1              180,745       0.6       130,259        0.5
                              4.00 - 5.99%           16,353,187     48.2           13,036,968      44.4    10,187,877       40.1
                              6.00 - 7.99%            3,985,835     11.8            4,091,085      14.0     4,205,982       16.5
                              8.00 - 9.99%               27,688      0.1               26,095       0.1        24,103        0.1
                                               ----------------    -----      ---------------     -----   -----------      -----  
                                                     20,399,291     60.2           17,334,893      59.1    14,548,221       57.2
                                               ----------------    -----      ---------------     -----   -----------      -----  
                                        Total  $     33,884,171    100.0 %    $    29,318,964     100.0 % $25,418,128      100.0 %
                                               ================    =====      ===============     =====   ===========      =====  
                                                                                                     
</TABLE>


               The aggregate  amount of  certificates  of deposit with a minimum
               denomination of $100,000 was $1,528,559 and $702,554 at September
               30,  1997 and  December  31,  1996,  respectively.  There were no
               certificates  of deposit with a minimum  denomination of $100,000
               at December  31,  1995.   Deposits  in excess of $100,000 are not
               insured by the Savings Association Insurance Fund (SAIF).

               The scheduled  maturities of time  certificates of deposit are as
follows:
<TABLE>
<CAPTION>
                                                                              September 30,                  December 31,
                                                                                  1997                            1996
                                                                           ----------------                   -----------

<S>                                                                        <C>                                <C>        
                      Within one year                                      $     16,186,875                   $14,026,134
                      Beyond one year but within three years                      1,686,812                     2,574,725
                      Beyond three years but within five years                    1,196,832                       681,888
                      Beyond five years                                           1,328,772                        52,146
                                                                           ----------------                   -----------
                                Total                                      $     20,399,291                   $17,334,893
                                                                           ================                   ===========
</TABLE>

                                      F-17
<PAGE>


8.             DEPOSITS (Continued)                                      

               Interest expense by deposit category is as follows: 
<TABLE>
<CAPTION>
                                                 Nine Months Ended September 30,     Year Ended December 31,
                                                      1997              1996              1996              1995      
                                              ----------------  ----------------  ----------------  ----------------  
 <S>                                            <C>               <C>               <C>               <C>             
               Savings                         $        199,554  $        192,248  $        258,295  $        273,390 
               NOW and money market                      48,506            43,642            58,793            63,499 
               Time certificates of deposit             811,161           594,305           819,440           730,049
                                               ----------------  ----------------  ----------------   ---------------  
 
                              Total            $      1,059,221  $        830,195  $      1,136,528  $      1,066,938 
                                               ================  ================  ================  ================ 
</TABLE>


9.             BORROWING CAPACITY                                         
                                                                          
               Borrowing  capacity  consists  of  credit  arrangements  with the
               Federal Home Loan Bank of Pittsburgh. FHLB borrowings are subject
               to annual renewal, incur no service charges, and are secured by a
               blanket   security    agreement   on   certain   investment   and
               mortgage-backed securities, outstanding residential mortgages and
               the Bank's investment in FHLB stock. As of December 31, 1996, the
               Bank's maximum borrowing capacity with the FHLB was approximately
               $16.2  million.  As of September 30, 1997,  December 31, 1996 and
               1995, there were no outstanding borrowings.                      
                                                                                
10.            SAVINGS ASSOCIATION INSURANCE FUNDS RECAPITALIZATION             

               On September 30, 1996, the President  signed into law legislation
               which  included,  among  other  things,  recapitalization  of the
               Savings  Association  Insurance  Fund  ("SAIF")  of  the  Federal
               Deposit  Insurance  Corporation  ("FDIC") by a one time charge to
               SAIF-insured  institutions  of 65.7 basis  points per one hundred
               dollars  of  insurable  deposits.  The  gross  effect to the Bank
               amounted to $160,102, which is reflected in the financial results
               of the Bank for the year ended December 31, 1996.                
               
