COLUMBIA FINANCIAL OF KENTUCKY INC
S-1/A, 1998-02-04
SAVINGS INSTITUTIONS, NOT FEDERALLY CHARTERED
Previous: CONTIMORTGAGE HOME EQUITY TRUST 1997-5, 15-15D, 1998-02-04
Next: FIRST LINCOLN BANCSHARES INC, S-1/A, 1998-02-04



<PAGE>   1
   
    As filed with the Securities and Exchange Commission on February 3, 1998
                                                      Registration No. 333-42523

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                    PRE-EFFECTIVE AMENDMENT NO. 1 TO FORM S-1
                          REGISTRATION STATEMENT UNDER
                           THE SECURITIES ACT OF 1933
    

                      COLUMBIA FINANCIAL OF KENTUCKY, INC.
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

<TABLE>
<CAPTION>
<S>                                    <C>                                      <C>       
            Ohio                                  6036                            61-1319175
- -------------------------------        ----------------------------             ----------------
(State or other jurisdiction of        (Primary Standard Industrial             (I.R.S. employer
incorporation or organization)          Classification Code Number)             identification
                                                                                number)
</TABLE>

                               2497 DIXIE HIGHWAY
                        FT. MITCHELL, KENTUCKY 41017-3085
                                 (606) 331-2419
          -------------------------------------------------------------
          (Address, including Zip Code, and telephone number, including
            area code, of registrant's principal executive offices)

                                 ROBERT V. LYNCH
                      COLUMBIA FINANCIAL OF KENTUCKY, INC.
                               2497 DIXIE HIGHWAY
                        FT. MITCHELL, KENTUCKY 41017-3085
                                 (606) 331-2419
          -------------------------------------------------------------
       (Name, address, including Zip Code, and telephone number, including
                        area code, of agent for service)

   
                                 With copies to:
                                Cynthia A. Shafer
                       Vorys, Sater, Seymour and Pease LLP
                       Atrium Two, 221 East Fourth Street
                             Cincinnati, Ohio 45202
                                 (513) 723-4000
    

         Approximate date of commencement of proposed sale of the securities to
the public: As soon as practicable after this Registration Statement becomes
effective.

         If any of the securities being registered on this Form are to be
offered on a delayed or continuous basis pursuant to Rule 415 of the Securities
Act of 1933, check the following box:   [X]

                         CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------
Title of each class                           Proposed maximum        Proposed maximum
of securities to be         Amount to          offering price             aggregate            Amount of
registered                be registered           per share           offering price(1)    registration fee
- ------------------------------------------------------------------------------------------------------------
<S>                      <C>                        <C>                  <C>                   <C>      
Common shares,
without par value        2,671,450 shares           $10.00               $26,714,500           $7,881.00

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

   
<FN>
(1)      Estimated solely for the purpose of calculating the registration fee.
</TABLE>

         THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE
OR DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT
SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.
    



<PAGE>   2



                              CROSS REFERENCE SHEET
         Showing the location in the Prospectus of the Items of Form S-1

<TABLE>
<CAPTION>
Form S-1 Item and Caption                                        Prospectus Heading
- -------------------------                                        ------------------

<S>  <C>                                                         <C>
1.   Forepart of the Registration Statement and Outside Front
     Cover Page of Prospectus ...............................    Cover Page

2.   Inside Front and Outside Back Cover Pages of
     Prospectus .............................................    Cover Page, Back Cover Page

3.   Summary Information, Risk Factors and Ratio of Earnings to
     Fixed Charges ..........................................    PROSPECTUS SUMMARY; RISK FACTORS

4.   Use of Proceeds ..........................................  USE OF PROCEEDS

5.   Determination of Offering Price ..........................  Cover Page; THE CONVERSION - Pricing and Number of
                                                                 Common Shares to be Sold

6.   Dilution .................................................  Not Applicable

7.   Selling Security Holders .................................  Not Applicable

8.   Plans of Distribution ....................................  Cover Page; THE CONVERSION - General;
                                                                 - Subscription Offering;
                                                                 - Community Offering; and
                                                                 - Plan of Distribution

9.   Description of Securities to be Registered ...............  DESCRIPTION OF AUTHORIZED SHARES

10.  Interest of Named Experts and Counsel ....................  Not Applicable

11.  Information with Respect to the Registrant

     (a)  Description of Business .............................  COLUMBIA FINANCIAL OF KENTUCKY, INC.; COLUMBIA
                                                                 FEDERAL SAVINGS BANK; THE BUSINESS OF COLUMBIA FEDERAL

                                                                 
     (b)  Description of Property .............................  THE BUSINESS OF COLUMBIA FEDERAL - Properties           
                                                                                                                         
                                                                 
     (c)  Legal Proceedings ...................................  THE BUSINESS OF COLUMBIA  FEDERAL - Legal Proceedings   
                                                                                                                         
                                                                 
     (d)  Market Price and Dividends ..........................  Cover Page; MARKET FOR COMMON SHARES; DIVIDEND POLICY    
                                                                                                                          
                                                                 
     (e)  Financial Statements ................................  Index to Financial Statements                            
                                                                                                                          
     (f)  Selected Financial Data .............................  SELECTED CONSOLIDATED FINANCIAL INFORMATION AND OTHER    
                                                                 DATA                                                     
                                                                                                                          
     (g)  Supplementary Financial Information .................  Not Applicable                                           
                                                                                                                          
     (h)  Management's Discussion and Analysis of Financial      MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL 
          Condition and Results of Operations ...............    CONDITION AND RESULTS OF OPERATIONS                      
                                                                        
                                                                                                                              
</TABLE>


<PAGE>   3

<TABLE>
<S>  <C>                                                         <C>
     (i)  Changes in and Disagreements with Accountants on                                                                    
            Accounting and Financial Disclosure ...............  Not Applicable                                             
                                                                                                                            
   
     (j)  Quantitative and Qualitative Disclosures about                                                                    
            Market Risk........................................  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL          
                                                                 CONDITION AND RESULTS OF OPERATIONS - Asset and            
                                                                 Liability Management                                       
    
                                                                                                                            
     (k)  Directors and Executive Officers ....................  MANAGEMENT OF CFKY;                                        
                                                                 MANAGEMENT OF COLUMBIA FEDERAL                             
                                                                                                                            
     (l)  Executive Compensation ..............................  MANAGEMENT OF COLUMBIA FEDERAL - Compensation;             
                                                                 Employee Stock Ownership Plan; Stock Option Plan;            
                                                                 Recognition and Retention Plan and Trust; Retirement       
                                                                 Benefit Plans; and Employment and Severance Agreements     
                                                                                                                            
                                                                                                                            
   
     (m)  Security Ownership of Certain Beneficial Owners and                                                               
            Management ........................................  THE CONVERSION - Shares to be Purchased by Management      
                                                                 Pursuant to Subscription Rights                            
     (n)  Certain Relationships and Related                                                                                 
           Transactions .......................................  MANAGEMENT OF COLUMBIA FEDERAL -                           
                                                                 Certain Transactions with Columbia Federal                 
    
12.  Disclosure of Commission Position on Indemnification for                                                               
       Securities Act Liability ...............................  Not Applicable                                             
                                                                                                                              
</TABLE>
     

<PAGE>   4
PROSPECTUS
                      COLUMBIA FINANCIAL OF KENTUCKY, INC.
          (PROPOSED HOLDING COMPANY FOR COLUMBIA FEDERAL SAVINGS BANK)
                          UP TO 2,323,000 COMMON SHARES
                         $10.00 PURCHASE PRICE PER SHARE

         Columbia Financial of Kentucky, Inc., an Ohio corporation ("CFKY"), is
hereby offering for sale up to 2,323,000 common shares, without par value (the
"Common Shares"), in connection with its acquisition of all of the capital stock
to be issued by Columbia Federal Savings Bank ("Columbia Federal"), upon the
conversion of Columbia Federal from a federal mutual savings bank to a federal
stock savings bank (the "Conversion"). The consummation of the Conversion and
the sale of the Common Shares are subject to the approval of Columbia Federal's
Plan of Conversion (the "Plan") and the adoption of the Federal Stock Charter of
Columbia Federal at a Special Meeting of the members of Columbia Federal to be
held at ___ _.m., Eastern Time, on _________, 1998, at
_____________________________________ (the "Special Meeting").

         THE COMMON SHARES OFFERED HEREBY HAVE NOT BEEN APPROVED OR DISAPPROVED
BY THE SECURITIES AND EXCHANGE COMMISSION (THE "SEC"), THE OFFICE OF THRIFT
SUPERVISION OF THE DEPARTMENT OF THE TREASURY (THE "OTS"), THE FEDERAL DEPOSIT
INSURANCE CORPORATION (THE "FDIC"), OR THE SECURITIES COMMISSION OF ANY STATE,
NOR HAS THE SEC, THE OTS, THE FDIC OR ANY STATE SECURITIES COMMISSION PASSED
UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE
CONTRARY IS UNLAWFUL.

         Based on an independent appraisal of the pro forma market value of
Columbia Federal, as converted, as of November 28, 1997, the aggregate purchase
price of the Common Shares offered in connection with the Conversion ranges from
a minimum of $17,170,000 to a maximum of $23,230,000 (the "Valuation Range"),
resulting in a range of 1,717,000 to 2,323,000 Common Shares at $10.00 per
share. Applicable regulations permit CFKY to offer additional Common Shares in
an amount not to exceed 15% above the maximum of the Valuation Range, which
would permit the issuance of up to 2,671,450 Common Shares with an aggregate
purchase price of $26,714,500. The actual number of Common Shares sold in
connection with the Conversion will be based upon the final valuation of
Columbia Federal, as determined by the independent appraiser upon the completion
of this offering.

   
         In accordance with the Plan, Common Shares are offered hereby in a
subscription offering to (a) each account holder who, as of September 30, 1996
(the "Eligibility Record Date"), had deposit accounts with deposit balances, in
the aggregate, of $50 or more (a "Qualifying Deposit") with Columbia Federal;
(b) the Columbia Financial of Kentucky, Inc., Employee Stock Ownership Plan (the
"ESOP"); (c) each account holder who as of December 31, 1997 (the "Supplemental
Eligibility Record Date"), had a Qualifying Deposit at Columbia Federal; and (d)
each account holder and certain borrowers as of _____________, 1998 (the
"Subscription Offering"). All subscription rights to purchase Common Shares in
the Subscription Offering are nontransferable and will expire at noon, Eastern
Time, on ______, 1998 (the "Subscription Expiration Date"), unless extended.
PERSONS FOUND TO BE TRANSFERRING SUBSCRIPTION RIGHTS WILL BE SUBJECT TO
FORFEITURE OF SUCH RIGHTS AND POSSIBLE FURTHER PENALTIES IMPOSED BY THE OTS. See
"THE CONVERSION - Subscription Offering."
    

         THE COMMON SHARES BEING OFFERED HEREBY ARE NOT SAVINGS ACCOUNTS OR
SAVINGS DEPOSITS AND ARE NOT INSURED BY THE FDIC OR ANY OTHER GOVERNMENT AGENCY.

         AN INVESTMENT IN THE COMMON SHARES OFFERED HEREBY INVOLVES CERTAIN
RISKS. FOR A DISCUSSION OF CERTAIN RISKS AND OTHER FACTORS THAT SHOULD BE
CONSIDERED BY PROSPECTIVE PURCHASERS OF THE COMMON SHARES, SEE "RISK FACTORS"
BEGINNING AT PAGE __ OF THIS PROSPECTUS.

         FOR INFORMATION ON HOW TO SUBSCRIBE, CALL THE STOCK INFORMATION CENTER
AT ______________.

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                         Estimated Underwriting
                                                   Purchase                     Commissions                     Estimated Net
                                                    Price                  And Other Expenses(1)                  Proceeds
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                              <C>                             <C>                             <C>        
Per share Minimum                                    $10                           $0.36                            $9.64
Per share Mid-Point                                  $10                           $0.33                            $9.67
Per share Maximum                                    $10                           $0.30                            $9.70
Per share Maximum, as adjusted (2)                   $10                           $0.28                            $9.72
Total Minimum                                    $17,170,000                     $620,000                        $16,550,000
Total Mid-point                                  $20,200,000                     $658,000                        $19,542,000
Total Maximum                                    $23,230,000                     $695,000                        $22,535,000
Total Maximum, as adjusted (2)                   $26,714,500                     $737,000                        $25,977,500
===================================================================================================================================
<FN>
(1)      Consists of estimated printing, postage, legal, accounting, filing fee, appraisal and miscellaneous costs to Columbia
         Federal and CFKY in connection with the Conversion, as well as estimated fees, sales commissions and reimbursable expenses
         to be paid to Charles Webb & Company, a division of Keefe, Bruyette & Woods, Inc., which has been engaged by Columbia
         Federal to consult, advise and assist in the sale of the Common Shares on a best effort basis. Actual Conversion expenses
         may be more or less than estimated amounts. See "THE CONVERSION - Plan of Distribution."

(2)      Gives effect to the increase in the number of Common Shares sold in connection with the Conversion of up to 15% above the
         maximum of the Valuation Range. Such shares may be offered without the resolicitation of persons who subscribe for Common
         Shares. See "THE CONVERSION - Pricing and Number of Common Shares to be Sold."
</TABLE>

                   The date of this Prospectus is _____, 1998.

                             CHARLES WEBB & COMPANY
                   A DIVISION OF KEEFE, BRUYETTE & WOODS, INC.
<PAGE>   5


         To the extent that all of the Common Shares are not subscribed for in
the Subscription Offering, the remaining shares are hereby concurrently being
offered to the general public in a direct community offering in which preference
will be given to natural persons who reside in either Boone County or Kenton
County, Kentucky (the "Community Offering"). See "THE CONVERSION - Community
Offering." The Community Offering may end at any time after orders for at least
2,323,000 Common Shares have been received, but in no event later than 45 days
after the Subscription Expiration Date or ________, 1998, unless extended by
CFKY and Columbia Federal with the approval of the OTS, if necessary. In
accordance with the Plan, the Subscription Offering and the Community Offering
may not be extended beyond ________, 2000. See "THE CONVERSION - Subscription
Offering; - Community Offering; and - Plan of Distribution."

         Columbia Federal has engaged Charles Webb & Company, a division of
Keefe, Bruyette & Woods, Inc. ("Webb"), to consult, advise and assist in the
sale of the Common Shares on a best efforts basis in the Subscription Offering
and the Community Offering (together, the "Offering"). See "THE CONVERSION -
Plan of Distribution."

         The Plan and federal regulations limit the number of Common Shares
which may be purchased by various categories of persons, including the
limitation that no person may purchase fewer than 25 shares, nor more than
15,000 of the Common Shares sold in connection with the Conversion. Such
limitation does not apply to the ESOP. In addition, no person together with such
person's Associates (hereinafter defined) and persons Acting in Concert
(hereinafter defined) with such person, may purchase more than 30,000 of the
Common Shares sold in connection with the Conversion. SUBJECT TO APPLICABLE OTS
REGULATIONS, THE LIMITATIONS SET FORTH IN THE PLAN MAY BE CHANGED AT ANY TIME IN
THE SOLE DISCRETION OF THE BOARD OF DIRECTORS OF CFKY AND COLUMBIA FEDERAL. See
"THE CONVERSION - Limitations on Purchases of Common Shares."

   
         Common Shares may be subscribed for in the Subscription Offering or
ordered in the Community Offering only by returning the accompanying Stock Order
Form and Certification Form (the "Order Form"), along with full payment of the
purchase price per share for all shares for which subscription is made or order
is submitted, no later than noon, Eastern Time, ______, 1998. See "THE
CONVERSION - Use of Order Forms." Payment may be made in cash or by check or
money order and will be held in a segregated account at Columbia Federal,
insured by the FDIC up to the applicable limit and earning interest at Columbia
Federal's passbook rate, currently ____ annual percentage yield, from the date
of receipt until the completion of the Conversion. Payment may also be made by
authorized withdrawal from an existing Columbia Federal savings account, the
amount in which will continue to earn interest until completion of the
Conversion at the rate normally in effect from time to time for such account.
Neither payments made in cash or by check or money order, nor payments made by
authorized withdrawal from an account at Columbia Federal will be available
during the Subscription Offering and the Community Offering. See "THE CONVERSION
- - Payment for Common Shares."
    

         AN EXECUTED ORDER FORM, ONCE RECEIVED BY CFKY, MAY NOT BE MODIFIED,
AMENDED OR RESCINDED WITHOUT THE CONSENT OF CFKY, UNLESS (I) THE COMMUNITY
OFFERING IS NOT COMPLETED WITHIN 45 DAYS AFTER THE SUBSCRIPTION EXPIRATION DATE,
OR (II) THE FINAL VALUATION OF COLUMBIA FEDERAL, AS CONVERTED, IS LESS THAN
$17,170,000 OR MORE THAN $26,714,500. IF EITHER OF THOSE EVENTS OCCURS, PERSONS
WHO HAVE SUBSCRIBED FOR COMMON SHARES IN THE OFFERING WILL RECEIVE WRITTEN
NOTICE THAT, UNTIL A DATE SPECIFIED IN THE NOTICE, THEY HAVE A RIGHT TO AFFIRM,
INCREASE, DECREASE OR RESCIND THEIR SUBSCRIPTIONS. ANY PERSON WHO DOES NOT
AFFIRMATIVELY ELECT TO CONTINUE HIS SUBSCRIPTION OR ELECTS TO RESCIND HIS
SUBSCRIPTION DURING ANY SUCH EXTENSION WILL HAVE ALL OF HIS FUNDS PROMPTLY
REFUNDED WITH INTEREST. ANY PERSON WHO ELECTS TO DECREASE HIS SUBSCRIPTION
DURING ANY SUCH EXTENSION WILL HAVE THE APPROPRIATE PORTION OF HIS FUNDS
PROMPTLY REFUNDED WITH INTEREST. IN ADDITION, IF THE MAXIMUM PURCHASE LIMITATION
IS INCREASED TO MORE THAN 15,000 COMMON SHARES, PERSONS WHO HAVE SUBSCRIBED FOR
15,000 COMMON SHARES WILL BE GIVEN THE OPPORTUNITY TO INCREASE THEIR
SUBSCRIPTIONS.

   
         CFKY has received approval to have the Common Shares quoted on the
Nasdaq National Market ("Nasdaq") under the symbol "CFKY," subject to certain
conditions which CFKY and Columbia Federal believe will be satisfied, although
no assurance can be provided that the conditions will be met. The aggregate
offering price for the Common Shares is based upon an independent appraisal of
Columbia Federal performed by Keller & Company, Inc. ("Keller"). The appraisal
is not a recommendation as to the advisability of purchasing Common Shares. See
"THE CONVERSION - Pricing and Number of Common Shares to be Sold." No assurance
can be given that persons purchasing Common Shares will thereafter be able to
sell such shares at a price at or above the offering price. See "RISK FACTORS -
Limited Market for the Common Shares." There is presently no market for the
Common Shares.
    

         THE CONVERSION OF COLUMBIA FEDERAL FROM A MUTUAL SAVINGS BANK TO A
PERMANENT CAPITAL STOCK SAVINGS BANK IS CONTINGENT UPON (I) THE APPROVAL OF THE
PLAN AND THE ADOPTION OF THE FEDERAL STOCK CHARTER AND FEDERAL STOCK BYLAWS BY
COLUMBIA FEDERAL'S VOTING MEMBERS, (II) THE SALE OF THE REQUISITE NUMBER OF
COMMON SHARES, AND (III) THE SATISFACTION OR WAIVER OF CERTAIN OTHER CONDITIONS.
SEE "THE CONVERSION."

                                      -ii-
<PAGE>   6


                          COLUMBIA FEDERAL SAVINGS BANK
                             FT. MITCHELL, KENTUCKY

[Map of the region of Southeastern Indiana, Southwestern Ohio and Northern
Kentucky (the "Tri-State") with an outline of each county, indicating the
location of Cincinnati, and below the map of the Tri-State is an enlargement of
Boone County and Kenton County, Kentucky, showing the location of Covington, Ft.
Mitchell, Crescent Springs, Erlanger & Florence within those counties.]




                                     -iii-
<PAGE>   7


                               PROSPECTUS SUMMARY

         The following information is not complete and is qualified in its
entirety by the detailed information and the financial statements and
accompanying notes appearing elsewhere in this Prospectus.

COLUMBIA FINANCIAL OF KENTUCKY, INC.

         CFKY was incorporated under Ohio law in October 1997 at the direction
of Columbia Federal for the purpose of purchasing all of the capital stock of
Columbia Federal to be issued in connection with the Conversion. CFKY has not
conducted and will not conduct any business before the completion of the
Conversion other than business related to the Conversion. Upon the consummation
of the Conversion, CFKY will be a unitary savings and loan holding company, the
principal assets of which initially will be the capital stock of Columbia
Federal, a loan to the ESOP and the investments made with 50% of the net
proceeds retained from the sale of CFKY shares in connection with the
Conversion. See "USE OF PROCEEDS."

         The main office of CFKY is located at 2497 Dixie Highway, Ft. Mitchell,
Kentucky, 41017-3085, and its telephone number is (606) 331-2419.

COLUMBIA FEDERAL SAVINGS BANK

         Columbia Federal is a mutual savings bank which has served Northern
Kentucky since 1884. Organized in 1884 under Kentucky law as Columbia Building
Association, Columbia Federal converted to a federally chartered savings and
loan association in 1934, at which time the name Columbia Federal Savings and
Loan Association of Covington was adopted. Star Federal Savings and Loan
Association ("Star Federal") was merged into Columbia Federal in 1970 and
American Federal Savings and Loan ("American") was merged into Columbia Federal
in 1981, with the combined entities retaining Columbia Federal's name. Columbia
Federal became a federal savings bank in 1995, adopting at that time the name
Columbia Federal Savings Bank.

         As a federal savings bank, Columbia Federal is subject to supervision
and regulation by the OTS and the FDIC and is a member of the Federal Home Loan
Bank (the "FHLB") of Cincinnati. The deposits of Columbia Federal are insured up
to applicable limits by the FDIC in the Savings Association Insurance Fund (the
"SAIF"). See "REGULATION." At September 30, 1997, $53.6 million, or
approximately 83.8% of Columbia Federal's loan portfolio, consisted of loans
secured by first mortgages on one- to four-family homes, virtually all of which
were located within Boone County and Kenton County, Kentucky. See "THE BUSINESS
OF COLUMBIA FEDERAL - Lending Activities -- One- to Four-Family Residential Real
Estate Loans."

         Columbia Federal conducts business from its main office located in Ft.
Mitchell, Kentucky, and four branch offices located in Covington, Crescent
Springs, Erlanger and Florence, Kentucky. Columbia Federal's primary market area
consists of Boone County and Kenton County, Kentucky. The main office of
Columbia Federal is located at 2497 Dixie Highway, Ft. Mitchell, Kentucky
41017-3085, and its telephone number is (606) 331-2419.

THE CONVERSION

         On October 9, 1997, the Board of Directors of Columbia Federal
unanimously approved the Plan. The OTS approved the Plan, subject to the
approval of the Plan by Columbia Federal's voting members at a special meeting
to be held at ___ _.m., Eastern Time, on ________, 1998, at
__________________________________________________________. The Plan provides
for the conversion of Columbia Federal from a federal mutual savings bank to a
federal stock savings bank. Columbia Federal has operated as an independent
community oriented savings association since 1884. It is the intention of
Columbia Federal to continue to operate as an independent community oriented
savings association after the Conversion.

THE SUBSCRIPTION AND COMMUNITY OFFERINGS

         The Plan provides for the formation of CFKY for the purpose of
acquiring all of the capital stock to be issued by Columbia Federal in the
Conversion. Pursuant to the Plan, Common Shares are hereby offered at a price of
$10.00 per share to (a) depositors of Columbia Federal with Qualifying Deposits
as of September 30, 1996 ("Eligible Account Holders"), (b) the ESOP, (c)
depositors of Columbia Federal with Qualifying Deposits as of December 31, 1997,
the Supplemental Eligibility Record Date ("Supplemental Eligible Account
Holders"), and (d) account holders of Columbia Federal having savings deposits


                                      -1-
<PAGE>   8

of record on ____________ (the "Voting Record Date") and borrowers of record on
the Voting Record Date whose loans were in existence on December 16, 1995 (such
depositors and borrowers as of ___________, collectively, the "Voting Members").
See "THE CONVERSION - Subscription Offering." Common Shares not subscribed for
in the Subscription Offering are hereby being concurrently offered to those
members of the general public receiving this Prospectus in the Community
Offering in which preference will be given to natural persons who reside in
either Boone County or Kenton County, Kentucky. See "THE CONVERSION - Community
Offering."

   
         The Plan authorizes the Board of Directors of CFKY and Columbia Federal
to establish limits on the number of Common Shares that may be purchased by
various categories of persons. The Plan also permits the Board of Directors of
CFKY and Columbia Federal, subject to any required regulatory approval and the
requirements of applicable laws and regulations, to increase or decrease such
purchase limitations in their sole discretion. The Boards of Directors have
established the limitation that, generally, an Eligible Account Holder, a
Supplemental Eligible Account Holder, or a Voting Member, may purchase in the
Subscription Offering a number of Common Shares equal to the greater of (i)
15,000 Common Shares or (ii) 15 times the product (rounded down to the next
whole number) obtained by multiplying the total number of Common Shares to be
sold in connection with the Conversion by a fraction, the numerator of which is
the amount of such Eligible Account Holder's or Supplemental Eligible Account
Holder's Qualifying Deposit and the denominator of which is the total amount of
Qualifying Deposits of all Eligible Account Holders or Supplemental Eligible
Account Holders, as the case may be. A person participating solely in the
Community Offering, together with any Associates or persons Acting in Concert,
may purchase a maximum of 15,000 Common Shares. Such limitation does not apply
to the ESOP, which intends to purchase 8% of the Common Shares sold in
connection with the Conversion. The ESOP may purchase Common Shares if shares
remain available after satisfying the subscriptions of Eligible Account Holders
up to $23,230,000, the maximum of the Valuation Range. If Common Shares in
excess of the maximum of the Valuation Range are sold, the ESOP will have the
first right to purchase such excess Common Shares. If the ESOP is unable to
purchase all or part of the Common Shares for which it subscribes, the ESOP may
purchase Common Shares in the open market or may purchase authorized but
unissued Common Shares from CFKY. If the ESOP purchases authorized but unissued
Common Shares from CFKY, such purchases would have a dilutive effect on the
interest of CFKY's shareholders.
    

         No person together with his or her Associates and other persons Acting
in Concert with him or her may purchase more than 30,000 Common Shares. Subject
to applicable regulations, the purchase limitation may be increased or decreased
after the commencement of the Offering in the sole discretion of the Boards of
Directors. See "THE CONVERSION Limitations on Purchases of Common Shares" and
"RESTRICTIONS ON ACQUISITION OF COLUMBIA FEDERAL AND CFKY AND RELATED
ANTI-TAKEOVER PROVISIONS." The sale of Common Shares will be subject to the
approval of the Plan by the voting members of Columbia Federal at the Special
Meeting, to the sale of the requisite number of Common Shares and to certain
other conditions. See "THE CONVERSION - Subscription Offering; - Community
Offering; and - Pricing and Number of Common Shares to be Sold."

   
         Columbia Federal has retained Webb to consult, advise and assist in the
sale of the Common Shares in the Subscription Offering and in the Community
Offering. For its services, Webb will receive a commission equal to 1.50% of the
aggregate purchase price paid for shares sold to residents of Boone County and
Kenton County, Kentucky, 1.25% of the aggregate purchase price of Common Shares
sold to residents of counties contiguous to Boone County or Kenton County,
Kentucky, and 0.75% of the aggregate purchase price of Common Shares sold to
persons not residents of Boone County or Kenton County, Kentucky, or counties
contiguous thereto. Webb's commission will not exceed 1.5% of the aggregate
purchase price for shares sold in the Subscription Offering. No commission will
be paid on Common Shares purchased by Columbia Federal's directors, officers and
employees, and their immediate family members, and the ESOP. In the event that
Columbia Federal requests Webb to obtain the assistance of other broker-dealers
to sell Common Shares in the Community Offering, Webb will be paid a commission
of 5.5% of the aggregate purchase price of Common Shares sold by such
broker-dealers, from which such broker-dealers will be paid, instead of the
commission based upon the residence of the purchasers. A management fee of
$25,000 has already been paid to Webb, and such amount will be deducted from the
commission. Columbia Federal will reimburse Webb for legal fees in an amount not
to exceed $35,000. See "THE CONVERSION - Plan of Distribution."

         The Subscription Offering will terminate at noon, Eastern Time, on
_____, 1998. The Community Offering may be terminated at any time after orders
for at least 2,323,000 shares have been received, but in no event later than
______, 1998, unless extended. If the Community Offering extends beyond 45 days
after the Subscription Expiration Date, persons who have subscribed for or
ordered Common Shares in the Subscription Offering or in the Community Offering
will receive a notice that, until a date specified in the notice, they have the
right to affirm, increase, decrease or rescind their subscriptions or orders for
Common Shares. Any person who does not affirmatively elect to continue his
subscription or order or elects to rescind 
    

                                      -2-
<PAGE>   9

his subscription or order during such time will have all of his funds promptly
refunded with interest. Any person who elects to decrease his subscription or
order will have the appropriate portion of his funds promptly refunded with
interest.

         The directors and executive officers of CFKY and Columbia Federal and
their Associates intend to purchase an aggregate of 200,500 Common Shares in
connection with the Conversion, which would constitute 9.9% of the Common Shares
sold assuming the sale of 2,020,000 Common Shares in connection with the
Conversion. The aggregate number of Common Shares proposed to be purchased by
the directors, the executive officers and the ESOP is 362,100, which would
constitute 17.9% of the Common Shares sold assuming the sale of 2,020,000 Common
Shares in connection with the Conversion. See "THE CONVERSION -- Shares to be
Purchased by Management Pursuant to Subscription Rights."

         Federal regulations prohibit any person from transferring or entering
into any agreement or understanding before the completion of the Conversion to
transfer the ownership of the subscription rights issued in the Conversion or
the shares to be issued upon the exercise of such subscription rights. Persons
attempting to violate such provision may lose their rights to purchase Common
Shares in the Conversion and may be subject to penalties imposed by the OTS.
Each person exercising subscription rights will be required to certify that a
purchase of Common Shares is solely for the subscriber's own account and that
there is no agreement or understanding regarding the sale or transfer of such
Common Shares.

PRICING OF THE COMMON SHARES

   
         Keller, an independent firm experienced in valuing thrift institutions,
has prepared a valuation of the estimated pro forma market value of Columbia
Federal, as converted. Keller's valuation of the estimated pro forma market
value of Columbia Federal, as converted, is $20,200,000 as of November 28, 1997
(the "Pro Forma Value"). CFKY will issue the Common Shares at a fixed price of
$10.00 per share and, by dividing the price per share into the Pro Forma Value,
will determine the number of shares to be issued. Applicable regulations
require, however, that Columbia Federal establish a range of 15% above and below
the Pro Forma Value to allow for fluctuations in the aggregate value of the
Common Shares due to changes in the market for thrift shares, the amount of
subscriptions received in the Subscription Offering and other factors from the
time of the commencement of the Subscription Offering until the completion of
the offering of the Common Shares. Based on the Pro Forma Value of Columbia
Federal as of November 28, 1997, the Valuation Range is $17,170,000 to
$23,230,000, resulting in the offer of between 1,717,000 and 2,323,000 Common
Shares at a purchase price of $10.00 per share.
    

         The actual number of Common Shares sold in connection with the
Conversion will be determined upon the completion of the Subscription Offering
and the Community Offering, if any, and will be based upon the final valuation
of Columbia Federal, as converted. The final valuation will be determined by
Keller at the time of the closing of this Offering. If the final valuation is
within the Valuation Range, or does not exceed the maximum of the Valuation
Range by more than 15%, the number of Common Shares to be issued in connection
with the Conversion will not be less than 1,717,000 or more than 2,671,450. If
the final valuation is not between the minimum of the Valuation Range and 15%
above the maximum of the Valuation Range, subscribers will be given the
opportunity to affirm, increase, decrease or rescind their subscriptions. See
"THE CONVERSION - Pricing and Number of Common Shares to be Sold."

USE OF PROCEEDS

   
         CFKY will retain 50% of the net proceeds from the sale of the Common
Shares, or $9,771,000 at the mid-point of the Valuation Range, including the
value of a promissory note from the ESOP which CFKY intends to accept in
exchange for the issuance of Common Shares to the ESOP. See "RISK FACTORS -
Reduction in Return on Equity Due to Proceeds of Offering." Such proceeds will
be used to fund the Columbia Financial of Kentucky, Inc., Recognition and
Retention Plan (the "RRP") after approval of the RRP by the shareholders of CFKY
and will be invested in short-term and intermediate-term government securities.
The remainder of the net proceeds received from the sale of the Common Shares,
$9,771,000 at the mid-point of the Valuation Range, will be invested by CFKY in
the capital stock to be issued by Columbia Federal to CFKY as a result of the
Conversion. Such investment will increase the regulatory capital of Columbia
Federal and will permit Columbia Federal to expand its lending and investment
activities and to enhance customer services. Enhancements of customer services
may include the origination of additional types of loans, including commercial
loans and additional types of consumer loans, such as home equity loans.
Columbia Federal anticipates that such net proceeds initially will be invested
in mortgage-backed securities. Eventually, however, Columbia Federal will
attempt to use such net proceeds to originate and, if circumstances permit, to
purchase loans. Although CFKY and Columbia Federal could use the increase in
capital to acquire other financial institutions or for CFKY to purchase its own
outstanding shares, CFKY and Columbia Federal have no current plans to do so.
See "USE OF PROCEEDS."
    

                                      -3-
<PAGE>   10

OFFICER AND DIRECTOR BENEFITS

         In connection with the Conversion, CFKY will establish the ESOP. Common
Shares will be purchased by the ESOP in the Conversion with a loan from CFKY.
The ESOP intends to repay the loan with discretionary contributions made by
Columbia Federal to the ESOP. As the loan is repaid, the Common Shares held by
the ESOP will be allocated to the accounts of employees of Columbia Federal and
CFKY, including executive officers. See "MANAGEMENT OF COLUMBIA FEDERAL Employee
Stock Ownership Plan."

         The Boards of Directors of CFKY and Columbia Federal also intend to
adopt and present to the shareholders for approval at a meeting of the
shareholders of CFKY, to be held at least six months after the consummation of
the Conversion, the RRP and the Columbia Financial of Kentucky, Inc., 1998 Stock
Option and Incentive Plan (the "Stock Option Plan"). If the RRP is approved at
such meeting, CFKY will form a trust (the "RRP Trust") to which CFKY will
contribute sufficient amounts for the purchase by the RRP Trust of an
unspecified number of CFKY common shares equal to up to 4% of the number of
Common Shares sold in the Conversion. Such CFKY common shares may be purchased
after shareholder approval of the RRP in the open market or from the authorized
but unissued common shares of CFKY, and will be awarded at no cost to the
recipient by a committee of CFKY's Board of Directors to the officers and
directors of CFKY and Columbia Federal for services rendered to Columbia
Federal. See "MANAGEMENT OF COLUMBIA FEDERAL - Stock Option Plan; and -
Recognition and Retention Plan and Trust."

         If the Stock Option Plan is approved at a meeting of shareholders
following the Conversion, directors, officers and employees of CFKY and Columbia
Federal will be granted options to purchase, in the aggregate, a number of
Common Shares equal to up to 10% of the Common Shares sold in the Conversion.
The exercise price for options granted will equal the market price for the
Common Shares on the date of the grant. The grant of such options, in
combination with purchases of Common Shares by such officers and directors and
certain anti-takeover provisions in the Articles of Incorporation and Code of
Regulations of CFKY and the Amended Charter of Columbia Federal, may facilitate
the perpetuation of current management and discourage proxy contests and
takeover attempts. See "RESTRICTIONS ON ACQUISITIONS OF COLUMBIA FEDERAL AND
CFKY AND RELATED ANTI-TAKEOVER PROVISIONS."

         Assuming the sale of 2,020,000 Common Shares in connection with the
Conversion, the purchase by directors and executive officers of 200,500 of the
Common Shares in the Conversion, the purchase by the RRP of a number of Common
Shares equal to 4% of the Common Shares sold in the Conversion, the exercise by
directors and executive officers of all options authorized pursuant to the Stock
Option Plan and the control by directors and executive officers of the 8% of the
Common Shares purchased by the ESOP in the Conversion, directors and executive
officers could own or control up to 29% of the outstanding common shares of
CFKY. See "RISK FACTORS-Anti-Takeover Provisions Which May Discourage Sales of
Common Shares for Premium Prices and Controlling Influence of Management."

         Columbia Federal also intends to execute an employment agreement with
Robert V. Lynch, the President of Columbia Federal, and severance agreements
with five other executive officers of Columbia Federal, all to be effective upon
the closing of the Conversion. See "MANAGEMENT OF COLUMBIA FEDERAL - Employment
and Severance Agreements."

MARKET FOR THE COMMON SHARES

         There is presently no market for the Common Shares. The aggregate
offering price for the Common Shares is based upon an independent appraisal of
Columbia Federal. The appraisal is not a recommendation as to the advisability
of purchasing Common Shares. See "THE CONVERSION - Pricing and Number of Common
Shares to be Sold." No assurance can be given that persons purchasing Common
Shares will thereafter be able to sell such shares at a price at or above the
offering price.

         CFKY has received approval to have the Common Shares quoted on Nasdaq
under the symbol "CFKY" upon the closing of the Conversion, subject to certain
conditions which CFKY and Columbia Federal believe will be satisfied, although
no assurance can be provided that the conditions will be met. In connection with
such approval, Webb has informed Columbia Federal that Keefe, Bruyette & Woods,
Inc. ("KBWI"), intends to make a market in the Common Shares. No assurance can
be given, however, that an active or liquid market for the Common Shares will
develop after the completion of the Conversion or, if such a market does
develop, that such market will continue. Investors should consider, therefore,
the potentially illiquid and long-term nature of an investment in the Common
Shares. See "RISK FACTORS - Limited Market for the Common Shares."

                                      -4-
<PAGE>   11

DIVIDEND POLICY

         The declaration and payment of dividends by CFKY will be subject to the
discretion of the Board of Directors of CFKY and will be based on the earnings
and financial condition of CFKY and general economic conditions. Other than the
earnings on the investment of proceeds retained by CFKY, the only source of
income of CFKY will be dividends periodically declared and paid by the Board of
Directors of Columbia Federal on the common stock of Columbia Federal held by
CFKY. The payment of dividends by Columbia Federal to CFKY will be subject to
various regulatory restrictions. On a pro forma basis, as of September 30, 1997,
assuming (i) receipt by Columbia Federal of $9.8 million of net conversion
proceeds, (ii) the investment of such net proceeds in assets having a risk
weighting of 20% and (iii) the establishment of a Liquidation Account
(hereinafter defined) in the amount of $13.1 million (the regulatory capital of
Columbia Federal at September 30, 1997), Columbia Federal would have $9.7
million available for the payment of dividends to CFKY. In an effort to manage
the capital of CFKY, the Board of Directors of CFKY may determine that the
payment of a regular or a special cash dividend or both may be prudent. No
assurance can be given, however, that any dividend will be declared, what the
amount will be or whether such dividends, if declared, will continue in the
future. See "DIVIDEND POLICY."

INVESTMENT RISKS

         Special attention should be given to the matters discussed under "RISK
FACTORS."



                                      -5-
<PAGE>   12

   
                  SELECTED FINANCIAL INFORMATION AND OTHER DATA

         The following tables set forth certain information concerning the
financial condition, earnings and other data regarding Columbia Federal at the
dates and for the periods indicated. The financial information should be read in
conjunction with the financial statements and notes thereto included elsewhere
herein.
    

<TABLE>
<CAPTION>
SELECTED FINANCIAL CONDITION                     At September 30,
  AND OTHER DATA:                            ----------------------------------------------------
                                               1997        1996       1995       1994       1993
                                             --------   --------   --------   --------   --------
                                                             (Dollars in thousands)

<S>                                          <C>        <C>        <C>        <C>        <C>     
Total amount of:
  Assets                                     $104,006   $108,098   $108,376   $106,099   $107,739
  Cash and amounts due from banks                 612        549        543        568        612
  Interest-bearing deposits in banks            6,215      2,498      6,304      2,202      6,621
  Investment securities held to maturity       13,069     13,995     12,493     13,495     12,428
  Investment securities available for sale      1,003      1,002        988       --         --
  Mortgage-backed securities                   17,862     18,751     16,800     16,744     18,264
  Loans receivable, net                        61,578     67,741     68,270     70,288     67,026
  FHLB stock, at cost                           1,260      1,174      1,095      1,026        974
  Deposits                                     90,195     94,657     95,806     93,807     97,278
  Retained earnings - substantially            13,090     12,537     12,149     11,333     10,068
    restricted

Number of offices (1)                               5          5          5          5          5



                                                              Year ended September 30,
                                           -------------------------------------------------------
SUMMARY OF EARNINGS:                         1997       1996          1995       1994       1993
                                           --------   --------      --------   --------   --------
                                                                    (In thousands)

<S>                                        <C>        <C>           <C>        <C>        <C>     
Interest income                            $  7,996   $  8,198      $  7,943   $  7,939   $  8,355
Interest expense                              4,451      4,578         4,446      3,853      4,370
                                           --------   --------      --------   --------   --------
   Net interest income                        3,545      3,620         3,497      4,086      3,985
Provision for losses on loans                   113          8            13         34         47
                                           --------   --------      --------   --------   --------
   Net interest income after provision
     for losses on loans                      3,432      3,612         3,484      4,052      3,938
Non-interest income                              88         96            92        108        174
Non-interest expense                          2,667      3,120         2,371      2,272      2,190
                                           --------   --------      --------   --------   --------
Income before federal income tax expense        853        588         1,205      1,888      1,922
Federal income tax expense                      300        200           389        623        593
                                           --------   --------      --------   --------   --------
Net income                                 $    553   $    388      $    816   $  1,265   $  1,329
                                           ========   ========      ========   ========   ========
</TABLE>

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

(Footnotes on next page)



                                      -6-
<PAGE>   13

<TABLE>
<CAPTION>
                                                                At or for the year ended September 30,
                                                      -------------------------------------------------------
SELECTED FINANCIAL RATIOS:                              1997       1996           1995      1994       1993
                                                      --------   --------      --------   --------   --------

<S>                                                      <C>         <C>         <C>          <C>         <C> 
Performance ratios:
   Return on average assets (3)                           0.53%       0.36%       0.77%       1.17%       1.23%
   Return on average equity (4)                           4.30        3.10        6.92       11.78       14.12
   Interest rate spread (5)                               2.97        2.94        2.93        3.53        3.45
   Net interest margin (6)                                3.46        3.41        3.38        3.87        3.76
   Non-interest expense to average total assets           2.53        2.87        2.24        2.15        2.07

Capital ratios:
   Average equity to average assets                      12.22       11.50       11.15        9.96        8.70
   Equity to assets at end of period                     12.59       11.60       11.21       10.68        9.34

Asset quality ratios and other data:
   Nonperforming loans to total net loans at end
     of period                                            0.98        0.26        --          0.71        0.39
   Nonperforming assets to total assets at end of
     period                                               0.58        0.16        0.03        0.56        0.46
   Allowance for losses on loans to total net loans
     at end of period                                     0.49        0.28        0.28        0.27        0.28
   Allowance for losses on loans to nonperforming
     loans at end of period                              49.92      106.78        --         38.03       72.97
   Net charge-offs to average loans                       --          0.01        0.02        0.05        0.07


- ----------------------------
<FN>
(1)      All offices are full-service except that loan applications are accepted only at the main office.

(2)      Includes a non-recurring pre-tax expense of $592,000 for a special one-time assessment to recapitalize the SAIF. See
         "REGULATION - FDIC Regulations -- Deposit Insurance."

(3)      Net income divided by average total assets.

(4)      Net income divided by average total equity.

(5)      Average yield on interest-earning assets less average cost of interest-bearing liabilities.

(6)      Net interest income as a percentage of average interest-earning assets.
</TABLE>



                                      -7-
<PAGE>   14

                                  RISK FACTORS

         Investment in the Common Shares involves certain risks. Before
investing, prospective purchasers should consider carefully the following
matters:

LOW RETURN ON ASSETS AND LOW RETURN ON EQUITY

   
         During the fiscal years ended September 30, 1997, 1996 and 1995, the
return on assets of Columbia Federal equaled .53%, .36% and .77%, respectively.
During the same periods, the return on equity of Columbia Federal equaled 4.30%,
3.10% and 6.92%, respectively. The low return on assets and equity of Columbia
Federal may be attributed to a variety of factors. In 1996, for example,
non-interest expense increased by $749,000 due primarily to the $592,000
one-time SAIF recapitalization assessment. Moreover, Columbia Federal increased
the provision for losses on loans in fiscal year 1997 by $105,000 over the
provision in fiscal year 1996. Both the 1996 SAIF assessment and the 1997
provision for losses on loans had a material impact on the return on equity and
assets of Columbia Federal. See "MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS."
    

         In addition, Columbia Federal did not originate sufficient loans to
replace existing loans which matured or were refinanced elsewhere during fiscal
years 1997, 1996 and 1995. While loan originations have increased from $6.8
million in fiscal 1995 to $10.2 million in fiscal 1996 and $11.7 million in
fiscal 1997, the balance of net loans receivable has declined from $68.3 million
in fiscal 1995 to $67.7 million in fiscal 1996 and $61.6 million in fiscal 1997.
In June through August 1997, four multifamily and nonresidential real estate
loans with balances totaling $7.1 million were repaid. Funds from loan
repayments that could not immediately be used to originate loans were invested
in lower yielding investments, thus reducing Columbia Federal's return on assets
and return on equity. See "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS."

         To continue the increase in loan originations, Columbia Federal has
recently hired a new loan officer and has pursued a plan to increase the
awareness of realtors and others involved in the residential real estate
business in Kenton and Boone Counties of Columbia Federal's products and
services. Columbia Federal is also considering originating new types of loans,
including home equity loans and commercial loans. In view of the highly
competitive market for residential mortgage loans, however, there can be no
assurance that such plan will materially increase new loan originations in the
near or long term. Moreover, even if loan originations are increased, there can
be no assurance that such increase will positively affect the return on equity
or assets of Columbia Federal.

REDUCTION IN RETURN ON EQUITY DUE TO PROCEEDS OF OFFERING

         The significant proceeds from the sale of the Common Shares in the
Conversion will reduce further the return on equity of CFKY on a consolidated
basis until the Conversion proceeds are effectively invested. See "Low Return on
Assets and Low Return on Equity." At September 30, 1997, the pro forma return on
equity at the minimum, mid-point, maximum and maximum, as adjusted, of the
Valuation Range, would be 3.23%, 3.16%, 3.09% and 3.03%, respectively. See "PRO
FORMA DATA" for the pro forma net earnings and the pro forma shareholders'
equity at the different levels of the Valuation Range. Although a low return on
equity is not unusual for recently converted, well-capitalized thrifts, CFKY's
return on equity after the Conversion may adversely affect the market price of
the Common Shares.

         While both CFKY and Columbia Federal intend to invest the proceeds from
the sale of Common Shares in various ways, the overall objective of CFKY and
Columbia Federal is to increase the return on equity of Columbia Federal in the
future. However, the historic difficulty of Columbia Federal in investing
available funds in higher yield mortgage loans may be increased upon the receipt
of the proceeds from the Offering. To the extent that CFKY and Columbia Federal
do not invest the proceeds from the sale of Common Shares in higher yielding
mortgage loans, the return on equity of Columbia Federal will remain at lower
levels, as a result of which an investment in the Common Shares will be
adversely affected.

COMPETITION IN MARKET AREA

         Columbia Federal faces strong competition for deposits and loans from
commercial banks, other savings associations, credit unions and mortgage banking
companies. In addition, competing financial institutions exist in surrounding
communities located in Columbia Federal's market area. Columbia Federal is at a
competitive disadvantage due to its small size, which results in limited
marketing capability and restricted ability to take advantage of technological
advancements. Columbia Federal's market share in Boone County and Kenton County
was 53% of thrift deposits and 4.4% of all financial institution deposits at


                                      -8-
<PAGE>   15

June 30, 1996. Such competition will negatively affect the ability of Columbia
Federal to grow and to increase its return on assets and return on equity.

INTEREST RATE RISK

   
         Columbia Federal's operating results are dependent to a significant
degree on its net interest income, which is the difference between interest
income from loans and investments and interest expense on deposits. Like most
thrift institutions, the interest income and interest expense of Columbia
Federal change as the interest rates on mortgages, securities and other assets
and on deposits and other liabilities change. Interest rates may change because
of general economic conditions, the policies of various regulatory authorities
and other factors beyond Columbia Federal's control. The interest rates on
specific assets and liabilities of Columbia Federal will change or "reprice" in
accordance with the contractual terms of the asset or liability instrument and
in accordance with customer reaction to general economic trends. See
"MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS - Asset and Liability Management."

         Columbia Federal, like other financial institutions, is subject to
interest rate risk to the extent that its interest-earning assets reprice
differently than its interest-bearing liabilities. In a rising interest rate
environment, the amount of interest Columbia Federal would receive on its loans
would increase relatively slowly as loans are slowly prepaid and new loans at
higher rates are made. Moreover, the interest Columbia Federal would pay on its
deposits would increase rapidly because Columbia Federal's deposits generally
have shorter periods to repricing. See "MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Asset and Liability Management."

         Columbia Federal's portfolio value is more sensitive to rising rates
than declining rates. Such difference in sensitivity occurs principally because,
as rates rise, borrowers do not prepay fixed-rate loans as quickly as they do
when interest rates are declining. At September 30, 1997, 80.7% of Columbia
Federal's net loans receivable balance was comprised of fixed-rate loans. In
addition, 79.3% of Columbia Federal's mortgage-backed securities balance at
September 30, 1997, had maturities of more than ten years after such date, and
40.1% of the mortgage-backed securities portfolio consisted of pools of
fixed-rate loans. Moreover, although Columbia Federal originates its mortgage
loans in accordance with secondary market guidelines, many of such loans may not
be sold readily in order to decrease interest rate risk because the loans are
secured by non-owner occupied or two- to four-family property.
    

         If interest rates rise from the recent historically low levels,
Columbia Federal's net interest income will be negatively affected. Moreover,
rising interest rates may negatively affect Columbia Federal's earnings due to
diminished loan demand. A negative effect on interest income and earnings will
adversely affect the value of an investment in the Common Shares.

DILUTIVE EFFECT AND INCREASED EXPENSE OF THE ESOP, THE STOCK OPTION PLAN AND THE
RRP.

         In connection with the Conversion, CFKY has established the ESOP which
intends to use a loan from CFKY to purchase 8% of the Common Shares issued in
connection with the Conversion. All full-time employees of CFKY and Columbia
Federal who meet certain age and years of service criteria will be eligible to
participate in the ESOP.

         Statement of Position ("SOP") No. 93-6, "Employers' Accounting for
Employee Stock Ownership Plans," published by the American Institute of
Certified Public Accountants (the "AICPA"), requires an employer to record
compensation expense in an amount equal to the fair value of shares committed to
be released to employees from an employee stock ownership plan. See "PRO FORMA
DATA" for pro forma information regarding the effects of SOP 93-6 on net
earnings and shareholders' equity. If the Common Shares acquired by the ESOP
appreciate in value over time, CFKY may incur increased compensation expense
relating to the ESOP, which would adversely affect CFKY's net earnings.

         The shares acquired by the ESOP in the Conversion will be purchased
with the proceeds of a loan from CFKY to the ESOP. The ESOP loan will be repaid
through cash contributions to the ESOP from Columbia Federal and the use of
dividends paid on the Common Shares, if any. Columbia Federal currently
anticipates that the ESOP loan will be repaid over a period of 11 years. The
amount of cash or other assets that can be contributed to the ESOP each year is
limited by certain Internal Revenue Service ("IRS") regulations. Columbia
Federal intends to make the maximum contribution to the ESOP permitted by such
regulations, which could result in repayment of the ESOP loan in fewer than 11
years. A shorter repayment period could result in increased compensation expense
during the years in which payments are made on the ESOP loan which would
adversely impact CFKY's earnings.

                                      -9-
<PAGE>   16

         The ESOP may purchase Common Shares on the open market or may purchase
authorized but unissued shares from CFKY. If the ESOP purchases authorized but
unissued shares from CFKY, such purchases would have a dilutive effect on the
interests of CFKY's shareholders.

   
         Following the consummation of the Conversion, CFKY intends to adopt the
Stock Option Plan and the RRP. CFKY expects to contribute sufficient funds to
the RRP to enable it to purchase common shares of CFKY in an amount equal to
four percent of the Common Shares sold in connection with the Conversion. The
shares issued to participants under the RRP could be newly issued shares or
shares purchased in the market. In the event the shares purchased under the RRP
consist of authorized but unissued common shares, the interests of existing
shareholders will be diluted. Shares issued pursuant to the exercise of options
under the Stock Option Plan will be authorized but unissued shares, unless CFKY
has treasury shares at the time of exercise and elects to use the treasury
shares. At the mid-point of the estimated Valuation Range, if all shares under
the ESOP, the Stock Option Plan and the RRP were purchased from authorized but
unissued shares, the interests of shareholders would be diluted by 18.03%.
Equity per share and earnings per share will also be negatively affected. See
"PRO FORMA DATA" and MANAGEMENT OF COLUMBIA FEDERAL - Employee Stock Ownership
Plan; Stock Option Plan; - Recognition and Retention Plan and Trust."
    

LIMITED MARKET FOR THE COMMON SHARES

         There is presently no market for the Common Shares. The aggregate
offering price for the Common Shares is based upon an independent appraisal of
Columbia Federal. The appraisal is not a recommendation as to the advisability
of purchasing Common Shares. See "THE CONVERSION - Pricing and Number of Common
Shares to be Sold." No assurance can be given that persons purchasing Common
Shares will thereafter be able to sell such shares at a price at or above the
purchase price paid in the Offering.

   
         CFKY has received approval to have the Common Shares quoted on Nasdaq
under the symbol ["CFKY"] upon the closing of the Conversion, subject to certain
conditions which CFKY and Columbia Federal believe will be satisfied, although
no assurance can be provided that the conditions will be met. One of the
conditions upon which such approval is subject is the commitment by three
broker-dealers to make a market in the Common Shares. Webb has informed CFKY
that KBWI intends to make a market in the Common Shares, and CFKY believes that
at least two other broker-dealers will commit to make a market in the Common
Shares. No assurance can be given, however, that an active or liquid market for
the Common Shares will develop after the completion of the Conversion or, if
such a market does develop, that it will continue. Investors should consider,
therefore, the potentially illiquid and long-term nature of an investment in the
Common Shares.
    

LEGISLATION AND REGULATION WHICH MAY ADVERSELY AFFECT COLUMBIA FEDERAL'S
EARNINGS AND OPERATIONS

         Columbia Federal is subject to extensive regulation by the OTS and the
FDIC and is periodically examined by such regulatory agencies to test compliance
with various regulatory requirements. As a savings and loan holding company,
CFKY will also be subject to regulation and examination by the OTS. Such
supervision and regulation of Columbia Federal and CFKY are intended primarily
for the protection of depositors and not for the maximization of shareholder
value and may affect the ability of CFKY to engage in various business
activities. The assessments, filing fees and other costs associated with
reports, examinations and other regulatory matters are significant and may have
an adverse effect on CFKY's net earnings. See "REGULATION."

         The FDIC is authorized to establish separate annual assessment rates
for deposit insurance each for members of the Bank Insurance Fund (the "BIF")
and the SAIF. The FDIC may increase assessment rates for either fund if
necessary to restore the fund's ratio of reserves to insured deposits to its
target level within a reasonable time and may decrease such rates if such target
level has been met. The FDIC has established a risk-based assessment system for
both BIF and SAIF members. Under such system, assessments may vary depending
upon the risk the institution poses to its deposit insurance fund. Such risk
level is determined by reference to the institution's capital level and the
FDIC's level of supervisory concern about the institution.

         Legislation to recapitalize the SAIF and to eliminate a significant
premium disparity between the BIF and the SAIF effective September 30, 1996,
provides for the merger of the BIF and the SAIF effective January 1, 1999,
assuming that the federal savings and loan charter has been eliminated. Columbia
Federal cannot predict the impact of such a merger on Columbia Federal's net
earnings and capital.

                                      -10-
<PAGE>   17

         Congress is considering legislation to eliminate the federal savings
and loan charter and the separate regulation of federal thrifts, including
federal savings banks. Pursuant to such legislation, Congress may develop a
common charter for all financial institutions, eliminate the OTS and regulate
Columbia Federal under federal law as a bank or require Columbia Federal to
change its charter, which would likely change the type of activities in which
Columbia Federal may engage and would probably subject Columbia Federal to more
regulation by the FDIC. In addition, CFKY may become subject to different
holding company regulations, including separate capital requirements and
limitations on activities. Although CFKY cannot predict whether or when Congress
may actually pass legislation regarding CFKY's and Columbia Federal's regulatory
requirements or charter, it is not anticipated that the current activities of
CFKY or Columbia Federal will be materially affected by such legislation.

ANTI-TAKEOVER PROVISIONS WHICH MAY DISCOURAGE SALES OF COMMON SHARES FOR PREMIUM
PRICES AND CONTROLLING INFLUENCE OF MANAGEMENT

         The Articles of Incorporation and Code of Regulations of CFKY and the
Amended Charter of Columbia Federal contain certain provisions that could deter
or prohibit non-negotiated changes in the control of CFKY and Columbia Federal.
Such provisions include a restriction on the acquisition of more than 10% of the
outstanding shares of CFKY by any person during the five-year period following
the effective date of the Conversion, the ability to issue preferred shares and
additional common shares and a 75% voting requirement for certain transactions,
including mergers and acquisitions of a majority of the outstanding equity
securities of CFKY. See "DESCRIPTION OF AUTHORIZED SHARES" and "RESTRICTIONS ON
ACQUISITION OF COLUMBIA FEDERAL AND CFKY AND RELATED ANTI-TAKEOVER PROVISIONS."

         Officers and directors of CFKY are expected to purchase approximately
9.9% of the shares issued in connection with the Conversion at the mid-point of
the Valuation Range. In addition, the ESOP intends to purchase 8% of the shares
issued in connection with the Conversion. The ESOP trustee must vote shares
allocated under the ESOP as directed by the participants to whom the shares are
allocated and vote unallocated shares in its sole discretion in the best
interest of the participants. The RRP may acquire Common Shares in the open
market or acquire authorized but unissued common shares from CFKY following
approval of the RRP by the shareholders of CFKY at a meeting of the shareholders
in an amount equal to up to 4% of the Common Shares issued in connection with
the Conversion. The RRP trustees, who are expected to be two directors of CFKY,
will vote shares awarded but not distributed under the RRP in their discretion.
Additionally, options to purchase a number of Common Shares equal to up to 10%
of the Common Shares sold in the Conversion may be granted to directors,
officers and employees of CFKY and Columbia Federal pursuant to the Stock Option
Plan.

         In view of the various provisions of the Articles of Incorporation and
the stock benefit plans of CFKY and Columbia Federal, the aggregate ownership by
the ESOP, the RRP and the directors and officers of CFKY and Columbia Federal
may have the effect of facilitating the perpetuation of current management and
discouraging proxy contests and takeover attempts. Thus, officers and directors,
who are anticipated to be allocated or awarded shares under such plans, will
have a significant influence over the vote on such a transaction and may be able
to defeat such a proposal. The Boards of Directors of CFKY and Columbia Federal
believe that such provisions will be in the best interests of shareholders by
encouraging prospective acquirers to negotiate a proposed acquisition with the
directors. Such provisions could, however, adversely affect the market value of
the Common Shares or deprive shareholders of the opportunity to sell their
shares for premium prices.

         Federal and Ohio law also restrict the acquisition of control of CFKY
and Columbia Federal. Any or all of these provisions may facilitate the
perpetuation of current management and discourage proxy contests or takeover
attempts not first negotiated with the Board of Directors. See "RESTRICTIONS ON
ACQUISITION OF COLUMBIA FEDERAL AND CFKY AND RELATED ANTI-TAKEOVER PROVISIONS."

         Regulations of the OTS also restrict the ability of any person to
acquire the beneficial ownership of more than 10% of any class of voting equity
security of Columbia Federal or CFKY without the prior written approval of or
lack of objection by the OTS. Such restrictions could restrict the use of
revocable proxies. See "RESTRICTIONS ON ACQUISITION OF COLUMBIA FEDERAL AND CFKY
AND RELATED ANTI-TAKEOVER PROVISIONS."

   
RISK OF DELAY IN COMPLETION OF THE OFFERING
    

         CFKY and Columbia Federal expect to complete the Conversion by March
31, 1998. It is possible, however, that adverse market, economic or other
factors could delay the completion of the Conversion. If the Community Offering
is extended beyond ________, 1998, each subscriber will be given a notice of
such delay and the right to affirm, increase, decrease or rescind his
subscription. In such event, any person who does not affirmatively elect to
continue his subscription or elects to 


                                      -11-
<PAGE>   18

rescind his subscription will have all of his funds promptly refunded with
interest. Any person who elects to decrease his subscription will have the
appropriate portion of his funds promptly refunded with interest. If the
Community Offering is extended, the cost of the Conversion could increase and
the valuation of Columbia Federal could change. Extensions of the Community
Offering will not extend past _______, 2000.

DILUTIVE EFFECT OF INCREASE IN VALUATION RANGE

         The number of Common Shares to be sold in the Conversion may be as much
as 15% greater than the maximum of the Valuation Range due to changes in market,
financial and regulatory circumstances following the commencement of the
Offering. An increase in the number of Common Shares sold will decrease net
earnings per share and shareholders' equity per share on a pro forma basis. See
"CAPITALIZATION" and "PRO FORMA DATA."

POSSIBLE TAX LIABILITY RELATED TO SUBSCRIPTION RIGHTS

         As part of the Conversion, subscription rights have been granted to (i)
Eligible Account Holders, (ii) the ESOP, (iii) Supplemental Eligible Account
Holders and (iv) Voting Members. Columbia Federal has received an opinion from
Keller to the effect that the subscription rights to be received by Eligible
Account Holders and other eligible subscribers do not have any value because
they are acquired by the recipients without cost, are non-transferable and of
short duration and afford the recipients a right only to purchase Common Shares
at a price equal to their estimated fair market value, the same price as the
purchase price for unsubscribed Common Shares.

         Notwithstanding the opinion from Keller, if the subscription rights are
subsequently found to have a fair market value, income may be recognized by the
recipients of the subscription rights (in certain cases, whether or not the
rights are exercised) and CFKY and/or Columbia Federal may be taxed on the
distribution of such subscription rights. In this regard, the subscription
rights may be taxed partially or entirely at ordinary income tax rates.


                      COLUMBIA FINANCIAL OF KENTUCKY, INC.

         CFKY was incorporated under Ohio law in October 1997 at the direction
of Columbia Federal for the purpose of serving as a holding company for Columbia
Federal. CFKY has not conducted and will not conduct any business other than
business related to the Conversion prior to the completion of the Conversion.
CFKY has received approval of the OTS to acquire the capital stock to be issued
by Columbia Federal in the Conversion. Upon the consummation of the Conversion,
CFKY will be a unitary savings and loan holding company, and its principal
assets initially will be the capital stock of Columbia Federal and the
investments made with the proceeds retained by CFKY from the sale of Common
Shares. See "USE OF PROCEEDS." As a savings and loan holding company, CFKY will
be required to register with, and will be subject to examination and supervision
by, the OTS. See "REGULATION - OTS Regulations -- Holding Company Regulation."
The types of business activities in which a unitary savings and loan holding
company may engage are virtually unrestricted. See, however, "RISK FACTORS -
Legislation and Regulation Which May Adversely Affect Columbia Federal's
Earnings and Operations."


                          COLUMBIA FEDERAL SAVINGS BANK

         Columbia Federal is a mutual savings bank which has served Northern
Kentucky since 1884. Organized under Kentucky law as Columbia Building
Association, Columbia Federal converted to a federally chartered savings and
loan association in 1934, at which time the name Columbia Federal Savings and
Loan Association of Covington was adopted. Columbia Federal became a federal
savings bank in 1995, at which time the name Columbia Federal Savings Bank was
adopted. As a savings bank chartered under the laws of the United States,
Columbia Federal is subject to supervision and regulation by the OTS and the
FDIC and is a member of the FHLB of Cincinnati. The deposits of Columbia Federal
are insured up to applicable limits by the FDIC in the SAIF. See "REGULATION."

         Columbia Federal is principally engaged in the business of making
permanent first mortgage loans secured by one- to four-family residential real
estate located within Boone County and Kenton County, Kentucky, and investing in
U.S. Government agency obligations, interest-bearing deposits in other financial
institutions and mortgage-backed and related securities. Columbia Federal also
makes construction loans and loans secured by multifamily real estate (over four
units) and 


                                      -12-
<PAGE>   19

nonresidential real estate. Loan funds are obtained primarily from savings
deposits and loan repayments. See "THE BUSINESS OF COLUMBIA FEDERAL - Lending
Activities; and - Investment Activities."

         Interest on loans, mortgage-backed and related securities and
investments is Columbia Federal's primary source of income. The principal
expense of Columbia Federal is interest paid on deposit accounts. Operating
results are dependent to a significant degree on the net interest income of
Columbia Federal, which is the difference between interest earned on loans,
mortgage-backed and related securities and other investments and interest paid
on deposits. Like most thrift institutions, Columbia Federal's interest income
and interest expense are significantly affected by general economic conditions
and by the policies of various regulatory authorities. See "RISK FACTORS" and
"MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS OF COLUMBIA FEDERAL."

         Columbia Federal conducts business from its main office located in Ft.
Mitchell, Kentucky, and four branch offices located in Boone County and Kenton
County, Kentucky. Columbia Federal's primary market area consists of Boone
County and Kenton County, Kentucky. See "THE BUSINESS OF COLUMBIA FEDERAL -
General."


                                 USE OF PROCEEDS

         The following table presents the estimated gross and net proceeds from
the sale of the Common Shares in connection with the Conversion based on the
Valuation Range:

<TABLE>
<CAPTION>
                                                                                                          15% above
                                    Minimum               Mid-point                Maximum                 Maximum
                                    -------               ---------                -------                 -------

<S>                              <C>                      <C>                    <C>                      <C>        
Gross proceeds                   $17,170,000              $20,200,000            $23,230,000              $26,714,500
Less estimated expenses              620,000                  658,000                695,000                  737,000
                                 -----------              -----------            -----------              -----------
Total net proceeds               $16,550,000              $19,542,000            $22,535,000              $25,977,500
</TABLE>


The expenses are estimated assuming that (a) all of the indicated number of
Common Shares are sold in the Subscription Offering; (b) the directors, officers
and their associates purchase 200,500 shares; (c) the ESOP purchases 8% of the
Common Shares sold; and (d) 60% of the Common Shares are sold to residents of
Boone County or Kenton County, Kentucky, 20% of the Common Shares are sold to
residents of counties contiguous to either Boone County or Kenton County,
Kentucky, and 20% of the Common Shares are sold to persons not residents of
Boone County or Kenton County, Kentucky, or any county contiguous to either of
such counties. Actual expenses may be more or less than estimated. See "THE
CONVERSION - Plan of Distribution."

         CFKY will retain 50% of the net proceeds from the sale of the Common
Shares, or $9,771,000 at the mid-point of the Valuation Range, including the
value of a promissory note from the ESOP which CFKY intends to accept in
exchange for the issuance of Common Shares to the ESOP. Such proceeds will be
used to fund the RRP and, initially, will be invested in short-term and
intermediate-term government securities. The remainder of the net proceeds
received from the sale of the Common Shares, $9,771,000 at the mid-point of the
Valuation Range, will be invested by CFKY in the capital stock to be issued by
Columbia Federal to CFKY as a result of the Conversion. Such investment will
increase the regulatory capital of Columbia Federal and will permit Columbia
Federal to expand its lending and investment activities and to enhance customer
services. Enhanced customer services may include the origination of additional
types of loans, including commercial loans and additional types of consumer
loans, such as home equity loans.

   
         Columbia Federal anticipates that such net proceeds initially will be
invested in mortgage-backed securities. Eventually, however, Columbia Federal
will attempt to use the net proceeds to originate and, if circumstances permit,
to purchase loans. Such use will be consistent with Columbia Federal's effort to
improve its interest rate risk position as well as increase its income. See "THE
BUSINESS OF COLUMBIA FEDERAL - General." See "RISK FACTORS - Reduction in Return
on Equity Due to Proceeds of Offering."
    

         Although CFKY and Columbia Federal could use the increase in capital to
acquire other financial institutions or for CFKY to repurchase its own
outstanding shares, CFKY and Columbia Federal have no current plans or
agreements, written or oral, and are not negotiating, to acquire any other
institution and have no current plans for CFKY to repurchase any of its shares.

                                      -13-
<PAGE>   20


                            MARKET FOR COMMON SHARES

         There is presently no market for the Common Shares. The aggregate
offering price for the Common Shares is based upon an independent appraisal of
Columbia Federal. The appraisal is not a recommendation as to the advisability
of purchasing Common Shares. See "THE CONVERSION - Pricing and Number of Common
Shares to be Sold." No assurance can be given that persons purchasing Common
Shares will thereafter be able to sell such shares at a price at or above the
offering price.

         CFKY has received approval to have the Common Shares quoted on Nasdaq
under the symbol "CFKY" upon the closing of the Conversion, subject to certain
conditions which CFKY and Columbia Federal believe will be satisfied, although
no assurance can be provided that the conditions will be met. In connection with
such approval, Webb has informed Columbia Federal that KBWI intends to make a
market in the Common Shares, although it is under no obligation to do so. No
assurance can be given, however, that an active or liquid market for the Common
Shares will develop after the completion of the Conversion or, if such a market
does develop, that such market will continue. Investors should consider,
therefore, the potentially illiquid and long-term nature of an investment in the
Common Shares. See "RISK FACTORS Limited Market for the Common Shares."


                                 DIVIDEND POLICY

         The declaration and payment of dividends by CFKY will be subject to the
discretion of the Board of Directors of CFKY and will be based on the earnings
and financial condition of CFKY and general economic conditions. If the Board of
Directors of CFKY determines in the exercise of its discretion that the net
income, capital, and consolidated financial condition of CFKY and the general
economy justify the declaration and payment of dividends by CFKY, the Board of
Directors of CFKY may authorize the payment of dividends on the Common Shares,
subject to the limitation under Ohio law that a corporation may pay dividends
only out of surplus. There can be no assurance that dividends will be declared
and paid on the Common Shares or, if declared and paid, that such dividends will
continue to be paid in the future. In addition, pursuant to a requirement of the
OTS, CFKY will not take any action that would further the payment of a tax-free
return of capital to its shareholders during the first year following the
completion of the Conversion.

         Other than earnings on the investment of the proceeds retained by CFKY,
the only source of income of CFKY will be dividends periodically declared and
paid by the Board of Directors of Columbia Federal on the common stock of
Columbia Federal held by CFKY. The declaration and payment of dividends by
Columbia Federal to CFKY will be subject to the discretion of the Board of
Directors of Columbia Federal, to the earnings and financial condition of
Columbia Federal, to general economic conditions and to federal restrictions on
the payment of dividends by thrift institutions. Under regulations of the OTS
applicable to converted associations, Columbia Federal will not be permitted to
pay a cash dividend on its capital stock after the Conversion if its regulatory
capital would, as a result of the payment of such dividend, be reduced below the
amount required for the Liquidation Account or the applicable regulatory capital
requirement prescribed by the OTS. See "THE CONVERSION - Principal Effects of
the Conversion -- Liquidation Account" and "MANAGEMENT'S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Liquidity and Capital
Resources." Columbia Federal may not pay a dividend unless such dividend also
complies with a regulation of the OTS limiting capital distributions by savings
associations. Capital distributions, for purposes of such regulation, include,
without limitation, payments of cash dividends, repurchases and certain other
acquisitions by an association of its shares and payments to stockholders of
another association in an acquisition of such other association. See "REGULATION
- - Office of Thrift Supervision -- Limitations on Capital Distributions."



                                      -14-
<PAGE>   21

                          REGULATORY CAPITAL COMPLIANCE

         The following table sets forth the historical and pro forma regulatory
capital of Columbia Federal at September 30, 1997, based on the receipt of
proceeds for the number of Common Shares indicated, less estimated expenses of
$620,000, $658,000, $695,000, $737,000 at the minimum, mid-point, maximum and
maximum, as adjusted, of the Valuation Range, assuming all of such shares are
sold in the Subscription Offering.

   
<TABLE>
<CAPTION>
                                                       Pro forma capital at September 30, 1997, assuming the sale of
                                             ------------------------------------------------------------------------------
                                                  1,717,000           2,020,000           2,323,000           2,671,450
                                                Common Shares       Common Shares       Common Shares       Common Shares
                          Historical at      (offering price of   (offering price of (offering price of  (offering price of
                      ---------------------  ------------------   ------------------ ------------------  ------------------
                      September 30, 1997(1)     $10 per share)      $10 per share)      $10 per share)      $10 per share)
                       Amount     Percent     Amount    Percent    Amount   Percent    Amount   Percent   Amount    Percent
                       ------     -------     ------    -------    ------   -------    ------   -------   ------    -------
                                                              (Dollars in thousands)

<S>                    <C>         <C>      <C>         <C>      <C>         <C>      <C>         <C>      <C>         <C>   
Capital under
generally
 accepted accounting
 principles, before    $13,091     12.59%   $19,306     17.52%   $20,438     18.35%   $21,571     18.71%   $22,874     19.55%
                       =======   =======    =======   =======    =======   =======    =======   =======    =======   =======
 adjustments (2)(3)

Current tangible
 capital (2)(3):
  Capital level        $13,090     12.59%   $19,305     17.51%   $20,437     18.35%   $21,570     18.71%   $22,873     19.55%
  Requirement            1,560      1.50      1,653      1.50      1,670      1.50      1,729      1.50      1,755      1.50
                       -------   -------    -------   -------    -------   -------    -------   -------    -------   -------
  Excess               $11,530     11.09%   $17,651     16.01%   $18,767     16.85%   $19,841     17.21%   $21,118     18.05%
                       =======   =======    =======   =======    =======   =======    =======   =======    =======   =======

Current core
 capital (2)(3):
  Capital level        $13,090     12.59%   $19,305     17.51%   $20,437     18.35%   $21,570     18.71%   $22,873     19.55%
</TABLE>
    



                                      -15-
<PAGE>   22

   
<TABLE>
<CAPTION>
<S>                   <C>       <C>        <C>       <C>        <C>       <C>        <C>       <C>        <C>       <C> 

  Requirement            3,120      3.00      3,307      3.00      3,341      3.00      3,458      3.00      3,510      3.00
                       -------   -------    -------   -------    -------   -------    -------   -------    -------   -------
  Excess               $ 9,970      9.59%   $15,998     14.51%   $17,096     15.35%   $18,112     15.71%   $19,363     16.55%
                       =======   =======    =======   =======    =======   =======    =======   =======    =======   =======

Current risk-based
 capital (4):
  Capital level        $13,390     30.37%   $19,605     38.97%   $20,737     40.32%   $21,870     41.60%   $23,173     43.01%
  Requirement            3,527      8.00      4,025      8.00      4,115      8.00      4,206      8.00      4,310      8.00
                       -------   -------    -------   -------    -------   -------    -------   -------    -------   -------
  Excess               $ 9,863     22.37%   $15,580     30.97%   $16,622     32.32%   $17,664     33.60%   $18,863     35.01%
                       =======   =======    =======   =======    =======   =======    =======   =======    =======   =======

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

<FN>
(1)      See Note 18 of the Notes to the Financial Statements.

(2)      Pro forma amounts assume Columbia Federal will receive 50% of the net conversion proceeds before reduction for the
         ESOP loan. Also reflects a deduction from capital for unearned ESOP shares equal to 8% of the shares offered and
         unearned RRP shares equal to 4% of the shares offered.

(3)      Historical tangible and core capital percentages are based on adjusted total assets of $104.0 million. Pro forma
         tangible and core capital percentages are based on adjusted total assets of $110.2 million, $111.4 million, $115.3
         million, and $117.0 million, which assumes the receipt by Columbia Federal of net proceeds from the sale of Common
         Shares of $6.2 million, $7.3 million, $8.5 million and $9.8 million, respectively. The OTS has proposed a new
         regulation which would increase the core capital requirement to between 4% and 5% of adjusted total assets, with the
         specific requirement to be determined on a case-by-case basis. See "REGULATION - OTS Regulations -- Regulatory
         Capital Requirements."

(4)      Historical risk-based capital percentages are based on risk-weighted assets of $44.1 million. Pro forma risk-based
         capital percentages are based on risk-weighted assets of $50.3 million, $51.4 million, $52.6 million and $53.9
         million, and assumes the net proceeds will be invested in mortgage-backed securities having a risk weighting of 20%.
</TABLE>
    


                                      -16-
<PAGE>   23

                                 CAPITALIZATION

         Set forth below is the capitalization of Columbia Federal as of
September 30, 1997, and the consolidated pro forma capitalization of CFKY, as
adjusted to give effect to the sale of Common Shares based on the Valuation
Range and estimated expenses. A change in the number of Common Shares sold in
the Conversion would materially affect such pro forma capitalization. See "USE
OF PROCEEDS" and "THE CONVERSION - Pricing and Number of Common Shares to be
Sold."


<TABLE>
<CAPTION>
                                                                               Pro forma capitalization of CFKY                    
                                                                         at September 30, 1997, assuming the sale of:              
                                                              ----------------------------------------------------------------------
                                                                 1,717,000         2,020,000         2,323,000        2,671,450    
                                             Historical            Common            Common           Common            Common     
                                           capitalization          Shares            Shares           Shares            Shares     
                                        of Columbia Federal      (Offering         (Offering         (Offering        (Offering    
                                          at September 30,        price of          price of         price of          price of    
                                               1997            $10 per share     $10 per share)    $10 per share)   $10 per share) 
                                        -------------------   ---------------   ----------------  ---------------  ----------------
                                                                                 (In thousands)

<S>                                           <C>              <C>               <C>               <C>               <C>       
Deposits(1)                                   $   90,195       $   90,195        $   90,195        $   90,195        $   90,195

Borrowings                                          --               --                --                --                --

Capital and retained earnings:
  Preferred Shares, no par value per
   share: authorized - 1,000,000
   shares, assumed outstanding - none               --               --                --                --                --
  Common Shares, no par value per
   share: authorized - 6,000,000
   shares; assumed outstanding - as
    shown (2)                                       --               --                --                --                --
  Additional paid-in capital                        --             16,550            19,542            22,535            25,978
  Less Common Shares acquired by
   the ESOP (3)                                     --             (1,374)           (1,616)           (1,858)           (2,137)
  Less Common Shares acquired by
   the RRP (4)                                      --               (687)             (808)             (929)           (1,069)
  Retained earnings, net, substantially
   restricted (5)                                 13,090           13,090            13,090            13,090            13,090
  Unrealized gain on securities
    available for sale, net                            1                1                 1                 1                 1
                                              ----------       ----------        ----------        ----------        ----------

   Total capital and retained earnings        $   13,091       $   27,580        $   30,209        $   32,839        $   35,863
                                              ==========       ==========        ==========        ==========        ==========


- ----------------------------------
<FN>

(1)      No effect has been given to withdrawals from savings accounts for the purpose of purchasing Common Shares in the
         Conversion. Any such withdrawals will reduce pro forma deposits by the amount of such withdrawals.

(2)      The number of Common Shares to be issued will be determined on the basis of the final valuation of Columbia Federal. See
         "THE CONVERSION - Pricing and Number of Common Shares to be Sold." Common Shares assumed outstanding does not reflect the
         issuance of any Common Shares that may be reserved for issuance under the Stock Option Plan. See "MANAGEMENT OF COLUMBIA
         FEDERAL - Stock Benefit Plans -- Stock Option Plan." Reflects receipt of the proceeds from the sale of the Common Shares,
         net of estimated expenses. Estimated expenses include estimated sales commissions payable to Webb. Such sales commissions
         have been computed based on the following assumptions: (i) 200,500 Common Shares sold in the Offering will be purchased by
         directors, officers and employees of Columbia Federal and the members of their immediate families; (ii) 8% of the Common
         Shares sold in the Offering will be purchased by the ESOP; and (iii) the remaining 1,657,900 Common Shares sold in
         connection with the Conversion will be purchased in the Subscription Offering with sales commissions of 1.50%, 1.25% and
         0.75% on 60%, 20% and 20%, respectively, of the aggregate dollar amount paid for such Common Shares.

(3)      Assumes that 8% of the Common Shares sold in connection with the Conversion will be acquired by the ESOP with funds
         borrowed by the ESOP from CFKY for a term of 11 years at a rate of 9.5%. The ESOP loan will be secured solely by the Common
         Shares purchased by the ESOP. Columbia Federal has agreed, however, to use its best efforts to fund the ESOP based on
         future earnings, which best efforts funding will reduce Columbia Federal's total capital and retained earnings, as
         reflected in the table. If the ESOP is unable to purchase all or part of the Common Shares for which it subscribes, the
         ESOP may purchase Common Shares on the open market or may purchase authorized but unissued shares of CFKY. If the ESOP
         purchases authorized but unissued shares from CFKY, such purchases would have a dilutive effect of approximately 7.41% on
         the voting interests of CFKY's shareholders. See "MANAGEMENT OF COLUMBIA FEDERAL - Employee Stock Ownership Plan" and "RISK
         FACTORS - Dilutive Effect and Negative Effect on Earnings of Purchases by the ESOP and the RRP."

(4)      Assumes that 4% of the Common Shares will be acquired in the open market by the RRP after the Conversion at a price of
         $10.00 per share. There can be no assurance that the RRP will be implemented, that a sufficient number of shares will be
         available for purchase by the RRP or that shares could be purchased at a price of $10.00. A higher price per share,
         assuming the purchase of the entire 4% of the shares, would reduce pro forma shareholders' equity. The RRP may purchase
         shares in the open market or may purchase authorized but unissued shares from CFKY. If authorized but unissued shares are
         purchased, the voting interests of existing shareholders would be diluted approximately 3.85%. See "MANAGEMENT OF COLUMBIA
         FEDERAL - Recognition and Retention Plan and Trust."

(5)      Retained earnings include restricted and unrestricted retained earnings and unrealized gain on securities designated as
         available for sale. See "THE CONVERSION - Principal Effects of the Conversion -- Liquidation Account" for information
         concerning the liquidation account to be established in connection with the Conversion and "TAXATION - Federal Taxation"
         for information concerning restricted retained earnings for federal tax purposes.
</TABLE>



                                      -17-
<PAGE>   24

                                 PRO FORMA DATA

         Set forth below are the pro forma consolidated net earnings of CFKY for
the year ended September 30, 1997, and the pro forma shareholders' equity of
CFKY at such dates, along with the related pro forma per share amounts, giving
effect to the sale of the Common Shares in connection with the Conversion. The
computations are based on the assumed issuance of 1,717,000 Common Shares
(minimum point of the Valuation Range), 2,020,000 Common Shares (mid-point of
the Valuation Range), 2,323,000 Common Shares (maximum point of the Valuation
Range) and 2,671,450 Common Shares (15% above the maximum point of the Valuation
Range). See "THE CONVERSION - Pricing and Number of Common Shares to be Sold."
The pro forma data is based on the following assumptions: (i) the sale of the
Common Shares occurred at the beginning of the periods and yielded the net
proceeds indicated; (ii) such net proceeds were invested by CFKY and Columbia
Federal at the beginning of the specified period at 5.35%; (iii) no withdrawals
from existing deposit accounts were made to purchase the Common Shares; (iv)
CFKY will accept a promissory note from the ESOP in exchange for the issuance of
Common Shares; and (v) a portion of the cash proceeds retained by CFKY will be
used to fund the RRP and, pending such investment, be invested in short-term and
intermediate-term government securities. The assumed return is based upon the
yield for one year United States Treasury bills at November 28, 1997, because
management intends to invest the initial cash proceeds in government securities
and mortgage-backed securities. In calculating pro forma net earnings, a
statutory federal income tax rate of 34% has been assumed for the period,
resulting in an after tax yield of 3.53%. In the opinion of management, the
assumed after-tax yield does not differ materially from the estimated after-tax
yield which will be obtained on the initial investment of the cash proceeds in
government securities and mortgage-backed securities and is viewed as being more
relevant in the current low interest rate environment than the use of an
arithmetic average of the fiscal year 1997 weighted average yield on
interest-earning assets and weighted average rates paid on deposits during such
period. Management also believes that utilization of savings withdrawals to fund
stock purchases would not have a material impact on the pro forma data
presented.

         NO ASSURANCE CAN BE PROVIDED THAT THE YIELDS OR RESULTS SET FORTH IN
THE PRO FORMA DATA WILL BE ACHIEVED ON INVESTMENT OF THE CONVERSION PROCEEDS.
MOREOVER, THE PRO FORMA NET EARNINGS AMOUNTS DERIVED FROM THE ASSUMPTIONS SET
FORTH HEREIN SHOULD NOT BE CONSIDERED INDICATIVE OF THE ACTUAL RESULTS OF
OPERATIONS OF CFKY THAT WOULD HAVE BEEN ATTAINED FOR ANY PERIOD IF THE
CONVERSION HAD BEEN ACTUALLY CONSUMMATED AT THE BEGINNING OF SUCH PERIOD.
FURTHER, THE RATIO OF SHARE OFFERING PRICE TO THE PRO FORMA BOOK VALUE IS NOT
REPRESENTATIVE OF ANY POTENTIAL PRICE APPRECIATION ON THE COMMON SHARES. NO
EFFECT HAS BEEN GIVEN IN THE PRO FORMA SHAREHOLDERS' EQUITY FOR ANY ASSUMED
EARNINGS ON THE NET PROCEEDS OF THE CONVERSION.



                                      -18-
<PAGE>   25

<TABLE>
<CAPTION>
                                                                        At and for the year ended September 30, 1997, assuming the 
                                                 ----------------------------------------------------------------------------------
                                                    1,717,000            2,020,000             2,323,000              2,671,450    
                                                  Common Shares        Common Shares         Common Shares          Common Shares  
                                               (Offering price of   (Offering price of    (Offering price of     (Offering price of
                                                  $10 per share        $10 per share)        $10 per share)         $10 per share) 
                                                 ---------------      ----------------      ---------------        ----------------
                                          (Dollars in thousands, except per share amounts)                                         
<S>                                                  <C>                  <C>                   <C>                    <C>         
Gross proceeds                                       $ 17,170             $ 20,200              $ 23,230               $ 26,715    
Estimated expenses                                        620                  658                   695                    737    
                                                     --------             --------              --------               --------    
Estimated net proceeds                               $ 16,550             $ 19,542              $ 22,535               $ 25,978    
                                                     --------             --------              --------               --------    
                                                                                                                                   
Less Common Shares acquired by the RRP                   (687)                (808)                 (929)                (1,069)   
                                                                                                                             (1)   
Less Common Shares acquired by the ESOP                (1,374)              (1,616)               (1,858)                (2,137)   
                                                     --------             --------              --------               --------    
                                                                                                                             (2)   
   Net cash proceeds                                 $ 14,489             $ 17,118              $ 19,748               $ 22,772    
                                                     ========             ========              ========               ========    
                                                                                                                                   
Net earnings:                                                                                                                      
   Historical                                        $    553             $    553              $    553               $    553    
   Pro forma income on net proceeds                       512                  604                   697                    804    
   Pro forma adjustment for the RRP (1)                   (91)                (107)                 (123)                  (141)   
   Pro forma adjustment for the ESOP (2)                  (82)                 (97)                 (111)                  (128)   
                                                     --------             --------              --------               --------    
     Pro forma net earnings                          $    892             $    953              $  1,016               $  1,088    
                                                     ========             ========              ========               ========    
                                                                                                                                   
Earnings per share:                                                                                                                
   Historical                                        $   0.35             $   0.30              $   0.26               $   0.22    
   Pro forma income on net proceeds                      0.32                 0.32                  0.32                   0.33    
   Pro forma adjustment for the RRP (1)                 (0.05)               (0.05)                (0.05)                 (0.05)   
   Pro forma adjustment for the ESOP (2)                (0.06)               (0.06)                (0.06)                 (0.06)   
                                                     --------             --------              --------               --------    
     Pro forma earnings per share (3)(4)             $   0.56             $   0.51              $   0.47               $   0.44    
                                                     ========             ========              ========               ========    
                                                                                                                                   
Offering price as a multiple of pro                                                                                                
   forma earnings per share                             17.76                19.53                 21.31                  22.65    
                                                                                                                                   
Shareholders' equity: (5)                                                                                                          
   Historical                                        $ 13,091             $ 13,091              $ 13,091               $ 13,091    
   Estimated net proceeds from the sale of                                                                                         
     Common Shares                                     16,550               19,542                22,535                 25,978    
   Less unearned RRP shares (1)                          (687)                (808)                 (929)                (1,069)   
   Less unearned ESOP shares (2)                       (1,374)              (1,616)               (1,858)                (2,137)   
                                                                          --------              --------               --------    
     Pro forma shareholders' equity                  $ 27,580             $ 30,209              $ 32,839               $ 35,863    
                                                     ========             ========              ========               ========    
                                                                                                                                   
Per share shareholders' equity:                                                                                                    
   Historical                                        $   7.62             $   6.48              $   5.64               $   4.90    
   Estimated net proceeds                                9.64                 9.67                  9.70                   9.72    
   Less unearned RRP shares (1)                         (0.40)               (0.40)                (0.40)                 (0.40)   
   Less unearned ESOP shares (2)                        (0.80)               (0.80)                (0.80)                 (0.80)   
                                                     --------             --------              --------               --------    
     Pro forma shareholders' equity per share (3)    $  16.06             $  14.95              $  14.14               $  13.42    
                                                     ========             ========              ========               ========    
                                                                                                                                   
                                                                                                                                   
Ratio of offering price to pro forma shareholders'                                                                                 
   equity per share                                     62.27%               66.89%                70.72%                 74.52%   
                                                                                                                                   
- --------------------------                                                                                                         
                                                                                                                             
(Footnotes on next page)                                                  
</TABLE>

                                      -19-
<PAGE>   26

(1)      Assumes that 4% of the Common Shares sold in connection with the
         Conversion will be purchased by the RRP after the Conversion at a price
         of $10.00 per share and that one-fifth of the purchase price of the RRP
         shares will be expensed in each of the first five years after the
         Conversion. If the RRP is implemented in the first year after the
         completion of the Conversion, it will be subject to various OTS
         requirements, including the requirement that the RRP be approved by the
         shareholders of CFKY. There can be no assurance that the RRP will be
         approved by the shareholders, that a sufficient number of shares will
         be available for purchase by the RRP or that the shares could be
         purchased at $10.00 per share. A higher per share price, assuming the
         purchase of the entire 4% of the shares, would reduce pro forma net
         earnings and pro forma shareholders' equity. If an insufficient number
         of shares is available in the open market to fund the RRP at the
         desired level, CFKY may issue additional authorized shares. The
         issuance of authorized but unissued shares in an amount equal to 4% of
         the Common Shares issued in the Conversion would result in a 3.85%
         dilution in existing shareholders' voting interests. See "MANAGEMENT OF
         COLUMBIA FEDERAL- Recognition and Retention Plan and Trust."

(2)      Assumes that 8% of the Common Shares sold in connection with the
         Conversion will be purchased by the ESOP and that the funds used to
         acquire such shares will be borrowed by the ESOP from CFKY with
         repayment thereof secured solely by the Common Shares purchased by the
         ESOP. Columbia Federal has agreed, however, to use its best efforts to
         fund the ESOP based on future earnings, which best efforts funding will
         reduce the income on the equity raised in connection with the
         Conversion, as reflected in the table. Assumes the level amortization
         of the ESOP loan over an eleven-year period with assumed tax benefits
         of 34%. See "MANAGEMENT OF COLUMBIA FEDERAL - Employee Stock Ownership
         Plan." The Board of Directors may elect to issue the ESOP shares from
         authorized but unissued shares. The issuance of authorized but unissued
         shares to the ESOP would have the effect of diluting the voting
         interest of existing shareholders by 7.41%.

(3)      No effect has been given to shares reserved for issuance upon the
         exercise of options pursuant to the Stock Option Plan. See "MANAGEMENT
         OF COLUMBIA FEDERAL - Stock Option Plan."

(4)      In accordance with SOP 93-6 of the American Institute of Certified
         Public Accountants ("SOP 93-6"), which requires that only those ESOP
         shares that are committed to be released to the accounts of recipients
         be counted as outstanding shares, per share amounts are based upon a
         number of shares outstanding of 1,583,761, 1,863,248, 2,142,735,
         2,464,145 at the minimum, mid-point, maximum and 15% above the maximum
         of the Valuation Range, respectively. The table reflects the ESOP cost
         at the $10.00 per share offering price of the Common Shares in the
         Conversion, which may be more or less than the fair value at which the
         shares are ultimately allocated.