11.            INCOME TAXES

               The components of income tax expense  (benefit) are summarized as
follows:                                                                        
<TABLE>
<CAPTION>
                                                 Nine Months Ended September 30,     Year Ended December 31,
                                                      1997              1996              1996              1995
                                               ----------------  ----------------  ----------------  ----------------
<S>                                            <C>               <C>               <C>               <C>             
               Current payable
                              Federal          $        (78,106) $        (39,495) $        (27,912) $         66,552
                              State                     (18,354)          (10,213)          (13,293)           16,156
                                               ----------------  ----------------  ----------------  ----------------
                                                        (96,460)          (49,708)          (41,205)           82,708
               Deferred taxes
                              Federal                   (30,979)           18,425             8,867            (3,544)
                              State                     (19,254)           (8,062)           (8,078)               -
                                               ----------------  ----------------  ----------------  ----------------

                                               $       (146,693) $        (39,345) $        (40,416) $         79,164
                                               ================  ================  ================  ================
</TABLE>

                                      F-18
<PAGE>

11.            INCOME TAXES (Continued)

               Income taxes  applicable to net securities gains were $42,319 for
               the nine months ended  September  30, 1996 and for the year ended
               December 31, 1996.

               On August 20, 1996, The Small Business Job  Protections  Act (the
               "Act") was signed into law. The Act  eliminated the percentage of
               taxable income bad debt deduction for thrift institutions for tax
               years  beginning  after  December 31, 1995. The Act provides that
               bad  debt  reserves  accumulated  prior  to 1988 be  exempt  from
               recapture.  Bad debt reserves  accumulated after 1987 are subject
               to  recapture.  The  Bank  has  accumulated  additional  bad debt
               reserves since 1987 of $85,251.

               The following temporary differences gave rise to the net deferred
tax assets (liabilities):
<TABLE>
<CAPTION>

                                                                            September 30,              December 31,            
                                                                                1997              1996              1995
                                                                         ----------------  ----------------  ---------------- 
<S>                                                                      <C>               <C>               <C>               
               Deferred Tax Assets:                                      
                              Allowance for loan losses                  $         35,684  $         13,923  $         13,604  
                              Pension adjustment                                   32,150            28,621            28,471
                              Deferred compensation                                19,040                -                 -
                              Deferred loan origination costs, net                  1,949             9,604            10,900
                              Other                                                 1,338               689                -
                                                                         ----------------  ----------------  ---------------- 
                                   Total gross deferred tax assets                 90,161            52,837            52,975
                                                                         ----------------  ----------------  ---------------- 
                                                                      
               Deferred Tax Liabilities:                                 
                              Net unrealized gain on securities                   189,179           138,131           142,237
                              Premises and equipment                               10,166             6,272                -
                              Discount on mortgage-backed securities               17,547            15,096            12,639
                              Excess tax bad debt reserve                          28,985            28,985            28,985
                                                                         ----------------  ----------------  ---------------- 
                                   Total gross deferred tax liabilities           245,877           188,484           183,861
                                                                         ----------------  ----------------  ---------------- 
                                                                         
                                           Net deferred tax asse         $       (155,716) $       (135,647) $       (130,886)
                                                                         ================  ================  ================ 
</TABLE>
                                                                         
                                                                    
               No valuation  allowance was  established at September 30, 1997 or
               December  31,  1996 and 1995,  in view of the  Bank's  ability to
               carryback  taxes paid in  previous  years and to a lesser  extent
               future anticipated taxable income.

               The  reconciliation  of the federal statutory rate and the Bank's
effective income tax rate is as follows:
<TABLE>
<CAPTION>

                                                                     Nine Months Ended September 30,   
                                                                     1997                                1996
                                                    --------------------------------   -----------------------------------
                                                                             % of                                % of
                                                                            Pre-tax                             Pre-tax
                                                          Amount            Income            Amount            Income
                                                    ----------------       -----------   ---------------       -----------  
<S>                                                 <C>                          <C>     <C>                        <C>     
               Provision at statutory rate          $       (112,193)            (34.0)% $        (9,867)            (34.0)%
               State tax expense, net of           
                              federal tax benefit            (12,114)             (3.4)          (12,062)            (41.6)
               Tax free income                               (13,813)             (4.2)          (12,477)            (43.0)
               Other, net                                     (8,573)             (2.6)           (4,939)            (17.0)
                                                    ----------------       -----------   ---------------       -----------  
                              Actual tax expense     
                                 and effective rate $       (146,693)            (44.5)% $       (39,345)           (135.6)%
                                                    ================       ===========   ===============       ===========  
                                              