(5)      The effect of the Liquidation Account is not included in these
         computations. For additional information concerning the Liquidation
         Account, see "THE CONVERSION - Principal Effects of the Conversion --
         Liquidation Account." The amounts shown do not reflect the federal
         income tax consequences of the potential restoration of the bad debt
         reserves to income for tax purposes, which would be required in the
         event of liquidation. See "TAXATION - Federal Taxation."


                                      -20-
<PAGE>   27

                          SUMMARY STATEMENTS OF INCOME

         The following Summary Statements of Income set forth information
concerning Columbia Federal for the periods indicated:


                                      -21-
<PAGE>   28


<TABLE>
<CAPTION>

                                                        Year ended September 30,
                                                   --------------------------------
                                                    1997         1996          1995
                                                   ------       ------       ------
                                                             (In thousands)

   
<S>                                                <C>          <C>          <C>   
Interest income:
   Loans                                           $5,802       $5,869       $6,014
   Mortgage-backed securities                       1,143        1,214          981
   Investments and deposits                         1,051        1,115          948
                                                   ------       ------       ------
     Total interest income                          7,996        8,198        7,943
                                                   ------       ------       ------

Interest expense:
   Deposits                                         4,426        4,578        4,383
   FHLB advances                                       25         --             63
                                                   ------       ------       ------
     Total interest expense                         4,451        4,578        4,446
                                                   ------       ------       ------

Net interest income                                 3,545        3,620        3,497

Provision for losses on loans                         113            8           13
                                                   ------       ------       ------

Net interest income after provision for loan
   losses                                           3,432        3,612        3,484
                                                   ------       ------       ------
</TABLE>
    



                                      -22-
<PAGE>   29
   
    

<TABLE>
<S>                                                <C>          <C>          <C>   
Non-interest income                                    88           96           92
                                                   ------       ------       ------

Non-interest expense                                2,667        3,120        2,371
                                                   ------       ------       ------

Income before federal income tax expense              853          588        1,205

Federal income tax expense                            300          200          389
                                                   ------       ------       ------

Net income                                         $  553       $  388       $  816
                                                   ======       ======       ======
</TABLE>




                                      -23-
<PAGE>   30

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

    

GENERAL

         Columbia Federal is primarily engaged in the business of attracting
savings deposits from the general public and investing such funds in mortgage
loans secured by one- to four-family residential real estate located primarily
in Kenton and Boone Counties, Kentucky. Columbia Federal also originates loans
secured by multifamily real estate (over four units), nonresidential real estate
and unimproved land, home improvement loans, and loans secured by deposits. In
recent years, Columbia Federal has made significant investments in U.S.
Government agency obligations as loan repayments have exceeded loan
originations.

         Columbia Federal's profitability is primarily dependent upon its net
interest income, which is the difference between interest income on Columbia
Federal's loan, investment and mortgage-backed securities ("MBSs") portfolios
and interest paid on deposits and borrowed funds. Net interest income is
directly affected by the relative amounts of interest-earning assets and
interest-bearing liabilities and the interest rates earned or paid on such
amounts. Columbia Federal's profitability is also affected by its provision for
losses on loans and the level of non-interest income and non-interest expense.
Non-interest income consists primarily of service charges. Non-interest expense
includes salaries and employee benefits, occupancy of premises, federal deposit
insurance premiums, data processing services, advertising and other.

         The operating results of Columbia Federal are also affected by general
economic conditions, the monetary and fiscal policies of federal agencies and
the regulatory policies of agencies that regulate financial institutions.
Columbia Federal's cost of funds is influenced by interest rates on competing
investments and general market rates of interest. Lending activities are
influenced by the demand for real estate loans and other types of loans, which
is in turn affected by the interest rates at which such loans are made, general
economic conditions and the availability of funds for lending activities.

CHANGES IN FINANCIAL CONDITION FROM SEPTEMBER 30, 1996, TO SEPTEMBER 30, 1997

         Columbia Federal's total assets at September 30, 1997, were
approximately $104.0 million, a $4.1 million, or 3.8%, decrease from $108.1
million at September 30, 1996. The decrease resulted primarily from a decrease
in mortgage loans. Although loan originations increased, loans were repaid more
rapidly than loans were originated.

         Liquid assets (cash and cash equivalents and investment securities
available for sale) totaled $7.8 million at September 30, 1997, an increase of
$3.8 million over the total at September 30, 1996. This increase resulted
primarily from repayments on loans and mortgage-backed securities that Columbia
Federal was unable to immediately invest in loans during the fiscal year.

         Loans receivable totaled $61.6 million at September 30, 1997, a
decrease of $6.1 million, or 9.0%, from $67.7 million at September 30, 1996.
This decrease resulted primarily from principal repayments of $18.9 million,
which exceeded loan originations of $11.7 million. Loan repayments included four
multifamily and nonresidential mortgage loans with total balances of $7.1
million.

   
         Deposits totaled $90.2 million at September 30, 1997, a decrease of
approximately $4.5 million, or 4.7%, from the total at September 30, 1996. Such
decrease was a result of a determination by management not to offer highly
competitive rates on deposits in light of the declining balance of loans
receivable. Money market accounts, passbook savings accounts and negotiable
order of withdrawal ("NOW") accounts decreased in the aggregate by approximately
$2.5 million, or 7.8%, and certificates of deposit decreased by $2.0 million, or
3.2%, during fiscal year ended September 30, 1997. At September 30, 1997,
certificates of deposits that will mature within one year accounted for 37.0% of
Columbia Federal's assets.
    

COMPARISON OF OPERATING RESULTS FOR THE YEARS ENDED SEPTEMBER 30, 1997 AND 1996

         GENERAL. Columbia Federal's net income for the year ended September 30,
1997, was $553,000, an increase of approximately $165,000, or 42.5%, from the
$388,000 in net income recorded for the year ended September 30, 1996. The


                                      -24-
<PAGE>   31

   
increase in earnings resulted primarily from a one-time deposit insurance
assessment of $592,000 in 1996, which was partially offset by a $202,000
reduction in interest income. Net income for the year ended September 30, 1996,
would have been $779,000 if the one-time assessment had not been assessed.
    

         NET INTEREST INCOME. Total interest income was $8.0 million for the
year ended September 30, 1997, a $202,000, or 2.5%, decrease from the comparable
1996 period. Interest income on loans totaled $5.8 million in 1997, a decrease
of $67,000, or 1.1%, from 1996. The decrease resulted primarily from the decline
of $864,000 in average balances outstanding due to the repayment of loans more
rapidly than loans were originated. See "Changes in Financial Condition from
September 30, 1996, to September 30, 1997." Interest income on investment
securities and interest-bearing deposits totaled $1.1 million in 1997, a
decrease of $64,000, or 5.7%, from 1996. The decrease resulted primarily from
the decline of $1.7 million in average balances outstanding to $18.3 million at
September 30, 1997. Interest income on mortgage-backed securities decreased by
$71,000, or 5.8%, during fiscal 1997, as compared to 1996, as a result of a
decline of $1.2 million in the average balance outstanding.

         Interest expense on deposits totaled $4.4 million for the year ended
September 30, 1997, a decrease of $152,000, or 3.3%, from the comparable 1996
period. This decrease was due primarily to a $4.1 million decrease in the
average balances outstanding, coupled with a 6 basis point (100 basis points
equals 1%) increase in the average cost of deposits, from 4.78% in the 1996
period to 4.84% in the 1997 period.

         As a result of the foregoing changes in interest income and interest
expense, net interest income declined by $75,000, or 2.1%, for the year ended
September 30, 1997, compared to fiscal 1996. The interest rate spread increased
by 3 basis points, from 2.94% in 1996 to 2.97% in 1997, while the net interest
margin increased by 5 basis points, from 3.41% in 1996 to 3.46% in 1997.

         PROVISION FOR LOSSES ON LOANS. The provision for losses on loans for
the year ended September 30, 1997, was $113,000 compared to $8,000 for the year
ended September 30, 1996. The allowance for losses on loans was increased in
fiscal year 1997 due, in part, to an increase in nonperforming loans.
Nonperforming loans totaled $601,000 at September 30, 1997, and $177,000 at
September 30, 1996. Columbia Federal's allowance for losses on loans totaled
$300,000 at September 30, 1997, an increase of $111,000 over the balance at
September 30, 1996. The increase is primarily due to delinquencies by one
individual with eighteen loans. These loans were brought current in October
1997. The allowance represented .49% and .28% of total loans at September 30,
1997 and 1996, respectively. See "THE BUSINESS OF COLUMBIA FEDERAL - Delinquent
Loans, Non-Performing Assets and Classified Assets."

   
         Historically, management has emphasized Columbia Federal's loss
experience over other factors in establishing provisions for losses on loans.
During the year ended September 30, 1997, management determined that other
factors should also be considered in determining reasonably estimable loan
losses. Among the many factors to be considered are the nature of the portfolio,
credit concentrations, an analysis of specific loans in the portfolio, known and
inherent risks in the portfolio, the estimated value of the underlying
collateral, the assessment of general trends in relevant real estate markets and
current and prospective economic conditions, including property values,
employment and occupancy rates, interest rates and other conditions that may
affect a borrower's ability to comply with repayment terms.

         The amount of the provision for losses on loans for the year ended
September 30, 1997, was determined to be necessary by management to bring the
reserve to a level considered to be appropriate based on these additional
factors. The $105,000 increase in the provision for losses on loans equaled
approximately 25% of the increase in the amount of loans delinquent more than 90
days, which were in the process of collection.

         In addition, various regulatory agencies, as an integral part of their
examination process, periodically review Columbia Federal's allowance for losses
on loans. Such agencies may require Columbia Federal to provide additions to the
allowance based upon judgments different from those of management. Although
management uses the best information available, future adjustments to the
allowance may be necessary due to economic, operating, regulatory and other
conditions that may be beyond Columbia Federal's control. There can be no
assurance that the amount of past or future provisions for losses on loans or
the balance of the allowance for losses on loans account will be adequate to
absorb actual loan losses in the future.
    

         NON-INTEREST INCOME. Non-interest income, primarily service fees from
NOW accounts, safe-deposit box rental receipts and fees on the sale of money
orders and traveler's checks, totaled $88,000 for the year ended September 30,
1997, a decrease of $8,000, or 8.3%, from the 1996 amount.

                                      -25-
<PAGE>   32

   
         NON-INTEREST EXPENSE. Non-interest expense totaled $2.7 million for the
year ended September 30, 1997, a decrease of $453,000, or 14.5%, from the 1996
fiscal year amount. The decrease resulted primarily from a $721,000, or 89.1%,
decrease in federal deposit insurance premiums, which was partially offset by a
$222,000, or 15.2%, increase in salaries and employee benefits, a $14,000, or
6.1%, increase in occupancy expense and a $27,000, or 6.6%, increase in other
expenses. The decrease in federal deposit insurance premiums was primarily
attributable to the one-time SAIF recapitalization assessment of approximately
$592,000 in 1996 and the decrease in premiums in 1997. The increase in salaries
and employee benefits resulted primarily from normal merit increases, bonuses
and the addition of a loan officer. Non-interest expense can be expected to
increase after the Conversion due to the expense associated with the ESOP and
the RRP, as well as the increased costs associated with the SEC reporting
requirements and other expenses for a public company. See "RISK FACTORS -
Dilutive Effect and Negative Effect on Earnings of Purchases by the ESOP and the
RRP."
    

         FEDERAL INCOME TAX EXPENSE. The provision for federal income taxes was
$300,000 for the year ended September 30, 1997, an increase of $100,000, or
50.0%, from the provision recorded in fiscal 1996. The increase resulted
primarily from a $265,000, or 45.1%, increase in earnings before taxes. The
effective tax rates were 35.2% and 34.0% for the years ended September 30, 1997
and 1996, respectively.

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

   
         GENERAL. Net income for the year ended September 30, 1996, was
$388,000, a decrease of $428,000, or 52.5%, from the $816,000 in net income
recorded in 1995. The decrease in net income resulted primarily from a $132,000
increase in interest expense and a $749,000 increase in non-interest expense due
primarily to the $592,000 one-time SAIF recapitalization assessment. Such
decrease was partially offset by an increase of $255,000 in interest income and
a decrease of $189,000 in the provision for federal income taxes.

         NET INTEREST INCOME. Total interest income was $8.2 million for the
year ended September 30, 1996, an increase of $255,000, or 3.2%, over fiscal
year 1995. Interest income on loans totaled $5.9 million, a decrease of
$145,000, or 2.4%, from the 1995 total. This decrease resulted primarily from a
decrease of $2.2 million in the average balance outstanding as loans were repaid
faster than loans were originated and was partially offset by an increase in the
average yield of 6 basis points, to 8.60% in fiscal year 1996. Interest income
on mortgage-backed securities increased by $233,000, or 23.8%, from the 1995
amount, due to a $2.8 million increase in the average balance outstanding,
coupled with a 28 basis point increase in yield, from 6.51% to 6.79% in 1996.
Interest income on investment securities and interest-bearing deposits increased
by $167,000, or 17.6%, over 1995. This increase resulted primarily from an
increase of $2.0 million in the average balance outstanding, coupled with an
increase in the average yield of 30 basis points.
    

         Interest expense on deposits increased for the year ended September 30,
1996, by $195,000, or 4.4%, to a total of $4.6 million, compared to $4.4 million
in 1995. The increase resulted primarily from a $3.1 million increase in the
average balance outstanding, coupled with a 5 basis point increase in the
average cost of deposits, from 4.73% in 1995 to 4.78% in 1996. The increase in
rates paid on Columbia Federal's deposits generally reflect the increase in
interest rates in the overall economy during 1996.

         As a result of the foregoing changes in interest income and interest
expense, net interest income increased during 1996 by $123,000, or 3.5%, to a
total of $3.6 million. The interest rate spread and net interest margin remained
virtually unchanged between fiscal years 1995 and 1996.

   
         PROVISION FOR LOSSES ON LOANS. The provision for losses on loans
decreased by $5,000 for the year ended September 30, 1996, compared to fiscal
1995. Management determined that the reduction in the amount of the provision
for losses on loans for the year ended September 30, 1996, was reasonable based
primarily upon Columbia Federal's favorable loan loss experience in such year.
Historically, management has emphasized Columbia Federal's loss experience over
other factors in establishing provisions for losses on loans.
    

         NON-INTEREST INCOME. Non-interest income, primarily service fees from
NOW accounts, totaled $96,000 for the year ended September 30, 1996, an increase
of $4,000, or 4.3%, from the 1995 amount.

         NON-INTEREST EXPENSE. Non-interest expense was $3.1 million for the
year ended September 30, 1996, an increase of $749,000, or 31.6%, over the
amount recorded for 1995. The increase resulted primarily from a $596,000, or
279.8%, increase in federal insurance premiums, an $86,000, or 6.3%, increase in
salaries and employee benefits, a $22,000, or 


                                      -26-
<PAGE>   33

10.7%, increase in occupancy expense and a $45,000, or 76.3%, increase in
advertising expenses. The increase in federal insurance premiums was due to the
one-time SAIF recapitalization assessment. The increase in salaries and employee
benefits resulted primarily from an increase in staffing levels and normal merit
increases. The increase in occupancy and equipment expense resulted generally
from increases in the cost of equipment maintenance contracts and repairs and
maintenance expenses. The increase in advertising expenses resulted from
expenses incurred in conjunction with the change of Columbia Federal's name,
coupled with expenses incurred in conjunction with the opening of a new branch
office building.

         FEDERAL INCOME TAX EXPENSE. The provision for federal income taxes
totaled $200,000 for the year ended September 30, 1996, a decrease of $189,000,
or 48.6%, from the 1995 amount. The decrease resulted primarily from a $617,000,
or 51.2%, decrease in income before federal income taxes. The effective tax
rates were 34.0% and 32.3% for the years ended September 30, 1996 and 1995,
respectively.


                                      -27-
<PAGE>   34

         The following table presents certain information relating to Columbia
Federal's average balance sheet information and reflects the average yield on
interest-earning assets and the average cost of customer deposits for the
periods indicated. Such yields and costs are derived by dividing annual income
or expense by the average monthly balance of interest-earning assets or customer
deposits, respectively, for the years presented. Average balances are derived
from monthly balances, net of the allowance for losses on loans.

<TABLE>
<CAPTION>

                                                                     Year ended September 30,
                                                               ---------------------------------------
                                                                             1997                     
                                                               -----------------------------------    
                                                               Average      Interest                  
                                                               balance    earned/paid   Yield/rate    
                                                               -------    -----------   ----------    
                                                                                                      
<S>                                                            <C>          <C>            <C>        
Interest earning assets
   Interest bearing deposits                                   $  3,755     $    197         5.25%    
   Investment securities (1)                                     14,508          854         5.89     
   Mortgage-backed securities                                    16,723        1,143         6.83     
   Loans receivable, net                                         67,405        5,802         8.61     
                                                               --------     --------     --------     
     Total interest earning assets                              102,391        7,996         7.81     

Non-interest earning assets
   Cash and amounts due from depository institutions
                                                                    601                               
   Premises and equipment, net                                    1,566                               
   Other nonearning assets                                          769                               
                                                               --------                               
                                                                                                      
                                                                  2,936                               

     Total assets                                              $105,327                               
                                                               ========                               

Interest-bearing liabilities
   NOW accounts                                                $  4,068          100         2.46     
   Money market accounts                                         12,512          383         3.06     
   Passbook savings accounts                                     13,361          403         3.02     
   Certificates of deposit                                       61,646        3,540         5.74     
                                                                                                      
     Total deposits                                              91,587       95,719                  

   FHLB advances                                                    417           25         6.00     
                                                               --------     --------     --------     
     Total interest-bearing liabilities                          92,004        4,451         4.84     

   Non-interest bearing liabilities                                 448                               
                                                               --------                               
     Total liabilities                                           92,452                               

Retained earnings                                                12,875                               
                                                               --------                               

   Total liabilities and retained earnings                     $105,327                               
                                                               ========                               

Net interest income; interest rate spread                                   $  3,545         2.97%    
                                                                            ========     ========     

Net interest margin (net interest income as a percent of
   average interest-earning assets)                                                          3.46%    
                                                                                         ========     
Average interest-earning assets to average interest-bearing
   liabilities                                                                             111.29%    
                                                                                         ========     

Amortized loan fees included in interest income                             $    191                  
                                                                            ========                  


<CAPTION>
                                                                    Year ended September 30,
                                                               --------------------------------------
                                                                             1996                    
                                                               ------------------------------------  
                                                                Average     Interest                 
                                                                balance    earned/paid   Yield/rate  
                                                               --------    -----------   ----------  
                                                                     (Dollars in thousands)
<S>                                                            <C>          <C>          <C>         
Interest earning assets
   Interest bearing deposits                                   $  4,494     $    239        5.32%    
   Investment securities (1)                                     15,498          876        5.65     
   Mortgage-backed securities                                    17,884        1,214        6.79     
   Loans receivable, net                                         68,269        5,869        8.60     
                                                               --------     --------    --------     
     Total interest earning assets                              106,145        8,198        7.72     

Non-interest earning assets
   Cash and amounts due from depository institutions
                                                                    590                              
   Premises and equipment, net                                    1,033                              
   Other nonearning assets                                          870                              
                                                               --------                              
                                                                                                     
                                                                  2,493                              

     Total assets                                              $108,638                              
                                                               ========                              

Interest-bearing liabilities
   NOW accounts                                                $  4,375          109        2.49     
   Money market accounts                                         14,438          453        3.14     
   Passbook savings accounts                                     13,423          412        3.07     
   Certificates of deposit                                       63,483        3,604        5.68     
                                                                                                     
     Total deposits                                                                                  

   FHLB advances                                                   --           --                   
                                                               --------     --------     --------    
     Total interest-bearing liabilities                          95,719        4,578        4.78     

   Non-interest bearing liabilities                                 422                              
                                                               --------                              
     Total liabilities                                           96,141                              

Retained earnings                                                12,497                              
                                                               --------                              

   Total liabilities and retained earnings                     $108,638                              
                                                               ========                              

Net interest income; interest rate spread                                   $  3,620        2.94%    
                                                                            ========     ========    

Net interest margin (net interest income as a percent of
   average interest-earning assets)                                                         3.41%    
                                                                                         ========    
Average interest-earning assets to average interest-bearing
   liabilities                                                                            110.89%    
                                                                                         ========    

Amortized loan fees included in interest income                             $    186                 
                                                                            ========                 

<CAPTION>
                                                                     Year ended September 30,
                                                               ------------------------------------
                                                                             1995                   
                                                               ------------------------------------
                                                                Average      Interest                
                                                               balance     earned/paid   Yield/rate 
                                                               -------     -----------   ---------- 
                                                                     (Dollars in thousands)
<S>                                                            <C>           <C>              <C>        
Interest earning assets                                                                                  
   Interest bearing deposits                                   $  3,427      $    171            4.99%   
   Investment securities (1)                                     14,543           777            5.34    
   Mortgage-backed securities                                    15,060           981            6.51    
   Loans receivable, net                                         70,433         6,014            8.54    
                                                               --------      --------        --------    
     Total interest earning assets                              103,463         7,943            7.68    
                                                                                                         
Non-interest earning assets                                                                              
   Cash and amounts due from depository institutions                                                     
                                                                    568                                  
   Premises and equipment, net                                      770                                  
   Other nonearning assets                                          991                                  
                                                               --------                                  
                                                                                                      
                                                                  2,329                                  
                                                                                                         
     Total assets                                              $105,792                                  
                                                               ========                                  
                                                                                                         
Interest-bearing liabilities                                                                             
   NOW accounts                                                $  4,032           117            2.90    
   Money market accounts                                         17,125           600            3.50    
   Passbook savings accounts                                     13,578           467            3.44    
   Certificates of deposit                                       57,858         3,199            5.53    
                                                               --------      --------        --------    
     Total deposits                                                                            92,593    
                                                                                                         
   FHLB advances                                                  1,083            63            5.82    
                                                               --------      --------        --------    
     Total interest-bearing liabilities                          93,676         4,446            4.75    
                                                                                                         
   Non-interest bearing liabilities                                 319                                  
                                                               --------                                  
     Total liabilities                                           93,995                                  
                                                                                                         
Retained earnings                                                11,797                                  
                                                               --------                                  
                                                                                                         
   Total liabilities and retained earnings                     $105,792                                  
                                                               ========                                  
                                                                                                         
Net interest income; interest rate spread                                    $  3,497            2.93%   
                                                                             ========        ========    
                                                                                                         
Net interest margin (net interest income as a percent of                                                 
   average interest-earning assets)                                                               3.38%  
                                                                                              ========   
Average interest-earning assets to average interest-bearing                                              
   liabilities                                                                                  110.45%  
                                                                                              ========   
                                                                                                         
Amortized loan fees included in interest income                              $    152                   
                                                                             ========                   
- ------------------------------                                               
<FN>
(1)      Includes dividends on FHLB stock.
</TABLE>



                                      -28-
<PAGE>   35

         The following table sets forth, for the periods and at the date
indicated, the weighted average yields earned on Columbia Federal's
interest-earning assets, the weighted average interest rates paid on
interest-bearing liabilities, the interest rate spread and the net interest
margin on interest-earning assets. Such yields and costs are derived by dividing
income or expense by the average balances of assets or liabilities,
respectively, for the periods presented.

<TABLE>
<CAPTION>

                                                                                       Year ended September 30,
                                                        At September 30,        -------------------------------------
                                                             1997               1997            1996             1995
                                                             ----               ----            ----             ----
                                                       

<S>                                                          <C>                <C>             <C>              <C> 
Weighted average yield on loan portfolio                     8.23%              8.61            8.60             8.54
Weighted average yield on mortgage-backed securities         6.81               6.83            6.79             6.51
Weighted average yield on investment securities              5.73               5.89            5.65             5.34
Weighted average yield on interest-bearing deposits          5.36               5.25            5.32             4.99

Weighted average yield on all interest-earning assets        7.44               7.81            7.72             7.68
Weighted average interest rate on deposits                   4.94               4.83            4.78             4.73
Weighted average interest rate on FHLB advances                -                6.00               -             5.82
Weighted average interest rate paid on all
   interest-bearing liabilities                              4.94               4.84            4.78             4.75
Interest rate spread (spread between weighted average
   interest rate on all interest-bearing assets and
   all interest-bearing liabilities)                         2.50               2.97            2.94             2.93
Net interest margin (net interest income as a
   percentage of average interest-earning assets)            3.06               3.46            3.41             3.38
</TABLE>


         The table below describes the extent to which changes in interest rates
and changes in volume of interest-earning assets and interest-bearing
liabilities have affected Columbia Federal's interest income and expense during
the years indicated. For each category of interest-earning assets and
interest-bearing liabilities, information is provided on changes attributable to
(i) changes in volume (change in volume multiplied by prior year rate), (ii)
changes in rate (change in rate multiplied by prior year volume) and (iii) total
changes in rate and volume. The combined effects of changes in both volume and
rate, which cannot be separately identified, have been allocated proportionately
to the change due to volume and the change due to rate:

<TABLE>
<CAPTION>
                                                                                Year ended September 30,
                                                  ---------------------------------------------------------------------------------
                                                                 1997 vs. 1996                            1996 vs. 1995
                                                  -----------------------------------------  --------------------------------------
                                                   Increase        Increase         Total     Increase       Increase      Total
                                                  (decrease)      (decrease)      increase   (decrease)     (decrease)    increase
                                                  due to rate    due to volume   (decrease)  due to rate  due to volume  (decrease)
                                                  -----------    -------------   ----------  -----------  -------------  ----------
                                                                          (In thousands)
<S>                                                  <C>           <C>           <C>           <C>           <C>           <C>  
Interest income attributable to:
   Interest-bearing deposits                         $  (3)        $ (39)        $ (42)        $  15         $  53         $  68
   Investment securities                                34           (56)          (22)           48            51            99
   Mortgage-backed securities                            8           (79)          (71)           49           184           233
   Loans receivable                                      7           (74)          (67)           40          (185)         (145)
                                                     -----         -----         -----         -----         -----         -----

     Total interest income                              46          (248)         (202)          152           103           255
                                                     -----         -----         -----         -----         -----         -----

Interest expense attributable to:
   NOW accounts                                         (1)           (8)           (9)          (18)           10            (8)
   Money market accounts                               (10)          (60)          (70)          (53)          (94)         (147)
   Passbook savings accounts                            (7)           (2)           (9)          (50)           (5)          (55)
   Certificates of deposit                              40          (104)          (64)           94           311           405
   FHLB Advances                                      --              25            25          --             (63)          (63)
                                                     -----         -----         -----         -----         -----         -----
     Total interest expense                             22          (149)         (127)          (27)          159           132
                                                     -----         -----         -----         -----         -----         -----

   Increase (decrease) in net interest income        $  24         $ (99)        $ (75)        $ 179         $ (56)        $ 123
                                                     =====         =====         =====         =====         =====         =====
</TABLE>



ASSET AND LIABILITY MANAGEMENT

   
         QUANTITATIVE ASPECTS OF MARKET RISK. Columbia Federal does not maintain
a trading account for any class of financial instrument. Further, it is not
currently subject to foreign currency exchange rate risk or commodity price
risk. The stock in the FHLB of Cincinnati does not have equity price risk
because it issued only to members and is redeemable for its 
    


                                      -29-
<PAGE>   36

   
$100 par value. The following table illustrates quantitative sensitivity to
interest rate risk for financial instruments other than cash and cash
equivalents, FHLB stock and demand deposit accounts for Columbia Federal as of
September 30, 1997.

<TABLE>
<CAPTION>

                                                                     Due 4-5     Due 6-10     Due 11-20   Due more than
                                                                      Years        Years        Years          20 
                               Due during the year ending                                                    Years
                                      September 30,                   After        After        After        After
                                1998         1999        2000        9/30/97      9/30/97      9/30/97      9/30/97      Total
                                ----         ----        ----        -------      -------      -------      -------      -----
                                                                        (Dollars in thousands )
           Assets
           ------
<S>                          <C>          <C>          <C>          <C>          <C>          <C>          <C>          <C>      
Fixed-rate loans
   Amount                    $   3,175    $      29    $     128    $     958    $   6,879    $  26,537    $  13,923    $  51,629
   Average interest rate          8.20%        8.90%        8.99%        8.98%        8.87%        8.26%        8.16%        8.33%

Adjustable-rate loans
   Amount                    $    --      $      28    $      90    $     167    $   2,002    $   5,428    $   4,604    $  12,319
                                                                                                                        ---------
   Average interest rate          --           8.59%        8.66%        7.71%        7.65%        7.81%        8.01%        7.86%
                                                                                                                        ---------

Investment securities
   Amount                    $   6,503    $   2,996    $    --      $   3,000    $    --             $-    $   1,573    $  14,072
   Average interest rate          5.39%        5.48%        --           6.33%        --           --           6.50%        5.73%

Mortgage-backed securities
   Amount                    $    --      $       1    $    --      $   1,229    $   2,465    $  14,167            $    $  17,862
   Average interest rate          --           5.50%        --           7.65%        6.83%        6.74%        --           6.82%

        Liabilities
                                                                                                                        ---------
Time deposits
   Amount                    $  38,477    $  14,651    $   5,072    $   2,891    $    --      $    --             $-    $  61,091
   Average interest rate          5.75%        6.26%        5.96%        6.25%        --           --           --           5.91%
</TABLE>

         QUALITATIVE ASPECTS OF MARKET RISK. One of Columbia Federal's principal
financial objectives is to achieve long-term profitability while reducing its
exposure to fluctuations in interest rates. Columbia Federal has sought to
reduce exposure of its earnings to changes in market interest rates by managing
asset and liability maturities and interest rates through the origination of
adjustable-rate loans, the purchase of adjustable-rate mortgage-backed
securities and the offering of more competitive rates on longer term deposits.
An asset or liability is interest rate sensitive within a specific time period
if it will mature or reprice within that time period. If Columbia Federal's
assets mature or reprice more quickly or to a greater extent than its
liabilities, Columbia Federal's 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. If Columbia Federal's assets mature or
reprice more slowly or to a lesser extent than its liabilities, Columbia
Federal's 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.

         Columbia Federal's Board of Directors utilizes an interest rate risk
management policy, which is designed to promote long-term profitability while
managing interest-rate risk, to monitor Asset/Liability management and, in
conjunction with management, reviews issues concerning asset/liability policies,
strategies and Columbia Federal's current interest rate risk position on a
quarterly basis. Management's principal strategy in managing Columbia Federal's
interest rate risk has been to maintain short- and intermediate-term assets in
the portfolio, including one- and three-year adjustable-rate mortgage loans. In
addition, in managing Columbia Federal's portfolio of investment securities and
mortgage-backed and related securities, management seeks to purchase securities
that have adjustable-rate provisions and that mature on a basis that
approximates, as closely as possible, the estimated maturities of Columbia
Federal's liabilities. Columbia Federal does not engage in hedging activities.

         In addition to shortening the average repricing of its assets, Columbia
Federal has sought to lengthen the average maturity of its liabilities by
adopting a tiered pricing program for its certificates of deposit, which
provides higher rates of interest on its longer term certificates in order to
encourage depositors to invest in certificates with longer maturities.
    

                                      -30-
<PAGE>   37

   
         There have been no significant changes in Columbia Federal's primary
market risk exposures or methods for managing those exposures since September
30, 1997.

         NET PORTFOLIO VALUE. Columbia Federal, like other financial
institutions, is subject to interest rate risk to the extent that its
interest-earning assets reprice differently than its interest-bearing
liabilities. As part of its effort to monitor and manage interest rate risk,
Columbia Federal uses the Net Portfolio Value ("NPV") methodology recently
adopted by the OTS as part of its capital regulations. Although the
implementation of such regulation has been delayed and Columbia Federal is not
subject to the NPV regulation because the regulation does not apply to
institutions with less than $300 million in assets and risk-based capital in
excess of 12%, the application of the NPV methodology may illustrate Columbia
Federal's interest rate risk.
    

         Generally, NPV is the discounted present value of the difference
between incoming cash flows on interest-earning and other assets and outgoing
cash flows on interest-bearing and other liabilities. The application of the
methodology attempts to quantify interest rate risk as the change in the NPV
which would result from a theoretical 200 basis point (1 basis point equals
 .01%) change in market interest rates. Both a 200 basis point increase in market
interest rates and a 200 basis point decrease in market interest rates are
considered. If the NPV would decrease more than 2% of the present value of the
institution's assets with either an increase or a decrease in market rates, the
institution must deduct 50% of the amount of the decrease in excess of such 2%
in the calculation of the institution's risk-based capital. See "Liquidity and
Capital Resources."

   
         At September 30, 1997, 2% of the present value of Columbia Federal's
assets was approximately $2.1 million. Because the interest rate risk of a 200
basis point increase in market interest rates (which was greater than the
interest rate risk of a 200 basis point decrease) was $3.3 million at September
30, 1997, Columbia Federal would have been required to deduct approximately
$600,000 (50% of the approximate $1.2 million difference) from its capital in
determining whether Columbia Federal met its risk-based capital requirement if
the NPV regulation had applied to Columbia Federal. Regardless of such
reduction, however, Columbia Federal's risk-based capital at September 30, 1997,
would still have exceeded the regulatory requirement by $9.3 million.
    

         Presented below, as of September 30, 1997 is an analysis of Columbia
Federal's interest rate risk as measured by changes in NPV for instantaneous and
sustained parallel shifts of 100 basis points in market interest rates. The
table also contains the policy limits set by the Board of Directors of Columbia
Federal as the maximum change in NPV that the Board of Directors deems advisable
in the event of various changes in interest rates. Such limits have been
established with consideration of the dollar impact of various rate changes and
Columbia Federal's strong capital position.

         As illustrated in the table, Columbia Federal's NPV is more sensitive
to rising rates than declining rates. Such difference in sensitivity occurs
principally because, as rates rise, borrowers do not prepay fixed-rate loans as
quickly as they do when interest rates are declining. As a result, in a rising
interest rate environment, the amount of interest Columbia Federal would receive
on its loans would increase relatively slowly as loans are slowly prepaid and
new loans at higher rates are made. Moreover, the interest Columbia Federal
would pay on its deposits would increase rapidly because Columbia Federal's
deposits generally have shorter periods to repricing. Assumptions used in
calculating the amounts in this table are OTS assumptions.

<TABLE>
<CAPTION>
                                                        At September 30, 1997
                                                     ---------------------------
    Change in Interest Rate      Board Limit         $ Change           % Change
       (Basis Points)             % Change            in NPV             in NPV
    -----------------------      -----------         --------           --------
                                                 (In thousands)

<S>                                <C>             <C>                   <C>     
           +400                     (60)%           $(7,137)              (43)%   
           +300                     (45)             (5,232)              (32)    
           +200                     (30)             (3,322)              (20)    
           +100                     (15)             (1,498)               (9)    
           -100                     (15)                838                 5     
           -200                     (30)              1,333                 8     
           -300                     (45)              2,109                13     
           -400                     (60)              3,260                20     
                                    
</TABLE>

         As with any method of measuring interest rate risk, certain
shortcomings are inherent in the NPV approach. For example, although certain
assets and liabilities may have similar maturities or periods of repricing, they
may react in different 


                                      -31-
<PAGE>   38

degrees to changes in market interest rates. Also, the interest rates on certain
types of assets and liabilities may fluctuate in advance of changes in market
interest rates, while interest rates on other types may lag behind changes in
market rates. Further, in the event of a change in interest rates, expected
rates of prepayment on loans and mortgage-backed securities and early withdrawal
levels from certificates of deposit would likely deviate significantly from
those assumed in making the risk calculations.

         If interest rates rise from the recent historically low levels,
Columbia Federal's net interest income will be negatively affected. Moreover,
rising interest rates may negatively affect Columbia Federal's earnings due to
diminished loan demand. Although Columbia Federal originates loans in accordance
with secondary market guidelines in order to be able to sell loans if necessary
for interest rate risk management, many of the loans are not readily saleable
because they are secured by non-owner occupied real estate. Moreover the sale of
loans would further reduce net income as the proceeds from the sale would be
directed into lower yielding investments.

         To the extent that proceeds from the conversion are invested in
adjustable-rate mortgage-backed securities, Columbia Federal may reduce its
exposure to interest rate risk.

         LIQUIDITY AND CAPITAL RESOURCES. Columbia Federal's liquidity,
primarily represented by cash equivalents, is a result of its operating,
investing and financing activities. These activities are summarized below for
the periods presented.

<TABLE>
<CAPTION>

                                                             Year Ended September 30,
                                                          1997        1996         1995
                                                        -------      -------      -------
                                                                      (In thousands)

<S>                                                     <C>          <C>          <C>    
Net income                                              $   553      $   388      $   816
Adjustments to reconcile net income to net cash
   from operating activities                                (20)         423           70
                                                        -------      -------      -------
Net cash provided by  operating activities                  533          811          886
Net cash provided by (used in) investing activities       7,512       (3,424)       1,766
Net cash provided by (used in) financing activities      (4,265)      (1,186)       1,423
                                                        -------      -------      -------
Net change in cash and cash equivalents                   3,780       (3,799)       4,075
                                                                                  -------
Cash and cash equivalents at beginning of period          3,047        6,846        2,771
                                                        -------      -------      -------
Cash and cash equivalents at end of period              $ 6,827      $ 3,047      $ 6,846
                                                        =======      =======      =======
</TABLE>


         Columbia Federal's principal sources of funds are deposits, loan and
mortgage-backed securities repayments, maturities of securities and other funds
provided by operations. Columbia Federal also has the ability to sell certain
investments held available for sale and borrow from the FHLB of Cincinnati.
While scheduled loan repayments and maturing investments are relatively
predictable, deposit flows and early loan and mortgage-backed security
prepayments are more influenced by interest rates, general economic conditions
and competition. Columbia Federal maintains investments in liquid assets based
upon management's assessment of (i) the need for funds, (ii) expected deposit
flows, (iii) the yields available on short-term liquid assets and (iv) the
objectives of the asset/liability management program.

         At September 30, 1997, OTS regulations required Columbia Federal to
maintain an average daily balance of investments in United States Treasury,
federal agency obligations and other investments having maturities of five years
or less in an amount equal to 5% of the sum of Columbia Federal's average daily
balance of net withdrawable deposit accounts and borrowings payable in one year
or less. The liquidity requirement, which may be changed from time to time by
the OTS to reflect changing economic conditions, is intended to provide a source
of relatively liquid funds upon which Columbia Federal may rely if necessary to
fund deposit withdrawals or other short-term funding needs. At September 30,
1997, Columbia Federal's regulatory liquidity ratio was 23.5%. At such date,
Columbia Federal had commitments to originate loans totaling $474,000 and no
commitments to purchase or sell loans. At September 30, 1997, certificates of
deposit maturing within one year totaled $38.5 million. Effective November 24,
1997, the OTS reduced the liquidity requirement to 4%. Columbia Federal
considers its liquidity and capital reserves sufficient to meet its outstanding
short- and long-term needs. See Note 18 of the Notes to the Financial
Statements.

   
         During the past five fiscal years, Columbia Federal's deposits have
decreased as management elected not to meet its competition for deposits in
Columbia Federal's market area. Management was concerned that the deposits
could not be 
    


                                      -32-
<PAGE>   39

   
invested at rates sufficient to enhance profitability and net
worth. Such concern was increased when, in fiscal year 1997, management learned
that a $3.4 million loan would be paid in full. Due primarily to the decline in
loans receivable, the declining deposit balance is not expected to primarily
adversely affect Columbia Federal's liquidity or capital resources.

         In the year ended September 30, 1997, Columbia Federal's loans
receivable decreased from $67.7 million to $61.6 million, of which $1.2 million
was attributable to a decrease in residential real estate loans. The decrease in
residential real estate loans is the cumulative result of increased competition
in the market area over the last several years. Columbia Federal has hired an
additional loan and public relations officer and has increased its marketing to
real estate agents to increase residential real estate loan applications.
Management is also considering the origination of additional types of loans,
including commercial loans and additional types of consumer loans, such as home
equity loans. Columbia Federal is also attempting to establish relationships
with loan brokers to purchase mortgage loans of various types.
    

         Columbia Federal is required by applicable law and regulations to meet
certain minimum capital standards. Such capital standards include a tangible
capital requirement, a core capital requirement or leverage ratio and a
risk-based capital requirement. See "REGULATION - OTS Regulations -- Regulatory
Capital Requirements." Columbia Federal exceeded all of its capital requirements
at September 30, 1997, 1996 and 1995.

         The tangible capital requirement requires savings associations to
maintain "tangible capital" of not less than 1.5% of the association's adjusted
total assets. Tangible capital is defined in OTS regulations as core capital
minus any intangible assets.

         "Core capital" is comprised of common stockholders' equity (including
retained earnings), noncumulative preferred stock and related surplus, minority
interests in consolidated subsidiaries, certain nonwithdrawable accounts and
pledged deposits of mutual associations. OTS regulations require savings
associations to maintain core capital of at least 3% of the association's total
assets. The OTS has proposed to increase such requirement to 4% to 5%, except
for those associations with the highest examination rating and acceptable levels
of risk. See "REGULATION - OTS Regulations -- Regulatory Capital Requirements."

         OTS regulations require that savings associations maintain "risk-based
capital" in an amount not less than 8% of risk-weighted assets. Risk-based
capital is defined as core capital plus certain additional items of capital,
which in the case of Columbia Federal includes a general allowance for losses on
loans of $300,000 at September 30, 1997.

         The following table summarizes Columbia Federal's regulatory capital
requirements and actual capital (see Note _ of the Notes to the Financial
Statements for a reconciliation of capital under GAAP and regulatory capital
amounts) at September 30, 1997.

<TABLE>
<CAPTION>
                                                                                 Excess of actual
                                                                               capital over current
                                   Actual capital     Current requirement           requirement      Applicable 
                                   --------------     -------------------      --------------------  ---------- 
                               Amount     Percent      Amount      Percent     Amount     Percent    asset total
                               ------     -------      ------      -------     ------     -------    -----------
                                                             (Dollars in thousands)

<S>                            <C>         <C>         <C>          <C>       <C>          <C>        <C>     
Tangible Capital               $13,090     12.59%      $1,560       1.5%      $11,530      11.09%     $104,006
Core Capital                    13,090     12.59        3,120       3.0         9,970       9.59       104,006
Risk-based Capital              13,390     30.37        3,527       8.0         9,863      22.37        44,089
</TABLE>


         For information concerning regulatory capital on a pro forma basis
after the Conversion, see "REGULATORY CAPITAL COMPLIANCE."

         At September 30, 1997, Columbia Federal had no material commitments for
capital expenditures.

YEAR 2000 ISSUES

   
         As with all financial institutions, Columbia Federal's operations
depend almost entirely on computer systems. See "BUSINESS OF COLUMBIA FEDERAL -
Year 2000 Considerations." Columbia Federal is addressing the potential problems
associated with the possibility that the 
    


                                      -33-
<PAGE>   40

   
computers which control or operate Columbia Federal's operating systems,
facilities and infrastructure may not be programmed to read four-digit date
codes and, upon arrival of the year 2000, may recognize the two-digit code "00"
as the year 1900, causing systems to fail to function or to generate erroneous
data. Columbia Federal is working with the companies that supply or service its
computer-operated or -dependent systems to identify and remedy any year 2000
related problems.

         As of the date of this Prospectus, Columbia Federal has not identified
any specific expenses which are reasonably likely to be incurred by Columbia
Federal in connection with this issue and does not expect to incur significant
expense to implement corrective measures. No assurance can be given, however,
that significant expense will not be incurred in future periods. In the event
that Columbia Federal is ultimately required to purchase replacement computer
systems, programs and equipment, or that substantial expense must be incurred to
make Columbia Federal's current systems, programs and equipment year 2000
compliant, Columbia Federal's net income and financial condition could be
adversely affected.

         In addition to possible expense related to its own systems, Columbia
Federal could incur losses if loan payments are delayed due to year 2000
problems affecting any of Columbia Federal's significant borrowers or impairing
the payroll systems of large employers in Columbia Federal's primary market
area. Because Columbia Federal's loan portfolio is highly diversified with
regard to individual borrowers and types of businesses and Columbia Federal's
primary market area is not significantly dependent upon one employer or
industry, Columbia Federal does not expect any significant or prolonged
difficulties that will affect net earnings or cash flow. See "THE BUSINESS OF
COLUMBIA FEDERAL - Market Area" and "- Loan Originations, Purchases and Sales."
    

IMPACT OF RECENT ACCOUNTING STANDARDS

   
         In June 1997, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards ("SFAS") No. 131, "Disclosures about
Segments of an Enterprise and Related Information." SFAS No. 131, which is
effective for fiscal years beginning after December 15, 1997, requires operating
segments of a company be segregated to provide a better understanding of
performance and a better assessment of its future cash flows. Generally,
financial information is required to be reported on the basis that it is used
internally for evaluating segment performance and deciding how to allocate
resources to segments. Management does not believe that the adoption of SFAS No.
131 will have a material adverse effect on Columbia Federal's financial position
or results of operations.

         In June 1997, the FASB issued SFAS No. 130, "Reporting Comprehensive
Income," which establishes standards for reporting and displaying comprehensive
income and its components (revenues, expenses, gains and losses) in a full set
of general-purpose financial statements. SFAS No. 130 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 displayed with
the same prominence as other financial statements and requires that an
enterprise (a) classify items of other comprehensive income by their nature in a
financial statement and (b) 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 position. Under
existing accounting standards, other comprehensive income shall be classified
separately into foreign currency items, minimum pension liability adjustments
and unrealized gains and losses on certain investments in debt and equity
securities. The provisions of SFAS No. 130 are effective for fiscal years
beginning after December 15, 1997. Management does not believe the adoption of
SFAS No. 130 will have a material impact on the disclosure requirements of CFKY.
    

         In February 1997, the FASB issued SFAS No. 128, "Earnings Per Share,"
which establishes standards for computing and presenting earnings per share
("EPS") by entities with publicly held common stock or potential common stock.
SFAS No. 128 simplifies the standards for computing earnings per share
previously found in Accounting Principles Board ("APB") Opinion No. 15,
"Earnings Per Share." Basic EPS excludes dilution and is computed by dividing
income available to common stockholders by the weighted-average number of common
shares outstanding for the period. Diluted EPS reflects the potential dilution
that could occur if securities or other contracts to issue common stock were
exercised or converted into common stock or resulted in the issuance of common
stock that then shared in the earnings of the entity. Diluted EPS is computed
similarly to fully diluted EPS pursuant to APB Opinion No. 15. SFAS No. 128
supersedes APB Opinion No. 15 and is effective for financial statements issued
for periods ending after December 15, 1997, including interim


                                      -34-
<PAGE>   41

periods. Management does not believe the adoption of SFAS No. 128 will have a
material impact on the disclosure requirements of CFKY.

         In February 1997, the FASB issued SFAS No. 129, which incorporates the
disclosure requirements of APB Opinion No. 15, and makes them applicable to all
public and nonpublic entities that have issued securities addressed by SFAS No.
129. APB Opinion No. 15 requires disclosure of descriptive information about
securities that is not necessarily related to the computation of EPS. SFAS No.
129 continues the previous requirements to disclose certain information about an
entity's capital structure found in APB Opinions No. 19, "Omnibus Opinion -
1966," and No. 15, and SFAS No. 47, "Disclosure of Long-Term Obligations," for
entities that were subject to the requirements of those standards. SFAS No. 129
eliminates the exemption of nonpublic entities from certain disclosure
requirements of APB Opinion No. 15 as provided by SFAS No. 21, "Suspension of
the Reporting of Earnings per Share, and Segment Information by Nonpublic
Enterprises." SFAS No. 129 supersedes specific disclosure requirements of APB
Opinions Nos. 10 and 15 and SFAS No. 47 and consolidates them in SFAS No. 129
for ease of retrieval and for greater visibility to nonpublic entities. SFAS No.
129 is effective for financial statements for periods ending after December 15,
1997. Columbia Federal has not previously issued any common shares and SFAS No.
129 will be adopted by CFKY in the initial period after December 15, 1997.
Management believes the adoption of SFAS No. 129 will not have a material impact
on the disclosure requirements of CFKY.

         In December 1996, the FASB issued SFAS No. 126, which amends SFAS No.
107, "Disclosures About Fair Value of Financial Instruments," to make the
disclosures about fair value of financial instruments prescribed in SFAS No. 107
optional for nonpublic entities with total assets less than $100 million on the
date of the financial statement. SFAS No. 126 also requires that the entity has
not held or issued any derivative financial instruments, as defined in SFAS No.
119, "Disclosure About Derivative Financial Instruments and Fair Value of
Financial Instruments," other than loan commitments, during the reporting
periods. Management believes the adoption of SFAS No. 126 will not impact the
disclosure requirements of CFKY based on Columbia Federal's compliance with SFAS
No. 107 disclosure requirements in prior periods.

         In June 1996, the FASB issued SFAS No. 125, which is effective, on a
prospective basis, for fiscal years beginning after December 31, 1996. SFAS No.
125 provides accounting and reporting standards for transfers and servicing of
financial assets and extinguishment of liabilities based on consistent
application of a financial-components approach that focuses on control. SFAS No.
125 extends the "available for sale" and "trading" approach of SFAS No. 115 to
non-security financial assets that can be contractually prepaid or otherwise
settled in such a way that the holder of the asset would not recover
substantially all of its recorded investment. In addition, SFAS No. 125 amends
SFAS No. 115 to prevent a security from being classified as held-to-maturity if
the security can be prepaid or settled in such a manner that the holder of the
security would not recover substantially all of its recorded investment. The
extension of the SFAS No. 115 approach to certain non-security financial assets
and the amendment to SFAS No. 115 are effective for financial assets held on or
acquired after January 1, 1997. Effective January 1,1997, SFAS No. 125
superseded SFAS No. 122, which is discussed above. Management does not believe
the adoption of SFAS No. 125 will have a material impact on the disclosure
requirements of CFKY.

IMPACT OF INFLATION AND CHANGING PRICES

         The financial statements and notes included herein have been prepared
in accordance with GAAP. GAAP requires Columbia Federal to measure financial
position and operating results in terms of historical dollars, and changes in
the relative value of money due to inflation or recession are generally not
considered.

         In management's opinion, changes in interest rates affect the financial
condition of a financial institution to a far greater degree than changes in the
inflation rate. While interest rates are greatly influenced by changes in the
inflation rate, they do not change at the same rate or in the same magnitude as
the inflation rate. Rather, interest rate volatility is based on changes in the
expected rate of inflation, as well as on changes in monetary and fiscal
policies.


   
                               RECENT DEVELOPMENTS

         The following tables set forth selected financial condition data for
Columbia Federal at December 31, 1997, and September 30, 1997, and selected
earnings data for Columbia Federal for the three months ended December 31, 1997
and 1996. The results of operations presented below are not necessarily
indicative of the results that may be expected for any other period. This
information should be read in conjunction with the financial statements and
notes thereto included herein.
    



                                      -35-
<PAGE>   42



                                      -36-
<PAGE>   43

   
<TABLE>
<CAPTION>
SELECTED FINANCIAL CONDITION AND OTHER DATA:        December 31,       September 30,
                                                       1997               1997
                                                          (Dollars in thousands)

<S>                                                   <C>                <C>     
  Total amount of:
  Assets                                              $102,985           $104,006
  Cash and cash equivalents (1)                          4,126              6,827
  Investment securities available for sale               1,001              1,003
  Investment securities held to maturity                15,061             13,069
  Mortgage-backed securities
     held to maturity                                   17,630             17,862
  Real estate owned                                         48                  -
  Loans receivable,  net                                61,361             61,578
  FHLB stock, at cost                                    1,283              1,260
  Deposits                                              89,455             90,195
  Retained earnings, substantially
     restricted, net                                    13,142             13,090


<CAPTION>
                                                          Three months ended
                                                              December 31,
                                                      --------------------------
SUMMARY OF EARNINGS:                                  1997                  1996
                                                        (Dollars in thousands)

<S>                                                   <C>                  <C>   
Interest income                                       $1,932               $2,018
Interest expense                                       1,098                1,124
                                                      ------               ------
Net interest income                                      834                  894
Provision for losses on loans                             74                    -
                                                      ------               ------
Net interest income after
     provision for losses on loans                       760                  894
Non-interest income                                       27                   28
Non-interest expense                                     707                  741
                                                      ------               ------
Income before federal income tax expense                  80                  181
Federal income tax expense                                27                   62
                                                      ------               ------
Net income                                            $   53               $  119
                                                      ======               ======
</TABLE>
    


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

(Footnotes on next page)

                                      -37-
<PAGE>   44

   
<TABLE>
<CAPTION>

                                                     At or for the three months ended
                                                                December 31,
SELECTED FINANCIAL RATIOS: (2)                           1997                 1996
                                                         ----                 ----

<S>                                                    <C>                  <C>   
Return on assets (3)                                     0.20%                0.45%
Return on equity (4)                                     1.58                 3.77 
Interest rate spread (5)                                 2.82                 2.99 
Net interest margin (6)                                  3.34                 3.45 
Noninterest expense to average assets (7)                2.75                 2.73 
Average equity to average assets                        12.76                11.86 
Equity to assets at period end                          12.76                12.59 
Nonperforming loans to total loans                       --                   0.22 
Nonperforming assets to total assets (8)                 --                   0.14 
Allowance for loan losses to total loans                 0.49                 0.27 
Allowance for loan losses to nonperforming                                         
  loans                                                  --                 124.34 
Net charge-offs to average loans                         0.12                 --   
                                                                                     
- ------------------------------------                                          

<FN>
(1)  Includes cash and amounts due from depository institutions and interest-bearing deposits in other financial institutions.

(2)  Ratios are annualized where appropriate.

(3)  Net income divided by average total assets.

(4)  Net income divided by average total equity.

(5)  Average yield on interest-earning assets less average cost of interest-bearing liabilities.

(6)  Net interest income as a percentage of average interest-earning assets.

(7)  Non-interest expense divided by average total assets.

(8)  Nonperforming assets consist of nonaccruing loans, accruing loans 90 days or more past due and real estate acquired 
     in foreclosure proceedings or in lieu thereof. See "THE BUSINESS OF COLUMBIA FEDERAL - Delinquent Loans,
     Nonperforming Assets and Classified Assets."
</TABLE>


         The following table summarizes Columbia Federal's regulatory capital
requirements and actual capital at December 31, 1997:

<TABLE>
<CAPTION>
                                                                                    Excess of actual capital
                             Actual capital             Current requirement          over current requirement     
                         ----------------------         -------------------         -------------------------     Applicable 
                         Amount         Percent        Amount         Percent        Amount         Percent      asset total
                         ------         -------        ------         -------        ------         -------      -----------
                                                                      (Dollars in thousands)

<S>                     <C>             <C>            <C>             <C>           <C>            <C>            <C>     
Tangible capital        $13,143         12.70%         $1,552          1.50%         $11,591        11.20%         $103,480
Core capital             13,143         12.70           3,104          3.00           10,039         9.70           103,480
Risk-based capital       13,443         30.59           3,516          8.00            9,927        22.59            43,950
</TABLE>

ANALYSIS OF FINANCIAL CONDITION

         GENERAL. Columbia Federal's assets totaled $103.0 million at December
31, 1997, a decrease of $1.0 million, or 1.0%, from $104.0 million at September
30, 1997. Such decrease in assets resulted primarily from a $2.7 million
decrease in cash and cash equivalents, partially offset by a $2.0 million
increase in securities held to maturity.
    



                                      -38-
<PAGE>   45

   
         LOANS RECEIVABLE. Net loans receivable equaled $61.4 million at
December 31, 1997, compared to $61.6 million at September 30, 1997, a 0.3%
decrease attributable to loans being repaid more rapidly than loans were being
originated.

         DEPOSITS. Total deposits decreased by $700,000, to $89.5 million, at
December 31, 1997, from $90.2 million at September 30, 1997. Such decrease in
deposits was due to management's election not to meet its competition for
deposits in view of the actual and anticipated reductions in Columbia Federal's
loans receivable.

COMPARISON OF RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED DECEMBER 31, 1997
AND 1996

         GENERAL. Columbia Federal recorded net income of $53,000 for the three
months ended December 31, 1997, compared to income of $119,000 for the same
period in 1996. The decrease resulted primarily from a $74,000 provision for
loan losses in 1997 compared to no provision in 1996. There was also an $86,000
decrease in interest and fees on loans, offset by a $26,000 decrease in interest
on deposits, a $35,000 decrease in income tax expense and a $34,000 decrease in
non-interest expense.

         INTEREST INCOME. For the three months ended December 31, 1997, net
interest income after provision for losses on loans decreased by $134,000, to
$760,000, compared to the same period in 1996, due to the provision for loan
losses of $74,000 and a $60,000 decrease in net interest income. Interest income
decreased $86,000 from $2.0 million for the three months ended December 31,
1996, to $1.9 million for the three months ended December 31, 1997. This
decrease was a result of a reduction in yield on earning assets from 7.80% for
the three months ended December 31, 1996, to 7.73% for the three months ended
December 31, 1997, coupled with a decrease in average loans receivable of $6.8
million from $68.4 million for the three months ended December 31, 1996, to
$61.6 million for the three months ended December 31, 1997. The decrease in
yield was due to the repayment before maturity of a large mortgage loan with a
higher than normal interest rate. The reduction in loans receivable was a result
of less loan demand.

         Interest expense decreased $26,000 for the three months ended December
31, 1997, net compared to the three months ended December 31, 1996. This
decrease was a result of a decrease in average deposits of $3.7 million from
$93.2 million for the three months ended December 31, 1996, to $89.5 million for
the three months ended December 31, 1997. The decrease in average deposits was
partially offset by a .10% increase in cost of deposits from 4.81% for the three
months ended December 31, 1996, to 4.91% for the three months ended December 31,
1997. The increase in cost of deposits was due to increased competitive
pressures.

         Columbia Federal's net interest rate spread was 2.82% for the three
months ended December 31, 1997, compared to 2.99% for the three months ended
December 31, 1996.

         ALLOWANCE AND PROVISION FOR LOSSES ON LOANS. After review of its
allowance for losses on loans, management decided to record a provision for
losses on loans of $74,000 to return its allowance to $300,000. During the three
months ended December 31, 1997, the Columbia Federal incurred losses on five
loans held by two individuals. The balances of these loans totaled $153,000. A
writedown of $74,000 was recorded when these loans were recorded as REO. Three
of these properties were sold leaving two properties with a recorded value of
$48,000 at December 31, 1997. Management expects no additional losses on these
properties.

         NONINTEREST INCOME AND EXPENSE. Noninterest income was $27,000 for the
three months ended December 31, 1997, compared to $28,000 for the same period in
1996. Noninterest expense decreased $34,000, or 4.6%, to $707,000. The primary
reason for this decrease was the reduction of deposit insurance premiums from
$56,000 for the three months ended December 31, 1996, to $14,000 for the three
months ended December 31, 1997, a result of the special SAIF assessment. See
"RISK FACTORS - Legislation and Regulation Which May Adversely Affect Columbia
Federal's Earnings and Operations."

         NONPERFORMING ASSETS. As of September 30, 1997, there was $601,000 in
nonperforming assets, which was .98% of total loans at that date. Of such
amount, $473,000 was due from one borrower with 18 loans. As of December 31,
1997, all non performing loans had been brought current. Allowance for loan
losses as a percent of total loans was .49% as of December 31, 1997, the same as
September 30, 1997.
    

                                      -39-
<PAGE>   46

   
         OTHER SIGNIFICANT RATIOS. The ratio of average equity to average assets
increased 90 basis points at December 31, 1997, compared to December 31, 1996.
At December 31, 1997, Columbia Federal's ratio of average assets to average
equity was 12.76% compared to 11.86% at December 31, 1996.
    


                        THE BUSINESS OF COLUMBIA FEDERAL

GENERAL

         Columbia Federal is principally engaged in the business of making
permanent first and second mortgage loans secured by one- to four-family
residential real estate located in Columbia Federal's primary lending area and
investing in U.S. Government and agency obligations, interest-bearing deposits
in other financial institutions and mortgage-backed securities. Columbia Federal
also originates loans for the construction of residential real estate and loans
secured by multifamily real estate (over four units) and nonresidential real
estate. The origination of consumer loans, including loans secured by deposits
and home improvement loans, constitutes a small portion of Columbia Federal's
lending activities. Loan funds are obtained primarily from deposits, which are
insured up to applicable limits by the FDIC, and loan and mortgage-backed and
related securities repayments.

MARKET AREA

         Columbia Federal conducts business from its main office located in Ft.
Mitchell, Kentucky, a branch office in each of the municipalities of Covington,
Crescent Springs and Erlanger, which are located in Kenton County, Kentucky, and
a branch office in Florence, which is located in Boone County, Kentucky.
Columbia Federal's primary market area consists of Boone County and Kenton
County, Kentucky.

         The economic base of Columbia Federal's primary market area is
comprised primarily of wholesale and retail industries with some manufacturing
industries. Unemployment rates in the market area historically have been lower
than both state and national unemployment rates. For the nine months ended
September 30, 1997, the combined unemployment rate for Boone and Kenton Counties
was 3.6% compared to 5.0% for the Commonwealth of Kentucky and 4.7% nationally.
The population of Boone and Kenton Counties increased by 9.5% between 1990 and
1996, compared to a 5.7% increase for the Commonwealth of Kentucky and a 6.7%
increase nationally. Per capita and median household income in Boone and Kenton
Counties were $15,364 and $36,301, respectively, compared to per capita and
median household income of $12,744 and $25,703, respectively, for the
Commonwealth of Kentucky and $16,738 and $34,530, respectively, for the United
States.

LENDING ACTIVITIES

   
         GENERAL. Columbia Federal's primary lending activity is the origination
of conventional mortgage loans secured by one- to four-family homes located in
Columbia Federal's primary lending area. Loans for the construction of one- to
four-family homes and mortgage loans on multifamily properties containing five
units or more and nonresidential properties are also offered by Columbia
Federal. Except for Title I home improvement loans which are insured by the
Federal Housing Administration ("FHA"), Columbia Federal does not originate
loans insured by the FHA or loans guaranteed by the Veterans Administration. In
addition to mortgage lending, Columbia Federal makes consumer loans secured by
deposits and home improvement loans. Columbia Federal originates its loans to
conform with the Federal Home Loan Mortgage Corporation ("FHLMC") guidelines,
but has not sold any loans during the past five years.
    



                                      -40-
<PAGE>   47

         LOAN PORTFOLIO COMPOSITION. The following table presents certain
information with respect to the composition of Columbia Federal's loan portfolio
at the dates indicated:
<TABLE>
<CAPTION>

                                                                          At September 30,
                                   ---------------------------------------------------------------------------
                                            1997                    1996                     1995             
                                   ---------------------    ---------------------    ---------------------    
                                                Percent                  Percent                   Percent    
                                                of total                 of total                  of total   
                                    Amount       loans        Amount      loans        Amount       loans     
                                   ---------   ---------    ---------   ---------    ---------   ---------    
                                                                                  (Dollars in thousands)
<S>                                <C>            <C>       <C>            <C>       <C>            <C>       
Residential real estate loans:
   One- to four-family             $  53,584       83.79%   $  52,691       75.92%   $  53,552       75.92%   
     residential
   Multifamily residential             5,487        8.58        8,769       12.64        8,918       12.64    
Nonresidential real estate loans       1,711        2.68        6,011        8.66        5,630        7.98    
Construction loans                     3,117        4.87        1,878        2.71        2,405        3.41    
                                   ---------   ---------    ---------   ---------    ---------   ---------    

     Total real estate loans          63,899       99.92       69,349       99.93       70,505       99.95    

Consumer loans:
   Loans on deposits                      42        0.07           42        0.06           22        0.03    
   Home improvement loans                  7        0.01            8        0.01           14        0.02    
                                   ---------    ---------   ---------    ---------   ---------    ---------   

     Total consumer loans                 49        0.08           50        0.07           36        0.05    
                                   ---------    ---------   ---------    ---------   ---------    ---------   

Total loans                           63,948      100.00%      69,399      100.00%      70,541      100.00%   
                                                =========                =========                =========   

   Less:
   Loans in process                    1,202                      605                    1,196                
   Deferred loan fees                    868                      864                      886                
   Allowance for losses on loans         300                      189                      189                
                                   ---------                ---------                ---------                

     Loans receivable, net         $  61,578                $  67,741                $  68,270                
                                   =========                =========                =========                

<CAPTION>
                                                   At September 30,
                                   ------------------------------------------------
                                            1994                     1993
                                    ---------------------    ----------------------
                                                 Percent                  Percent
                                                 of total                of total
                                      Amount      loans        Amount      loans
                                    ---------   ---------    ---------   ----------
                                   
<S>                                 <C>            <C>       <C>            <C>   
Residential real estate loans:
   One- to four-family              $  54,297       74.39%   $  54,123        78.12%
     residential
   Multifamily residential              8,973       12.29        6,793         9.80
Nonresidential real estate loans        6,434        8.82        5,467         7.89
Construction loans                      3,235        4.43        2,818         4.07
                                    ---------   ---------    ---------    ---------

     Total real estate loans           72,939       99.93       69,201        99.88

Consumer loans:
   Loans on deposits                       35        0.05           61         0.09
   Home improvement loans                  13        0.02           24         0.03
                                    ---------    ---------    ---------   ---------

     Total consumer loans                  48        0.07           85         0.13
                                    ---------    ---------    ---------   ---------

Total loans                            72,987      100.00%      69,286       100.00%
                                                 =========                =========

   Less:
   Loans in process                     1,589                    1,296
   Deferred loan fees                     921                      775
   Allowance for losses on loans          189                      189
                                    ---------               ----------

     Loans receivable, net          $  70,288               $   67,026
                                    =========               ==========
</TABLE>


                                      -41-
<PAGE>   48


         LOAN MATURITY SCHEDULE. The following table sets forth certain
information as of September 30, 1997, regarding the dollar amount of loans
maturing in Columbia Federal's portfolio based on their contractual terms to
maturity. Demand loans and loans having no stated schedule of repayments and no
stated maturity are reported as due in one year or less.


<TABLE>
<CAPTION>
                                    Due during the year ending                                                                     
                                           September 30,              Due 4-5      Due 6-10    Due 11-20   Due more than          
                                   ---------------------------      years after  years after  years after  20 years after          
                                    1998        1999       2000       9/30/97      9/30/97      9/30/97       9/30/97      Total 
                                   -------    -------    -------      -------      -------      -------       -------      -------
                                                                  (In thousands)
<S>                                <C>        <C>        <C>          <C>          <C>          <C>          <C>          <C>    
FIXED-RATE LOANS
Residential real estate loans:
   One- to four-family (first
     mortgage)                     $    16    $    29    $   111      $   830      $ 6,438      $22,766      $13,690      $43,880
   Home equity (second
     mortgage)                        --         --            2           11            5           31         --             49
   Multifamily                        --         --           13           78          297        2,775          154        3,317
Nonresidential real estate
   loans                              --         --         --             39          134          965           79        1,217
Construction loans                   3,117       --         --           --           --           --           --          3,117
                                   -------    -------    -------      -------      -------      -------      -------      -------
     Total real estate loans         3,133         29        126          958        6,874       26,537       13,923       51,580


Consumer loans:
   Loans on deposits                    42       --         --           --           --           --           --             42
   Other consumer loans               --         --            2         --              5         --           --
                                   -------    -------    -------      -------      -------      -------      -------      -------
     Total consumer loans               42       --            2         --              5         --           --             49
                                   -------    -------    -------      -------      -------      -------      -------      -------
   Total fixed-rate loans            3,175         29        128          958        6,879       26,537       13,923       51,629


ADJUSTABLE-RATE LOANS
Residential real estate loans:
   One- to four-family
     (first mortgage)              $  --      $    19    $    56      $   126      $   853      $ 4,505      $ 3,967      $ 9,526
   Home equity (second
     mortgage)                        --            9          3            8          109         --           --            129
   Multifamily                        --         --           18         --            909          694          549        2,170
Nonresidential real
   estate loans                       --         --           13           33          131          229           88          494
Construction loans                    --         --         --           --           --           --
                                   -------    -------    -------      -------      -------      -------      -------      -------
                                                                                                             -------      -------
     Total real estate loans          --           28         90          167        2,002        5,428        4,604       12,319

Consumer loans:
   Loans on deposits                  --         --         --           --           --           --           --           --
   Other consumer loans               --         --         --           --           --           --
                                   -------    -------    -------      -------      -------      -------      -------      -------
                                                                                                             -------      -------
     Total consumer loans             --         --         --           --           --           --           --           --

   Total adjustable-rate loans        --           28         90         1.67        2,002        5,428        4,604       12,319
                                   -------    -------    -------      -------      -------      -------      -------      -------

     Total loans                   $ 3,175    $    57    $   218      $ 1,125      $ 8,881      $31,965      $18,527      $63,948
                                   =======    =======    =======      =======      =======      =======      =======      =======
</TABLE>


         ONE- TO FOUR-FAMILY RESIDENTIAL REAL ESTATE LOANS. The primary lending
activity of Columbia Federal has been the origination of permanent conventional
loans secured by one- to four-family residences, primarily single-family
residences, located within Columbia Federal's primary market area. Each of such
loans is secured by a mortgage on the underlying real estate and improvements
thereon, if any. Of the total outstanding balance of one- to four-family
mortgage loans at September 30, 1997, approximately $20.3 million was secured by
non-owner occupied properties and $53,000 was secured by single-family
unimproved lots. Loans secured by non-owner-occupied properties are considered
to carry greater risk of loss because the borrower typically depends upon income
generated by the property to cover operating expenses and debt service. The
profitability of a property can be affected by economic conditions, governmental
policies and other factors beyond the control of the borrower.

         OTS regulations limit the amount that Columbia Federal may lend in
relationship to the appraised value of the real estate and improvements at the
time of loan origination. In accordance with such regulations, Columbia Federal
makes fixed-rate first mortgage loans on single-family or duplex, owner occupied
residences in amounts up to 80% of the value of the real estate and improvements
(the "Loan-to-Value Ratio" or "LTV"). Fixed-rate residential real estate loans
are offered by Columbia Federal for terms of up to 25 years, or 30 years for
first-time homebuyers.

                                      -42-
<PAGE>   49

         Columbia Federal commenced the origination of adjustable-rate mortgage
loans ("ARMs") in 1982. ARMs are offered by Columbia Federal on single-family
residences, two- to four-family properties and non-owner occupied one- to
four-family properties, in amounts up to 90% LTV for terms of up to 25 years and
with various alternative features. Columbia Federal requires private mortgage
insurance ("PMI") for the amount of fixed-rate loans and ARM loans in excess of
85% of the value of the real estate securing such loans. The interest rate
adjustment periods on the ARMs are either one year or three years. The interest
rate adjustments on ARMs presently originated by Columbia Federal are tied to
changes in the monthly average yield on the one- and three-year U.S. Treasury
constant maturities index, respectively. Rate adjustments are computed by adding
a stated margin, usually a minimum of 2.5%, to the index. The maximum allowable
adjustment for one-year adjustment periods is usually 1.5% with a maximum
adjustment of 6% over the term of the loan. The maximum allowable adjustment for
three-year adjustment periods is usually 2% with a maximum adjustment of 5% over
the term of the loan. The initial rate is dependent, in part, on how often the
rate can be adjusted.

         Columbia Federal offers ARMs secured by single-family unimproved lots.
Such loans are made for five-year terms, with an LTV of up to 80% on properties
of up to five acres, and require proof, including an affidavit, that the owner
intends to build on the lot during the term of the loan. Interest rates for ARMs
secured by two- to four-family, non-owner-occupied or unimproved property are
between 0.50% and 1.00% higher than the interest rates for ARMs secured by
single-family, owner-occupied properties. Columbia Federal originates ARMs which
have initial interest rates lower than the sum of the index plus the margin.
Such loans are subject to increased risk of delinquency or default due to
increasing monthly payments as the interest rates on such loans increase to the
fully-indexed level, although such increase is considered in Columbia Federal's
underwriting of any such loans.

         The aggregate amount of Columbia Federal's one- to four-family
residential real estate loans equaled approximately $53.6 million at September
30, 1997, and represented 83.8% of loans at such date. Of such amount,
approximately 18.0% were ARMs. The largest individual loan balance on a one- to
four-family loan at such date was $368,000. At such date, loans secured by one-
to four-family residential real estate with outstanding balances of $601,000, or
1.1% of its one- to four-family residential real estate loan balance, were more
than 90 days delinquent. See "Delinquent Loans, Non-performing Assets and
Classified Assets."

         MULTIFAMILY RESIDENTIAL REAL ESTATE LOANS. In addition to loans on one-
to four-family properties, Columbia Federal makes loans secured by multifamily
properties containing over four units. Such loans are made with fixed or
adjustable interest rates, a maximum LTV of 75% and a maximum term of 25 years.

         Multifamily lending is generally considered to involve a higher degree
of risk because the loan amounts are larger and the borrower typically depends
upon income generated by the project to cover operating expenses and debt
service. The profitability of a project can be affected by economic conditions,
government policies and other factors beyond the control of the borrower.
Columbia Federal attempts to reduce the risk associated with multifamily lending
by evaluating the credit-worthiness of the borrower and the projected income
from the project and by obtaining personal guarantees on loans made to
corporations and partnerships. Columbia Federal currently requests financial
statements annually to enable Columbia Federal to monitor the loans and requires
annual financial statements for larger multifamily loans.

         At September 30, 1997, loans secured by multifamily properties totaled
approximately $5.5 million, or 8.6% of total loans, all of which were secured by
property located within Columbia Federal's primary market area, and all of which
were performing in accordance with their terms. The largest property securing
such a loan is an apartment complex. The balance of multi-family loans decreased
between September 30, 1996, and September 30, 1997, due to the repayment of two
large multi-family loans in fiscal year 1997. At September 30, 1997,
approximately $3.3 million or 5.2% of total loans, were fixed-rate multifamily
loans.

         CONSTRUCTION LOANS. Columbia Federal makes loans for the construction
of residential and nonresidential real estate. Such loans are structured as
permanent loans with fixed rates or adjustable rates of interest and for terms
of up to 30 years. All of the construction loans originated by Columbia Federal
have been made to borrowers who intended to occupy the newly-constructed real
estate or to developers who had a purchaser for the property at the time the
loan was made. Approximately 65% of the construction loan balance at September
30, 1997, was secured by property owned by developers. All construction loans
are written as permanent loans but require the payment of only interest until
the construction is completed. Construction is required to be completed within
one year.

                                      -43-
<PAGE>   50

         Construction loans generally involve greater underwriting and default
risks than do loans secured by mortgages on existing properties because such
loans are more difficult to evaluate and monitor. Loan funds are advanced upon
the security of the project under construction, which is more difficult to value
before the completion of construction. Moreover, because of the uncertainties
inherent in estimating construction costs, it is relatively difficult to
evaluate accurately the LTV and the total loan funds required to complete a
project. In the event a default on a construction loan occurs and foreclosure
follows, Columbia Federal must take control of the project and attempt either to
arrange for completion of construction or dispose of the unfinished project.
Columbia Federal attempts to reduce such risks on loans to developers by
requiring personal guarantees and reviewing current personal financial
statements and tax returns and other projects undertaken by the developers.

         At September 30, 1997, $3.1 million, or approximately 4.9% of Columbia
Federal's total loans, consisted of construction loans. All of Columbia
Federal's construction loans are secured by property located within Columbia
Federal's primary market area, and the economy of such lending area has been
relatively stable or growing. At September 30, 1997, all of such loans were
performing in accordance with their terms.

         NONRESIDENTIAL REAL ESTATE LOANS. Columbia Federal also makes loans
secured by nonresidential real estate located in Northern Kentucky, including
retail stores, warehouses, churches, motels, restaurants and a self-storage
facility. Such loans generally are originated with terms of up to 20 years and
may have fixed or adjustable rates. Such loans have a maximum LTV of 75%.

         Nonresidential real estate lending is generally considered to involve a
higher degree of risk than residential lending due to the relatively larger loan
amounts and the effects of general economic conditions on the successful
operation of income-producing properties. If the cash flow on the property is
reduced, for example, as leases are not obtained or renewed, the borrower's
ability to repay may be impaired. Columbia Federal has endeavored to reduce such
risk by evaluating the credit history and past performance of the borrower, the
location of the real estate, the quality of the management constructing and
operating the property, the debt service ratio, the quality and characteristics
of the income stream generated by the property and appraisals supporting the
property's valuation. Columbia Federal also requires personal guarantees on such
loans.

         At September 30, 1997, Columbia Federal had a total of $1.7 million
invested in nonresidential real estate loans, all of which were secured by
property located within Northern Kentucky. Such loans comprised approximately
2.7% of Columbia Federal's total loans at such date. At such date, Columbia
Federal had no delinquent nonresidential real estate loans. See "Delinquent
Loans, Non-performing Assets and Classified Assets."

         Federal regulations limit the amount of nonresidential mortgage loans
which an association may make to 400% of its tangible capital. At September 30,
1997, Columbia Federal's nonresidential mortgage loans totaled 13.1% of Columbia
Federal's tangible capital.

         CONSUMER LOANS. Columbia Federal makes loans secured by deposits and a
limited number of home improvement loans not secured by mortgages. Home
improvement loans are made only at fixed rates of interest for terms of up to
five years. Loans secured by deposits are made with adjustable rates that vary
with the interest paid on the deposit and have a margin of three percent over
the interest rate being paid on the deposit. See "RISK FACTORS" and
"MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS."

         Consumer loans may entail greater credit risk than do residential
mortgage loans. The risk of default on consumer loans increases during periods
of recession, high unemployment and other adverse economic conditions. Although
Columbia Federal has not had significant delinquencies on consumer loans, no
assurance can be provided that delinquencies will not increase.

         At September 30, 1997, Columbia Federal had approximately $49,000, or
less than one percent of its total loans, invested in consumer loans, and none
of such loans were more than 90 days delinquent or nonaccruing. See "Delinquent
Loans, Non-performing Assets and Classified Assets."

         COMMERCIAL LOANS. Although Columbia Federal is considering offering
commercial loans, Columbia Federal does not currently issue any letters of
credit or originate or purchase any loans for commercial, business or
agricultural purposes, other than loans secured by real estate.

                                      -44-
<PAGE>   51

         LOAN SOLICITATION AND PROCESSING. Loan originations are developed from
a number of sources, including continuing business with depositors, borrowers
and real estate developers, periodic newspaper advertisements, solicitations by
Columbia Federal's lending staff and walk-in customers. Columbia Federal does
not use third-party brokers or originators.

         Loan applications for permanent mortgage loans are taken by loan
personnel. Columbia Federal obtains a credit report concerning the
credit-worthiness of the borrower. Columbia Federal limits the ratio of mortgage
loan payments to the borrower's income to 28% and the ratio of the borrower's
total debt payments to income to 36%. An appraisal of the fair market value of
the real estate on which Columbia Federal will be granted a mortgage to secure
the loan is usually prepared by an employee of Columbia Federal. As part of the
appraisal and prior to foreclosure on any delinquent loan, a visual inspection
is performed to identify obvious environmental concerns. If the visual
inspection or the history of the property provides reason to believe an
environmental problem might exist, Columbia Federal will conduct further
investigations, which may include a Phase I Environmental Site Assessment by an
approved environmental consultant.

         For multifamily and nonresidential mortgage loans, a personal guarantee
of the borrower's obligation to repay the loan is required. Columbia Federal
also obtains the borrower's financial statement, tax returns and information
with respect to prior projects completed by the borrower. Upon the completion of
the appraisal and the receipt of information on the borrower, the application
for a loan is submitted to the Loan Committee, comprised of certain management
officials, for approval or rejection if the loan amount does not exceed
$250,000. If the loan amount exceeds $250,000, or if the application does not
conform in all respects with Columbia Federal's underwriting guidelines, the
application is accepted or rejected by the Board of Directors.

         If a mortgage loan application is approved, Columbia Federal does not
require title insurance but does obtain an attorney's opinion of title.
Borrowers are required to carry satisfactory fire and casualty insurance and
flood insurance, if applicable, and to name Columbia Federal as an insured
mortgagee.

         The procedure for approval of construction loans is the same as for
permanent mortgage loans, except that an appraiser evaluates the building plans,
construction specifications and estimates of construction costs. Columbia
Federal also evaluates the feasibility of the proposed construction project and
the experience and record of the builder.

         Consumer loans are underwritten on the basis of the borrower's credit
history and an analysis of the borrower's income and expenses, ability to repay
the loan and the value of the collateral, if any.

         Columbia Federal's loans provide that the entire balance of the loan is
due upon sale of the property securing the loan, and Columbia Federal generally
enforces such due-on-sale provisions. Columbia Federal's adjustable-rate loans
carry no prepayment penalties, but fixed-rate loans carry a 2% prepayment
penalty if the property is refinanced with another lender within five years of
the loan's origination.

         LOAN ORIGINATIONS, PURCHASES AND SALES. Columbia Federal originated
only fixed-rate loans until 1982. Columbia Federal has not generally sold loans,
although Columbia Federal does originate its loans in accordance with secondary
market guidelines. See "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS - Asset and Liability Management." Columbia
Federal has occasionally purchased loans and participated in loans originated by
other institutions but had only one participation during the three years ended
September 30, 1997, and such participation was paid in full in fiscal year 1997.
For a discussion of Columbia Federal's strategy for loan originations, see "THE
BUSINESS OF COLUMBIA FEDERAL - General."

                                      -45-
<PAGE>   52

         The following table presents Columbia Federal's mortgage loan
origination and purchase activity for the periods indicated:

<TABLE>
<CAPTION>

                                                                 Year ended September 30,
                                                        -----------------------------------------
                                                          1997           1996              1995
                                                        --------       --------          --------
                                                                     (In thousands)
<S>                                                     <C>            <C>               <C>     
Loan originations:
   One- to four-family residential                      $  7,493       $  6,925          $  3,802
   Multifamily residential                                   684            553               358
   Nonresidential                                            232            125                49
   Construction                                            3,170          2,584             2,544
   Consumer                                                   80             70                32
                                                        --------       --------          --------
     Total loans originated                               11,659         10,257             6,785

Loan purchases                                              --              160(2)              --
                                                        --------       --------          --------
Total loans originated and purchased                      11,659         10,417             6,785

Principal repayments                                      18,904         12,818            11,213
                                                        --------       --------          --------

   Loan originations, net                                 (7,245)        (2,401)           (4,428)
   Increase (decrease) due to other items, net (1)         1,082          1,872             2,410
                                                        --------       --------          --------


   Net increase (decrease) in net loan portfolio        $ (6,163)      $   (529)         $ (2,018)
                                                        ========       ========          ========
- -----------------------------
   

<FN>
(1)      Consists of unearned and deferred fees, costs and the allowance for loan losses.

(2)      Consisted of one- to four-family residential loans purchased from the FHLMC.
</TABLE>
    


         OTS regulations generally limit the aggregate amount that a savings
association may lend to any one borrower to an amount equal to 15% of the
association's total capital under the regulatory capital requirements plus any
additional loan reserve not included in total capital. A savings association may
lend to one borrower an additional amount not to exceed 10% of total capital
plus additional reserves if the additional amount is fully secured by certain
forms of "readily marketable collateral." Real estate is not considered "readily
marketable collateral." In addition, the regulations require that loans to
certain related or affiliated borrowers be aggregated for purposes of such
limits. An exception to these limits permits loans to one borrower of up to
$500,000 "for any purpose."

         Based on such limits, Columbia Federal was able to lend approximately
$2.0 million to one borrower at September 30, 1997. The largest amount Columbia
Federal had outstanding to one borrower at September 30, 1997, was $1.3 million,
owed on several loans. Such loans were one- to four-family real estate,
nonresidential real estate and construction loans. All of such loans were
current at September 30, 1997.

         DELINQUENT LOANS, NON-PERFORMING ASSETS AND CLASSIFIED ASSETS. When a
borrower fails to make a required payment on a loan, Columbia Federal attempts
to cause the delinquency to be cured by contacting the borrower. In most cases,
delinquencies are cured promptly.

         When a loan is nineteen days delinquent, the borrower is assessed a
late penalty. When a loan is thirty days delinquent, Columbia Federal sends the
borrower a delinquency notice. Depending upon the circumstances, Columbia
Federal may also inspect the property and inform the borrower of the
availability of credit counseling from Columbia Federal and counseling agencies.
After a loan is delinquent for 45 to 60 days, an attorney representing Columbia
Federal will send the borrower a notice advising the borrower of Columbia
Federal's intention to foreclose on the property in thirty days. Columbia
Federal may, depending upon the circumstances, arrange appropriate alternative
payment arrangements. A decision as to whether and when to initiate foreclosure
proceedings is based on such factors as the amount of the outstanding loan in
relation to the original indebtedness, the extent of the delinquency and the
borrower's ability and willingness to cooperate in curing delinquencies. If a
foreclosure occurs, the real estate is sold at public sale and may be purchased
by Columbia Federal.

         Real estate acquired by Columbia Federal as a result of foreclosure
proceedings is classified as real estate owned ("REO") until it is sold. When
property is so acquired, or deemed to have been acquired, it is initially
recorded by Columbia 


                                      -46-
<PAGE>   53

Federal at the lower of cost or fair value of the real estate, less estimated
costs to sell. Any reduction in fair value is reflected in a valuation allowance
account established by a charge to income. Costs incurred to carry other real
estate are charged to expense. Columbia Federal had no REO at September 30,
1997.

         Columbia Federal does not place a loan on nonaccrual status until
foreclosure has occurred, although it does write it down to fair market value.

         The following table reflects the amount of loans in a delinquent status
as of the dates indicated:

<TABLE>
<CAPTION>
                                                                  At September 30,
                             --------------------------------------------------------------------------------------------
                                        1997                             1996                            1995
                             ---------------------------    -----------------------------      --------------------------
                                                  Percent                          Percent                        Percent
                                                 of total                         of total                        of total
                             Number    Amount      loans    Number     Amount       loans      Number    Amount     loans
                             ------    ------      -----    ------     ------       -----      ------    ------     -----
                                                         (Dollars in thousands)

Loans delinquent for (1):
<S>                            <C>   <C>            <C>        <C>   <C>            <C>          <C>     <C>        <C>
  30 - 59 days                  15    $   549        .86        23    $   792        1.14         22      $668       .95
  60 - 89 days                  10        591        .92         2        132         .19          -         -         -
  90 days and over              23        601(2)     .94         4        177         .26          -         -        -
                                --    -------       ----        --     ------        ----         --      ----       ---
   Total delinquent loans       48     $1,741(3)    2.72        29     $1,101(4)     1.59         22      $668(5)    .95
                                ==    =======       ====        ==     ======        ====         ==      ====       ===
  ----------------------------

<FN>

(1)  The number of days a loan is delinquent is measured from the day the
     payment was due under the terms of the loan agreement.

(2)  Of such amount, $473,000 was due from one borrower with 18 loans, which
     were all brought current in October 1997.

(3)  Of such amount, $1,651,000 is secured by one- to four-family residential
     real estate, and $90,000 is secured by multifamily residential real estate.

(4)  All such amount is secured by one- to four-family residential real estate.

(5)  Of such amount, $559,000 is secured by one- to four-family residential real
     estate, and $109,000 is secured by multifamily residential real estate.
</TABLE>


                                      -47-
<PAGE>   54

         The following table sets forth information with respect to Columbia
Federal's loans which are 90 days or more past due and other non-performing
assets at the dates indicated. At such dates, Columbia Federal had no
non-accruing loans.
<TABLE>
<CAPTION>
                                                                          At September 30,
                                               --------------------------------------------------------------------
                                                 1997           1996          1995           1994           1993
                                               --------      ---------       ------        -------         -------
                                                                        (Dollars in thousands)

<S>                                               <C>           <C>           <C>             <C>             <C> 
Accruing loans greater than 90 days delinquent:
   Real estate:
     Residential                                  $ 601         $  177        $   -           $286            $259
     Nonresidential                                   -              -            -            211               -
   Consumer                                           -              -            -              -               -
                                               --------      ---------       ------        -------         -------

   Total nonperforming loans                        601            177            -            497             259

Real estate owned                                     -               -          32            101             239
                                              ---------     -----------        ----          -----           -----
   Total nonperforming assets                     $ 601        $   177          $32           $598            $498
                                                  =====        =======          ===           ====            ====
   Total nonperforming loans as a percentage
     of total net loans                            0.98%          0.26%           -            0.71%          0.39%
                                                 ======       ========       ======          ======         ======
   Total nonperforming assets as a
     percentage of total assets                    0.58%          0.16%         0.03%          0.56%          0.46%
                                                 ======       ========         =====         ======         ======
   Allowance for losses on loans as a
     percentage of nonperforming loans            49.92%        106.78%       N/M(1)          38.03%         72.97%
                                                  =====         ======        =====-          =====          =====
<FN>
- ------------------------------

(1) Not meaningful as there were no nonperforming loans at September 30, 1995.

</TABLE>

         During the periods shown, Columbia Federal had no restructured loans
within the meaning of SFAS No. 15, as amended by SFAS No. 114. There are no
loans which are not currently classified as nonaccrual, more than 90 days past
due or restructured but which may be so classified in the near future because
management has concerns as to the ability of the borrowers to comply with
repayment terms.

         OTS regulations require that each thrift institution classify its own
assets on a regular basis. Problem assets are classified as "substandard,"
"doubtful" or "loss." "Substandard" assets have one or more defined weaknesses
and are characterized by the distinct possibility that the insured institution
will sustain some loss if the deficiencies are not corrected. "Doubtful" assets
have the same weaknesses as "substandard" assets, with the additional
characteristics that (i) the weaknesses make collection or liquidation in full
on the basis of currently existing facts, conditions and values questionable and
(ii) there is a high possibility of loss. An asset classified "loss" is
considered uncollectible and of such little value that its continuance as an
asset of the institution is not warranted. The regulations also contain a
"special mention" category, consisting of assets which do not currently expose
an institution to a sufficient degree of risk to warrant classification but
which possess credit deficiencies or potential weaknesses deserving management's
close attention.

         Generally, Columbia Federal classifies as "substandard" all loans that
are delinquent more than 90 days, unless management believes the delinquency
status is short-term due to unusual circumstances. Loans delinquent fewer than
90 days may also be classified if the loans have the characteristics described
above rendering classification appropriate.

                                      -48-
<PAGE>   55

         The aggregate amount of Columbia Federal's classified assets at the
dates indicated were as follows:
<TABLE>
<CAPTION>
                                                     September 30,
                                                --------------------------------
                                                1997          1996          1995
                                                ----          ----          ----
                                                        (In thousands)
<S>                                             <C>           <C>           <C> 
vClassified assets:
 Substandard                                    $972          $178          $ 32
Doubtful                                           -             -             -
Loss                                               -             -             -
                                                ----          ----          ----
   Total classified assets                      $972          $178          $ 32
                                                ====          ====          ====
</TABLE>


         Federal examiners are authorized to classify an association's assets.
If an association does not agree with an examiner's classification of an asset,
it may appeal this determination to the Regional Director of the OTS. Columbia
Federal had no disagreements with the examiners regarding the classification of
assets at the time of the last examination.

         OTS regulations require that Columbia Federal establish prudent general
allowances for loan losses for any loan classified as substandard or doubtful.
If an asset, or portion thereof, is classified as loss, the association must
either establish specific allowances for losses in the amount of 100% of the
portion of the asset classified loss, or charge off such amount.

         ALLOWANCE FOR LOSSES ON LOANS. Columbia Federal maintains an allowance
for loan losses based upon a number of relevant factors, including, but not
limited to, the nature of the portfolio, credit concentrations, an analysis of
specific loans in the portfolio, known and inherent risks in the portfolio, the
estimated value of the underlying collateral, the assessment of general trends
in relevant real estate markets, and current and prospective economic
conditions, including property values, employment and occupancy rates, interest
rates and other conditions that may affect a borrower's ability to comply with
repayment terms.

         The single largest component of Columbia Federal's loan portfolio
consists of one- to four-family residential real estate loans. Substantially all
of these loans are secured by residential real estate and require a down payment
of 20% of the lower of the sales price or appraised value of the real estate. In
addition, these loans are secured by property in Columbia Federal's lending area
of Boone County and Kenton County, Kentucky. Columbia Federal's practice of
making loans only in its local market area and requiring a 20% down payment have
contributed to a low historical charge-off history.

         In addition to one- to four-family residential real estate loans,
Columbia Federal makes multifamily residential real estate, nonresidential real
estate and construction loans. These real estate loans are secured by property
in Columbia Federal's lending area and also require the borrower to provide a
down payment. Columbia Federal has not had any charge-offs from these other real
estate loan categories in the last 10 years. See "Delinquent Loans,
Non-performing Assets and Classified Assets."