</TABLE>

                                      F-19
<PAGE>

11.            INCOME TAXES (Continued)
<TABLE>
<CAPTION>

                                                                             Year Ended December 31,
                                                         1996                                1995
                                                                           % of                                % of
                                                                          Pre-tax                             Pre-tax
                                                        Amount            Income                Amount        Income
                                                  ----------------         -----       ---------------          ----  
                                                                                       
<S>                                               <C>                      <C>         <C>                      <C>   
               Provision at statutory rate        $        (20,974)        (34.0)%     $        82,361          34.0 %
               State tax expense, net of                                               
                              federal tax benefit           (8,773)        (10.1)               10,663           4.4
               Tax free income                             (16,731)        (19.3)              (16,228)         (6.7)
               Other, net                                   14,562          16.8                 2,368           1.0
                                                  ----------------         -----       ---------------          ----  
                              Actual tax expense                                       
                                 and effective    $        (40,416)        (46.6)%     $        79,164          32.7 %
                                                  ================         =====       ===============          ====  
</TABLE>
                                                                   
12.            EMPLOYEE BENEFITS

               Defined Benefit Plan

               The Bank  sponsors  a  trusteed,  defined  benefit  pension  plan
               covering substantially all employees and officers. The plan calls
               for benefits to be paid to eligible employees at retirement based
               primarily  upon years of service  with the Bank and  compensation
               rates  near  retirement.  The  Bank's  funding  policy is to make
               annual  contributions  as needed  based upon the funding  formula
               developed by the plan's  actuary.  Net  periodic  pension cost is
               comprised of the following:
<TABLE>
<CAPTION>
                                                                                         Year Ended December 31,
                                                                                          1996              1995
                                                                                   ----------------  ----------------

<S>                                                                                <C>               <C>             
                              Service cost of the current period                   $         40,058  $         26,295
                              Interest cost on projected benefit obligation                  52,882            43,424
                              Actual return on plan assets                                  (21,803)          (65,614)
                              Net amortization and deferral                                 (14,237)           27,984
                                                                                   ----------------  ----------------
                                      Net periodic pension cost                    $         56,900  $         32,089
                                                                                   ================  ================
</TABLE>

               The actuarial present value of accumulated benefit obligations at
               December 31, 1996 and 1995, was $428,196 and $508,342,  including
               vested  benefits  of $391,647  and  $469,395,  respectively.  The
               following   table  sets  forth  the  funded  status  and  amounts
               recognized in the statement of financial condition:
<TABLE>
<CAPTION>
                                                                                               December 31,
                                                                                          1996              1995
                                                                                   ----------------  ---------------- 
<S>                                                                                <C>               <C>             
                              Plan assets at fair value                            $        549,600  $        556,114
                              Projected benefit obligation                                  713,241           855,089
                                                                                   ----------------  ---------------- 
                              Funded status                                                (163,641)         (298,975)
                              Unrecognized net loss                                          55,013           188,410
                              Unrecognized prior service costs                                1,960             2,127
                              Unrecognized transition liability                              22,488            24,699
                                                                                   ----------------  ---------------- 
                                      Net pension liability                        $        (84,180) $        (83,739)
                                                                                   ================  ================ 

</TABLE>

                                      F-20
<PAGE>

12.            EMPLOYEE BENEFITS (Continued)

               Assumptions  used in the accounting for the defined  benefit plan
are as follows:
<TABLE>
<CAPTION>
                                                                                          1996              1995
                                                                                   ----------------  ---------------- 
<S>                                                                                            <C>               <C>   
                              Weighted average discount rate                                   7.25 %            6.25 %
                              Rates of increase in compensation levels                         4.96 %            4.99 %
                              Expected long - term rate of return on assets                    7.75 %            7.75 %
</TABLE>

               Supplemental Retirement Plan

               Effective  September  30, 1997,  the Directors  Consultation  and
               Retirement Plan was adopted to provide  post-retirement  payments
               over a five year period to members of the Board of Directors  who
               have  completed  five or more years of service.  Expenses for the
               nine months ended September 30, 1997 amounted to $56,000.