         A small portion of Columbia Federal's total loans consists of consumer
loans. Columbia Federal has recorded no charge-offs on consumer loans during the
last five years.

         The allowance for loan losses is reviewed quarterly by the Board of
Directors. While the Board of Directors believes that it uses the best
information available to determine the allowance for loan losses, unforeseen
market conditions could result in material adjustments, and net earnings could
be significantly adversely affected, if circumstances differ substantially from
the assumptions used in making the final determination.

                                      -49-
<PAGE>   56

         The following table sets forth an analysis of Columbia Federal's
allowance for loan losses for the periods indicated.

<TABLE>
<CAPTION>

                                                           For the year ended September 30,
                                           -------------------------------------------------------------------
                                           1997          1996             1995         1994             1993
                                          -------       -------         -------       -------         -------
                                                                (Dollars in thousands)
<S>                                       <C>           <C>             <C>           <C>             <C>    
Total net loans outstanding               $61,578       $67,741         $68,270       $70,288         $67,026
                                          -------       -------         -------       -------         -------
Average loans outstanding                  67,405        68,269          70,433        69,611          68,740
                                          -------       -------         -------       -------         -------

Allowance for loan losses
   Balance at beginning of period             189           189             189           189             189
                                          -------       -------         -------       -------         -------

   Charge-offs
     Real estate:
       Residential                              2             8              13            34              47
       Nonresidential                           -             -               -             -               -
     Consumer                                   -             -               -             -               -
   Recoveries
     Real estate:
       Residential                              -             -               -             -               -
       Nonresidential                           -             -               -             -               -
     Consumer                                   -             -               -             -               -
                                          -------       -------         -------       -------         -------
     Net charge-offs                            2             8              13            34              47

Provision for losses on loans                 113              8             13            34              47
                                          -------       -------         -------       -------         -------
Balance at end of period                  $   300       $   189         $   189       $   189         $   189
                                          =======       =======         =======       =======         =======
Ratio of allowance for losses on loans
   as a percent of total loans
   outstanding                               0.49%         0.28%          0.28           0.27%          0.28%
                                             ====          ====           ====           ====           ====
Ratio of net charge-offs (recoveries)
   to average net loans outstanding
   during the period                            -          0.01%          0.02%          0.05%          0.07%
                                          =======          ====           ====           ====           ====
</TABLE>


         During the past five years, the allowance for loan losses was
unallocated among the various types of loans made by Columbia Federal.

MORTGAGE-BACKED SECURITIES

         Columbia Federal maintains a significant portfolio of mortgage-backed
securities in the form of FHLMC, FNMA and GNMA participation certificates.
Mortgage-backed securities generally entitle Columbia Federal to receive a
portion of the cash flows from an identified pool of mortgages. FHLMC, FNMA and
GNMA securities are each guaranteed by their respective agencies as to principal
and interest.

         The FHLMC is a corporation chartered by the U.S. Government and
guarantees the timely payment of interest and the ultimate return of principal
on participation certificates. The FNMA is a corporation chartered by the U.S.
Congress and guarantees the timely payment of principal and interest on FNMA
securities. Although FHLMC and FNMA securities are not backed by the full faith
and credit of the U.S. Government, these securities are generally considered
among the highest quality investments with minimal credit risk. The GNMA is a
government agency. GNMA securities are backed by Federal Housing
Authority-insured and Veterans Administration-guaranteed loans. The timely
payment of principal and interest on GNMA securities is guaranteed by the GNMA
and backed by the full faith and credit of the U.S. Government.

         Mortgage-backed securities generally yield less than individual loans
originated by Columbia Federal. In addition, a high rate of prepayment of the
underlying loans could have a material negative effect on the yield on the
securities, which are purchased at a premium over their original principal
amounts. Mortgage-backed securities present less credit risk than loans

                                      -50-
<PAGE>   57

originated by Columbia Federal and held in its portfolio, and Columbia Federal
has purchased some adjustable-rate mortgage-backed securities as part of its
effort to reduce its interest rate risk. If interest rates rise in general,
including the interest paid by Columbia Federal on its liabilities, the interest
rates on the loans backing the mortgage-backed securities will also adjust
upward. At September 30, 1997, $10.8 million of Columbia Federal's
mortgage-backed securities had adjustable rates. See "RISK FACTORS - Interest
Rate Risk" and "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS OF COLUMBIA FEDERAL - Asset and Liability Management."

         The following table sets forth the carrying value and market value of
Columbia Federal's mortgage-backed securities at the dates indicated. All of
such securities are designated as held to maturity.
<TABLE>
<CAPTION>

                                                                           At September 30,
                                           ------------------------------------------------------------------------------
                                                   1997                         1996                       1995
                                           ----------------------       ----------------------      ---------------------
                                           Carrying       Market        Carrying        Market      Carrying      Market
                                            Value          Value          Value         Value         Value       Value
                                            -----          -----          -----         -----         -----       -----
                                                                             (In thousands)
<S>                                       <C>            <C>             <C>          <C>           <C>          <C>     
FNMA certificates                         $  9,297       $  9,208        $  9,229     $  9,023      $  9,290     $  8,515
GNMA certificates                            5,048          5,136           4,536        4,570         3,858        3,914
FHLMC certificates                           3,517          3,549           4,986        4,992         3,652        3,681
                                          --------       --------        --------    ---------     ---------    ---------
     Total mortgage-backed
       and related securities              $17,862        $17,893         $18,751      $18,585       $16,800      $16,110
                                           =======        =======         =======      =======       =======      =======
</TABLE>



<PAGE>   58


         The following table sets forth information regarding scheduled
maturities, amortized costs, market value and weighted average yields of
Columbia Federal's mortgage-backed securities at September 30, 1997. 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. The following table does not take into
consideration the effects of scheduled repayments or the effects of possible
prepayments.

<TABLE>
<CAPTION>


                                                                         At September 30, 1997
                           -------------------------------------------------------------------------------------------------------
                           One year or less    After one to      After five to                           Total mortgage-backed
                                               five years          ten years        After ten years          portfolio
                           ----------------  ------------------ -----------------  -----------------  ----------------------------


                          Carrying Average  Carrying  Average  Carrying  Average   Carrying   Average   Carrying    Market Average
                            value    yield    value    yield     value    yield      value     yield      value     value   yield
                          -------- -------  --------  -------  --------  -------   --------  --------    ------     ------ -------
                                                       (Dollars in thousands)

<S>                         <C>      <C>    <C>         <C>     <C>        <C>     <C>          <C>    <C>        <C>        <C>  
FNMA certificates           $ -      $ -    $     -       -     $1,752     6.34%   $ 7,545      6.51%  $  9,297   $  9,208   6.48%
GNMA certificates             -        -          1     5.50        74     8.00      4,973      6.76      5,048      5,136   6.78
FHLMC certificates            -        -      1,229     7.65       639     8.02      1,649      7.77      3,517      3,549   7.77
                            ---      ---    -------     ----   -------     ----  ---------      ----  ---------  ---------   ----
      Total                 $ -      $ -     $1,230     7.65%   $2,465     6.83%   $14,167      6.74%   $17,862    $17,893   6.82%
                            ===      ===     ======     ====    ======     ====    =======      ====    =======   =======   ====
</TABLE>

                                      -52-

<PAGE>   59


INVESTMENT ACTIVITIES

         OTS regulations require that Columbia Federal maintain a minimum amount
of liquid assets, which may be invested in U. S. Treasury obligations,
securities of various federal agencies, certificates of deposit at insured
banks, bankers' acceptances and federal funds. Columbia Federal is also
permitted to make investments in certain commercial paper, corporate debt
securities rated in one of the four highest rating categories by one or more
nationally recognized statistical rating organizations, and mutual funds, as
well as other investments permitted by federal regulations. See "REGULATION" and
"MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS."


                                      -53-
<PAGE>   60


The following table sets forth the composition of Columbia Federal's investment
securities at the dates indicated:

<TABLE>
<CAPTION>

                                                               At September  30,
                               ---------------------------------------------------------------------------------
                                             1997                                       1996                    
                               --------------------------------------    -------------------------------------  
                               Carrying    % of      Market     % of     Carrying    % of     Market     % of   
                                 value     Total     value      Total     value     Total     value     Total   
                              ---------    -----    --------   -----    ---------  -----    ---------   -----   
                                                                                   (Dollars in thousands)
<S>                              <C>          <C>     <C>         <C>      <C>        <C>      <C>         <C>  
U.S. government and federal    $14,072       92%    $14,071      92%     $14,997     93%     $14,951      93%   
   agency securities
FHLB stock                       1,260        8       1,260       8        1,174      7        1,174       7%   
                             ---------    -----    --------   -----    ---------  -----    ---------   -----    
   Total investment            $15,332      100%    $15,331     100%     $16,171    100%     $16,125     100%   
                               =======      ===     =======     ===      =======    ===      =======     ===    
   securities
<CAPTION>



                                           At September  30,
                                ------------------------------------------
                                                   1995
                                -----------------------------------------
                                Carrying    % of      Market        % of
                                  value     Total     value         Total
                                ---------   -----   ---------      -----
                              

<S>                              <C>          <C>    <C>             <C>
U.S. government and federal      $13,481      92%    $13,089         92%
   agency securities
FHLB stock                         1,095       8%      1,095          8%
                             - ---------   -----   ---------      -----
   Total investment              $14,576     100%    $14,184        100%
                                 =======     ===     =======        ===
   securities
</TABLE>













                                      -54-
<PAGE>   61



         The following tables set forth the contractual maturities, carrying
values, market values and average yields for Columbia Federal's investment
securities at September 30, 1997.
<TABLE>
<CAPTION>
                                                                      At September 30,  1997
                          ----------------------------------------------------------------------------------------------------
                               One year or less      After one to five years    After five to ten years     After ten years
                          ------------------------  ------------------------   ------------------------    -------------------
                           Carrying      Average     Carrying     Average      Carrying       Average      Carrying    Average
                             value        yield        value        yield        value          yield        value     yield
                          ----------   ----------   ----------  -----------   ----------   ------------   --------    --------
                                                                                                                       
                                                                 (Dollars in thousands)
<S>                         <C>            <C>        <C>            <C>        <C>           <C>         <C>         <C>  
U.S. Government and         $6,503         5.45%      $5,997         5.87%           -            -         $1,572      6.50%
   federal agency
   securities
FHLB stock (1)               1,260         7.06%                       -             -            -                      -
                           -------                    ------                    ------                      ------  
                                                           -                                                     -
   Total                    $7,763             %      $5,997            %       $    -              %       $1,572          %
                            ======     ---------      ======      ------        ======        ------        ======   -------
</TABLE>

<TABLE>
<CAPTION>

                                     At September 30,  1997
                    ------------------------------------------------------------------
                      Weighted                                              Weighted
                    average life        Carrying            Market          average
                      in years            value             value            yield
                                         (Dollars in thousands)

<S>                        <C>           <C>                 <C>              <C>  
U.S. Government            3             $14,072             $14,071          5.73%
   and federal
   agency
   securities
FHLB stock               N/A               1,260               1,260          7.06%(1)
                                         -------             -------

     Total                               $15,332             $15,331
                                         =======             =======
<FN>
- ---------------------------

(1)  The FHLB stock has no stated maturity. Columbia Federal is required by
     regulation to maintain an investment in FHLB stock. The yield indicated is
     the actual yield during fiscal 1997; there is not stated yield.
</TABLE>


DEPOSITS AND BORROWINGS

         GENERAL. Deposits have traditionally been the primary source of
Columbia Federal's funds for use in lending and other investment activities. In
addition to deposits, Columbia Federal derives funds from FHLB advances,
interest payments and principal repayments on loans and mortgage-backed
securities, service charges and gains on the sale of assets. See "MANAGEMENT'S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS." Loan
payments are a relatively stable source of funds, while deposit inflows and
outflows fluctuate more in response to general interest rates and money market
conditions.

         DEPOSITS. Deposits are attracted principally from within Columbia
Federal's primary market area through the offering of a broad selection of
deposit instruments, including NOW accounts, money market accounts, passbook
savings accounts and term certificate accounts. At September 30, 1997, $16.2
million of Columbia Federal's deposits were individual retirement accounts
("IRAs"). Interest rates paid, maturity terms, service fees and withdrawal
penalties for the various types of accounts are established periodically by the
management of Columbia Federal based on Columbia Federal's liquidity
requirements, growth goals and interest rates paid by competitors. Columbia
Federal does not use brokers to attract deposits.

         At September 30, 1997, Columbia Federal's certificates of deposit
totaled $61.1 million, or 67.7% of total deposits. Of such amount, approximately
$38.5 million in certificates of deposit mature within one year. Based on past
experience and Columbia Federal's prevailing pricing strategies, management
believes that a substantial percentage of such certificates will renew with
Columbia Federal at maturity. If there is a significant deviation from
historical experience, Columbia Federal can utilize borrowings from the FHLB as
an alternative to this source of funds.


                                      -55-
<PAGE>   62

         The following table sets forth the dollar amount of deposits in the
various types of savings programs offered by Columbia Federal at the dates
indicated:
<TABLE>
<CAPTION>

                                                                      At September 30,
                                                ------------------------------------------------------------------
                                                      1997                    1996                   1995
                                                ----------------------   ------------------     ------------------
                                                            Percent                 Percent               Percent
                                                            of total               of total               of total
                                                Amount      deposits     Amount    deposits    Amount     deposits
                                                ------      --------     ------    --------    ------     --------
                                                              (Dollars in thousands)
Transaction accounts:
<S>                                           <C>              <C>     <C>            <C>     <C>             <C>  
 NOW accounts (1)                             $  3,952         4.38%   $  4,339       4.58%   $  4,267        4.45%
 Money market accounts (2)                      11,919        13.21      13,641      14.41      15,624       16.31
 Club Accounts                                      66         0.07          73       0.08          77        0.08
 Passbook savings accounts (3)                  13,167        14.60      13,519      14.28      13,478       14.07
                                              --------      -------    --------    -------    --------     -------

     Total transaction accounts                 29,104        32.26      31,572      33.35      33,446       34.91

Certificates of deposit:
   2.01 -  4.00%                                    42         0.05          42       0.04          50        0.05
   4.01 -  6.00%                                31,457        34.88      54,925      58.03      30,274       31.60
   6.01 -  8.00%                                29,592        32.81       8,118       8.58      32,036       33.44
                                              --------      -------   ---------   --------    --------     -------

     Total certificates of                      61,091        67.74      63,085      66.65      62,360       65.09
                                              --------      -------    --------    -------    --------     -------
   deposit

  Total deposits (4)                           $90,195       100.00%    $94,657     100.00%    $95,806      100.00%
                                               =======       ======     =======     ======     =======      ======
<FN>
- -----------------------------

(1)  Columbia Federal's weighted average interest rate paid on NOW accounts
     fluctuates with the general movement of interest rates. At September 30,
     1997, 1996 and 1995, the weighted average rates on NOW accounts were 2.46%,
     2.49% and 2.90%, respectively.

(2)  Columbia Federal's weighted average interest rate paid on money market
     accounts fluctuates with the general movement of interest rates. At
     September 30, 1997, 1996 and 1995, the weighted average rates on money
     market accounts were 3.06%, 3.14% and 3.50%, respectively.

(3)  Columbia Federal's weighted average rate on passbook savings accounts
     fluctuates with the general movement of interest rates. The weighted
     average interest rate on passbook accounts was 3.02%, 3.07% and 3.44% at
     September 30, 1997, 1996 and 1995, respectively.

(4)  IRAs are included in the various certificates of deposit balances. IRAs
     totaled $16.2 million, $16.5 million and $15.9 million as of September 30,
     1997, 1996 and 1995, respectively.
</TABLE>

                                      -56-

<PAGE>   63

         The following table shows rate and maturity information for Columbia
Federal's certificates of deposit as of September 30, 1997:
<TABLE>
<CAPTION>

                                                                    Amount Due
                                            ---------------------------------------------------------------
                                                            Over         Over
                                             Up to       1 year to    2 years to       Over
                      Rate                  one year      2 years       3 years       3 years        Total
                      ----                  --------   -----------   -----------   -----------   ----------
                                                                    (In thousands)
<S>                                      <C>           <C>           <C>           <C>           <C>       
              2.01 - 4.00%               $       40    $         2   $        -    $        -    $       42
              4.01 - 6.00%                   22,982          5,484        2,991             -        31,457
              6.01 - 8.00%                   15,455          9,165        2,081         2,891        29,592
                                           --------       --------       ------       -------      --------

               Total                        $38,477        $14,651       $5,072        $2,891       $61,091
                                            =======        =======       ======        ======       =======
</TABLE>


   
     The following table presents the amount of Columbia Federal's certificates
of deposit of $100,000 or more by the time remaining until maturity as of
September 30, 1997:
<TABLE>
<CAPTION>
                                                              Amount         Average interest 
                                                          (In thousands)         rate
                                                          
<S>                                                          <C>                 <C>  
In quarter ended
    December 31, 1997                                        $  507              5.77%
    March 31, 1998                                              820              5.91
    June 30, 1998                                               271              6.05
    September 30, 1998                                          500              5.78
    

After September 30, 1998                                      1,613              6.34
                                                             ------              ----

       Total time deposits $100,000 or greater               $3,711              6.06%
                                                             ======              ====
</TABLE>


         The following table sets forth Columbia Federal's deposit account
balance activity for the periods indicated:
<TABLE>
<CAPTION>

                                                                Year ended September 30,
                                                           1997            1996            1995
                                                         ---------      ---------        ---------
                                                                   (Dollars in thousands)

<S>                                                      <C>            <C>              <C>      
              Beginning balance                          $  94,657      $  95,806        $  93,807
              Deposits                                      59,497         60,704           66,213
              Withdrawals                                  (67,647)       (65,719)         (67,956)
                                                         ---------      ---------        ---------
              Net increases (decreases) before
                 interest credited                          (8,150)        (5,015)           1,743
              Interest credited                              3,688          3,866            3,742
                                                        ----------     ----------       ----------
              Ending balance                              $ 90,195       $ 94,657         $ 95,806
                                                          ========       ========         ========

                Net increase (decrease)                  $  (4,462)     $  (1,149)       $   1,999

                Percent increase (decrease)                 (4.71)%         (1.20)%           2.13%
</TABLE>


         BORROWINGS. The FHLB System functions as a central reserve bank
providing credit for its member institutions and certain other financial
institutions. See "REGULATION - Federal Home Loan Banks." As a member in good
standing of the FHLB of Cincinnati, Columbia Federal is authorized to apply for
advances from the FHLB of Cincinnati, provided certain standards of
creditworthiness have been met. Under current regulations, an association must
meet certain qualifications to be eligible for FHLB advances. The extent to
which an association is eligible for such advances will depend upon whether it
meets

                                      -57-
<PAGE>   64

 the Qualified Thrift Lender Test (the "QTL Test"). See "REGULATION - OTS
Regulations -- Qualified Thrift Lender Test." If an association meets the QTL
Test, it will be eligible for 100% of the advances it would otherwise be
eligible to receive. If an association does not meet the QTL Test, it will be
eligible for such advances only to the extent it holds specified QTL Test
assets. At September 30, 1997, Columbia Federal was in compliance with the QTL
Test.

         Columbia Federal obtained advances from the FHLB of Cincinnati as set
forth in the following table:
<TABLE>
<CAPTION>
                                                                     At September  30,
                                                       -----------------------------------------------
                                                         1997               1996                  1995
                                                       --------            -------               -----
                                                                     (Dollars in thousands)

<S>                                                    <C>                    <C>                 <C>   
Average balance outstanding                            $   417                $  -                $1,083
Maximum amount outstanding at any month end
   during the period                                     1,000                   -                 2,750
Balance outstanding at end of period                         -                   -                     -
Weighted average interest rate during the                 6.00                   -                 5.82
period
Weighted average interest rate at end of period              -                   -                     -
</TABLE>


COMPETITION

   
         Columbia Federal competes for deposits with other savings associations,
commercial banks and credit unions and with the issuers of commercial paper and
other securities, such as shares in money market mutual funds. The primary
factors in competing for deposits are interest rates and convenience of office
location. In making loans, Columbia Federal competes with other savings
associations, commercial banks, consumer finance companies, credit unions,
leasing companies, mortgage companies and other lenders. Columbia Federal
competes for loan originations primarily through the interest rates and loan
fees offered and through the efficiency and quality of services provided.
Competition is affected by, among other things, the general availability of
lendable funds, general and local economic conditions, current interest rate
levels and other factors which are not readily predictable. Seven savings
associations, twelve banks and seven credit unions have offices in Boone and
Kenton Counties. At June 30, 1996, Columbia Federal had approximately 4.4% of
all financial institution deposits in Boone and Kenton Counties and 14.5% of all
financial institution deposits in Ft. Mitchell, Kentucky. Quantitative
information regarding deposits and competing institutions is reported in The
Branches of Kentucky, compiled by Sheshunoff Information Services, Inc.
    

         The size of financial institutions competing with Columbia Federal is
likely to increase as a result of changes in statutes and regulations
eliminating various restrictions on interstate and inter-industry branching and
acquisitions. Such increased competition may have an adverse effect upon
Columbia Federal.

   
YEAR 2000 CONSIDERATIONS

         Columbia Federal's lending and deposit activities are almost completely
dependent upon computer systems which process and record transactions, although
Columbia Federal can effectively operate with manual systems for brief periods
when such systems malfunction or cannot be accessed. Columbia Federal utilizes
the services of a nationally-recognized data processing service bureau which
specializes in data processing for financial institutions. In addition to its
basic operating activities, Columbia Federal's facilities and infrastructure,
such as security systems and communications equipment, are dependent to varying
degrees upon computer systems.

         Columbia Federal is aware of the potential problems associated with the
possibility that the computers which control or operate Columbia Federal's
operating systems, facilities and infrastructure may not be set up to read
four-digit date codes and, upon arrival of the year 2000, may recognize the
two-digit code "00" as the year 1900, causing systems to fail to function or to
generate erroneous data. In 1996, Columbia Federal began the process of
identifying any year 2000 related problems that may be experienced by its
computer-operated or -dependent systems. Columbia Federal has contacted the
companies that supply or service Columbia Federal's computer-operated or
- -dependent systems to obtain confirmation that each such system that is material
to the operations of Columbia Federal is either currently year 2000 compliant or
is expected to be year 2000 compliant. With respect to systems that cannot
presently be confirmed as year 2000 compliant, Columbia Federal will continue to
work with the appropriate supplier or service to ensure that all such systems
will be rendered compliant in a timely manner, with minimal expense to Columbia
Federal and minimal disruption of Columbia Federal's operations. If compliance
is not certified by the end of 1998 with respect to systems the failure of which
would have a 
    


                                      -58-
<PAGE>   65




   
material adverse effect on Columbia Federal's operations, financial condition or
results, Columbia Federal expects to have a sufficient time to establish a
relationship with another supplier that is year 2000 compliant. The expense of
such a change in suppliers is not expected to be material to Columbia Federal.

         In addition to possible expense related to its own systems, Columbia
Federal could incur losses if loan payments are delayed due to year 2000
problems affecting any of Columbia Federal's significant borrowers or impairing
the payroll systems of large employers in Columbia Federal's primary market
area. Because Columbia Federal's loan portfolio is highly diversified with
regard to individual borrowers and types of businesses and Columbia Federal's
primary market area is not significantly dependent upon one employer or
industry, Columbia Federal does not expect any significant or prolonged
difficulties that will affect net earnings or cash flow. See "- Primary Market
Area" and "- Loan Originations, Purchases and Sales."

         At this time, however, the expense that may be incurred by Columbia
Federal in connection with year 2000 issues cannot be determined. See
"MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS - Year 2000 Issues."
    

PROPERTIES

         The following table sets forth certain information at September 30,
1997, regarding the properties on which the main office and the branch offices
of Columbia Federal are located:
<TABLE>
<CAPTION>

                                           Owned            Date            Square            Net
Location                                 or leased        acquired         footage       book value(1)       Deposits
- --------                                 ---------        --------         -------       -------------       --------
                                                                                                   (In thousands)
Main Office:
<S>                                     <C>                <C>             <C>               <C>            <C>    
2497 Dixie Highway
Ft. Mitchell, Kentucky   41017-3085        Owned            1957            8,536             $231           $34,200

Branch Offices:

Pike Street and Lee Street
Covington, Kentucky  41011                 Owned            1937            4,520             141             18,324

612 Buttermilk Pike
Crescent Springs, Kentucky  41017          Owned            1981            1,848             134             10,240

3522 Dixie Highway
Erlanger, Kentucky  41018                  Owned            1981            2,392              52             18,550

7550 Dixie Highway
Florence, Kentucky  41042                  Owned            1996            3,025             748             8,881

<FN>
- -----------------------------

(1)  At September 30, 1997, Columbia Federal's office premises and equipment had
     a total net book value of $1.6 million. For additional information
     regarding Columbia Federal's office premises and equipment, see Note 8 of
     Notes to the Financial Statements.
</TABLE>


PERSONNEL

         As of September 30, 1997, Columbia Federal had 38 full-time employees.
Columbia Federal believes that relations with its employees are good. Columbia
Federal offers health and life insurance benefits, a 401(k) plan and a defined
benefit pension plan. None of the employees of Columbia Federal are represented
by a collective bargaining unit.


                                      -59-

<PAGE>   66

LEGAL PROCEEDINGS

         Columbia Federal is not presently involved in any legal proceedings of
a material nature. From time to time, Columbia Federal is a party to legal
proceedings incidental to its business to enforce its security interest in
collateral pledged to secure loans made by Columbia Federal.


                               MANAGEMENT OF CFKY

         The Board of Directors of CFKY consists of seven members divided into
two classes. Each of the directors of CFKY is also a director of Columbia
Federal. The terms of Messrs. Mistler and Tobergte and Ms. Zembrodt expire in
1999, and the terms of Messrs. Bluemlein, Kelly, Layne and Lynch expire in 2000.

         The following  persons are officers of CFKY:  Kenneth R. Kelly,  
Chairman of the Board; Robert V. Lynch, President; Carol S. Margrave, Secretary;
Edward Schwartz, Vice President; and Abijah Adams, Treasurer. After the
consummation of the Conversion, CFKY intends to have quarterly meetings of the
Board of Directors. CFKY does not currently pay directors' fees.


                         MANAGEMENT OF COLUMBIA FEDERAL

DIRECTORS AND EXECUTIVE OFFICERS

         The Charter of Columbia Federal provides for a Board of Directors
consisting of not less than five nor more than 15 directors, such number to be
fixed or changed in the Bylaws or by the members. The Board of Directors
currently consists of seven directors divided into three classes. One class of
directors is elected each year. Each director serves for a three-year term. The
Board of Directors met 13 times during the fiscal year ended September 30, 1997,
for regular and special meetings. No director attended fewer than 75% of the
aggregate of such meetings and all meetings of the committees of which such
director was a member.

         The following table presents certain information with respect to the
present directors and executive officers of Columbia Federal:

<TABLE>
<CAPTION>
                                                       Position with Columbia        
                                                       ----------------------              Date of             Term
Name                                        Age(1)     Federal                             service            expires
- ----                                        ------     -------                             -------            -------
<S>                                        <C>        <C>                                   <C>               <C>
J. Robert Bluemlein                           79       Director                              1970              1999
Kenneth R. Kelly                              76       Director, Chairman of the Board       1965              2000
John C. Layne                                 48       Director                              1995              1998
Robert V. Lynch                               52       Director, President, CEO              1971              1999
Daniel T. Mistler                             55       Director                              1997              2000
Fred A. Tobergte, Sr.                         79       Director                              1981              1999
Geraldine Zembrodt                            53       Director                              1993              1998
Mary Jane Lucas                               61       Senior Vice President                 1971                -
George Raybourne                              44       Vice President                        1972                -
Edward Schwartz                               48       Vice President                        1972                -
Harold E. Taylor                              56       Vice President                        1996
Abijah Adams                                  52       Controller                            1978                -
Carol S. Margrave                             42       Secretary, Treasurer                  1979                -

<FN>
- ------------------------------

(1)     At September 30, 1997.
</TABLE>


     Mr. Bluemlein retired in 1983 after serving as Vice President of Columbia
Federal from 1970 to 1983. Prior to becoming Vice President and Director of
Columbia Federal, Mr. Bluemlein was Executive Vice President of Star Federal.

                                      -60-
<PAGE>   67

         Mr. Kelly has been Chairman of the Board of Columbia Federal since
1983. He has served as President and co-owner of Kelly Brothers Lumber Co., a
lumber and building supply store in Covington, Kentucky, since its founding in
1947.

         Mr. Layne has been a partner in Rafalske & Layne, LLP, Certified Public
Accountants, which has its offices in Cincinnati, Ohio, since 1982.

         Mr. Lynch has been employed by Columbia Federal since 1971, served as
Treasurer from 1974 to 1977, has served as President and Chief Executive Officer
since 1977 and has been a director since 1978.

         Mr. Mistler is an attorney who joined Deters, Benzinger & LaVelle, PSC,
a law firm located in Covington, Kentucky, in 1984 and now serves on its Board
of Directors and manages its residential real estate department.

         Mr. Tobergte served the Kentucky Department of Transportation for
twenty years, where he held various positions, including that of Enforcement
Officer, prior to his retirement in 1981.

         Ms. Zembrodt has co-owned and operated The Village Gallerie, an art and
framing gallery located in Ft. Wright, Kentucky, since May 1995. Ms. Zembrodt
previously co-owned and operated The Sample Shop, a gift shop then located in
Ft. Wright, Kentucky, from 1982 to May 1994.

         Ms. Lucas has served Columbia Federal since 1971, having served as
Secretary and Treasurer from 1979 until 1993, when she became Vice President.
Ms. Lucas became Columbia Federal's Senior Vice President in 1994 and heads
Columbia Federal's Loan Department.

         Mr. Raybourne has been employed by Columbia Federal since 1972, serving
as Assistant Vice President from 1979 to 1993, when he became Vice President.
Mr. Raybourne is responsible for property appraisals, which he performs, and
property management.

         Mr. Schwartz has been employed by Columbia Federal since 1972, serving
as Assistant Vice President until 1994, when he became Vice President. Mr.
Schwartz is responsible for IRA's and mortgage servicing.

         Mr. Taylor joined Columbia Federal in July 1996 as Vice President in
charge of lending. Prior to joining Columbia Federal, Mr. Taylor was employed by
Lexington Federal Savings Bank in Lexington, Kentucky, serving as its Vice
President and Loan Department Manager since 1991.

         Mr. Adams joined Columbia Federal as Accountant in 1978 and became
Controller in 1987.

         Ms. Margrave has been employed by Columbia Federal since 1979, serving
as Branch Manager from 1983 to 1992 and Assistant Secretary from 1992 to 1993,
when she became Secretary and Treasurer.


COMMITTEES OF DIRECTORS

         The Board of Directors of Columbia Federal has an Audit Committee. The
Audit Committee recommends audit firms to the full Board of Directors and
reviews and approves the annual independent audit report. The members of the
Audit Committee are Messrs. Bluemlein, Kelly and Tobergte. During fiscal year
1997, the Audit Committee met four times.

         The full Board of Directors periodically serves as a compensation
committee to determine compensation for executive officers. The Board of
Directors did not meet in such a capacity in fiscal 1997.

         Columbia Federal does not have a nominating committee.

COMPENSATION

         Each director of Columbia Federal, except for the Chairman of the
Board, receives a retainer fee of $1,025 per month for service as a director of
Columbia Federal. Each director also receives $100 per Audit Committee meeting
attended. The 

                                      -61-
<PAGE>   68






Chairman of the Board receives a monthly fee of $1,260. During fiscal year 1997,
Columbia Federal paid a total of $86,465 in directors' compensation.

         The following table presents certain information regarding the cash
compensation received by the President and Chief Executive Officer of Columbia
Federal. No other executive officer of Columbia Federal received compensation
exceeding $100,000 during the fiscal year ended September 30, 1997.
<TABLE>
<CAPTION>

                                                             SUMMARY COMPENSATION TABLE

              -------------------------------------------------------------------------------------------------
                                                                  Annual Compensation           All Other
                                                                                               Compensation
                                                            ---------------------------------                     
              Name and                           Year        Salary ($)(1)     Bonus ($)
              Principal
              Position
              -------------------------------------------------------------------------------------------------
<S>                                              <C>          <C>                <C>            <C>      
              Robert V. Lynch,                   1997         $133,800(2)        $7,075         $3,799(4)
                President and Chief
                Executive Officer                1996          117,442(3)        2,075           3,168(4)

<FN>
- -----------------------------

(1)      Does not include amounts attributable to other miscellaneous benefits
         received by executive officers. The cost to Columbia Federal of
         providing such benefits to Mr. Lynch was less than 10% of his cash
         compensation

(2)      Includes a salary of $121,650 and directors' fees of $12,150.

(3)      Includes a salary of $105,842 and directors' fees of $11,600.

(4)      Consists of Columbia Federal's contribution to Mr. Lynch's 401(k)
         defined contribution plan account.
</TABLE>


EMPLOYEE STOCK OWNERSHIP PLAN

         CFKY has established the ESOP for the benefit of employees of CFKY and
Columbia Federal age 21 or older who have completed at least one year of
full-time service with CFKY or Columbia Federal. The establishment of the ESOP
and the purchase by the ESOP of the Common Shares of CFKY are subject to the
receipt of a favorable determination letter on the qualified status of the ESOP
under applicable provisions of the Internal Revenue Code of 1986, as amended
(the "Code"), from the Commissioner of Internal Revenue ("Commissioner"). CFKY
will submit to the Commissioner an application for a favorable determination
letter on the qualified status of the ESOP. Although no assurances can be given,
CFKY expects that the ESOP will receive a favorable determination letter from
the Commissioner.

         CFKY intends to accept a promissory note from the ESOP in payment for
8% of the Common Shares sold in connection with the Conversion. The loan will be
secured by the shares purchased with the loan proceeds and will be repaid by the
ESOP with funds from Columbia Federal's discretionary contributions to the ESOP
and earnings on ESOP assets. Shares purchased with such loan proceeds will be
held in a suspense account for allocation among participants as the loan is
repaid. As payments are made and the shares are released from the suspense
account, such shares will be validly issued, fully paid and non-assessable.

         Contributions to the ESOP and shares released from the suspense account
will be allocated pro rata to participants on the basis of compensation. Except
for participants who retire, become disabled, or die during the plan year, all
other participants must have completed at least 1,000 hours of service and be
employed on the last day of the plan year in order to receive an allocation.
Benefits are immediately fully vested. Benefits may be paid either in CFKY
Common Shares or in cash. Benefits may be payable upon retirement, death,
disability or separation from service. Benefits payable under the ESOP cannot be
estimated. Pursuant to SOP 93-6, the fair market value of ESOP shares allocated
during a period are expensed during the period.

         A committee appointed by the Board of Directors of CFKY will administer
the ESOP. The Common Shares and other ESOP funds will be held and invested by a
trustee (the "ESOP Trustee"). The ESOP Committee may instruct the ESOP Trustee


                                      -63-


<PAGE>   69

regarding investments of funds contributed to the ESOP. The ESOP Trustee must
vote all allocated shares held in the ESOP in accordance with the instructions
of the participating employees. Shares for which employees do not give
instructions and unallocated shares will be voted by the ESOP Trustee in its
sole discretion.

         From time to time, the ESOP may purchase additional Common Shares of
CFKY through purchases in the market or directly from CFKY. No such purchases
are currently contemplated. If the ESOP purchases newly issued shares from CFKY,
such purchases would have a dilutive effect on the interests of CFKY's
shareholders.

STOCK OPTION PLAN

         The Board of Directors of CFKY expects to adopt the Stock Option Plan,
subject to the approval by the shareholders of CFKY. A number of Common Shares
equal to 10% of the Common Shares to be issued in connection with the Conversion
is expected to be reserved for issuance by CFKY upon the exercise of options to
be granted to certain directors, officers and employees of Columbia Federal and
CFKY from time to time under the Stock Option Plan. The purposes of the Stock
Option Plan include retaining and providing incentives to the directors,
officers and employees of CFKY and Columbia Federal by facilitating their
purchase of a stock interest in CFKY.

         Options granted to the officers and employees under the Stock Option
Plan may be "incentive stock options" within the meaning of Section 422 of the
Code (an "ISO"). Options granted under the Stock Option Plan to directors who
are not full-time employees of CFKY or Columbia Federal will not qualify under
the Code and thus will not be incentive stock options ("non-qualified stock
options"). Although any eligible director, officer or employee of Columbia
Federal and CFKY may receive non-qualified stock options, Columbia Federal
anticipates that the non-employee directors of Columbia Federal and CFKY will
receive non-qualified stock options, and other eligible participants will
receive incentive stock options.

         The option exercise price of each option granted under the Stock Option
Plan will be determined by the committee of directors appointed to administer
the Stock Option Plan at the time of the grant, with the exception that the
exercise price for an option must not be less than 100% of the fair market value
of the shares on the date of the grant. No stock option will be exercisable
after the expiration of ten years from the date that it is granted, except that
in the case of an ISO granted to an employee who owns more than 10% of CFKY's
outstanding Common Shares at the time an ISO is granted under the Stock Option
Plan, the exercise price of such an ISO may not be less than 110% of the fair
market value of the shares on the date of the grant, and the ISO shall not be
exercisable after the expiration of five years from the date it is granted.
Options will become first exercisable to the extent of no more than one fifth
per year.

         An option cannot be transferred or assigned other than by will or in
accordance with the laws of descent and distribution. "Termination for cause,"
as defined in the Stock Option Plan, will result in the annulment of any
outstanding options.

         CFKY will receive no monetary consideration for the granting of options
under the Stock Option Plan. Upon the exercise of options, CFKY will receive
payment of cash, CFKY Common Shares or a combination of cash and Common Shares
from option recipients in exchange for shares issued.

         The Stock Option Plan will be administered by a committee of directors
composed of at least three directors of CFKY (the "Committee"). The Committee
may grant options under the Stock Option Plan at such times as the committee
members deem most beneficial to Columbia Federal and CFKY on the basis of the
individual participant's position, duties and responsibilities, the value of his
or her services to Columbia Federal and CFKY and any other factors deemed
relevant. A grant of options under the Stock Option Plan is expected to occur on
the date of approval of the Stock Option Plan by the shareholders of CFKY. The
members of the Committee have not yet been appointed, and specific grants have
not been proposed. The directors of CFKY intend, however, to make such grants in
accordance with OTS regulations which provide that no individual may receive
options to purchase more than 25% of the shares which may be the subject of
options pursuant to the Stock Option Plan, and directors who are not employees
of CFKY or Columbia Federal may not receive options to purchase more than 5% of
such shares individually or 30% in the aggregate.

         Pursuant to OTS regulations, the Stock Option Plan may not be approved
by the shareholders of CFKY until at least six months after the Conversion is
completed. It is expected that options will be granted immediately after the
shareholders approve the Stock Option Plan.



                                      -63-

<PAGE>   70

RECOGNITION AND RETENTION PLAN AND TRUST

         The Board of Directors of CFKY intends to adopt the RRP, subject to
approval of the shareholders of CFKY as a means of providing directors and
certain key employees of Columbia Federal with an ownership interest in CFKY in
a manner designed to compensate such directors and key employees for services to
Columbia Federal. CFKY expects to contribute sufficient funds to enable the RRP
to purchase Common Shares in the open market or to purchase authorized but
unissued shares from CFKY in an amount equal to up to 4% of the Common Shares
sold in connection with the Conversion. Assuming the sale of 2,020,000 shares in
connection with the Conversion, 80,800 shares would be purchased by the RRP. The
purchase of authorized but unissued shares would have a dilutive effect on the
interests of CFKY's shareholders. See "CAPITALIZATION" and "PRO FORMA DATA."
While no specific awards have yet been proposed, the directors of Columbia
Federal intend to make such awards in accordance with OTS regulations which
provide that no individual may receive more than 25% of the shares awarded
pursuant to the RRP, and directors who are not employees of CFKY or Columbia
Federal may not receive more than 5% of such shares individually or 30% in the
aggregate.

         Until shares awarded are earned by the participant, such shares will be
forfeited in the event that the employment of the employee is terminated for
cause. One-fifth of such shares will be earned and nonforfeitable on each of the
first five anniversaries of the date of the awards. In the event of the death or
disability of a participant, however, the participant's shares will be deemed to
be earned and nonforfeitable upon such date. A committee to be appointed by the
Board of Directors of Columbia Federal will administer the RRP and determine the
number of shares to be awarded to eligible participants. Two directors of
Columbia Federal are expected to serve as the trustees of the RRP Trust. Each
participant will be entitled to the benefit of any dividends or other
distributions paid on shares awarded but not yet earned, but such unearned
shares will be voted by the trustees in their discretion. Compensation expense
in the amount of the fair market value of the Common Shares at the date of the
award to the employee will be recognized as the shares are earned. In the event
of a termination of a participant's employment following a change in control of
Columbia Federal or CFKY, all shares awarded to such participant in the RRP
become earned and nonforfeitable.

         The RRP must be approved by the shareholders of CFKY. Pursuant to OTS
regulations, the shareholders may not approve the RRP until six months after the
completion of the Conversion. It is expected that the RRP will purchase shares
of CFKY and that awards will be made immediately after shareholder approval of
the RRP.

RETIREMENT BENEFIT PLANS

         Columbia Federal provides a 401(k) defined contribution plan (the
"401(k) Plan") and a defined benefit pension plan (the "Pension Plan") for all
employees who have completed one year of service with Columbia Federal and have
attained age 21.

         Pursuant to the 401(k) Plan, a participant may elect to contribute up
to 15% of the participant's annual compensation on a tax-deferred basis.
Columbia Federal contributes an amount equal to 50% of a participant's
contribution, up to the first 3% of the participant's salary. The matching
percentage is subject to change in the discretion of Columbia Federal's Board of
Directors. All participants are fully vested.

         The normal Pension Plan retirement benefit payable upon retirement at
or after age 65 is the product of (a) 1% times (b) years of service times (c)
average annual salary for the five consecutive years of highest salary.
Employees become 100% vested in the Pension Plan after five years of service.
Participants are automatically 100% vested at 65 years of age regardless of
years of service. The Pension Plan also includes provisions for early
retirement, disability retirement and a death benefit. The compensation covered
by the Pension Plan includes the sum of (a) the employee's total taxable
compensation and (b) any pre-tax contributions to the 401(k) Plan less (c) the
amount of any compensation deferred from a prior year.

         During the fiscal year ended September 30, 1997, Columbia Federal
contributed $75,000 to the Pension Plan. The estimated annual benefit payable
upon retirement at normal retirement age to Mr. Lynch is $29,400 per year.

EMPLOYMENT AND SEVERANCE AGREEMENTS

         Columbia Federal intends to enter into an employment agreement with
Robert V. Lynch (the "Employment Agreement"). Columbia Federal currently has no
employment agreements with any of its officers. The Employment Agreement, which
will become effective upon completion of the Conversion, provides for a term of
three years and a salary and performance review by the Board of Directors not
less often than annually, as well as inclusion of the employee in any formally

                                      -64-

<PAGE>   71


established employee benefit, bonus, pension and profit-sharing plans for which
senior management personnel are eligible. The Employment Agreement also provides
for vacation and sick leave.

         The Employment Agreement is terminable by Columbia Federal at any time.
In the event of termination by Columbia Federal for "just cause," as defined in
the Employment Agreement, Mr. Lynch will have no right to receive any
compensation or other benefits for any period after such termination. In the
event of termination by Columbia Federal other than for just cause, at the end
of the term of the Employment Agreement or in connection with a "change of
control," as defined in the Employment Agreement, Mr. Lynch will be entitled to
a continuation of salary payments for a period of time equal to the term of the
Employment Agreement and a continuation of benefits substantially equal to those
being provided at the date of termination of employment until the earliest to
occur of the end of the term of the Employment Agreement or the date the
employee becomes employed full-time by another employer.

         The Employment Agreement also contains provisions with respect to the
occurrence of a "change of control" within six months after or within one year
before (1) the termination of employment of Mr. Lynch for any reason other than
just cause, retirement or termination at the end of the term of the agreement,
(2) a change in the capacity or circumstances in which he is employed or (3) a
material reduction in his responsibilities, authority, compensation or other
benefits provided under the Employment Agreement without his written consent. In
the event of any such occurrence, Mr. Lynch will be entitled to payment of an
amount equal to three times the greater of his annual salary set forth in the
Employment Agreement or the annual salary payable to Mr. Lynch as a result of
any annual salary review. In addition, Mr. Lynch would be entitled to continued
coverage under all benefit plans until the earliest of the end of the term of
the Employment Agreement or the date on which he is included in another
employer's benefit plans as a full-time employee. The maximum he may receive,
however, is limited to an amount which will not result in the imposition of a
penalty tax pursuant to Section 280G(b)(3) of the Code or exceed limitations
imposed by the OTS. "Control," as defined in the Employment Agreement, generally
refers to the acquisition by any person or entity of the ownership or power to
vote 25% or more of the voting stock of Columbia Federal or CFKY, the control of
the election of a majority of Columbia Federal's or CFKY's directors or the
exercise of a controlling influence over the management or policies of Columbia
Federal or CFKY.

         The aggregate payment that would have been made to Mr. Lynch assuming
his termination at September 30, 1997, following a change of control, would have
been approximately $286,596.

   
         Columbia Federal also intends to enter into severance agreements with
five other executive officers of Columbia Federal: Mary Jane Lucas, George
Raybourne, Edward Schwartz, Abijah Adams and Carol S. Margrave Such severance
agreements will contain provisions for payments upon a change of control as are
contained in Mr. Lynch's employment agreement. The aggregate payment that would
have been made under such severance agreements assuming the termination of all
five of such officers at September 30, 1997, assuming such a change of control,
would have been approximately $727,998.
    

CERTAIN TRANSACTIONS WITH COLUMBIA FEDERAL

         Columbia Federal makes loans to directors who are not full-time
employees of Columbia Federal in the ordinary course of business and on the same
terms and conditions, including interest rates and collateral, as those of
comparable loans to other persons. On February 13, 1997, Columbia Federal
adopted a policy whereby Columbia Federal will make first mortgage loans to its
full-time employees, including directors and officers who are full-time
employees, without closing costs and at an interest rate that is one percent
less than the interest rate charged for comparable loans to other persons,
subject to the following conditions: (i) the employee must sign an agreement
that the interest rate will be increased by one percent should the employee's
employment with Columbia Federal terminate for any reason; (ii) the employee
must reimburse Columbia Federal for any related out-of-pocket expenses that are
paid to a third party; (iii) the loan must be for the employee's personal
single-family residence; (iv) the loan must satisfy all of Columbia Federal's
normal underwriting criteria; (v) each employee may only have one outstanding
loan on favorable terms at any one time; and, (vi) Columbia Federal's Board of
Directors must approve the loan.