13.            COMMITMENTS AND CONTINGENT LIABILITIES

               Commitments

               In  the  normal  course  of  business,  the  Bank  makes  various
               commitments which are not reflected in the accompanying financial
               statements.   These  instruments  involve,  to  varying  degrees,
               elements of credit and interest rate risk in excess of the amount
               recognized  in the statement of financial  condition.  The Bank's
               exposure  to credit  loss in the event of  nonperformance  by the
               other parties to the financial  instruments is represented by the
               contractual amounts as disclosed. The Bank minimizes its exposure
               to credit  loss under these  commitments  by  subjecting  them to
               credit   approval   and   review   procedures,   and   collateral
               requirements,  as deemed  necessary.  Commitments  generally have
               fixed expiration dates within one year of their origination.

               The  off-balance   sheet   commitments   were  comprised  of  the
following:
<TABLE>
<CAPTION>
                                                                    September 30,              December 31,
                                                                        1997              1996              1995
                                                                 ----------------  ----------------  ----------------
<S>                                                              <C>               <C>               <C>             
                    Commitments to extend credit:
                              One to four family                 $        360,000  $        108,000  $        238,000
                              Other mortgage loans                        100,000                -                 -
                                                                 ----------------  ----------------  ----------------
                                             Total               $        460,000  $        108,000  $        238,000
                                                                 ================  ================  ================
</TABLE>

               All of the Bank's commitments to fund future loans are fixed rate
               and at September 30, 1997 those rates ranged from 7.75% to 8.50%.

               Contingent Liabilities

               In the normal course of business, the Bank is involved in various
               legal   proceedings   primarily   involving  the   collection  of
               outstanding loans. None of these proceedings are expected to have
               a  material  effect on the  consolidated  financial  position  or
               operations of the Bank.

                                      F-21
<PAGE>

14.              CAPITAL REQUIREMENTS

               The Bank is subject to various  regulatory  capital  requirements
               administered  by the  federal  banking  agencies.  The  Office of
               Thrift Supervision sets forth capital standards applicable to all
               thrifts.   Failure  to  meet  minimum  capital  requirements  can
               initiate certain mandatory and possibly additional  discretionary
               actions  by the  regulators  that,  if  undertaken,  could have a
               direct  material  effect  on  the  Bank's  financial  statements.
               Capital adequacy guidelines involve quantitative  measures of the
               Bank's assets, liabilities and certain off-balance sheet items as
               calculated  under  regulatory  accounting  practices.  The Bank's
               capital   amounts  and   classification   are  also   subject  to
               qualitative  judgments by the regulators about  components,  risk
               weightings, and other factors.

               Quantitative  measures  established  by the  regulation to ensure
               capital adequacy require the Bank to maintain minimum amounts and
               ratios  of  Total  and  Tier  I  capital   (as   defined  in  the
               regulations) to  risk-weighted  assets,  and of tangible and core
               capital (as defined in the  regulations)  to adjusted  assets (as
               defined).  Management  believes as of December  31, 1996 that the
               Bank meets all capital  adequacy  requirements  to which they are
               subject.

               As of December 31, 1996,  the most recent  notification  from the
               Bank's   primary   regulator   categorized   the  Bank  as  "well
               capitalized" under the regulatory framework for prompt corrective
               action.  To be  categorized as "well  capitalized"  the Bank must
               maintain minimum  tangible,  core, and risk-based  ratios.  There
               have been no  conditions or events since that  notification  that
               management believes have changed the Bank's category.

               The following table reconciles  capital under generally  accepted
accounting principles to regulatory capital.
<TABLE>
<CAPTION>
                                                                      September 30,                     December 31,   
                                                                           1997                   1996                1995
                                                                    ----------------       ----------------       ----------    
                                                                   
<S>                                                                 <C>                    <C>                    <C>        

                              Total equity                          $      3,480,113       $      3,570,129       $3,624,371 
                              Unrealized gain on securities
                               available for sale                           (361,406)              (268,137)        (276,108)
                                                                    ----------------       ----------------       ---------- 
                                                                   
                              Tier I, core and tangible capital            3,118,707              3,301,992        3,348,263
                              General allowance for loan losses              104,951                 65,951           40,013
                                                                    ----------------       ----------------       ---------- 
                                                                   
                              Risk-based capital                    $      3,223,658       $      3,367,943       $3,388,276
                                                                    ================       ================       ========== 

</TABLE>

                                      F-22
<PAGE>




14.              CAPITAL REQUIREMENTS (Continued)

               Actual capital levels of the Bank and minimum required levels are
as follows:
<TABLE>
<CAPTION>
                                                                 September 30,                     December 31,     
                                                                    1997                    1996                  1995          
                                                         -----------------------     ------------------     -----------------  
                                                             Amount        Ratio       Amount     Ratio      Amount     Ratio
                                                         -------------     -----     ---------    -----     ---------   -----  
<S>                                                      <C>                <C>    <C>           <C>      <C>          <C>   
                                                                                                          
               Total Capital to Risk-Weighted Assets                                                      
               -------------------------------------                                                      
                                                                                                          
                  Actual                                 $   3,223,658      23.7 % $ 3,367,943     28.0 % $ 3,388,276    34.5 %
                  For Capital Adequacy Purposes              1,086,480       8.0       786,000      8.0       964,000     8.0
                  To be "Well Capitalized"                   1,358,100      10.0       982,500     10.0     1,205,000    10.0
                                                                                                          
               Tier I Capital to Risk-Weighted Assets                                                     
               --------------------------------------                                                     
                                                                                                          
                  Actual                                 $   3,118,707      23.0 % $ 3,301,992     27.4 % $ 3,348,263    34.1 %
                  For Capital Adequacy Purposes                543,240       4.0       393,000      4.0       482,000     4.0
                  To be "Well Capitalized"                     814,860       6.0       589,500      6.0       723,000     6.0
                                                                                                          
               Core Capital to Adjusted Assets                                                            
               -------------------------------                                                            
                                                                                                          
                  Actual                                 $   3,118,707       8.4 % $ 3,301,992     10.1 % $ 3,348,263    11.6 %
                  For Capital Adequacy Purposes              1,116,780       3.0       984,810      3.0       866,760     3.0
                  To be "Well Capitalized"                   1,861,300       5.0     1,641,350      5.0     1,444,600     5.0
                                                                                                          
               Tangible Capital to Adjusted Assets                                                        
               -----------------------------------                                                        
                                                                                                          
                  Actual                                 $   3,118,707       8.4 % $ 3,301,992     10.1 % $ 3,348,263    11.6 %
                  For Capital Adequacy Purposes                558,390       1.5       492,405      1.5       433,380     1.5
                  To be "Well Capitalized"                      N/A          N/A        N/A         N/A          N/A      N/A
</TABLE>                                                      
                                                  
               Prior to the enactment of The Small  Business Job  Protection Act
               discussed in Note 12, the Bank accumulated approximately $975,000
               of  retained   earnings  at  December  31,  1996,   which  amount
               represents  allocations of income to bad debt  deductions for tax
               purposes only.  Since this amount  represents the accumulated bad
               debt reserves  prior to 1988, no provision for federal income tax
               has been made for such  amount.  If any portion of this amount is
               used other than to absorb loan losses (which is not anticipated),
               the amount  will be subject to federal  income tax at the current
               corporate rate.

                                      F-23
<PAGE>



15.            FAIR VALUE OF FINANCIAL INSTRUMENTS

               The estimated fair values of the Bank's financial  instruments at
December 31, are as follows:
<TABLE>
<CAPTION>
                                                                        1996                       1995
                                                             -------------------------   -------------------------
                                                              Carrying         Fair       Carrying        Fair
                                                                Value          Value       Value          Value
                                                             -----------   -----------   -----------   -----------
<S>                                                          <C>           <C>           <C>           <C>        