                                      -65-

<PAGE>   72

         The following table sets forth certain information regarding loans,
made on terms more favorable that those offered to the public, to executive
officers of Columbia Federal whose indebtedness to Columbia Federal exceeded
$60,000 at any time since October 1, 1995:
<TABLE>
<CAPTION>

                                                                                         Largest balance       Balance at
                                                                                         during 2 years      September 30,
       Name                     Position           Loan origination date   Collateral     ended 9/30/97            1997
       ----                     --------           ---------------------   ----------     -------------    ------------
<S>                         <C>                    <C>                     <C>            <C>              <C>        
George Raybourne            Vice President                 7/1/97           Personal        $128,000            $127,822
                                                                            Residence
Carol S. Margrave           Secretary, Treasurer           5/9/97           Personal          92,000              91,637
                                                                            Residence
</TABLE>


Loans made to directors and executive officers of Columbia Federal and their
related interests in amounts of at least $60,000 and made on the same terms and
conditions, including interest rates and collateral, as those of comparable
loans to other persons totaled $70,323 at September 30, 1997. None of the
outstanding loans to directors and executive officers involve more than the
normal risk of collectibility or present other unfavorable features, and all are
current in their payments.


                                   REGULATION

GENERAL

         As a savings association organized under the laws of the United States,
Columbia Federal is subject to regulatory oversight by the OTS. Because Columbia
Federal's deposits are insured by the FDIC, Columbia Federal is also subject to
examination and regulation by the FDIC. Columbia Federal must file periodic
reports with the OTS concerning its activities and financial condition.
Examinations are conducted periodically by the OTS to determine whether Columbia
Federal is in compliance with various regulatory requirements and is operating
in a safe and sound manner. Columbia Federal is a member of the FHLB of
Cincinnati.

         CFKY will be a savings and loan holding company within the meaning of
the Home Owners Loan Act, as amended (the "HOLA"). Consequently, CFKY will be
subject to regulation, examination and oversight by the OTS as the holding
company of Columbia Federal and will be required to submit periodic reports to
the OTS. Because CFKY is a corporation organized under Ohio law, CFKY is also
subject to the provisions of the Ohio Revised Code applicable to corporations
generally.

         Congress is considering legislation to eliminate the federal savings
association charter and the separate federal regulation of savings associations.
The Department of the Treasury is preparing a report for Congress on the
development of a common charter for all financial institutions. Pursuant to such
legislation, Congress may eliminate the OTS and Columbia Federal may be
regulated under federal law as a bank or be required to change its charter. Such
change in regulation or charter would likely change the range of activities in
which Columbia Federal may engage and would probably subject Columbia Federal to
more regulation by the FDIC. In addition, CFKY may become subject to different
holding company regulations, including separate capital requirements. At this
time, CFKY cannot predict whether or when Congress may actually pass legislation
regarding CFKY's and Columbia Federal's regulatory requirements or charter.
Although such legislation may change or limit the activities in which either
CFKY or Columbia Federal may engage, it is not anticipated that the current
activities of CFKY or Columbia Federal will be materially affected by such
changes or limitations.

OTS REGULATIONS

         GENERAL. The OTS is an office in the Department of the Treasury and is
responsible for the regulation and supervision of all savings associations the
deposits of which are insured by the FDIC in the SAIF and all federally
chartered savings institutions. The OTS issues regulations governing the
operation of savings associations, regularly examines such institutions and
imposes assessments on savings associations based on their asset size to cover
the costs of this supervision and examination. It also promulgates regulations
that prescribe the permissible investments and activities of federally chartered
savings associations, including the type of lending that such associations may
engage in and the investments in real estate, subsidiaries and securities they
may make. The OTS also may initiate enforcement actions against savings
associations and certain persons 


                                      -66-

<PAGE>   73


affiliated with them for violations of laws or regulations or for engaging in
unsafe or unsound practices. If the grounds provided by law exist, the OTS may
appoint a conservator or receiver for a savings association.

         Federally chartered savings associations are subject to regulatory
oversight by the OTS under various consumer protection and fair lending laws.
These laws govern, among other things, truth-in-lending disclosure, equal credit
opportunity, fair credit reporting and community reinvestment. Failure to abide
by federal laws and regulations governing community reinvestment could limit the
ability of an association to open a new branch or engage in a merger
transaction. Community reinvestment regulations evaluate how well and to what
extent an institution lends and invests in its designated service area, with
particular emphasis on low-to-moderate income areas and borrowers. Columbia
Federal has received a "Satisfactory" examination rating under those
regulations.

         REGULATORY CAPITAL REQUIREMENTS. Columbia Federal is required by OTS
regulations to meet certain minimum capital requirements. These requirements
call for tangible capital of 1.5% of adjusted total assets, core capital (which
for Columbia Federal is equal to tangible capital) of 3% of adjusted total
assets, and risk-based capital (which for Columbia Federal consists of core
capital and general valuation allowances) equal to 8% of risk-weighted assets.
Assets and certain off balance sheet items are weighted at percentage levels
ranging from 0% to 100% depending on their relative risk.

   
         The OTS has proposed to amend the core capital requirement so that
those associations that do not have the highest examination rating and exceed an
acceptable level of risk will be required to maintain core capital of from 4% to
5%, depending on the association's examination rating and overall risk. Columbia
Federal does not anticipate that it will be adversely affected if the core
capital requirement regulation is amended as proposed. Columbia Federal's core
capital ratio at September 30, 1997, was 12.59% and will increase to 18.35% on a
pro forma basis at September 30, 1997, assuming the receipt of approximately
$19.5 million in net proceeds from the sale of the Common Shares at the
mid-point of the Valuation Range and the investment of 50% of the net proceeds
by CFKY in Columbia Federal. For information concerning Columbia Federal's
capital, see "REGULATORY CAPITAL COMPLIANCE."
    

         The OTS has adopted an interest rate risk component to the risk-based
capital requirement, though the implementation of that component has been
delayed. Pursuant to that requirement, a savings association would have to
measure the effect of an immediate 200 basis point change in interest rates on
the value of its portfolio as determined under the methodology of the OTS. If
the measured interest rate risk is above the level deemed normal under the
regulation, the association will be required to deduct one-half of such excess
exposure from its total capital when determining its risk-based capital. In
general, an association with less than $300 million in assets and a risk-based
capital ratio in excess of 12% will not be subject to the interest rate risk
component, and Columbia Federal currently qualifies for such exemption. Pending
implementation of the interest rate risk component, the OTS has the authority to
impose a higher individualized capital requirement on any savings association it
deems to have excess interest rate risk. The OTS also may adjust the risk-based
capital requirement on an individualized basis to take into account risks due to
concentrations of credit and non-traditional activities.

         The OTS has adopted regulations governing prompt corrective action to
resolve the problems of capital deficient and otherwise troubled savings
associations. At each successively lower capital category, an institution is
subject to more restrictive and numerous mandatory or discretionary regulatory
actions or limits, and the OTS has less flexibility in determining how to
resolve the problems of the institution. In addition, the OTS can downgrade an
association's designation notwithstanding its capital level, based on less than
satisfactory examination ratings in areas other than capital or, after notice
and an opportunity for hearing, if the institution is deemed to be in an unsafe
or unsound condition or to be engaging in an unsafe or unsound practice. Each
undercapitalized association must submit a capital restoration plan to the OTS
within 45 days after it becomes undercapitalized. Such institution will be
subject to increased monitoring and asset growth restrictions and will be
required to obtain prior approval for acquisitions, branching and engaging in
new lines of business. A critically undercapitalized institution must be placed
in conservatorship or receivership within 90 days after reaching such
capitalization level, except under limited circumstances. Columbia Federal's
capital at September 30, 1997, met the standards for a well-capitalized
association.

         Federal law prohibits an insured institution from making a capital
distribution to anyone or paying management fees to any person having control of
the institution if, after such distribution or payment, the institution would be
undercapitalized. In addition, each company controlling an undercapitalized
institution must guarantee that the institution will comply with the terms of an
OTS-approved capital plan until the institution has been adequately capitalized
on an average during each of four consecutive calendar quarters and must provide
adequate assurances of performance. The aggregate liability pursuant to such
guarantee is limited to the lesser of (a) an amount equal to 5% of the
institution's total assets at the time the institution became undercapitalized
or (b) the amount which is necessary to bring the institution into compliance
with all capital standards applicable to such institution at the time the
institution fails to comply with its capital restoration plan.

                                      -67-
<PAGE>   74

         LIMITATIONS ON CAPITAL DISTRIBUTIONS. The OTS imposes various
restrictions or requirements on the ability of associations to make capital
distributions according to ratings of associations based on their capital level
and supervisory condition. Capital distributions, for purposes of such
regulation, include, without limitation, payments of cash dividends, repurchases
and certain other acquisitions by an association of its shares and payments to
stockholders of another association in an acquisition of such other association.

   
         For purposes of the capital distribution regulations, each institution
is categorized into one of three tiers. The first rating category is Tier 1,
consisting of associations that, before and after the proposed capital
distribution, meet their capital requirement. Associations in this category may
make capital distributions during any calendar year equal to the greater of (i)
100% of its net income, current year-to-date, plus 50% of the amount by which
the lesser of the association's tangible, core or risk-based capital exceeds its
capital requirement for such capital component, as measured at the beginning of
the calendar year, or (ii) the amount authorized for a Tier 2 association. The
second category, Tier 2, consists of associations that, before and after the
proposed capital distribution, meet their current minimum capital requirement,
but not their capital requirement as such requirements are defined by OTS
regulations. Associations in this category may make capital distributions up to
75% of their net income over the most recent four quarters. Tier 3 associations
do not meet their current minimum capital requirement and must obtain OTS
approval of any capital distribution. A Tier 1 association deemed to be in need
of more than normal supervision by the OTS may be treated as a Tier 2 or a Tier
3 association.
    

         Columbia Federal meets the requirements for a Tier 1 association and
has not been notified of any need for more than normal supervision. Columbia
Federal will be prohibited from declaring or paying any dividends or from
purchasing any of its stock if, as a result of such dividend or such purchase,
Columbia Federal's net worth would be reduced below the amount required to be
maintained for the liquidation account established in connection with the
conversion. As a subsidiary of CFKY, Columbia Federal will also be required to
give the OTS 30 days' notice prior to declaring any dividend on its common
shares. The OTS may object to the dividend during that 30-day period based on
safety and soundness concerns. Moreover, the OTS may prohibit any capital
distribution otherwise permitted by regulation if the OTS determines that such
distribution would constitute an unsafe or unsound practice.

         In December 1994, the OTS issued a proposal to amend the capital
distribution limits. Under that proposal, an association not owned by a holding
company and having an examination rating of 1 or 2 could make a capital
distribution without notice to the OTS, if it remains adequately capitalized, as
described above, after the distribution is made. Any other association seeking
to make a capital distribution that would not cause the association to fall
below the capital levels to qualify as adequately capitalized or better would
have to provide notice to the OTS. Except under limited circumstances and with
OTS approval, no capital distribution would be permitted if it caused the
association to become undercapitalized.

   
         LIQUIDITY. OTS regulations require that each savings association
maintain an average daily balance of liquid assets (cash, certain time deposits,
bankers' acceptances and specified United States government, state or federal
agency obligations) equal to a monthly average of not less than 4% of its net
withdrawable savings deposits plus borrowings payable in one year or less.
Monetary penalties may be imposed upon member institutions failing to meet these
liquidity requirements. The eligible liquidity of Columbia Federal, as computed
under current regulations, at September 30, 1997, was approximately $21.1
million, or 23.5%, and exceeded the then applicable 5% liquidity requirement by
approximately $16.6 million, or 18.5%. Effective November 24, 1997, the
liquidity requirement was reduced to 4%. See "MANAGEMENT'S DISCUSSION AND
ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Liquidity and
Capital Resources."
    

        QUALIFIED THRIFT LENDER TEST. Savings associations are required to meet
the QTL Test. Prior to September 30, 1996, the QTL Test required savings
associations to maintain a specified level of investments in assets that are
designated as qualifying thrift investments ("QTI"), which are generally related
to domestic residential real estate and manufactured housing and include stock
issued by any FHLB, the FHLMC or the FNMA. Under this test 65% of an
institution's "portfolio assets" (total assets less goodwill and other
intangibles, property used to conduct business, and 20% of liquid assets) must
consist of QTI on a monthly average basis in 9 out of every 12 months. Congress
created a second QTL Test, effective September 30, 1996, pursuant to which a
savings association may also qualify as a QTL thrift if at least 60% of the
institution's assets (on a tax basis) consist of specified assets (generally
loans secured by residential real estate or deposits, educational loans, cash,
and certain governmental obligations). The OTS may grant exceptions to the QTL
Test under certain circumstances. If a savings association fails to meet the QTL
Test, the association and its holding company become subject to certain
operating and regulatory restrictions. A savings association that fails to meet
the QTL Test will not be eligible for new FHLB advances. At September 30, 1997,
Columbia Federal met the QTL Test.


                                      -68-

<PAGE>   75

         LENDING LIMIT. OTS regulations generally limit the aggregate amount
that a savings association may lend to one borrower to an amount equal to 15% of
the savings association's total capital under the regulatory capital
requirements plus any additional loan reserve not included in total capital. A
savings association may loan to one borrower an additional amount not to exceed
10% of total capital plus additional reserves if the additional loan amount is
fully secured by certain forms of "readily marketable collateral." Real estate
is not considered "readily marketable collateral." Certain types of loans are
not subject to these limits. In applying these limits, loans to certain
borrowers may be aggregated. Notwithstanding the specified limits, an
association may lend to one borrower up to $500,000 "for any purpose." See "THE
BUSINESS OF COLUMBIA FEDERAL - Lending Activities -- Loan Originations,
Purchases and Sales."

         TRANSACTIONS WITH INSIDERS AND AFFILIATES. Loans to executive officers,
directors and principal shareholders and their related interests must conform to
the lending limits on loans to one borrower and the total of such loans cannot
exceed the association's total regulatory capital plus additional loan reserves
(or 200% of such capital amount for qualifying institutions with less than $100
million in assets). Most loans to directors, executive officers and principal
shareholders must be approved in advance by a majority of the "disinterested"
members of the board of directors of the association with any "interested"
director not participating. All loans to directors, executive officers and
principal shareholders must be made on terms substantially the same as offered
in comparable transactions to the general public or as offered to all employees
in a company-wide benefit program. Loans to executive officers are subject to
additional limitations. Columbia Federal was in compliance with such
restrictions at September 30, 1997. See "MANAGEMENT OF COLUMBIA FEDERAL -
Certain Transactions with Columbia Federal."

         Savings associations must comply with Sections 23A and 23B of the
Federal Reserve Act (the "FRA") pertaining to transactions with affiliates. An
affiliate of a savings association is any company or entity that controls, is
controlled by or is under common control with the savings association. After the
Conversion, CFKY will be an affiliate of Columbia Federal. Generally, Sections
23A and 23B of the FRA (i) limit the extent to which the savings institution or
its subsidiaries may engage in "covered transactions" with any one affiliate to
an amount equal to 10% of such institution's capital stock and surplus, (ii)
limit the aggregate of all such transactions with all affiliates to an amount
equal to 20% of such capital stock and surplus, and (iii) require that all such
transactions be on terms substantially the same, or at least as favorable to the
institution, as those provided in transactions with a non-affiliate. The term
"covered transaction" includes the making of loans, purchase of assets, issuance
of a guarantee and other similar types of transactions. In addition to the
limits in Sections 23A and 23B, a savings association may not make any loan or
other extension of credit to an affiliate unless the affiliate is engaged only
in activities permissible for a bank holding company and may not purchase or
invest in securities of any affiliate except shares of a subsidiary. Columbia
Federal was in compliance with these requirements and restrictions at September
30, 1997.

         HOLDING COMPANY REGULATION. Upon consummation of the Conversion, CFKY
will be a savings and loan holding company within the meaning of the Home
Owners' Loan Act (the "HOLA"). As such, CFKY will register with the OTS and will
be subject to OTS regulations, examination, supervision and reporting
requirements.

         The HOLA generally prohibits a savings and loan holding company from
controlling any other savings association or savings and loan holding company
without prior approval of the OTS, or from acquiring or retaining more than 5%
of the voting shares of a savings association or holding company thereof which
is not a subsidiary. Under certain circumstances, a savings and loan holding
company is permitted to acquire, with the approval of the OTS, up to 15% of the
previously unissued voting shares of an undercapitalized savings association for
cash without such savings association being deemed to be controlled by the
holding company. Except with the prior approval of the OTS, no director or
officer of a savings and loan holding company or person owning or controlling by
proxy or otherwise more than 25% of such company's stock may also acquire
control of any savings institution, other than a subsidiary institution, or any
other savings and loan holding company.

         The Board of Directors presently intends to operate CFKY as a unitary
savings and loan holding company. There are generally no restrictions on the
activities of a unitary savings and loan holding company, and such companies are
the only financial institution holding companies which may engage in commercial,
securities and insurance activities without limitation. Congress is considering
legislation which may limit CFKY's ability to engage in such activities and CFKY
cannot predict if and in what form these proposals might become law. However,
such limits would not impact CFKY's initial activity of holding stock of
Columbia Federal. The broad latitude to engage in activities under current law
can be restricted, however, if the OTS determines that there is reasonable cause
to believe that the continuation by a savings and loan holding company of an
activity constitutes a serious risk to the financial safety, soundness or
stability of its subsidiary savings association. The OTS may impose such
restrictions as deemed necessary to address such risk, including limiting (i)
payment of dividends by the savings association, (ii) transactions between the
savings association and its affiliates, and (iii) any activities of the savings
association that might create a serious risk that the liabilities of the holding
company and its affiliates may be imposed on the savings


                                      -69-
<PAGE>   76

association. Notwithstanding the foregoing rules as to permissible business
activities of a unitary savings and loan holding company, if the savings
association subsidiary of a holding company fails to meet the QTL Tests, then
such unitary holding company would become subject to the activities restrictions
applicable to multiple holding companies. At September 30, 1997, Columbia
Federal met the QTL Tests. See "Qualified Thrift Lender Test."

         If CFKY were to acquire control of another savings institution other
than through a merger or other business combination with Columbia Federal, CFKY
would thereupon become a multiple savings and loan holding company. Except where
such acquisition is pursuant to the authority to approve emergency thrift
acquisitions and where each subsidiary savings association meets the QTL Test,
the activities of CFKY and any of its subsidiaries (other than Columbia Federal
or other subsidiary savings associations) would thereafter be subject to further
restrictions. The HOLA provides that, among other things, no multiple savings
and loan holding company or subsidiary thereof which is not a savings
institution shall commence, or shall continue after becoming a multiple savings
and loan holding company or subsidiary thereof, any business activity other than
(i) furnishing or performing management services for a subsidiary savings
institution, (ii) conducting an insurance agency or escrow business, (iii)
holding, managing or liquidating assets owned by or acquired from a subsidiary
savings institution, (iv) holding or managing properties used or occupied by a
subsidiary savings institution, (v) acting as trustee under deeds of trust, (vi)
those activities previously directly authorized by federal regulation as of
March 5, 1987, to be engaged in by multiple holding companies, or (vii) those
activities authorized by the FRB as permissible for bank holding companies,
unless the OTS by regulation prohibits or limits such activities for savings and
loan holding companies. Those activities described in (vii) above must also be
approved by the OTS prior to being engaged in by a multiple holding company.

         The OTS may also approve an acquisition resulting in the formation of a
multiple savings and loan holding company that controls savings associations in
more than one state only, if the multiple savings and loan holding company
involved controls a savings association which operated a home or branch office
in the state of the association to be acquired as of March 5, 1987, or if the
laws of the state in which the institution to be acquired is located
specifically permit institutions to be acquired by state-chartered institutions
or savings and loan holding companies located in the state where the acquiring
entity is located (or by a holding company that controls such state-chartered
savings institutions). As under prior law, the OTS may approve an acquisition
resulting in a multiple savings and loan holding company controlling savings
associations in more than one state in the case of certain emergency thrift
acquisitions. Bank holding companies have had more expansive authority to make
interstate acquisitions than savings and loan holding companies since August
1995.

FDIC REGULATIONS

         DEPOSIT INSURANCE. The FDIC is an independent federal agency that
insures the deposits, up to prescribed statutory limits, of federally insured
banks and thrifts and safeguards the safety and soundness of the banking and
thrift industries. The FDIC administers two separate insurance funds, the BIF
for commercial banks and state savings banks and the SAIF for savings
associations. The FDIC is required to maintain designated levels of reserves in
each fund. Columbia Federal is a member of the SAIF and its deposit accounts are
insured by the FDIC up to the prescribed limits. The FDIC has examination
authority over all insured depository institutions, including Columbia Federal,
and has authority to initiate enforcement actions against federally insured
savings associations if the FDIC does not believe the OTS has taken appropriate
action to safeguard safety and soundness and the deposit insurance fund.

        The FDIC is required to maintain designated levels of reserves in each
fund. The FDIC may increase assessment rates for either fund if necessary to
restore the fund's ratio of reserves to insured deposits to its target level
within a reasonable time and may decrease such 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 vary based on the risk the
institution poses to its deposit insurance fund. The risk level is determined
based on the institution's capital level and the FDIC's level of supervisory
concern about the institution.

        Because of the differing reserve levels of the funds, deposit insurance
assessments paid by healthy savings associations were reduced significantly
below the level paid by healthy savings associations effective in mid-1995.
Federal legislation, which was effective September 30, 1996, provided for the
recapitalization of the SAIF by means of a special assessment of $.657 per $100
of SAIF deposits held at March 31, 1995, in order to increase SAIF reserves to
the level required by law. Certain banks holding SAIF deposits are required to
pay the same special assessment on 80% of deposits at March 31, 1995. In
addition, the cost of prior thrift failures, which had previously been paid only
by SAIF members, will also be paid by BIF members. As a result, BIF assessments
for healthy banks in 1997 were $.013 per $100 in deposits, and SAIF assessments
for healthy institutions in 1997 were $.064 per $100 in deposits. These rates
are not expected to change in 1998.

                                      -70-

<PAGE>   77

        Columbia Federal is a member of the SAIF and its deposit accounts are
insured by the FDIC up to the prescribed limits. Columbia Federal had $90.0
million in SAIF-insured deposits at March 31, 1995. Columbia Federal paid a
special assessment of $592,000 in November 1996, which was accounted for and
recorded as of September 30, 1996. This assessment was tax-deductible but
reduced earnings for the year ended September 30, 1996.

         The FDIC has examination authority over all insured depository
institutions, including Columbia Federal, and has authority to initiate
enforcement actions against federally insured savings associations if the FDIC
does not believe the OTS has taken appropriate action to safeguard safety and
soundness and the deposit insurance fund.


FRB REGULATIONS

         FRB regulations currently require savings associations to maintain
reserves of 3% of net transaction accounts (primarily NOW accounts) up to $47.8
million (subject to an exemption of $4.7 million), and of 10% of net transaction
accounts in excess of $47.8 million. At September 30, 1997, Columbia Federal was
in compliance with its reserve requirements.

FEDERAL HOME LOAN BANKS

         The FHLBs provide credit to their members in the form of advances. See
"THE BUSINESS OF COLUMBIA FEDERAL - Deposits and Borrowings." Columbia Federal
is a member of the FHLB of Cincinnati and must maintain an investment in the
capital stock of the FHLB of Cincinnati in an amount equal to the greater of 1%
of the aggregate outstanding principal amount of Columbia Federal's residential
mortgage loans, home purchase contracts, and similar obligations at the
beginning of each year, and 5% of its advances from the FHLB. Columbia Federal
is in compliance with this requirement with an investment in stock of the FHLB
of Cincinnati of $1,260,000 at September 30, 1997.

         Upon the origination or renewal of a loan or advance, the FHLB of
Cincinnati is required by law to obtain and maintain a security interest in
collateral in one or more of the following categories: fully disbursed, whole
first mortgage loans on improved residential property or securities representing
a whole interest in such loans; securities issued, insured or guaranteed by the
U.S. Government or an agency thereof; deposits in any FHLB; or other real estate
related collateral (up to 30% of the member association's capital) acceptable to
the applicable FHLB, if such collateral has a readily ascertainable value and
the FHLB can perfect its security interest in the collateral.

         Each FHLB is required to establish standards of community investment or
service that its members must maintain for continued access to long-term
advances from the FHLBs. The standards take into account a member's performance
under the Community Reinvestment Act and its record of lending to first-time
home buyers. All long-term advances by each FHLB must be made only to provide
funds for residential housing finance.


                                    TAXATION

FEDERAL TAXATION

         CFKY and Columbia Federal are each subject to the federal tax laws and
regulations which apply to corporations generally. In addition to the regular
income tax, CFKY and Columbia Federal may be subject to an alternative minimum
tax. An alternative minimum tax is imposed at a minimum tax rate of 20% on
"alternative minimum taxable income" (which is the sum of a corporation's
regular taxable income, with certain adjustments, and tax preference items),
less any available exemption. Such tax preference items include interest on
certain tax-exempt bonds issued after August 7, 1986. In addition, 75% of the
amount by which a corporation's "adjusted current earnings" exceeds its
alternative minimum taxable income computed without regard to this preference
item and prior to reduction by net operating losses, is included in alternative
minimum taxable income. Net operating losses can offset no more than 90% of
alternative minimum taxable income. The alternative minimum tax is imposed to
the extent it exceeds the corporation's regular income tax. Payments of
alternative minimum tax may be used as credits against regular tax liabilities
in future years. However, the Taxpayer Relief Act of 1997 repealed the
alternative minimum tax for certain "small corporations" for tax years beginning
after December 31, 1997. A corporation initially qualifies as a small
corporation if it had average gross receipts of $5,000,000 or less for the three
tax years ending with its first tax year beginning after December 31, 1996. Once
a corporation is recognized as a small corporation, it will continue to be
exempt from the alternative minimum tax for as long as its average gross
receipts for the 

                                      -71-
<PAGE>   78

prior three-year period does not exceed $7,500,000. In determining if a
corporation meets this requirement, the first year that it achieved small
corporation status is not taken into consideration.

         Columbia Federal's average gross receipts for the three tax years
ending on September 30, 1997, is $8.0, and as a result, Columbia Federal does
not qualify as a small corporation exempt from the alternative minimum tax.

         Prior to the enactment of the Small Business Jobs Protection Act (the
"Small Business Act"), which was signed into law on August 21, 1996, certain
thrift institutions, including Columbia Federal, were allowed deductions for bad
debts under methods more favorable than those granted to other taxpayers.
Qualified thrift institutions could compute deductions for bad debts using
either the specific charge off method of Section 166 of the Code, or one of the
two reserve methods of Section 593 of the Code. The reserve methods under
Section 593 of the Code permitted a thrift institution annually to elect to
deduct bad debts under either (i) the "percentage of taxable income" method
applicable only to thrift institutions, or (ii) the "experience" method that
also was available to small banks. Under the "percentage of taxable income"
method, a thrift institution generally was allowed a deduction for an addition
to its bad debt reserve equal to 8% of its taxable income (determined without
regard to this deduction and with additional adjustments). Under the experience
method, a thrift institution was generally allowed a deduction for an addition
to its bad debt reserve equal to the greater of (i) an amount based on its
actual average experience for losses in the current and five preceding taxable
years, or (ii) an amount necessary to restore the reserve to its balance as of
the close of the base year. A thrift institution could elect annually to compute
its allowable addition to bad debt reserves for qualifying loans either under
the experience method or the percentage of taxable income method. For tax years
1995, 1994 and 1993, Columbia Federal used the percentage of taxable income
method because such method provided a higher bad debt deduction than the
experience method.

         The Small Business Act eliminated the percentage of taxable income
reserve method of accounting for bad debts by thrift institutions, effective for
taxable years beginning after 1995. Thrift institutions that would be treated as
small banks are allowed to utilize the experience method applicable to such
institutions, while thrift institutions that are treated as large banks are
required to use only the specific charge off method.

         A thrift institution required to change its method of computing
reserves for bad debt will treat such change as a change in the method of
accounting, initiated by the taxpayer, and having been made with the consent of
the Secretary of the Treasury. Section 481(a) of the Code requires certain
amounts to be recaptured with respect to such change. Generally, the amounts to
be recaptured will be determined solely with respect to the "applicable excess
reserves" of the taxpayer. The amount of the applicable excess reserves will be
taken into account ratably over a six-taxable year period, beginning with the
first taxable year beginning after 1995, subject to the residential loan
requirement described below. In the case of a thrift institution that becomes a
large bank, the amount of the institution's applicable excess reserves generally
is the excess of (i) the balances of its reserve for losses on qualifying real
property loans (generally loans secured by improved real estate) and its reserve
for losses on nonqualifying loans (all other types of loans) as of the close of
its last taxable year beginning before January 1, 1996, over (ii) the balances
of such reserves as of the close of its last taxable year beginning before
January 1, 1988 (i.e., the "pre-1988 reserves"). In the case of a thrift
institution that becomes a small bank, the amount of the institution's
applicable excess reserves generally is the excess of (i) the balances of its
reserve for losses on qualifying real property loans and its reserve for losses
on nonqualifying loans as of the close of its last taxable year beginning before
January 1, 1996, over (ii) the greater of the balance of (a) its pre-1988
reserves or (b) what the thrift's reserves would have been at the close of its
last year beginning before January 1, 1996, had the thrift always used the
experience method.

         For taxable years that begin after December 31, 1995, and before
January 1, 1998, if a thrift meets the residential loan requirement for a tax
year, the recapture of the applicable excess reserves otherwise required to be
taken into account as a Code Section 481(a) adjustment for the year will be
suspended. A thrift meets the residential loan requirement if, for the tax year,
the principal amount of residential loans made by the thrift during the year is
not less then its base amount. The "base amount" generally is the average of the
principal amounts of the residential loans made by the thrift during the six
most recent tax years beginning before January 1, 1996. A residential loan is a
loan as described in Section 7701(a)(19)(C)(v) (generally a loan secured by
residential real and church property and certain mobile homes), but only to the
extent that the loan is made to the owner of the property.

         The balance of the pre-1988 reserves is subject to the provisions of
Section 593(e) as modified by the Small Business Act which require recapture in
the case of certain excessive distributions to shareholders. The pre-1988
reserves may not be utilized for payment of cash dividends or other
distributions to a shareholder (including distributions in dissolution or
liquidation) or for any other purpose (excess to absorb bad debt losses).
Distribution of a cash dividend by a thrift institution to a shareholder is
treated as made: first, out of the institution's post-1951 accumulated earnings
and profits; 

                                      -72-

<PAGE>   79

   
second, out of the pre-1988 reserves; and third, out of such other accounts as
may be proper. To the extent a distribution by Columbia Federal to CFKY is
deemed paid out of its pre-1988 reserves under these rules, the pre-1988
reserves would be reduced and Columbia Federal's gross income for tax purposes
would be increased by the amount which, when reduced by the income tax, if any,
attributable to the inclusion of such amount in its gross income, equals the
amount deemed paid out of the pre-1988 reserves. As of September 30, 1997,
Columbia Federal's pre-1988 reserves for tax purposes totaled approximately $2.7
million. Columbia Federal believes it had approximately $10.4 million of
accumulated earnings and profits for tax purposes as of September 30, 1997,
which would be available for dividend distributions, provided regulatory
restrictions applicable to the payment of dividends are met. See "REGULATION -
Office of Thrift Supervision -- Limitations on Capital Distributions." No
representation can be made as to whether Columbia Federal will have current or
accumulated earnings and profits in subsequent years.
    


         The tax returns of Columbia Federal have been audited or closed without
audit through fiscal year 1993. In the opinion of management, any examination of
open returns would not result in a deficiency which could have a material
adverse effect on the financial condition of Columbia Federal.


OHIO TAXATION

         Under Ohio law, Columbia Federal would be subject to the special Ohio
corporation franchise tax applicable only to financial institutions if, among
other factors, it has sufficient nexus with Ohio for such tax to be permissible
under the United States Constitution. Columbia Federal believes that presently
it does not have such nexus with Ohio and is not subject to the Ohio tax.
Because it is a corporation organized under Ohio law, CFKY is subject to the
Ohio corporation franchise tax, which, as applied to CFKY, is a tax measured by
both net earnings and net worth. Tax liability is the greater of (i) 5.1% on the
first $50,000 of computed Ohio taxable income and 8.9% of computed Ohio taxable
income in excess of $50,000 or (ii) 0.582% of taxable net worth. Under these
alternative measures of computing tax liability, the states to which a
taxpayer's adjusted total net income and adjusted total net worth are
apportioned or allocated are determined by complex formulas. The minimum tax is
$50 per year.

         A special litter tax is also applicable to all corporations, including
CFKY, subject to the Ohio corporation franchise tax other than "financial
institutions." If the franchise tax is paid on the net income basis, the litter
tax is equal to .11% of the first $50,000 of computed Ohio taxable income and
 .22% of computed Ohio taxable income in excess of $50,000. If the franchise tax
is paid on the net worth basis, the litter tax is equal to .014% times taxable
net worth.

         Ohio corporation franchise tax law is scheduled to change markedly as a
consequence of legislative reforms enacted July 1, 1997. Tax liability, however,
continues to be measured by both net income and net worth. In general, tax
liability will be the greater of (i) 5.1% on the first $50,000 of computed Ohio
taxable income and 8.5% of computed Ohio taxable income in excess of $50,000 or
(ii) 0.40% of taxable net worth. Under these alternative measures of computing
tax liability, the states to which total net income and total net worth will be
apportioned or allocated will continue to be determined by complex formulas, but
the formulas change. The minimum tax will still be $50 per year and maximum tax
liability as measured by net worth will be limited to $150,000 per year. The
special litter taxes remain in effect. Various other changes in the tax law may
affect CFKY.

KENTUCKY TAXATION

         The Commonwealth of Kentucky imposes no income or franchise taxes on
savings institutions. However, CFKY (on an unconsolidated basis) must pay a
Kentucky state income tax, as well as a tax on capital. The tax on income is
4.0% for the first $25,000 of taxable income, 5.0% for the next $25,000, 6.0%
for the next $50,000, 7.0% for the next $150,000 and 8.25% for all income over
$250,000. The tax on capital is .0021 times the capital employed.

         Columbia Federal is subject to an annual Kentucky ad valorem tax.
Assessed at the beginning of each calendar year, this tax is 0.1% of Columbia
Federal's savings accounts, common stock, capital and retained income with
certain deductions allowed for amounts borrowed by depositors and for securities
guaranteed by the U.S. Government or certain of its agencies. During the year
ended September 31, 1996, the amount of such expense for Columbia Federal was
$95,000.

                                 THE CONVERSION

         THE OTS HAS APPROVED THE PLAN, SUBJECT TO THE APPROVAL OF THE PLAN BY
THE MEMBERS OF COLUMBIA FEDERAL ENTITLED TO VOTE ON THE PLAN AND SUBJECT TO THE

                                      -73-


<PAGE>   80

SATISFACTION OF CERTAIN OTHER CONDITIONS IMPOSED BY THE OTS. OTS APPROVAL DOES
NOT CONSTITUTE A RECOMMENDATION OR ENDORSEMENT OF THE PLAN.

GENERAL

         On October 9, 1997, the Board of Directors of Columbia Federal
unanimously adopted a Plan of Conversion, which it amended on December 11, 1997,
and recommended that the voting members of Columbia Federal approve the Plan at
the Special Meeting to be held on _______________, 1998. During and upon
completion of the Conversion, Columbia Federal will continue to provide the
services presently offered to depositors and borrowers, will maintain its
existing offices and will retain its existing management and employees.

         Based on the current Valuation Range, between 1,717,000 and 2,323,000
Common Shares are expected to be offered in the Subscription Offering and the
Community Offering. In the Community Offering, preference will be given to
natural persons residing in Boone County and Kenton County, Kentucky, at a price
of $10 per share. Federal regulations require, with certain exceptions, that
shares offered in connection with the Conversion must be sold up to at least the
minimum point of the Valuation Range in order for the Conversion to become
effective. The actual number of shares sold in connection with the Conversion
will be determined based upon the final determination of the pro forma market
value of Columbia Federal at the completion of the Subscription Offering and the
Community Offering. See "Pricing and Number of Common Shares to be Sold."

         The Common Shares will be offered in the Subscription Offering to (1)
each account holder of Columbia Federal who, as of September 30, 1996, had a
Qualifying Deposit ("Eligible Account Holders"), (2) the ESOP, (3) each account
holder of Columbia Federal who, as of December 31, 1997, had a Qualifying
Deposit ("Supplemental Eligible Account Holders"), and (4) each account holder
of Columbia Federal having a savings deposit of record with Columbia Federal on
________ (the "Voting Record Date") and borrowers of record on the Voting Record
Date whose loans were in existence on December 16, 1995 (such depositors and
borrowers as of _________, collectively, the "Voting Members"). Any Common
Shares not subscribed for in the Subscription Offering may be sold to the
general public in the Community Offering in a manner which will seek to achieve
the widest distribution of the Common Shares, but which will give preference to
natural persons residing in either Boone County or Kenton County, Kentucky.
Under OTS regulations, the Community Offering must be completed within 45 days
after completion of the Subscription Offering, unless such period is extended by
Columbia Federal with the approval of the OTS. If the Community Offering is
determined not to be feasible, an occurrence that is not currently anticipated,
the Board of Directors of Columbia Federal will consult with the OTS to
determine an appropriate alternative method of selling unsubscribed Common
Shares. No alternative sales methods are currently planned.

         OTS regulations require the completion of the Conversion within 24
months after the date of the approval of the Plan by the Voting Members of
Columbia Federal. The completion of the Conversion will be subject to market
conditions and other factors beyond Columbia Federal's control. Due to changing
economic and market conditions, no assurance can be given as to the length of
time that will be required to complete the sale of the Common Shares. If delays
are experienced, significant changes may occur in the estimated pro forma market
value of Columbia Federal. In such circumstances, Columbia Federal may also
incur substantial additional printing, legal and accounting expenses in
completing the Conversion. In the event the Conversion is not successfully
completed, Columbia Federal will be required to charge all Conversion expenses
against current earnings.

         The following is a summary of the material aspects of the Conversion.
The summary is qualified in its entirety by reference to the provisions of the
Plan, a copy of which may be inspected at each office of Columbia Federal and at
the office of the OTS. The Plan is also filed as an exhibit to the Registration
Statement of which this Prospectus is a part, and copies of the Registration
Statement may be obtained from the SEC. See "ADDITIONAL INFORMATION."

PRINCIPAL EFFECTS OF THE CONVERSION

         VOTING RIGHTS. Deposit holders who are members of Columbia Federal in
its mutual form will have no voting rights in Columbia Federal as converted and
will not participate, therefore, in the election of directors or otherwise
control Columbia Federal's affairs. After the Conversion, voting rights in
Columbia Federal will be vested exclusively in CFKY as the sole shareholder of
Columbia Federal. Voting rights in CFKY will be held exclusively by its
shareholders. Each holder of CFKY's Common Shares will be entitled to one vote
for each Common Share owned on any matter to be considered by CFKY's
shareholders. See "DESCRIPTION OF AUTHORIZED SHARES."



                                      -74-

<PAGE>   81

         DEPOSIT ACCOUNTS AND LOANS. Savings accounts in Columbia Federal, as
converted, will be equivalent in amount, interest rate and other terms to the
present savings accounts in Columbia Federal, and the existing FDIC insurance on
such deposits will not be affected by the Conversion. The Conversion will not
affect the terms of loan accounts or the rights and obligations of borrowers
under their individual contractual arrangements with Columbia Federal.

   
         TAX CONSEQUENCES. The consummation of the Conversion is expressly
conditioned on receipt by Columbia Federal of a private letter ruling from the
IRS or an opinion of counsel to the effect that the Conversion will constitute a
tax-free reorganization as defined in Section 368(a) of the Code. Columbia
Federal intends to proceed with the Conversion based upon an opinion rendered by
its special counsel, Vorys, Sater, Seymour and Pease LLP, to the following
effect:
    

        (1) The Conversion constitutes a reorganization within the meaning of
        Section 368(a)(1)(F) of the Code, and no gain or loss will be recognized
        by Columbia Federal in its mutual form or in its stock form as a result
        of the Conversion. Columbia Federal in its mutual form and Columbia
        Federal in its stock form will each be a "party to a reorganization"
        within the meaning of Section 368(b) of the Code;

        (2) No gain or loss will be recognized by Columbia Federal upon the
        receipt of money from CFKY in exchange for the capital stock of
        Columbia Federal, as converted;

        (3) The assets of Columbia Federal will have the same basis in its hands
        immediately after the Conversion as it had in its hands immediately
        prior to the Conversion, and the holding period of the assets of
        Columbia Federal after the Conversion will include the period during
        which the assets were held by Columbia Federal before the Conversion;

        (4) No gain or loss will be recognized to the deposit account holders of
        Columbia Federal upon the issuance to them, in exchange for their
        respective withdrawable deposit accounts in Columbia Federal immediately
        prior to the Conversion, of withdrawable deposit accounts in Columbia
        Federal immediately after the Conversion, in the same dollar amount as
        their withdrawable deposit accounts in Columbia Federal immediately
        prior to the Conversion, plus, in the case of Eligible Account Holders
        and Supplemental Eligible Account Holders, the interests in the
        Liquidation Account of Columbia Federal, as described below;

        (5) The basis of the withdrawable deposit accounts in Columbia Federal
        held by its deposit account holders immediately after the Conversion
        will be the same as the basis of their deposit accounts in Columbia
        Federal immediately prior to the Conversion. The basis of the interests
        in the Liquidation Account received by the Eligible Account Holders and
        Supplemental Eligible Account Holders will be zero. The basis of the
        nontransferable subscription rights received by Eligible Account
        Holders, Supplemental Eligible Account Holders and Other Eligible
        Members (hereinafter defined) will be zero (assuming that at
        distribution such rights have no ascertainable fair market value);

        (6) No gain or loss will be recognized by Eligible Account Holders,
        Supplemental Eligible Account Holders or Other Eligible Members upon the
        distribution to them of nontransferable subscription rights to purchase
        Common Shares (assuming that at distribution such rights have no
        ascertainable fair market value), and no taxable income will be realized
        by such Eligible Account Holders, Supplemental Eligible Account Holders
        or Other Eligible Members as a result of their exercise of such
        nontransferable subscription rights;

        (7) The basis of the Common Shares purchased by members of Columbia
        Federal pursuant to the exercise of subscription rights will be the
        purchase price thereof (assuming that such rights have no ascertainable
        fair market value and that the purchase price is not less than the fair
        market value of the shares on the date of such exercise), and the
        holding period of such shares will commence on the date of such
        exercise. The basis of the Common Shares purchased other than by the
        exercise of subscription rights will be the purchase price thereof
        (assuming in the case of the other subscribers that the opportunity to
        buy in the Subscription Offering has no ascertainable fair market
        value), and the holding period of such shares will commence on the day
        after the date of the purchase;

        (8) For purposes of Section 381 of the Code, Columbia Federal will be
        treated as if there had been no reorganization. The taxable year of
        Columbia Federal will not end on the effective date of the Conversion
        and, immediately after the Conversion, Columbia Federal in its stock
        form will succeed to and take into account the tax attributes of
        Columbia Federal in its mutual form immediately prior to the Conversion,
        including Columbia Federal's earnings and profits or deficit in earnings
        and profits;


                                      -75-

<PAGE>   82

        (9) The bad debt reserves of Columbia Federal in its mutual form
        immediately prior to the Conversion will not be required to be restored
        to the gross income of Columbia Federal in its stock form as a result of
        the Conversion, and immediately after the Conversion such bad debt
        reserves will have the same character in the hands of Columbia Federal
        in its stock form as they would have had if there had been no
        Conversion. Columbia Federal in its stock form will succeed to and take
        into account the dollar amounts of those accounts of Columbia Federal in
        its mutual form which represent bad debt reserves in respect of which
        Columbia Federal in its mutual form has taken a bad debt deduction for
        taxable years ending on or before the Conversion; and

        (10) Regardless of book entries made for the creation of the Liquidation
        Account, the Conversion will not diminish the accumulated earnings and
        profits of Columbia Federal available for the subsequent distribution of
        dividends within the meaning of Section 316 of the Code. The creation of
        the Liquidation Account on the records of Columbia Federal will have no
        effect on its taxable income, deductions for additions to reserves for
        bad debts under Section 593 of the Code or distributions to stockholders
        under Section 593(e) of the Code.

         Columbia Federal has received an opinion from Keller to the effect that
the subscription rights have no ascertainable fair market value because the
rights are received by specified persons at no cost, may not be transferred and
are of short duration. The IRS could challenge the assumption that the
subscription rights have no ascertainable fair market value.

         Columbia Federal has also received an opinion from VonLehman & Company
Inc., Ft. Mitchell, Kentucky, to the effect that the tax effects of the
Conversion under Kentucky law are substantially the same as they are under
federal law.

         Each Eligible Account Holder, Supplemental Eligible Account Holder and
Other Eligible Member is urged to consult his or her own tax advisor with
respect to the effect of such tax consequences on his or her own particular
facts and circumstances.

         LIQUIDATION ACCOUNT. In the unlikely event of a complete liquidation of
Columbia Federal in its present mutual form, each depositor in Columbia Federal
would receive a pro rata share of any assets of Columbia Federal remaining after
payment of the claims of all creditors, including the claims of all depositors
to the withdrawable value of their savings accounts. A depositor's pro rata
share of such remaining assets would be the same proportion of such assets as
the value of such depositor's savings deposits bears to the total aggregate
value of all savings deposits in Columbia Federal at the time of liquidation.

         In the event of a complete liquidation of Columbia Federal in its stock
form after the Conversion, each savings depositor as of September 30, 1996, and
December 31, 1997, would have a claim of the same general priority as the claims
of all other general creditors of Columbia Federal. Except as described below,
each depositor's claim would be solely in the amount of the balance in such
depositor's savings account plus accrued interest. The depositor would have no
interest in the assets of Columbia Federal above that amount. Such assets would
be distributed to CFKY as the sole shareholder of Columbia Federal.

         For the purpose of granting a limited priority claim to the assets of
Columbia Federal in the event of a complete liquidation thereof to Eligible
Account Holders and Supplemental Eligible Account Holders who continue to
maintain savings accounts at Columbia Federal after the Conversion, Columbia
Federal will, at the time of Conversion, establish the Liquidation Account in an
amount equal to the regulatory capital of Columbia Federal as of the latest
practicable date prior to the Conversion at which such regulatory capital can be
determined. For this purpose, Columbia Federal shall use the regulatory capital
figure no later than that set forth in its latest statement of financial
condition contained in the Prospectus. The Liquidation Account will not operate
to restrict the use or application of any of the regulatory capital of Columbia
Federal.