               Financial assets:
                              Cash and due from banks,
                                 interest-bearing deposits
                                 and certificates of 
                                 deposits with other bank    $ 7,223,610   $ 7,223,610   $ 5,779,287   $ 5,779,287
                              Investment securities
                                 available for sale            1,244,753     1,244,753       742,243       742,243
                              Investment securities
                                 held to maturity              4,283,449     4,268,173     3,988,300     4,008,600
                              Mortgage-backed securities
                                 available for sale               53,791        53,791        89,535        89,535
                              Mortgage-backed securities
                                 held to maturity              7,457,415     7,402,651     7,991,446     8,047,081
                              FHLB stock                         161,800       161,800       153,500       153,500
                              Loans receivable                10,864,801    10,949,438     9,579,231     9,926,374
                              Accrued interest receivable        225,714       225,714       213,430       213,430
                                                             -----------   -----------   -----------   -----------
              
                                 Total                       $31,515,333   $31,529,930   $28,536,972   $28,960,050
                                                             ===========   ===========   ===========   ===========

               Financial liabilities:
                              Deposits                       $29,318,964   $29,361,112   $25,418,128   $25,541,297
                              Advances by borrowers
                                 for taxes and insurance         125,711       125,711       131,812       131,812
                              Accrued interest payable             2,327         2,327         1,554         1,554
                                                             -----------   -----------   -----------   -----------
              
                                 Total                       $29,447,002   $29,489,150   $25,551,494   $25,674,663
                                                             ===========   ===========   ===========   ===========
</TABLE>

               Financial  instruments  are  defined  as  cash,  evidence  of  an
               ownership  interest in an entity,  or a contract which creates an
               obligation  or  right  to  receive  or  deliver  cash or  another
               financial  instrument  from/to  a second  entity  on  potentially
               favorable or unfavorable terms.

               Fair  value  is  defined  as the  amount  at  which  a  financial
               instrument  could be exchanged in a current  transaction  between
               willing parties other than in a forced or liquidation  sale. If a
               quoted market price is available for a financial instrument,  the
               estimated  fair value would be  calculated  based upon the market
               price per trading unit of the instrument.

               If no readily  available market exists,  the fair value estimates
               for financial  instruments are based upon  management's  judgment
               regarding  current  economic  conditions,   interest  rate  risk,
               expected cash flows,  future estimated losses,  and other factors
               as  determined   through  various  option  pricing   formulas  or
               simulation  modeling.  As many of these  assumptions  result from
               judgments  made by  management  based  upon  estimates  which are
               inherently uncertain, the resulting estimated fair values may not
               be  indicative  of  the  amount  realizable  in  the  sale  of  a
               particular  financial  instrument.  In  addition,  changes in the
               assumptions on which the estimated fair values are based may have
               a significant impact on the resulting estimated fair values.

               As certain  assets,  such as deferred tax assets and premises and
               equipment,   are  not  considered  financial   instruments,   the
               estimated fair value of financial instruments would not represent
               the full value of the Bank.

                                      F-24
<PAGE>



15.            FAIR VALUE OF FINANCIAL INSTRUMENTS (Continued)

               The Office of Thrift Supervision  employed simulation modeling in
               determining the estimated fair value of financial instruments for
               which  quoted  market  prices were not  available  based upon the
               following assumptions:


               Cash  and  Due  From   Banks,   Interest-bearing   Deposits   and
               -----------------------------------------------------------------
               Certificates of  Deposits  with  Other  Banks,  Accrued  Interest
               -----------------------------------------------------------------
               Receivable, FHLB  Stock,  Advances  By Borrowers  For  Taxes  and
               -----------------------------------------------------------------
               Insurance, and Accrued Interest Payable
               ---------------------------------------

               The fair value is equal to the current carrying value.

               Investment Securities and Mortgage-Backed Securities
               ----------------------------------------------------

               The  fair  value of these  securities  is equal to the  available
               quoted market price. If no quoted market price is available, fair
               value is  estimated  using the quoted  market  price for  similar
               securities.