         Each Eligible Account Holder and Supplemental Eligible Account Holder
will have a separate inchoate interest (the "Subaccount") in a portion of the
Liquidation Account for Qualifying Deposits held on the Eligibility Record Date
or the Supplemental Eligibility Record Date, as the case may be.

         The balance of each initial Subaccount shall be an amount determined by
multiplying the amount in the Liquidation Account by a fraction, the numerator
of which is the closing balance in the account holder's account as of the close
of business on the Eligibility Record Date or the Supplemental Eligibility
Record Date, as the case may be, and the denominator of which is the total
amount of all Qualifying Deposits of Eligible Account Holders and Supplemental
Eligible Account Holders on the corresponding record date. The balance of each
Subaccount may be decreased but will never be increased. If, at the close of
business on any annual closing date of Columbia Federal subsequent to the
respective record dates the balance in the savings account to which a Subaccount
relates is less than the lesser of (i) the deposit balance in such savings
account at the close of business on any other annual closing date subsequent to
the Eligibility Record Date or Supplemental Eligibility Record Date or 


                                      -76-

<PAGE>   83


(ii) the amount of the Qualifying Deposit as of the Eligibility Record Date or
the Supplemental Eligibility Record Date, the balance of the Subaccount for such
savings account shall be adjusted proportionately to the reduction in such
savings account balance. In the event of any such downward adjustment, such
Subaccount balance shall not be subsequently increased notwithstanding any
increase in the deposit balance of the related savings account. If any savings
account is closed, its related Subaccount shall be reduced to zero upon such
closing.

         In the event of a complete liquidation of the converted Columbia
Federal (and only in such event), each Eligible Account Holder and Supplemental
Eligible Account Holder shall receive from the Liquidation Account a
distribution equal to the current balance in each of such account holder's
Subaccounts before any liquidation distribution may be made to CFKY as the sole
shareholder of Columbia Federal. Any assets remaining after satisfaction of such
liquidation rights and the claims of Columbia Federal's creditors would be
distributed to CFKY as the sole shareholder of Columbia Federal. No merger,
consolidation, purchase of bulk assets or similar combination or transaction
with another institution, the deposits of which are insured by the FDIC, will be
deemed to be a complete liquidation for this purpose and, in any such
transaction, the Liquidation Account shall be assumed by the surviving
institution.

         COMMON SHARES. SHARES ISSUED UNDER THE PLAN CANNOT AND WILL NOT BE
INSURED BY THE FDIC. For a description of the characteristics of the Common
Shares, see "DESCRIPTION OF AUTHORIZED SHARES."

INTERPRETATION AND AMENDMENT OF THE PLAN

         The Boards of Directors of Columbia Federal and CFKY will interpret the
Plan. To the extent permitted by law, all interpretations of the Plan by the
Boards of Directors of Columbia Federal and CFKY will be final. The Plan may be
amended by the Boards of Directors of Columbia Federal and CFKY at any time
before completion of the Conversion with the concurrence of the OTS. If Columbia
Federal and CFKY determine upon advice of counsel and after consultation with
the OTS that any such amendment is material, subscribers will be notified of the
amendment and will be provided the opportunity to affirm, increase, decrease or
cancel their subscriptions. Any person who does not affirmatively elect to
continue his subscription or elects to rescind his subscription before the date
specified in the notice will have all of his or her funds promptly refunded with
interest. Any person who elects to decrease his subscription will have the
appropriate portion of his or her funds promptly refunded with interest.

CONDITIONS AND TERMINATION

         The completion of the Conversion requires the approval of the Plan and
the adoption of the Federal Stock Charter and Federal Stock Bylaws by the Voting
Members of Columbia Federal at the Special Meeting and the sale of the requisite
amount of Common Shares within 24 months following the date of such approval. If
these conditions are not satisfied, the Plan will automatically terminate and
Columbia Federal will continue its business in the mutual form of organization.
The Plan may be voluntarily terminated by the Board of Directors at any time
before the Special Meeting and at any time thereafter with the approval of the
OTS.

SUBSCRIPTION OFFERING

         THE SUBSCRIPTION OFFERING WILL EXPIRE AT ___ _.M., EASTERN TIME, ON THE
SUBSCRIPTION EXPIRATION DATE. SUBSCRIPTION RIGHTS NOT EXERCISED BEFORE THE
SUBSCRIPTION EXPIRATION DATE WILL BE VOID, WHETHER OR NOT CFKY HAS BEEN ABLE TO
LOCATE EACH PERSON ENTITLED TO SUCH SUBSCRIPTION RIGHTS.

         Nontransferable subscription rights to purchase Common Shares are being
issued at no cost to all eligible persons and entities in accordance with the
preference categories established by the Plan, as described below. Each
subscription right may be exercised only by the person to whom it is issued and
only for his or her own account. Each person subscribing for shares must
represent to CFKY that the subscriber is purchasing such shares for the
subscriber's own account and that the subscriber has no agreement or
understanding with any other person for the sale or transfer of such shares.

         The number of Common Shares which a person who has subscription rights
may purchase will be determined, in part, by the total number of Common Shares
to be issued and the availability of such shares for purchase under the
preference categories set forth in the Plan and certain other limitations. See
"Limitations on Purchases of Common Shares." The sale of any Common Shares
pursuant to subscriptions received is contingent upon approval of the Plan by
the Voting Members of Columbia Federal at the Special Meeting.



                                      -77-

<PAGE>   84

         The preference categories for the allocation of Common Shares, which
have been established by the Plan in accordance with applicable regulations, are
as follows:

                  Category 1. Eligible Account Holders will receive, without
        payment, nontransferable subscription rights to purchase up to the
        greater of (i) the number of Common Shares permitted to be purchased in
        the Community Offering, (ii) .10% of the total number of Common Shares
        sold in connection with the Conversion, or (iii) 15 times the product
        (rounded down to the next whole number) obtained by multiplying the
        total number of Common Shares sold in connection with the Conversion by
        a fraction of which the numerator is the amount of the Eligible Account
        Holder's Qualifying Deposit and the denominator of which is the total
        amount of Qualifying Deposits of all Eligible Account Holders, in each
        case on the Eligibility Record Date, subject to the overall purchase
        limitations set forth in Section 10 of the Plan. See "Limitations on
        Purchases of Common Shares."

                  If the exercise of subscription rights in this Category 1
        results in an over-subscription, Common Shares will be allocated among
        subscribing Eligible Account Holders in a manner which will, to the
        extent possible, make the total allocation of each subscriber equal 100
        shares or the amount subscribed for, whichever is lesser. Any Common
        Shares remaining after such allocation has been made will be allocated
        among the subscribing Eligible Account Holders whose subscriptions
        remain unfilled in the proportion which the amount of their respective
        Qualifying Deposits on the Eligibility Record Date bears to the total
        Qualifying Deposits of all Eligible Account Holders on such date. No
        fractional shares will be issued. The subscription rights of the
        Eligible Account Holders are subordinate to the limited priority right
        of the ESOP set forth in the following paragraph.

                  Category 2. The ESOP will receive, without payment,
        nontransferable subscription rights to purchase up to 10% of the Common
        Shares sold in connection with the Conversion. The subscription rights
        of the ESOP will be subordinate to the subscription rights in Category
        1, except that if the final pro forma market value of Columbia Federal
        exceeds the maximum of the Valuation Range, the ESOP shall have first
        priority with respect to the amount sold in excess of the maximum of the
        Valuation Range. If the ESOP is unable to purchase all or part of the
        Common Shares for which it subscribes due to an oversubscription in
        Category 1, the ESOP may purchase Common Shares on the open market or
        may purchase authorized but unissued shares of CFKY. If the ESOP
        purchases authorized but unissued shares from CFKY, such purchases would
        have a dilutive effect on the interests of CFKY's shareholders.

                  Category 3. Supplemental Eligible Account Holders will
        receive, without payment, non-transferable subscription rights to
        purchase up to the greater of (i) the number of Common Shares permitted
        to be purchased in the Community Offering, (ii) .10% of the total number
        of Common Shares sold in connection with the Conversion, or (iii) 15
        times the product (rounded down to the next whole number) obtained by
        multiplying the total number of Common Shares sold in connection with
        the Conversion by a fraction of which the numerator is the amount of the
        Supplemental Eligible Account Holder's Qualifying Deposit and the
        denominator of which is the total amount of Qualifying Deposits of all
        Supplemental Eligible Account Holders, in each case on the Supplemental
        Eligibility Record Date, subject to the overall purchase limitations set
        forth in Section 10 of the Plan. See "Limitations on Purchases of Common
        Shares."

                  If the exercise of subscription rights in this Category 3
        results in an over-subscription, Common Shares will be allocated among
        subscribing Supplemental Eligible Account Holders in a manner which
        will, to the extent possible, make the total allocation of each
        subscriber equal 100 shares or the amount subscribed for, whichever is
        lesser. Any Common Shares remaining after such allocation has been made
        will be allocated among the subscribing Supplemental Eligible Account
        Holders whose subscriptions remain unfilled in the proportion which the
        amount of their respective Qualifying Deposits on the Supplemental
        Eligibility Record Date bears to the total Qualifying Deposits of all
        Supplemental Eligible Account Holders on such date. No fractional shares
        will be issued.

                  Subscription rights received in this Category 3 will be
subordinate to the subscription rights in Categories 1 and 2.

                  CATEGORY 4. All Voting Members who are not Eligible Account
        Holders or Supplemental Eligible Account Holders ("Other Eligible
        Members") will receive nontransferable subscription rights to purchase
        Common Shares in an amount up to the greater of the number permitted to
        be purchased in the Community Offering or .10% of the total number of
        Common Shares sold in connection with the Conversion, subject to the
        overall purchase limitations set forth in Section 10 of the Plan. See
        "Limitations on Purchases of Common Shares." In the event of an
        oversubscription in this Category 4, the available shares will be
        allocated among subscribing Other Eligible Members on an equitable basis
        in the same proportion that their respective subscriptions bear to the
        total amount of all subscriptions in this Category 4.

                                      -78-

<PAGE>   85

                  Subscription rights received in this Category 4 will be
subordinate to the subscription rights in Categories 1 through 3.

         The Board of Directors may reject any one or more subscriptions if,
based upon the Board of Directors' interpretation of applicable regulations,
such subscriber is not entitled to the shares for which he or she has subscribed
or if the sales of the shares subscribed for would be in violation of any
applicable statutes, regulations or rules.

         CFKY will make reasonable efforts to comply with the securities laws of
all states in the United States in which persons having subscription rights
reside. However, no such person will be offered or receive any Common Shares
under the Plan who resides in a foreign country or in a state of the United
States with respect to which all of the following apply: (i) a small number of
persons otherwise eligible to subscribe for Common Shares under the Plan resides
in such country or state; (ii) under the securities laws of such country or
state, the granting of subscription rights or the offer or sale of Common Shares
to such persons would require CFKY or its officers or directors, to register as
a broker or dealer or to register or otherwise qualify its securities for sale
in such country or state; and (iii) such registration or qualification would be
impracticable for reasons of cost or otherwise.

         The term "resident" as used herein with respect to the Subscription
Offering means any person who, on the date of submission of a stock order form,
maintained a bona fide residence within a jurisdiction in which the Common
Shares are being offered for sale. If a person is a business entity, the
person's residence shall be the location of the principal place of business. If
the person is a personal benefit plan, the residence of the beneficiary shall be
the residence of the plan. In the case of all other benefit plans, the residence
of the trustee shall be the residence of the plan. In all cases, the
determination of a subscriber's residency shall be in the sole discretion of
Columbia Federal and CFKY.

COMMUNITY OFFERING

         Concurrently with the Subscription Offering, CFKY is hereby offering
Common Shares in the Community Offering, subject to the limitations set forth
below, to the extent such shares remain available based upon the final Pro Forma
Value and after the satisfaction of all orders received in the Subscription
Offering. If subscriptions are received in the Subscription Offering for at
least 2,323,000 Common Shares, Common Shares may not be offered in the Community
Offering. If subscriptions for at least 2,323,000 Common Shares have not been
received by the Subscription Expiration Date, CFKY anticipates offering Common
Shares in the Community Offering to the extent such shares remain available
after the satisfaction of all orders received in the Subscription Offering. All
sales of Common Shares in the Community Offering will be at the same price per
share as the sales of Common Shares in the Subscription Offering. THE COMMUNITY
OFFERING MAY EXPIRE AT ANY TIME WHEN ORDERS FOR AT LEAST 2,323,000 COMMON SHARES
HAVE BEEN RECEIVED, BUT IN NO EVENT LATER THAN 45 DAYS AFTER THE SUBSCRIPTION
EXPIRATION DATE, OR ___, 1998, UNLESS EXTENDED BY COLUMBIA FEDERAL AND CFKY WITH
THE APPROVAL OF THE OTS, IF NECESSARY. IN ACCORDANCE WITH THE PLAN, THE OFFERING
MAY NOT BE EXTENDED BEYOND ______, 2000.

         In the event shares are available in the Community Offering, members of
the general public may purchase up to 15,000 Common Shares. See "Limitations on
Purchases of Common Shares." If an insufficient number of shares is available to
fill all of the orders received in the Community Offering, the available shares
will be allocated in the Community Offering in a manner to be determined by the
Board of Directors of CFKY, subject to the following:

        (i) In the Community Offering, preference will be given to natural
        persons who reside in either Boone County or Kenton County, Kentucky,
        the counties in which the offices of Columbia Federal are located;

        (ii) Orders received in the Community Offering will first be filled up
        to a maximum of two percent of the total number of Common Shares
        offered, with any remaining shares allocated on an equal number of
        shares per order basis until all orders have been filled;

        (iii) No person, together with any Associate and groups Acting in
        Concert, may purchase more than 15,000 Common Shares in the Community
        Offering; and

        (iv) The right of any person to purchase Common Shares in the Community
        Offering is subject to the right of CFKY and Columbia Federal to accept
        or reject such purchases in whole or in part.

                                      -79-

<PAGE>   86

         The term "resident" as used herein with respect to the Community
Offering means any natural person who, on the date of submission of a stock
order form, maintained a bona fide residence within, as appropriate, Boone
County or Kenton County, Kentucky, or a jurisdiction in which the Common Shares
are being offered for sale.

LIMITATIONS ON PURCHASES OF COMMON SHARES

   
         The Plan provides for certain additional limitations to be placed upon
the purchase of Common Shares. To the extent such shares are available, the
minimum number of shares that may be purchased by any party is 25. The
requirement for the minimum number of shares to be purchased cannot, by OTS
regulations, be increased. The Boards of Directors of CFKY and Columbia Federal
cannot envision any circumstances other than changes in applicable law under
which the minimum purchase requirement would be changed. No fractional shares
will be issued.

         Currently, no person, together with Associates and groups Acting in
Concert, may purchase more than 30,000 Common Shares. Subject to any required
regulatory approval and the requirements of applicable laws and regulations, but
without further approval of the members of Columbia Federal, purchase
limitations may be increased or decreased at the sole discretion of the Boards
of Directors of CFKY and Columbia Federal at any time. Factors that the Boards
of Directors of CFKY and Columbia Federal may consider in determining whether to
increase or decrease purchase limitations include the final valuation of
Columbia Federal, as converted, as determined by Keller, changes in the market
for thrift shares and general economic conditions. The Boards of Directors of
CFKY and Columbia Federal may, in their sole discretion, increase the maximum
purchase limitation referred to above up to 10% of the Common Shares sold in
connection with the Conversion, provided that orders for shares exceeding 5% of
the shares to be issued in the Conversion shall not exceed, in the aggregate,
10% of the shares to be issued in the Conversion. If the purchase limitation is
increased, persons who subscribed for the maximum amount will be given, by
written notice, the opportunity to increase their subscriptions up to the then
applicable limit, subject to the rights and preferences of any person who has
priority subscription rights. In the event that purchase limitations are
decreased after commencement of the Subscription Offering, the order of any
person who subscribed for the maximum number of Common Shares shall be decreased
by the minimum amount necessary so that such person shall be in compliance with
the then maximum number of shares permitted to be subscribed for by such person.
    

         "Acting in Concert" is defined as "knowing participation in a joint
activity or independent conscious parallel action towards a common goal whether
or not pursuant to an express agreement" or "a combination or pooling of voting
or other interests in the securities of an issuer for a common purpose pursuant
to any contract, understanding, relationship, agreement or other arrangement,
whether written or otherwise." Persons shall be presumed to be Acting in Concert
with each other, subject to rebuttal through a filing with the OTS, if: (i) both
are purchasing Common Shares in the Conversion and (a) are certain executive
officers, including the president, chief executive officer, chief operating
officer or vice president, directors, trustees, partners, persons who perform,
or whose nominees or representatives perform, similar policy making functions at
a company (other than Columbia Federal or CFKY), a principal business unit or
subsidiary of a company, a partnership, a joint venture or a similar
organization; (b) are persons who directly or indirectly own or control 10% or
more of the stock of a company (other than Columbia Federal or CFKY); or (c)
constituted a group under the beneficial ownership reporting rules under Section
13 or the proxy rules under Section 14 of the Exchange Act; or (ii) one person
provides credit to the other for the purchase of Common Shares or is
instrumental in obtaining that credit. Companies (other than Columbia Federal or
CFKY), partnerships, joint ventures and similar organizations shall be presumed
to be acting in concert with their executive officers, directors, trustees,
trusts for which they serve as trustee, partners, agents who perform, or whose
nominees or representatives perform, similar policy making functions and persons
who directly or indirectly own or control 10% or more of their stock if both are
purchasing Common Shares in the Conversion. In addition, if a person is presumed
to be Acting in Concert with another person, company or similar organization,
then such person is presumed to Act in Concert with anyone else who is, or is
presumed to be, Acting in Concert with such other person, company or similar
organization.

         For purposes of the Plan, (i) the directors of Columbia Federal are not
deemed to be Acting in Concert solely by reason of their membership on the Board
of Directors of Columbia Federal; (ii) an associate of a person (an "Associate")
is (a) any corporation or organization (other than Columbia Federal) of which
such person is an officer, partner or, directly or indirectly, the beneficial
owner of 10% or more of any class of equity securities; (b) any trust or other
estate in which such person has a substantial beneficial interest or as to which
such person serves as trustee or in a similar fiduciary capacity; and (c) any
relative or spouse of such person, or relative of such spouse, who either has
the same home as such person or who is a director or officer of Columbia
Federal. Executive officers and directors of Columbia Federal and their
Associates may not purchase, in the aggregate, more than 33.7% of the total
number of Common Shares sold in the Conversion. Shares acquired by the ESOP will

                                      -80-

<PAGE>   87

not, pursuant to regulations governing the Conversion, be aggregated with the
shares purchased by the directors, officers and employees of Columbia Federal.

         Purchases of Common Shares are also subject to the change in control
regulations of the OTS. Such regulations restrict direct and indirect purchases
of 10% or more of the stock of any savings association by any person or group of
persons Acting in Concert. See "RESTRICTIONS ON ACQUISITION OF COLUMBIA FEDERAL
AND CFKY AND RELATED ANTI-TAKEOVER PROVISIONS - Federal Law and Regulation."

         After the Conversion, Common Shares, except for shares purchased by
officers and directors of CFKY, will be freely transferable, subject to OTS
regulations. See "Restrictions on Transferability of Common Shares by Directors
and Officers."

PLAN OF DISTRIBUTION

         The offering of the Common Shares is made only pursuant to this
Prospectus, which is available to all eligible subscribers by mail. See
"ADDITIONAL INFORMATION." Additional copies are available at the offices of
Columbia Federal. Sales of Common Shares will be made primarily by registered
representatives affiliated with Webb. CFKY will rely on Rule 3a4-1 under the
Securities Exchange Act of 1934 (the "Exchange Act"), and sales of Common Shares
will be conducted within the requirements of Rule 3a4-1, which will permit
officers, directors and employees of CFKY and Columbia Federal to participate in
the sale of Common Shares, except that officers, directors and employees will
not participate in the sale of Common Shares to residents of any state in which
such persons have not met such state's requirements for participation. No
officer, director or employee of CFKY or Columbia Federal will be compensated in
connection with his participation by the payment of commissions or other
remuneration based either directly or indirectly on the transactions in the
Common Shares.

         To assist CFKY in marketing the Common Shares, CFKY has retained Webb,
which is a broker-dealer registered with the SEC and a member of the National
Association of Securities Dealers, Inc. (the "NASD"). Webb will consult with and
advise CFKY and assist with the sale of the Common Shares on a best efforts
basis in connection with the Conversion. The services to be rendered by Webb
include assisting CFKY in conducting the Subscription Offering and the Community
Offering and educating Columbia Federal personnel about the Conversion process.
Webb has no obligation to purchase any of the Common Shares.

         For its services, Webb will receive a commission equal to 1.50% of the
aggregate purchase price paid for shares sold to residents of Boone County and
Kenton County, Kentucky; 1.25% of the aggregate purchase price of Common Shares
sold to residents of counties contiguous to Boone County or Kenton County,
Kentucky; and 0.75% of the aggregate purchase price of Common Shares sold to
persons not residents of Boone County or Kenton County, Kentucky, or counties
contiguous thereto. No commission will be paid on shares purchased by Columbia
Federal's directors, executive officers or employees or their immediate family
members or the ESOP. In the event that Columbia Federal requests Webb to obtain
the assistance of other broker-dealers ("Selected Dealers") to sell Common
Shares in the Community Offering, Webb will be paid a commission of 5.5% of the
aggregate purchase price of Common Shares sold by Selected Dealers, from which
the Selected Dealers will be paid, instead of the commission based upon the
residence of the purchasers. A management fee of $25,000 has already been paid
to Webb, and such amount will be deducted from the commission. Columbia Federal
will reimburse Webb for legal fees in an amount not to exceed $35,000. See "THE
CONVERSION - Plan of Distribution."

         Columbia Federal has agreed to indemnify Webb against certain claims or
liabilities, including certain liabilities under the Securities Act of 1933, as
amended (the "Securities Act").

EFFECT OF EXTENSION OF COMMUNITY OFFERING

         If the Community Offering extends beyond 45 days after the Subscription
Expiration Date, persons who have subscribed for Common Shares in the
Subscription Offering or in the Community Offering will receive a written notice
that until a date specified in the notice, they have the right to increase,
decrease or rescind their subscriptions for Common Shares. Any person who does
not affirmatively elect to continue his subscription or elects to rescind his
subscription during any such extension will have all of his funds promptly
refunded with interest. Any person who elects to decrease his subscription
during any such extension shall have the appropriate portion of his funds
promptly refunded with interest.



                                      -81-

<PAGE>   88

USE OF ORDER FORMS

         Subscriptions for Common Shares in the Subscription Offering and the
Community Offering may be made only by completing and submitting an Order Form.
Any person who desires to subscribe for Common Shares in the Subscription
Offering must do so by delivering to CFKY at 2497 Dixie Highway, Ft. Mitchell,
Kentucky 41017-3085, or at any of its branches by mail or in person, prior to
___ _.m., Eastern Time, on ______, 1998, a properly executed and completed
original Order Form, together with full payment of the subscription price of
$10.00 for each share for which subscription is made. Photocopies or telecopies
of Order Forms will not be accepted. See "ADDITIONAL INFORMATION." THE FAILURE
TO DELIVER A PROPERLY EXECUTED ORIGINAL ORDER FORM AND FULL PAYMENT IN A MANNER
BY WHICH THEY ARE ACTUALLY RECEIVED BY CFKY NO LATER THAN ___ _.M. ON THE
SUBSCRIPTION EXPIRATION DATE WILL PRECLUDE THE PURCHASE OF COMMON SHARES IN THE
OFFERING.

         AN EXECUTED ORDER FORM, ONCE RECEIVED BY CFKY, MAY NOT BE MODIFIED,
AMENDED OR RESCINDED WITHOUT THE CONSENT OF CFKY, UNLESS (I) THE COMMUNITY
OFFERING IS NOT COMPLETED WITHIN 45 DAYS AFTER THE SUBSCRIPTION EXPIRATION DATE,
OR (II) THE FINAL VALUATION OF COLUMBIA FEDERAL, AS CONVERTED, IS LESS THAN
$17,170,000 OR MORE THAN $26,714,500. IF EITHER OF THOSE EVENTS OCCUR, PERSONS
WHO HAVE SUBSCRIBED FOR COMMON SHARES IN THE SUBSCRIPTION OFFERING OR IN THE
COMMUNITY OFFERING WILL RECEIVE WRITTEN NOTICE THAT UNTIL A DATE SPECIFIED IN
THE NOTICE, THEY HAVE A RIGHT TO AFFIRM, INCREASE, DECREASE OR RESCIND THEIR
SUBSCRIPTIONS. ANY PERSON WHO DOES NOT AFFIRMATIVELY ELECT TO CONTINUE HIS OR
HER SUBSCRIPTION OR ELECTS TO RESCIND HIS OR HER SUBSCRIPTION DURING ANY SUCH
EXTENSION WILL HAVE ALL OF HIS OR HER FUNDS PROMPTLY REFUNDED WITH INTEREST. ANY
PERSON WHO ELECTS TO DECREASE HIS OR HER SUBSCRIPTION DURING ANY SUCH EXTENSION
WILL HAVE THE APPROPRIATE PORTION OF HIS OR HER FUNDS PROMPTLY REFUNDED WITH
INTEREST.

PAYMENT FOR COMMON SHARES

         Payment of the subscription price for all Common Shares for which
subscription is made must accompany all completed Order Forms and Forms of
Certification in order for subscriptions to be valid. Payment for Common Shares
may be made (i) in cash, if delivered in person, (ii) by check, bank draft or
money order payable to the order of Columbia Federal, or (iii) by authorization
of withdrawal from savings accounts in Columbia Federal (other than
non-self-directed IRAs). Wire transfers will not be accepted. Columbia Federal
cannot lend money or otherwise extend credit to any person to purchase Common
Shares, other than the ESOP.

         Payments made in cash or by check, bank draft or money order will be
placed in a segregated savings account insured by the FDIC up to applicable
limits. Interest will be paid by Columbia Federal on such accounts at Columbia
Federal's passbook rate, currently ______% annual percentage yield, from the
date payment is received until the Conversion is completed or terminated.
Payments made by check will not be deemed to have been received until such check
has cleared for payment.

         During the Community Offering, Selected Dealers may only solicit
indications of interest from their customers to place orders with Columbia
Federal as of a certain date (the "Order Date") for the purchase of Common
Shares. When and if Columbia Federal believes that enough indications of
interest and orders have been received to consummate the Conversion, Webb will
request, as of the Order Date, Selected Dealers submit orders to purchase shares
for which Selected Dealers have previously received indications of interest from
the Selected Dealers' customers. The Selected Dealers will send confirmations of
the orders to such customers on the next business day after the Order Date. The
Selected Dealers will debit the accounts of their customers on the date which
will be three business days from the Order Date (the "Settlement Date"). On the
Settlement Date, funds received by Selected Dealers will be remitted to Columbia
Federal. Funds will be returned promptly in the event the Conversion is not
consummated.

   
         Instructions for authorizing withdrawals from savings accounts are
provided in the Order Form. Once a withdrawal has been authorized, none of the
designated withdrawal amount may be used by a subscriber for any purpose other
than to purchase Common Shares, unless the Conversion is terminated. All sums
authorized for withdrawal will continue to earn interest at the contract rate
for such account or certificate until the completion or termination of the
Conversion. Interest penalties for early withdrawal applicable to certificate
accounts will be waived in the case of withdrawals authorized for the purchase
of Common Shares. If a partial withdrawal from a certificate account results in
a balance less than the applicable minimum balance requirement, the certificate
will be canceled and the remaining balance will earn interest at Columbia
Federal's passbook rate subsequent to the withdrawal.
    

         Persons who are beneficial owners of IRAs maintained at Columbia
Federal do not personally have subscription rights related to such account. The
account itself, however, may have subscription rights. In order to utilize funds
in an IRA 

                                      -82-

<PAGE>   89




maintained at Columbia Federal, the funds must be transferred to a self-directed
IRA that permits the IRA funds to be invested in stock. The beneficial owner of
the IRA must direct the trustee of the IRA to use funds from such account to
purchase Common Shares in connection with the Conversion. Persons who are
interested in utilizing IRAs at Columbia Federal to subscribe for Common Shares
should contact the Columbia Federal Stock Information Center at (___) ___-____
for instructions and assistance.

         Subscriptions will not be filled by CFKY until subscriptions have been
received in the Subscription Offering and the Community Offering for up to
1,717,000 Common Shares, the minimum point of the Valuation Range. If the
Conversion is terminated, all funds delivered to CFKY for the purchase of Common
Shares will be returned with interest, and all charges to savings accounts will
be rescinded. Subscribers and other purchasers will be notified by mail,
promptly on completion of the sale of the Common Shares, of the number of shares
for which their subscriptions have been accepted. Certificates representing
Common Shares will be delivered promptly thereafter.

         If the ESOP subscribes for Common Shares in the Subscription Offering,
the ESOP will not be required to pay for the shares subscribed for at the time
it subscribes but may pay for such Common Shares upon consummation of the
Conversion.

SHARES TO BE PURCHASED BY MANAGEMENT PURSUANT TO SUBSCRIPTION RIGHTS

         The following table sets forth certain information regarding the
subscription rights intended to be exercised by the directors and executive
officers of Columbia Federal and their Associates. For purposes of this table,
it has been assumed that 2,020,000 Common Shares will be sold in connection with
the Conversion at $10 per share, that the purchase limitations are not changed
and that a sufficient number of Common Shares will be available to satisfy the
intended purchases by directors and executive officers. See "Pricing and Number
of Common Shares to be Sold."
<TABLE>
<CAPTION>

                                                                    Percent            Aggregate
                                                 Total             of total            purchase
Name                                            shares              offering              price

<S>                                              <C>                <C>                  <C>    
J. Robert Bluemlein                                   -                  -%       $              -
Kenneth R. Kelly                                 30,000             1.49                 300,000
John C. Layne                                    10,000              .50                 100,000
Daniel T. Mistler                                10,000              .50                 100,000
Fred A. Tobergte, Sr.                            30,000             1.49                 300,000
Geraldine Zembrodt                               20,000              .99                 200,000
Robert V. Lynch                                  30,000             1.49                 300,000
Mary Jane Lucas                                   5,000              .25                  50,000
George Raybourne                                  2,500              .12                  25,000
Edward Schwartz                                  20,000              .99                 200,000
Harold E. Taylor                                 30,000             1.49                 300,000
Abijah Adams                                     10,000              .50                 100,000
Carol S. Margrave                                 3,000              .15                  30,000
                                              ---------            -----           -------------
                                                200,500             9.93%             $2,005,000
</TABLE>


         All purchases by executive officers and directors of Columbia Federal
are made for investment purposes only and with no intent to resell.

PRICING AND NUMBER OF COMMON SHARES TO BE SOLD

         The aggregate offering price of the Common Shares will be based on the
pro forma market value of the shares as determined by an independent appraisal
of Columbia Federal. Keller, a firm which evaluates and appraises financial
institutions, was retained by Columbia Federal to prepare an appraisal of the
estimated pro forma market value of Columbia Federal as converted. Keller will
receive a fee of $17,000 for its appraisal, which amount includes out-of-pocket
expenses.

         The appraisal was prepared by Keller in reliance upon the information
contained herein. Keller also considered the following factors, among others:
the present and projected operating results and financial condition of Columbia
Federal and the economic and demographic conditions in Columbia Federal's
existing market area; the quality and depth of Columbia Federal's


                                      -83-

<PAGE>   90




management and personnel; certain historical financial and other information
relating to Columbia Federal and a comparative evaluation of the operating and
financial statistics of Columbia Federal with those of other thrift
institutions; the aggregate size of the offering; the impact of the Conversion
on Columbia Federal's regulatory capital and earnings potential; the trading
market for stock of comparable thrift institutions; the effect of Columbia
Federal becoming a subsidiary of CFKY; and general conditions in the markets for
such stocks.

         The Pro Forma Value of Columbia Federal, as converted, is $20,200,000
as of November 28, 1997. CFKY will issue the Common Shares at a fixed price of
$10.00 per share and, by dividing the price per share into the final Pro Forma
Value, determined at the completion of the Conversion, will determine the number
of shares to be issued. Applicable regulations also require, however, that the
appraiser establish the Valuation Range of 15% on either side of the Pro Forma
Value to allow for fluctuations in the aggregate value of the Common Shares due
to changes in the market for thrift shares and other factors from the time of
commencement of the Subscription Offering until the completion of the
Conversion.

         As of September 30, 1997, the Valuation Range was from $17,170,000 to
$23,230,000, which, based upon a per share offering price of $10.00, will result
in the sale of between 1,717,000 and 2,323,000 Common Shares. In the event that
Keller determines at the close of the Conversion that the aggregate pro forma
value of Columbia Federal is higher or lower than the Pro Forma Value as of
November 28, 1997, but is nevertheless within the Valuation Range, or is not
more than 15% above the maximum point of the Valuation Range, CFKY will make an
appropriate adjustment by raising or lowering the total number of Common Shares
sold in the Conversion consistent with the final Pro Form Value. If, due to
changing market conditions, the final valuation is not between the minimum of
the Valuation Range and 15% above the maximum of the Valuation Range,
subscribers will be given a notice of such final valuation and the right to
affirm, increase, decrease or rescind their subscriptions. Any person who does
not affirmatively elect to continue his subscription or elects to rescind his
subscription before the date specified in the notice will have all of his funds
promptly refunded with interest. Any person who elects to decrease his
subscription will have the appropriate portion of his funds promptly refunded
with interest.

         THE APPRAISAL BY KELLER IS NOT INTENDED, AND MUST NOT BE CONSTRUED, AS
A RECOMMENDATION OF ANY KIND AS TO THE ADVISABILITY OF PURCHASING COMMON SHARES
OR VOTING TO APPROVE THE CONVERSION. IN PREPARING THE VALUATION, KELLER HAS
RELIED UPON AND ASSUMED THE ACCURACY AND COMPLETENESS OF FINANCIAL AND
STATISTICAL INFORMATION PROVIDED BY COLUMBIA FEDERAL AND ITS INDEPENDENT
AUDITORS. KELLER DID NOT INDEPENDENTLY VERIFY THE FINANCIAL STATEMENTS AND OTHER
INFORMATION PROVIDED BY COLUMBIA FEDERAL AND ITS INDEPENDENT AUDITORS, NOR DID
KELLER VALUE INDEPENDENTLY THE ASSETS OR LIABILITIES OF COLUMBIA FEDERAL OR
CFKY. THE VALUATION CONSIDERS COLUMBIA FEDERAL ONLY AS A GOING CONCERN AND
SHOULD NOT BE CONSIDERED AS AN INDICATION OF THE LIQUIDATION VALUE OF COLUMBIA
FEDERAL. MOREOVER, BECAUSE SUCH VALUATION IS NECESSARILY BASED UPON ESTIMATES
AND PROJECTIONS OF A NUMBER OF MATTERS, ALL OF WHICH ARE SUBJECT TO CHANGE FROM
TIME TO TIME, NO ASSURANCE CAN BE GIVEN THAT PERSONS PURCHASING COMMON SHARES
WILL THEREAFTER BE ABLE TO SELL SUCH SHARES AT PRICES WITHIN THE ESTIMATED PRICE
RANGE.

         A copy of the complete appraisal is on file and open for inspection at
the offices of the OTS, 1700 G Street, N.W., Washington, DC 20552, at the
Central Regional Office of the OTS, 111 East Wacker Drive, Chicago, Illinois
60601, and at each of the offices of Columbia Federal. It has also been filed as
an exhibit to the Registration Statement.

RESTRICTION ON REPURCHASE OF COMMON SHARES

         Federal regulations prohibit CFKY from repurchasing any of its capital
stock for three years following the date of completion of the Conversion, except
as part of an open-market stock repurchase program during the second and third
years following the Conversion involving no more than 5% of CFKY's outstanding
capital stock during a twelve-month period or except as such a repurchase would
be otherwise approved by the OTS. In addition, after such a repurchase, Columbia
Federal's regulatory capital must equal or exceed all regulatory capital
requirements. Before commencement of such a program, CFKY must provide notice to
the OTS, and the OTS may disapprove the program if the OTS determines that it
would adversely affect the financial condition of Columbia Federal or if it
determines that there is no valid business purpose for such repurchase. Such
repurchase restrictions would not prohibit the ESOP or the RRP from purchasing
Common Shares during the first year following Conversion.

RESTRICTIONS ON TRANSFERABILITY OF COMMON SHARES BY DIRECTORS AND OFFICERS

         Common Shares purchased by directors or executive officers of CFKY or
their Associates will be subject to the restriction that such shares may not be
sold for a period of one year following completion of the Conversion, except in
the event of the death of the shareholder. The certificates evidencing Common
Shares issued by CFKY to directors, executive officers and 


                                      -84-

<PAGE>   91

their Associates will bear a legend giving appropriate notice of the restriction
imposed upon the transfer of such Common Shares. In addition, CFKY will give
appropriate instructions to the transfer agent (if any) for CFKY's Common Shares
in respect of the applicable restriction for transfer of any restricted shares.
Any shares issued as a stock dividend, stock split or otherwise in respect of
restricted shares will be subject to the same restrictions.

         Subject to certain exceptions, for a period of three years following
the Conversion, no director or officer of CFKY or Columbia Federal, or any of
their Associates, may purchase any common shares of CFKY without the prior
written approval of the OTS, except through a broker-dealer registered with the
SEC. This restriction will not apply, however, to negotiated transactions
involving more than 1% of a class of outstanding common shares of CFKY or shares
acquired by any stock benefit plan of Columbia Federal or CFKY.

         The Common Shares, like the stock of most public companies, are subject
to the registration requirements of the Securities Act. Accordingly, the Common
Shares may be offered and sold only in compliance with such registration
requirements or pursuant to an applicable exemption from registration. Common
Shares received in the Conversion by persons who are not "affiliates" of CFKY
may be resold without registration. Common Shares received by affiliates of CFKY
will be subject to resale restrictions. An "affiliate" of CFKY, for purposes of
Rule 144, is a person who directly, or indirectly through one or more
intermediaries, controls, or is controlled by or is under common control with,
CFKY. Rule 144 generally requires that there be publicly available certain
information concerning CFKY and that sales subject to Rule 144 be made in
routine brokerage transactions or through a market maker. If the conditions of
Rule 144 are satisfied, each affiliate (or group of persons acting in concert
with one or more affiliates) is entitled to sell in the public market, without
registration, in any three-month period, a number of shares which does not
exceed the greater of (i) 1% of the number of outstanding shares of CFKY or (ii)
if the shares are admitted to trading on a national securities exchange or
reported through the automated quotation system of a registered securities
association, the average weekly reported volume of trading during the four weeks
preceding the sale.

RIGHTS OF REVIEW

         Any person aggrieved by a final action of the OTS which approves, with
or without conditions, or disapproves the Plan may obtain review of such action
by filing in the Court of Appeals of the United States for the circuit in which
the principal office or residence of such person is located or in the United
States Court of Appeals for the District of Columbia, a written petition praying
that the final action of the OTS be modified, terminated or set aside. Such
petition must be filed within 30 days after the date of mailing of proxy
materials to the Voting Members of Columbia Federal or within 30 days after the
date of publication in the Federal Register of notice of approval of the Plan by
the OTS, whichever is later.


            RESTRICTIONS ON ACQUISITION OF COLUMBIA FEDERAL AND CFKY
                      AND RELATED ANTI-TAKEOVER PROVISIONS

GENERAL

         Federal law and regulation, Ohio law, the Articles of Incorporation and
Code of Regulations of CFKY, the Amended Charter of Columbia Federal and certain
employee benefit plans to be adopted by Columbia Federal and CFKY contain
certain provisions which may deter or prohibit a change of control of Columbia
Federal or CFKY. Such provisions are intended to encourage any acquiror to
negotiate the terms of an acquisition with the Board of Directors of CFKY,
thereby reducing the vulnerability of CFKY to takeover attempts and certain
other transactions which have not been negotiated with and approved by the Board
of Directors.

         Anti-takeover devices and provisions may have the effect, however, of
discouraging sudden or hostile takeover attempts, even under circumstances in
which shareholders may deem such takeovers to be in their best interests or in
which shareholders may receive a substantial premium for their shares over then
current market prices. As a result, shareholders who might desire to participate
in such a transaction may not have an opportunity to participate because of such
devices and provisions. Moreover, such devices and provisions may also benefit
management by discouraging changes of control in which incumbent management
would be removed from office.

         The following is a summary of certain provisions of such laws,
regulations and documents.



                                      -85-

<PAGE>   92

FEDERAL LAW AND REGULATION

         FEDERAL DEPOSIT INSURANCE ACT. The Federal Deposit Insurance Act (the
"FDIA") provides that no person, acting directly or indirectly or in concert
with one or more persons, may acquire control of any insured savings association
or holding company unless both (i) 60 days' prior written notice has been given
to the OTS and (ii) the OTS has not issued a notice disapproving the proposed
acquisition. Control, for purposes of the FDIA, means the power, directly or
indirectly, to direct the management or policies of an insured institution or to
vote 25% or more of any class of securities of such institution. This provision
of the FDIA is implemented by the OTS in accordance with the Regulations for
Acquisition of Control of an Insured Institution, 12 C.F.R. Part 574 (the
"Control Regulations"). Control, for purposes of the Control Regulations, exists
in situations in which either (a) the acquiring party has direct or indirect
voting control of at least 25% of the institution's voting shares or controls in
any manner the election of a majority of the directors of such institution or
(b) the Director of the OTS determines that such person exercises a controlling
influence over the management or policies of such institution. In addition,
control is presumed to exist, subject to rebuttal, if the acquiring party (which
includes a group "acting in concert") has voting control of at least 10% of the
institution's voting stock and any of eight control factors specified in the
Control Regulations exists. There are also rebuttable presumptions in the
Control Regulations concerning whether a group "acting in concert" exists,
including presumed action in concert among members of an "immediate family." The
Control Regulations apply to acquisitions of Common Shares in connection with
the Conversion and to acquisitions after the Conversion.

         CHANGE IN CONTROL OF CONVERTED ASSOCIATIONS. A regulation of the OTS
provides that, for a period of three years after the date of the completion of
the Conversion, no person shall, directly or indirectly, offer to acquire or
acquire beneficial ownership of more than 10% of any class of equity security of
Columbia Federal or CFKY without the prior written approval of the OTS. In
addition to the actual ownership of more than 10% of a class of equity
securities, a person is deemed to have acquired beneficial ownership of more
than 10% of the equity securities of CFKY or Columbia Federal if the person
holds any combination of stock and revocable and/or irrevocable proxies of CFKY
under circumstances that give rise to a conclusive control determination or
rebuttable control determination under the OTS' change of control regulations.
Such circumstances include (i) holding any combination of voting shares and
revocable and/or irrevocable proxies representing more than 25% of any class of
voting stock of CFKY enabling the acquirer (a) to elect one-third or more of the
directors, (b) to cause CFKY's or Columbia Federal's shareholders to approve the
acquisition or corporate reorganization of CFKY or Columbia Federal, or (c) to
exert a controlling influence over a material aspect of the business operations
of CFKY or Columbia Federal, and (ii) acquiring any combination of voting shares
and irrevocable proxies representing more than 25% of any class of voting
shares.

         Such three-year restriction does not apply (i) to any offer with a view
toward public resale made exclusively to Columbia Federal or CFKY or to any
underwriter or selling group acting on behalf of Columbia Federal or CFKY, (ii)
unless made applicable by the OTS by prior written advice, to any offer or
announcement of an offer which, if consummated, would result in the acquisition
by any person, together with all other acquisitions by any such person of the
same class of securities during the preceding 12-month period, of not more than
1% of the class of securities, or (iii) to any offer to acquire or the
acquisition of beneficial ownership of more than 10% of any class of equity
security of Columbia Federal or CFKY by a corporation whose ownership is or will
be substantially the same as the ownership of Columbia Federal or CFKY if made
more than one year following the date of the Conversion. The foregoing
restriction does not apply to the acquisition of Columbia Federal or CFKY's
capital stock by one or more tax-qualified employee stock benefit plans of CFKY
or Columbia Federal, provided that the plan or plans do not have beneficial
ownership in the aggregate of more than 25% of any class of equity security of
Columbia Federal or CFKY. See "Articles of Incorporation of Columbia Federal"
for a discussion of a five-year restriction on direct or indirect beneficial
ownership of 10% of the outstanding common stock of Columbia Federal.

         HOLDING COMPANY RESTRICTIONS. Federal law generally prohibits a savings
and loan holding company, without prior approval of the Director of the OTS,
from (i) acquiring control of any other savings association or savings and loan
holding company, (ii) acquiring substantially all of the assets of a savings
association or holding company thereof, or (iii) acquiring or retaining more
than 5% of the voting shares of a savings association or holding company thereof
which is not a subsidiary. Acquisitions under the Holding Company Act are
governed by the Control Regulations. See "Federal Deposit Insurance Act."

         Under certain circumstances, a savings and loan holding company is
permitted to acquire, with the approval of the Director of the OTS, up to 15% of
the previously unissued voting shares of an undercapitalized savings association
for cash without such savings association being deemed to be controlled by the
holding company. Except with the prior approval of the Director of the OTS, no
director or officer of a savings and loan holding company or person owning or
controlling by proxy or otherwise more than 25% of such company's voting shares
may acquire control of any savings institution, other than a subsidiary
institution or any other savings and loan holding company.


                                      -86-
<PAGE>   93

OHIO LAW

         MERGER MORATORIUM STATUTE. Ohio has adopted a merger moratorium statute
regulating certain takeover bids affecting certain public corporations with
significant ties to Ohio. The statute prohibits, with some exceptions, any
merger, combination or consolidation and any of certain other sales, leases,
distributions, dividends, exchanges, mortgages or transfers between such an Ohio
corporation and any person who has the right to exercise, alone or with others,
10% or more of the voting power of such corporation (an "Interested
Shareholder"), for three years following the date on which such person first
becomes an Interested Shareholder. Such a business combination is permitted only
if, prior to the time such person first becomes an Interested Shareholder, the
Board of Directors of the issuing corporation has approved the purchase of
shares that resulted in such person first becoming an Interested Shareholder.