               Loans Receivable and Deposits
               -----------------------------

               The fair value of loans is  estimated by  discounting  the future
               cash flows using a simulation  model which estimates  future cash
               flows based upon  current  market rates  adjusted for  prepayment
               risk and credit  quality.  Savings,  checking,  and money  market
               deposit accounts are valued at the amount payable on demand as of
               year end.  Fair values for time  deposits are  estimated  using a
               discounted cash flow calculation that applies  contractual  costs
               currently  being  offered in the  existing  portfolio  to current
               market  rates  being  offered for  deposits of similar  remaining
               maturities.

               Commitments to Extend Credit
               ----------------------------

               These  financial  instruments  are generally not subject to sale,
               and estimated fair values are not readily available. The carrying
               value,  represented  by the net  deferred  fee  arising  from the
               unrecognized   commitment  and  the  fair  value,  determined  by
               discounting  the remaining  contractual  fee over the term of the
               commitment  using fees  currently  charged to enter into  similar
               agreements with similar credit risk, are not considered  material
               for disclosure.  The contractual amounts of unfunded  commitments
               are presented in Note 14.

16.            SUBSEQUENT EVENT

               Plan of Conversion
               ------------------

               On  September 30, 1997, the  Board  of  Directors  of  the  Bank,
               subject to regulatory approval and approval by the members of the
               Bank, adopted a Plan of Conversion (the "Plan") to convert from a
               federally  chartered mutual savings bank to a federally chartered
               stock  savings  bank and the  concurrent  formation  of a holding
               company for the Bank. The Plan provides that the holding  company
               will offer nontransferable subscription rights to purchase common
               stock of the holding company. The rights will be offered first to
               eligible account holders, the Bank's tax-qualified employee stock
               benefits  plans,   supplemental  eligible  account  holders,  and
               directors, officers, and employees. Any shares remaining may then
               be offered to the general public.

               Conversion  costs will be deferred and deducted from the proceeds
               of the stock offering.  If the offering is  unsuccessful  for any
               reason, the deferred costs will be charged to operations.   There
               were no conversion cost incurred as of September 30, 1997.


                                      F-25
<PAGE>


16.            SUBSEQUENT EVENT (Continued)

               At the date of conversion,  the Bank will establish a liquidation
               account in an amount equal to its retained earnings  reflected in
               the  statement  of  financial  condition  appearing  in the final
               prospectus.  The  liquidation  account will be maintained for the
               benefit of eligible  account  holders and  supplemental  eligible
               account  holders who continue to maintain  their  accounts at the
               Bank  after  the  conversion.  The  liquidation  will be  reduced
               annually to the extent these  account  holders have reduced their
               qualifying deposits. In the event of a complete liquidation, each
               eligible  savings  account  holder  will be entitled to receive a
               distribution   from  the   liquidation   account   in  an  amount
               proportionate  to the current  adjusted  qualifying  balances for
               accounts then held.

               The Bank may not declare or pay a cash dividend on, or repurchase
               any of its common  shares if the effect  thereof  would cause the
               Bank's shareholders' equity to be reduced below either the amount
               required for the  liquidation  account or the regulatory  capital
               requirements for insured institutions.


                                      F-26

<PAGE>





No dealer,  salesman or other person has been authorized to give any information
or to make any representations not contained in this document 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 Stanton
Federal  Savings  Bank,  SFSB Holding  Company or Ryan,  Beck & Co.,  Inc.  This
document 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 document by Stanton  Federal  Savings Bank,  SFSB Holding  Company or Ryan,
Beck & Co., Inc. nor any sale made hereunder shall in any  circumstances  create
an implication  that there has been no change in the affairs of Stanton  Federal
Savings  Bank or  SFSB  Holding  Company  since  any of the  dates  as of  which
information is furnished herein or since the date hereof.


                              SFSB Holding Company




                              Up to 727,375 Shares
                        (Anticipated Maximum As Adjusted)
                                  Common Stock





                                   PROSPECTUS






                                Ryan, Beck & Co.




                             Dated January 14, 1998


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

   Until the later of April  23,  1998,  or 90 days  after  commencement  of the
offering of common stock, all dealers that buy, sell or trade these  securities,
whether or not participating in this distribution,  may be required to deliver a
prospectus.  This is in  addition  to the  obligation  of  dealers  to deliver a
prospectus  when  acting  as  underwriters  and with  respect  to  their  unsold
allotments or subscriptions.




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