         After the initial three-year moratorium, such a business combination
may not occur unless (1) an exception specifically enumerated in the statute is
applicable to the combination, (2) the combination is approved, at a meeting
held for such purpose, by the affirmative vote of the holders of the issuing
public corporation entitling them to exercise at least two-thirds of the voting
power of the issuing public corporation in the election of directors or of such
different proportion as the articles may provide, provided the combination is
also approved by the affirmative vote of the holders of at least a majority of
the disinterested shares, or (3) the business combination meets certain
statutory criteria designed to ensure that the issuing public corporation's
remaining shareholders receive fair consideration for their shares.

         An Ohio corporation may, under certain circumstances, "opt out" of the
statute by specifically providing in its articles of incorporation that the
statute does not apply to any business combination of such corporation. However,
the statute still prohibits for twelve months any business combination that
would have been prohibited but for the adoption of such an opt-out amendment.
The statute also provides that it will continue to apply to any business
combination between a person who became an Interested Shareholder prior to the
adoption of such an amendment as if the amendment had not been adopted. The
Articles of Incorporation of CFKY do not opt out of the protection afforded by
Chapter 1704. Therefore, the merger moratorium statute may apply to CFKY.

         CONTROL SHARE ACQUISITION. Section 1701.831 of the Ohio Revised Code
(the "Control Share Acquisition Statute") requires that, with certain
exceptions, acquisitions of voting securities which would result in the
acquiring shareholder owning 20%, 33 1/3%, or 50% of the outstanding voting
securities of an Ohio corporation (a "Control Share Acquisition") must be
approved in advance by (a) the holders of at least a majority of the outstanding
voting shares of such corporation represented at a meeting at which a quorum is
present, and (b) a majority of the portion of the outstanding voting shares
represented at such a meeting excluding the voting shares owned by the acquiring
shareholder, by certain other persons who acquire or transfer voting shares
after public announcement of the acquisition or by certain officers of the
corporation or directors of the corporation who are employees of the
corporation. The Control Share Acquisition Statute was intended, in part, to
protect shareholders of Ohio corporations from coercive tender offers.

         TAKEOVER BID STATUTE. Ohio law provides that an offeror may not make a
tender offer or request or invitation for tenders that would result in the
offeror beneficially owning more than ten percent of any class of the target
company's equity securities unless such offeror files certain information with
the Ohio Division of Securities (the "Securities Division") and provides such
information to the target company and the offerees within Ohio. The Securities
Division may suspend the continuation of the control bid if the Securities
Division determines that the offeror's filed information does not provide full
disclosure to the offerees of all material information concerning the control
bid. The statute also provides that an offeror may not acquire any equity
security of a target company within two years of the offeror's previous
acquisition of any equity security of the same target company pursuant to a
control bid unless the Ohio offerees may sell such security to the offeror on
substantially the same terms as provided by the previous control bid. The
statute does not apply to a transaction if either the offeror or the target
company is a savings and loan holding company and the proposed transaction
requires federal regulatory approval.

ARTICLES OF INCORPORATION OF CFKY

         RESTRICTION ON ACQUISITION OF MORE THAN 10% OF THE COMMON SHARES. The
Articles of Incorporation of CFKY provide that for five years after the
effective date of the Conversion, no person, except the ESOP, may offer to
acquire or acquire the beneficial ownership of more than 10% of any class of
outstanding equity securities of CFKY. If such a prohibited acquisition occurs,
the securities owned by such person in excess of the 10% limit may not be voted
on any matter submitted to the shareholders of CFKY. The term "person" is
defined as an individual, a group acting in concert, a corporation, a
partnership, an association, a joint stock company, a trust, an unincorporated
organization or similar company, a syndicate or any other group 

                                      -87-
<PAGE>   94

formed for the purpose of acquiring, holding or disposing of the equity
securities of CFKY, but does not include an employee stock ownership plan for
the benefit of the employees of Columbia Federal or CFKY. The term "offer"
includes every offer to buy or otherwise acquire, solicitation of an offer to
sell, tender offer for, or request or invitation for tenders of CFKY's Common
Shares. The ability of management or any other person to solicit revocable
proxies from shareholders will not be restricted by such 10% limit.

         ABILITY OF THE BOARD OF DIRECTORS TO ISSUE ADDITIONAL SHARES. The
Articles of Incorporation of CFKY permit the Board of Directors of CFKY to issue
additional common shares and preferred shares. See "DESCRIPTION OF AUTHORIZED
SHARES - General." The ability of the Board of Directors to issue such
additional shares may create impediments to gaining, or otherwise discourage
persons from attempting to gain, control of CFKY.

         MATTERS REQUIRING ENLARGED SHAREHOLDER VOTE. Generally, matters
requiring a vote of the shareholders of CFKY may be approved by the holders of a
majority of the voting shares of CFKY. Article Sixth of the Articles of
Incorporation of CFKY provides, however, that, in the event the Board of
Directors recommends against the approval of any of the following matters, the
holders of at least 75% of the voting shares of CFKY are required to adopt any
such matters.

                  (1)      A proposed amendment to the Articles of Incorporation
                           of CFKY;

                  (2)      A proposed amendment to the Code of Regulations of
                           CFKY;

                  (3)      A proposal to change the number of directors by
                           action of the shareholders;

                  (4)      An agreement of merger or consolidation providing for
                           the proposed merger or consolidation of CFKY with or
                           into one or more other corporations;

                  (5)      A proposed combination or majority share acquisition
                           involving the issuance of shares of CFKY and
                           requiring shareholder approval;

                  (6)      A proposal to sell, exchange, transfer or otherwise
                           dispose of all, or substantially all, of the assets,
                           with or without the goodwill of CFKY; or

                  (7)      A proposed dissolution of CFKY.

         Officers and directors of CFKY are expected to purchase approximately
9.9% of the shares issued in connection with the Conversion at the mid-point of
the Valuation Range. In addition, the ESOP intends to purchase 8% of the Common
Shares, and it is anticipated that upon shareholder approval of the RRP, the RRP
will purchase 4% of the outstanding Common Shares. The ESOP trustee must vote
shares allocated under the ESOP as directed by the participants to whom the
shares are allocated and vote unallocated shares in his sole discretion on
mergers, sales of substantially all of CFKY's assets and similar transactions.
The RRP trustees, who are expected to be two directors of CFKY, will vote shares
held by the RRP Trust in their discretion. Thus, officers and directors will
have a significant influence over the vote on such a transaction and may be able
to defeat such a proposal.

         ELIMINATION OF CUMULATIVE VOTING. Section 1701.55 of the Ohio Revised
Code provides in substance and effect that shareholders of a for profit
corporation which is not a savings bank and which is incorporated under Ohio law
must initially be granted the right to cumulate votes in the election of
directors. The right to cumulate votes in the election of directors will exist
at a meeting of shareholders if notice in writing is given by any shareholder to
the President, a Vice President or the Secretary of an Ohio corporation, not
less than 48 hours before a meeting at which directors are to be elected, that
the shareholder desires that the voting for the election of directors shall be
cumulative and if an announcement of the giving of such notice is made upon the
convening of such meeting by the Chairman or Secretary or by or on behalf of the
shareholder giving such notice. If cumulative voting is invoked, each
shareholder would have a number of votes equal to the number of directors to be
elected, multiplied by the number of shares owned by him, and would be entitled
to distribute his votes among the candidates as he sees fit.

         Section 1701.69 of the Ohio Revised Code provides that an Ohio
corporation may eliminate cumulative voting in the election of directors after
the expiration of 90 days after the date of initial incorporation by filing with
the Ohio Secretary of State an amendment to the articles of incorporation
eliminating cumulative voting. The Articles of Incorporation of CFKY have been
amended to eliminate cumulative voting. The elimination of cumulative voting may
make it more difficult for shareholders to elect as directors persons whose
election is not supported by the Board of Directors.


                                      -88-

<PAGE>   95

FEDERAL STOCK CHARTER OF COLUMBIA FEDERAL

         For a five-year period following the date of the completion of the
Conversion, no person may, directly or indirectly, acquire or offer to acquire
the beneficial ownership of more than 10% of Columbia Federal's outstanding
common shares. The acquisition of more than 10% of the Common Shares of CFKY
would constitute an indirect acquisition of the common shares of Columbia
Federal and would, therefore, be prohibited by the Federal Stock Charter of
Columbia Federal. The beneficial ownership limitation prohibition does not
apply, however, to purchases of Columbia Federal's common shares by one or more
tax-qualified employee stock benefit plans of Columbia Federal. Any holder of
shares of CFKY or Columbia Federal beneficially owned in violation of such
prohibition will not be entitled to vote on matters submitted to a vote of
shareholders, and such shares shall not be voted by any person or be counted as
voting shares in connection with any matter submitted to shareholders for a
vote. The term "person" includes an individual, a group acting in concert, a
corporation, a partnership, an association, a joint stock company, a trust, an
unincorporated organization or similar company, a syndicate or any other group
formed for the purpose of acquiring, holding or disposing of the equity
securities of CFKY or Columbia Federal. The term "offer" includes every offer to
buy or otherwise acquire, solicitation of an offer to sell, tender offer for, or
request or invitation for tenders of CFKY's Common Shares or Columbia Federal's
common shares.

EMPLOYEE BENEFIT PLANS

         Adoption of the ESOP may also have an anti-takeover effect. The ESOP
may become the owner of a sufficient percentage of the total outstanding Common
Shares that the decision whether to tender the shares held by the ESOP to a
potential acquirer may prevent a takeover. See "DESCRIPTION OF AUTHORIZED
SHARES" and "MANAGEMENT OF COLUMBIA FEDERAL - Employee Stock Ownership Plan."


                        DESCRIPTION OF AUTHORIZED SHARES

GENERAL

         The Articles of Incorporation of CFKY authorize the issuance of six
million common shares and one million preferred shares. The common shares and
the preferred shares authorized by CFKY's Articles of Incorporation have no par
value. Upon receipt by CFKY of the purchase price therefor and subsequent
issuance thereof, each Common Share will be fully paid and nonassessable. The
Common Shares of CFKY will represent nonwithdrawable capital and will not and
cannot be insured by the FDIC. Each Common Share will have the same relative
rights and will be identical in all respects to every other Common Share.

         None of the preferred shares of CFKY will be issued in connection with
the Conversion. The Board of Directors of CFKY is authorized, without
shareholder approval, to issue preferred shares and to fix and state the
designations, preferences or other special rights of such shares and the
qualifications, limitations and restrictions thereof. The preferred shares may
rank prior to the common shares as to dividend rights, liquidation preferences
or both. Each holder of preferred shares will be entitled to one vote for each
preferred share held of record on all matters submitted to a vote of
shareholders. The issuance of preferred shares and any conversion rights which
may be specified by the Board of Directors for the preferred shares could
adversely affect the voting power of holders of the common shares. The Board of
Directors has no present intention to issue any of the preferred shares.

         The following is a summary description of the rights of the common
shares of CFKY, including the material express terms of such shares as set forth
in CFKY's Articles of Incorporation.

LIQUIDATION RIGHTS

         In the event of the complete liquidation or dissolution of CFKY, the
holders of the Common Shares will be entitled to receive all assets of CFKY
available for distribution, in cash or in kind, after payment or provision for
payment of (i) all debts and liabilities of CFKY, (ii) any accrued dividend
claims, and (iii) any interests in the Liquidation Account.

                                      -89-

<PAGE>   96

VOTING RIGHTS

         The holders of the Common Shares will possess exclusive voting rights
in CFKY, unless preferred shares are issued. Each holder of Common Shares will
be entitled to one vote for each share held of record on all matters submitted
to a vote of holders of common shares.

         Section 1701.55 of the Ohio Revised Code provides in substance and
effect that shareholders of a for profit corporation which is not a savings bank
and which is incorporated under Ohio law must initially be granted the right to
cumulate votes in the election of directors. Section 1701.69 of the Ohio Revised
Code provides that an Ohio corporation may eliminate cumulative voting in the
election of directors after the expiration of 90 days after the date of initial
incorporation by filing with the Ohio Secretary of State an amendment to the
articles of incorporation eliminating cumulative voting. The Articles of
Incorporation of CFKY have been amended to eliminate cumulative voting. See
"RESTRICTIONS ON ACQUISITION OF COLUMBIA FEDERAL AND CFKY AND RELATED
ANTI-TAKEOVER PROVISIONS - Articles of Incorporation of CFKY -- Elimination of
Cumulative Voting."

DIVIDENDS

         The holders of the Common Shares will be entitled to the payment of
dividends when, as and if declared by the Board of Directors and paid out of
funds, if any, available under applicable laws and regulations for the payment
of dividends. The payment of dividends is subject to federal and state statutory
and regulatory restrictions. See "DIVIDEND POLICY" and "TAXATION - Federal
Taxation" for a description of restrictions on the payment of cash dividends.

PREEMPTIVE RIGHTS

         After the consummation of the Conversion, no shareholder of CFKY will
have, as a matter of right, the preemptive right to purchase or subscribe for
shares of any class, now or hereafter authorized, or to purchase or subscribe
for securities or other obligations convertible into or exchangeable for such
shares or which by warrants or otherwise entitle the holders thereof to
subscribe for or purchase any such share.

RESTRICTIONS ON ALIENABILITY

         See "THE CONVERSION - Restrictions on Repurchase of Common Shares" for
a description of the limitations on the repurchase of stock by CFKY; "THE
CONVERSION Restrictions on Transferability of Common Shares by Directors and
Officers" for a description of certain restrictions on the transferability of
Common Shares purchased by officers and directors; and "RESTRICTIONS ON
ACQUISITION OF COLUMBIA FEDERAL AND CFKY AND RELATED ANTI-TAKEOVER PROVISIONS"
for information regarding regulatory restrictions on acquiring Common Shares.


                            REGISTRATION REQUIREMENTS

         CFKY will register its common shares with the SEC pursuant to Section
12(g) of the Exchange Act prior to or promptly upon completion of the Conversion
and will not deregister such shares for a period of three years following the
completion of the Conversion. Upon such registration, the proxy and tender offer
rules, insider trading restrictions, annual and periodic reporting and other
requirements of the Exchange Act will apply.


                                  LEGAL MATTERS

   
         Certain legal matters pertaining to the Common Shares and the federal
tax consequences of the Conversion will be passed upon for Columbia Federal by
Vorys, Sater, Seymour and Pease LLP, 221 E. Fourth Street, Cincinnati, Ohio
45202. Kentucky tax consequences of the Conversion will be passed upon for
Columbia Federal by VonLehman & Company Inc., certified public accountants.
Certain legal matters will be passed upon for Webb by its counsel, Breyer &
Aguggia, Suite 470 East, 1300 I Street, N.W., Washington, DC 20005.
    


                                      -90-

<PAGE>   97

                                     EXPERTS

         The financial statements of Columbia Federal for the years ended
September 30, 1997, 1996 and 1995, included in this Prospectus have been audited
by VonLehman & Company Inc., certified public accountants, as stated in their
report appearing herein and have been so included in reliance upon such report
given upon the authority of that firm as experts in accounting and auditing.

         Keller has consented to the publication herein of the summary of its
letter to Columbia Federal setting forth its opinion as to the estimated pro
forma market value of Columbia Federal as converted and to the use of its name
and statements with respect to it appearing herein.


                             ADDITIONAL INFORMATION

   
         CFKY has filed with the SEC a Registration Statement on Form S-1 (File
No. 333-42523) under the Securities Act with respect to the Common Shares
offered hereby. This Prospectus does not contain all of the information set
forth in the Registration Statement, certain parts of which are omitted in
accordance with the rules and regulations of the SEC. Such information,
including the Conversion Valuation Appraisal Report, may be inspected at the
public reference facilities maintained by the SEC at 450 Fifth Street, N.W.,
Washington, DC 20549, and copies may be obtained from the SEC at prescribed
rates. The SEC maintains a World Wide Web site (http://www.sec.gov) that
contains reports, proxy and information statements and other information
regarding registrants that file with the SEC, including CFKY.
    

         Columbia Federal has filed an Application for Approval of Conversion
(the "Application") with the OTS. This document omits certain information
contained in
the Application. The Application, the exhibits and the financial statements that
are part thereof may be inspected at the offices of the OTS, 1700 G Street,
N.W., Washington, DC 20552, and the Central Regional Office, 200 W. Madison
Street, Suite 1300, Chicago, Illinois 60606.

                                      -91-

<PAGE>   98









                          COLUMBIA FEDERAL SAVINGS BANK
                             FORT MITCHELL, KENTUCKY

                            FINANCIAL STATEMENTS AND
                          INDEPENDENT AUDITORS' REPORT

                       September 30, 1997, 1996, and 1995














<PAGE>   99




                          COLUMBIA FEDERAL SAVINGS BANK
                             FORT MITCHELL, KENTUCKY

                            FINANCIAL STATEMENTS AND
                          INDEPENDENT AUDITORS' REPORT

   
                        September 30, 1997, 1996 and 1995
    




                                                                        PAGE


Independent Auditors' Report


Financial Statements

    Statements of Financial Condition                                     1

    Statements of Income                                                  2

    Statements of Retained Earnings                                       3

    Statements of Cash Flows                                              4

    Notes to the Financial Statements                                    5-22






   
All schedules (other than financial data 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 Columbia Financial of Kentucky, Inc. (the
"Company") have not been included because the Company will not engage in
material transactions until after the Conversion. The Company, which has been
inactive to date, has no significant assets, liabilities, revenues, expenses or
contingent liabilities.

The Company intends to establish a stock option and incentive plan (the "Stock
Option Plan") after the completion of the Conversion. The Board of Directors of
the Company anticipate that a number of shares equal to 10% of the common shares
sold in the offering will be reserved for issuance to directors, officers, and
employees of the Company and Columbia Federal Savings Bank ("the Savings Bank")
upon exercise of options granted under the Stock Option Plan.

The Company also intends to establish the Recognition and Retention Plan (the
"RRP") after the completion of the Conversion and anticipates that a number
equal to 4% of the common shares sold in the Offering will be purchased by, or
issued to, the RRP. Shares in the RRP will be available for awards to directors,
officers, and employees of the Company and the Savings Bank.
    


                                      F-1
<PAGE>   100





















                          INDEPENDENT AUDITORS' REPORT



     Board of Directors
     Columbia Federal Savings Bank
     Fort Mitchell, Kentucky


   
     We have audited the accompanying statements of financial condition of
     Columbia Federal Savings Bank as of September 30, 1997 and 1996 and the
     related statements of income, retained earnings, and cash flows for each of
     the years ended September 30, 1997, 1996 and 1995. These financial
     statements are the responsibility of the Savings 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 financial position of Columbia Federal
     Savings Bank at September 30, 1997 and 1996, and the results of its
     operations and its cash flows for each of the years ended September 30,
     1997, 1996 and 1995 in conformity with generally accepted accounting
     principles.



                                               VonLehman & Company Inc.

    Fort Mitchell, Kentucky
    October 30, 1997


                                      F-2
<PAGE>   101

                        COLUMBIA FEDERAL SAVINGS BANK
                           FORT MITCHELL, KENTUCKY
                      STATEMENTS OF FINANCIAL CONDITION



                                   ASSETS

<TABLE>
<CAPTION>

                                                               September 30,
                                                          ------------------------
                                                           1997              1996
                                                           ----              ----
                                                              (In Thousands)


<S>                                                        <C>           <C>     
  Cash and due from Banks                                  $    612      $    549
  Interest Bearing Deposits in Other Banks                    6,215         2,498
                                                           --------      --------
    Total Cash and Cash Equivalents                           6,827         3,047


  Investment Securities
    Held to Maturity, At Cost (Market Value of
    $13,068 for 1997 and $13,949 for 1996)                   13,069        13,995
    AvailableforSale, At Market Value                         1,003         1,002
  MortgageBacked Securities, At Cost (Market Value of
    $17,893 for 1997 and $18,585 for 1996)                   17,862        18,751
  Loans Receivable, Net                                      61,578        67,741
  Interest Receivable                                           712           818
  Premises and Equipment, Net                                 1,595         1,329
  Federal Home Loan Bank Stock, At Cost                       1,260         1,174
  Deferred Federal Income Tax Asset                               -            66
  Federal Income Tax  Refund Receivable                          13             -
  Other Assets                                                   87           175
                                                           --------      --------
    Total Assets                                           $104,006      $108,098
                                                           ========      ========

                           LIABILITIES AND EQUITY

Liabilities
  Deposits                                                 $ 90,195      $ 94,657
  Advances from Borrowers for Taxes
    and Insurance                                               460           263
  Accrued Federal Income Tax Liability                            -             7
  Deferred Federal Income Tax Liability                         162             -
  Other Liabilities                                              98           634
                                                           --------      --------
   Total Liabilities                                         90,915        95,561
                                                           --------      --------


   
Commitments and Contingencies
    

Equity
  Retained Earnings  Substantially Restricted                13,090        12,537
  Unrealized Gain  on AvailableforSale Securities,
    Net of Related Taxes                                          1             -
                                                           --------      --------
   Total Equity                                              13,091        12,537
                                                           --------      --------
    Total Liabilities and Equity                           $104,006      $108,098
                                                           ========      ========
</TABLE>




See auditors' report and accompanying notes.



                                      F-3
<PAGE>   102
                          COLUMBIA FEDERAL SAVINGS BANK
                             FORT MITCHELL, KENTUCKY
                              STATEMENTS OF INCOME


<TABLE>
<CAPTION>
                                                    Years Ended September 30,
                                                  ------------------------------
                                                   1997        1996       1995
                                                  ------      ------      ------
                                                         (In Thousands)
<S>                                               <C>         <C>         <C>   
Interest Income
  Loans                                           $5,802      $5,869      $6,014
  Mortgage-Backed Securities                       1,143       1,214         981
  Investments                                        854         876         777
  Interest-Bearing Deposits                          197         239         171
                                                  ------      ------      ------

    Total Interest Income                          7,996       8,198       7,943
                                                  ------      ------      ------

Interest Expense
  Deposits                                         4,426       4,578       4,383
  FHLB Advances                                       25           -          63
                                                  ------      ------      ------

    Total Interest Expense                         4,451       4,578       4,446
                                                  ------      ------      ------

Net Interest Income                                3,545       3,620       3,497

Provision for Losses on Loans                        113           8          13
                                                  ------      ------      ------

    Net Interest Income After Provision for
      Losses on Loans                              3,432       3,612       3,484
                                                  ------      ------      ------

Non-Interest Income                                   88          96          92
                                                  ------      ------      ------

Non-Interest Expense
    Salaries and Employee Benefits                 1,680       1,458       1,372
    Occupancy Expense of Premises                    242         228         206
    Federal Deposit Insurance Premiums                88         809         213
    Data Processing Services                         112         109         103
    Advertising                                      106         104          59
    Other                                            439         412         418
                                                  ------      ------      ------

    Total Non-Interest Expense                     2,667       3,120       2,371
                                                  ------      ------      ------

    Income Before Federal Income Tax Expense         853         588       1,205

Federal Income Tax Expense                           300         200         389
                                                  ------      ------      ------

      Net Income                                  $  553      $  388      $  816
                                                  ======      ======      ======
</TABLE>



See auditors' report and accompanying notes.



                                      F-4
<PAGE>   103
                          COLUMBIA FEDERAL SAVINGS BANK
                             FORT MITCHELL, KENTUCKY
                         STATEMENTS OF RETAINED EARNINGS

<TABLE>
<CAPTION>



                                                                 Unrealized Gain
                                                                on Available-for-
                                                                 Sale Securities,
                                                       Retained  Net of Related
                                                       Earnings      Taxes          Total
                                                       -------      -------        -------
                                                                 (In Thousands)
<S>                                                    <C>          <C>            <C>    
Balance, September 30, 1994                            $11,333      $     -        $11,333
 
Net Income for the Year                                    816            -            816
                                                       -------      -------        -------

    Balance, September 30, 1995                         12,149            -         12,149

Net Income for the Year                                    388            -            388
                                                       -------      -------        -------

    Balance, September 30, 1996                         12,537            -         12,537
                                                       -------      -------        -------

Net Income for the Year                                    553            -            553

Unrealized Gain on Available-for-Sale Securities,
  Net of Related Taxes                                       -      $     1              1
                                                       -------      -------        -------

    Balance, September 30, 1997                        $13,090      $     1        $13,091
                                                       =======      =======        =======
</TABLE>



See auditors' report and accompanying notes.


                                      F-5
<PAGE>   104

                          COLUMBIA FEDERAL SAVINGS BANK
                             FORT MITCHELL, KENTUCKY
                            STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>

                                                             Years Ended September 30,
                                                          -----------------------------------
                                                            1997          1996         1,995
                                                          -------       -------       -------
                                                                   (In Thousands)
<S>                                                       <C>           <C>           <C>    
Cash Flows From Operating Activities
  Net Income                                              $   553       $   388       $   816
  Reconciliation of Net Income with
    Cash Flows from Operations
      Depreciation                                             86            54            53
      Provision for Losses on Loans                           113             8            13
      Amortization of Premiums and Discounts                    1           (14)          (17)
      FHLB Stock Dividends                                    (86)          (79)          (70)
      Deferred Federal Income Tax                             228          (139)           66
    Changes In
      Interest Receivable                                     106          (111)           52
      Other Assets                                             88            19           (81)
      Federal Income Tax Receivable / Liability               (20)          100            80
      Other Liabilities                                      (536)          585           (26)
                                                          -------       -------       -------

      Net Cash Provided by Operating Activities               533           811           886
                                                          -------       -------       -------

Cash Flows From Investing Activities
  Investment Securities
    Purchased                                              (6,074)       (2,501)         (974)
    Matured                                                 7,000         1,000         1,004
  Mortgage-Backed Securities
    Purchased                                              (2,377)       (5,247)       (2,226)
    Principal Collected                                     3,266         3,298         2,170
  Loan Originations and Repayments, Net                     5,939           529         1,872
  Purchase Costs of Real Estate Owned                           -             -            (3)
  Proceeds from Sale of Real Estate Owned                     110            23           206
  Purchases of Property and Equipment                        (352)         (526)         (283)
                                                          -------       -------       -------

    Net Cash (Used) Provided by Investing Activities        7,512        (3,424)        1,766
                                                          -------       -------       -------

Cash Flows From Financing Activities
  Advances from Borrowers for
    Taxes and Insurance                                       197           (37)          (77)
  Change in Deposits                                       (4,462)       (1,149)        2,000
  Payments on Advances From FHLB                           (2,000)            -        (6,500)
  Proceeds from FHLB Advances                               2,000             -         6,000
                                                          -------       -------       -------

    Net Cash (Used) Provided by Financing Activities       (4,265)       (1,186)        1,423
                                                          -------       -------       -------

    Change in Cash and Cash Equivalents                     3,780        (3,799)        4,075

Beginning Balance, Cash and Cash Equivalents                3,047         6,846         2,771
                                                          -------       -------       -------

    Ending Balance, Cash and Cash Equivalents             $ 6,827       $ 3,047       $ 6,846
                                                          =======       =======       =======
</TABLE>


See auditors report and accompany notes.



                                      F-6
<PAGE>   105

                          COLUMBIA FEDERAL SAVINGS BANK
                             FORT MITCHELL, KENTUCKY
                        NOTES TO THE FINANCIAL STATEMENTS


NOTE 1 - ACCOUNTING POLICIES

    Columbia Federal Savings Bank is a federally chartered mutual, FDIC insured
    association doing business in the Northern Kentucky area. Their accounting
    policies follow those prescribed for savings banks. A summary of these
    significant accounting policies are as follows:

    Use of Estimates

    The financial statements have been prepared in conformity with generally
    accepted accounting principles. 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 statement
    of financial condition and revenues and expenses for the year. Actual
    results could differ significantly from those estimates.

    Material estimates that are particularly susceptible to significant change
    relate to the determination of the allowance for losses on loans and the
    valuation of real estate acquired in connection with foreclosures or in
    satisfaction of loans. In connection with the determination of the
    allowances for losses on loans and foreclosed real estate, management
    obtains appraisals for significant properties.

    A substantial portion of the Savings Bank's loans are secured by real estate
    in local markets. In addition, foreclosed real estate is located in this
    same market. Accordingly, the ultimate collectibility of a substantial
    portion of the Savings Bank's loan portfolio and the recovery of a
    substantial portion of the carrying amount of foreclosed real estate are
    susceptible to changes in local market conditions.

    While management uses available information to recognize losses on loans and
    foreclosed real estate, future additions to the allowances may be necessary
    based on changes in local economic conditions. In addition, regulatory
    agencies, as an integral part of their examination process, periodically
    review the Savings Bank's allowances for losses on loans and foreclosed real
    estate. Such agencies may require the Savings Bank to recognize additions to
    the allowances based on their judgments about information available to them
    at the time of their examination.

    Investment Securities

    The Savings Bank's investments in securities are classified in three
categories and accounted for as follows:



                                      F-7
<PAGE>   106
                                                   COLUMBIA FEDERAL SAVINGS BANK
================================================================================
NOTE 1 - ACCOUNTING POLICIES (Continued)

           TRADING SECURITIES

           Government bonds held principally for resale in the near term and
           mortgaged-backed securities held for sale in conjunction with the
           Savings Bank's mortgage banking activities are classified as trading
           securities and recorded at their fair market values. Unrealized gains
           and losses on trading securities are included in other income. The
           Savings Bank currently has no investments in this category.

           SECURITIES HELD TO MATURITY

           Bonds, notes and debentures which the Savings Bank has the positive
           intent and ability to hold until maturity are reported at cost,
           adjusted for amortization of premiums and accretion of discounts
           which are recognized in interest income using the interest method
           over the period to maturity.

           SECURITIES AVAILABLE-FOR-SALE

           Securities available-for-sale consist of bonds, notes, debentures,
           and certain equity securities not classified as trading securities or
           as securities to be held to maturity. Unrealized holding gains and
           losses, net of tax, on securities available-for-sale are reported as
           a net amount in a separate component of equity until realized.

           Gains and losses on the sale of securities available-for-sale are
           determined using the specific-identification method.

    FEDERAL HOME LOAN BANK STOCK

    The Savings Bank, as a member of the Federal Home Loan Bank System, is
    required to maintain an investment in capital stock of the Federal Home Loan
    Bank of Cincinnati (FHLB). The stock is recorded at cost, which represents
    anticipated redemption value.

    MORTGAGE-BACKED SECURITIES

    These assets are carried at cost, adjusted for amortization of premiums and
    accretion of discounts on purchases. They are not adjusted to the lower of
    cost or market because management has the intention and ability to hold
    these assets until maturity. Premiums and discounts, if any, are amortized
    to income using the interest method over the life of the securities.

    FINANCIAL INSTRUMENTS WITH OFF BALANCE SHEET RISK

    The Savings Bank does not participate in interest-rate exchange agreements,
    hedging or other similar financial instruments.

    LOANS RECEIVABLE

    Loans receivable are stated at unpaid principal balances less the allowance
    for loan losses, loans in process and deferred loan origination fees.




                                      F-8
<PAGE>   107
                                                   COLUMBIA FEDERAL SAVINGS BANK
================================================================================

NOTE 1 - ACCOUNTING POLICIES (Continued)

   
    Loan origination and commitment fees, as well as certain direct origination
    costs, are deferred and amortized as a yield adjustment over the contractual
    lives of the related loans using the interest method. Amortization of
    deferred loan fees is discontinued when a loan is placed on a nonaccrual
    status.
    

    The allowance for loan losses is maintained at a level which, in
    management's judgment, is adequate to absorb losses inherent in the loan
    portfolio. The amount of the allowance is based on management's evaluation
    of the collectibility of the loan portfolio, including the nature of the
    portfolio, credit concentrations, trends in historical loss experience,
    specific impaired loans, and economic conditions. The allowance is increased
    by a provision for loan losses, which is charged to expense, and reduced by
    charge-offs, net of recoveries. Changes in the allowance relating to
    impaired loans are charged or credited to the provision for loan losses.

    In May 1993, the Financial Accounting Standards Board (FASB) issued
    Statement of Financial Accounting Standards (SFAS) No. 114, "Accounting by
    Creditors for Impairment of a Loan." This Statement, which was amended by
    SFAS No. 118 as to certain income recognition provisions and financial
    statement disclosure requirements, requires that impaired loans be measured
    based upon the present value of expected future cash flows discounted at the
    loans' effective interest rate or, as an alternative, at the loans'
    observable market price or fair value of the collateral. SFAS No. 114 was
    effective for years beginning after December 15, 1994 (October 1, 1995, as
    to the Savings Bank). The Savings Bank adopted SFAS No. 114 effective
    October 1, 1995, without material effect on financial condition or results
    of operations.

    A loan is defined under SFAS No. 114 as impaired when, based on current
    information and events, it is probable that a creditor will be unable to
    collect all amounts due according to the contractual terms of the loan
    agreement. In applying the provisions of SFAS No. 114, the Savings Bank
    considers its investment in one-to-four family residential loans and
    consumer installment loans to be homogeneous and, therefore, excluded from
    separate identification for evaluation of impairment. With respect to the
    Savings Bank investment in impaired nonresidential and multifamily
    residential real estate loans, such loans are generally collateral dependent
    and, as a result, are carried as a practical expedient at the lower of cost
    or fair value. Collateral dependent loans which are more than ninety days
    delinquent are considered to constitute more than a minimum delay in
    repayment and are evaluated for impairment under SFAS No. 114 at that time.

    At September 30, 1997 and 1996, the Savings Bank had no loans that would be
    defined as impaired under SFAS No. 114.



                                      F-9
<PAGE>   108

                                                   COLUMBIA FEDERAL SAVINGS BANK
================================================================================

NOTE 1 - ACCOUNTING POLICIES (Continued)

    PROVISION FOR LOSSES ON LOANS

    Provision for losses on loans includes charges to reduce the recorded
    balances of mortgage loans receivable, uncollected interest and real estate
    to their estimated net realizable value or fair value, as applicable. Such
    provisions are based on management's estimate of net realizable value or
    fair value of the collateral, as applicable, considering the current and
    currently anticipated future operating or sales conditions, thereby causing
    these estimates to be particularly susceptible to changes that could result
    in a material adjustment to results of operations in the near term. Recovery
    of the carrying value of such loans and real estate is dependent to a great
    extent on economic, operating and other conditions that may be beyond the
    Savings Bank's control. It is the opinion of management, however, that
    adequate provisions have been made for losses on loans and real estate.

    PREMISES AND EQUIPMENT

    The cost of property and equipment is depreciated over the estimated useful
    lives of the related assets. Depreciation is computed on the straight-line
    and accelerated methods.

    Maintenance and repairs are charged to operations when incurred. Significant
    betterments and renewals are capitalized. When property and equipment is
    sold or otherwise disposed of, the asset account and related accumulated
    depreciation account are relieved, and any gain or loss is included in
    operations.

    The useful lives of property and equipment for purposes of computing
    depreciation are:

                 Office Properties                              5-40   Years
                 Equipment                                      5-10   Years

    REAL ESTATE OWNED

    Real estate acquired in settlement of loans is carried at the lower of cost
    or fair value at the date of acquisition. Costs include the uncollected loan
    balance as well as other out-of-pocket costs of acquiring the property.

    ADVERTISING

    Advertising costs are expensed as incurred.

    RECLASSIFICATIONS

    Certain amounts in the prior-year financial statements have been
    reclassified for comparative purposes to conform to the current year
    financial statements.




                                      F-10
<PAGE>   109
                                                   COLUMBIA FEDERAL SAVINGS BANK
================================================================================


NOTE 2 - CASH FLOWS INFORMATION

    For purposes of the cash flows statement, cash and cash equivalents includes
    cash on hand and in demand and time accounts.

    Cash paid for interest and income taxes was as follows:
<TABLE>
<CAPTION>
                                                                       1997              1996             1995
                                                                       ----              ----             ----
                                                                                  (In Thousands)

<S>                                                                  <C>               <C>              <C>   
           Interest                                                  $4,451            $4,578           $4,446
                                                                     ======            ======           ======

           Income Taxes                                              $   92            $  239           $  302
                                                                     ======            ======           ======
</TABLE>

    The Savings Bank had non-cash investing or financing activities as follows:
<TABLE>
<S>                                                                 <C>               <C>              <C>    
           Real Estate Acquired Through
             Foreclosure of Mortgage Loans                          $   111           $    -           $   150
                                                                    =======           =======          =======

           Stock Dividends Received                                 $    86           $    79          $    70
                                                                    =======           =======          =======
</TABLE>


NOTE 3 - INVESTMENT SECURITIES

    Investment securities as of September 30, 1997 and 1996 consist of the
following:
<TABLE>
<CAPTION>
                                                                             Gross           Gross
                                                            Amortized      Unrealized      Unrealized         Market
                                                             Cost            Gains           Losses           Value
                                                             ---------     ---------       ----------        ---------
       1997                                                                    (In Thousands)
       ----
<S>                                                           <C>          <C>              <C>    <C>        <C>    
       U.S. Government and Federal Agency
           Obligations Held to Maturity                       $13,069      $      55        $ (    56)        $13,068
                                                             ========      =========       ==========         =======

       U.S. Government Treasury Bills Available-
           for-Sale                                          $  1,002     $        1       $     -            $ 1,003
                                                             ========      =========       ==========         =======

       1996
       ----

       U.S. Government and Federal Agency
           Obligations Held to Maturity                       $13,995       $    114         $   (158)        $13,949
                                                             ========      =========       ==========         =======

       U.S. Government Treasury Bills Available-
           for-Sale                                          $  1,002    $      -          $     -           $  1,002
                                                             ========      =========       ==========         =======
</TABLE>

    The following is a summary of maturities of securities held-to-maturity as
of September 30, 1997:

<TABLE>
<CAPTION>
Amortized  Estimated
    Amounts maturing in:                               Cost                  Market Value
                                                       ----                  ------------
                                                                 (In Thousands)
<S>                                                    <C>                     <C>     
    One year or less                                   $  5,500                $  5,524
    After one year through five years                     5,996                   5,971
    After ten years                                       1,573                   1,573
                                                        -------                --------

     Totals                                             $13,069                 $13,068
                                                        =======                 =======
</TABLE>



                                      F-11
<PAGE>   110
                                                   COLUMBIA FEDERAL SAVINGS BANK
================================================================================


NOTE 3 - INVESTMENT SECURITIES (Continued)

    The following is a summary of maturities of securities available-for-sale as
of September 30, 1997:

<TABLE>
<CAPTION>
    Amounts maturing in:                          Cost               Market Value
                                                  ----              --------------
(In Thousands)
<S>                                              <C>                   <C>   
    One year or less                             $1,002                $1,003
                                                 ======                ======
</TABLE>

    The following is a summary of interest earned on investments:
<TABLE>
<CAPTION>

                                                   1997            1996              1995
                                                   ----            ----              ----
                                                              (In Thousands)
<S>                                              <C>              <C>              <C>    
       U.S. Government and Agency Securities     $   768          $   797          $   707
       Dividends on FHLB Stock                        86               79               70
                                                 -------          -------          -------

                                                 $   854          $   876          $   777
                                                  ======           ======           ======

</TABLE>

NOTE 4 - MORTGAGE-BACKED SECURITIES

    The balances in mortgage-backed securities as of September 30, 1997 and 1996
was comprised of:

  Gross    Estimated
<TABLE>
<CAPTION>
                                                            Amortized      Unrealized      Unrealized         Market
                                                             Cost            Gains           Losses           Value
                                                             ---------      ---------        ---------       ---------
1997                                                                   (In Thousands)
- ----

<S>                                                          <C>            <C>              <C>             <C>     
    Government National Mortgage
    Association                                              $  5,048       $      93        $     (5)       $  5,136
    Federal National Mortgage Association                       9,297              30            (119)          9,208
    Federal Home Loan Mortgage Corporation                      3,517              40              (8)          3,549
                                                              -------        --------         -------           -----

         Totals                                               $17,862        $    163         $  (132)        $17,893
                                                              =======        ========         =======         =======

    1996
    Government National Mortgage Association                 $  4,536       $      52        $    (18)       $  4,570
    Federal National Mortgage Association                       9,229              32            (238)          9,023
    Federal Home Loan Mortgage Corporation                      4,986              36             (30)          4,992
                                                              -------         -------          ------         -------

       Totals                                                 $18,751        $    120         $  (286)        $18,585
                                                              =======        ========         =======         =======
</TABLE>



                                      F-12
<PAGE>   111
                                                   COLUMBIA FEDERAL SAVINGS BANK
================================================================================

NOTE 4 - MORTGAGE-BACKED SECURITIES (Continued)

    The following is a summary of maturities of mortgaged-backed securities held
    to maturity as of September 30, 1997:

<TABLE>
<CAPTION>
Amortized  Estimated
    Amounts maturing in:                                 Cost        Market Value
                                                         ----        ------------
                                                             (In Thousands)
<S>                                                     <C>            <C>      
One year or less                                        $     -        $       -
After one year through five years                         1,230            1,235
After five years through ten years                        2,465            2,447
After ten years                                          14,167           14,211
                                                        -------          -------

     Totals                                             $17,862          $17,893
                                                        =======          =======
</TABLE>


NOTE 5 - LOANS RECEIVABLE AND ALLOWANCE FOR LOSSES ON LOANS

    The balances in loans receivable as of September 30, 1997 and 1996 was
comprised of:
<TABLE>
<CAPTION>
                                                      1997                 1996
                                                      ----                 ----
                                                             (In Thousands)
<S>                                                   <C>              <C>     
   
Mortgage Loans:
   One-to-Four Family Residential                     $ 53,584         $ 52,691
   Other                                                10,315           16,658
Home Improvements Loans                                      7                8
Loans on Deposits                                           42               42
                                                      --------         --------
    

                                                        63,948           69,399
Less Net Deferred Loan Origination Fees                   (867)            (864)
Loans in Process                                        (1,203)            (605)
Allowance for Loss on Loans                               (300)            (189)
                                                      --------         --------

     Loans Receivable, Net                            $ 61,578         $ 67,741
                                                      ========         ========
</TABLE>

          A summary of activity in the allowance for loan losses for September
          30, 1997, 1996 and 1995 is as follows:
<TABLE>
<CAPTION>

                                               1997           1996         1995
                                               ----          -----         ----
                                                        (In Thousands)
<S>                                           <C>           <C>           <C>  
Balance at Beginning of the Year              $ 189         $ 189         $ 189
Additions to Allowance                          113             8            13
Charge Offs During the Year                      (2)           (8)          (13)
                                              -----         -----         -----

    Balance at End of the Year                $ 300         $ 189         $ 189
                                              =====         =====         =====
</TABLE>

     The Savings Bank had no loans on non-accrual status as of September 30,
     1997 and 1996.




                                      F-13
<PAGE>   112
                                                   COLUMBIA FEDERAL SAVINGS BANK
================================================================================


NOTE 6 - LOAN COMMITMENTS

    As of September 30, 1997, the Savings Bank had fixed and adjustable rate
loan commitments as follows:
<TABLE>
<CAPTION>
                                             Fixed        Adjustable       Total
                                            -----        ----------       -----
    First Mortgage Loans                               (In Thousands)
<S>                                         <C>           <C>           <C>    
    on One-to-Four Family
    Residential Property                    $   399       $    75       $   474
                                            =======       =======       =======

    Weighted Average Interest Rates            8.11%          5.5%         7.78%
                                            =======       =======       =======
</TABLE>


NOTE 7 - ACCRUED INTEREST RECEIVABLE

    Accrued interest at September 30, 1997 and 1996 consisted of the following:

<TABLE>
<CAPTION>
                                                           1997            1996
                                                           ----            ----
                                                                 (In Thousands)
<S>                                                        <C>              <C> 
Loans                                                      $440             $478
Mortgage-Backed Securities                                  124              140
Investments and Other                                       147              200
                                                           ----             ----

   Totals                                                  $712             $818
                                                           ====             ====

</TABLE>

NOTE 8 - PROPERTY AND EQUIPMENT

    Property and equipment as of September 30, 1997 and 1996 was comprised of:
<TABLE>
<CAPTION>

                                                      1997                   1996
                                                      ----                   ----
                                                           (In Thousands)
<S>                                                   <C>               <C>    
Land                                                  $   347           $   347
Buildings and Improvements                              1,879             1,690
Furniture and Equipment                                   574               504
                                                      -------           -------

                                                        2,800             2,541
     Accumulated Depreciation                          (1,205)           (1,212)
                                                      -------           -------

     Property and Equipment, Net                      $ 1,595           $ 1,329
                                                      =======           =======
</TABLE>


                                      F-14


<PAGE>   113
                                                   COLUMBIA FEDERAL SAVINGS BANK
================================================================================


       NOTE 9 - DEPOSITS

     A breakdown of deposits by interest rates and types as of September 30,
     1997 and 1996 follows:

<TABLE>
<CAPTION>
                                            1997                       1996
                                            ----                       ----
 Balances by Interest Rate         Amount          Percent   Amount       Percent
                                                   (In Thousands)
<S>                                 <C>             <C>      <C>             <C>  
Passbooks (1997 - 3.00%,
1996 -3.00%)                        $13,167         14.6%    $13,519         14.3%
Money Market Deposit Accounts
(1997 - 2.75%, 1996 - 3.04%)         11,919         13.2      13,641         14.4
Now Accounts (1997 - 2.25%,
1996 - 2.40%)                         3,952          4.4       4,339          4.6
Christmas Club
(Non-Interest Bearing)                   66           .1          73           .1
Certificates of Deposit:
      3.00% - 4.00%                      42            -          42            -
      4.01% - 5.00%                       -            -      23,551         25.0
      5.01% - 6.00%                  31,457         34.9      31,374         33.1
      6.01% - 7.00%                  26,579         29.5       7,898          8.3
      7.01% - 8.00%                   3,013          3.3         220           .2
                                    -------      -------     -------      -------

      Totals                        $90,195        100.0%    $94,657        100.0%
                                    =======      =======     =======      =======
</TABLE>

     For NOW accounts and money market accounts, bonus interest rates are paid
     on balances over $2,500 of .15% and .25%, respectively.

The scheduled maturities of certificate accounts are as follows:
<TABLE>
<CAPTION>

                                         Years Ended September 30,
                                         -------------------------
                         1998          1999          2000         2001        Total
                         ----          ----          ----         ----        -----
                                            (In Thousands)
<S>                     <C>          <C>           <C>          <C>          <C>    
   
3.00% and under         $    40      $     2       $     -      $     -      $    42
5.01%-5.50%              18,742           182            -            -       18,924
5.51%-6.00%               4,239         5,302        2,991            -       12,532
6.01%-6.50%              12,231         5,997        2,081        2,891       23,200
6.51%-7.00%               2,722           658            -            -        3,380
7.01%-7.50%                 503         2,281            -            -        2,784
7.51% - 8.00%                 -           229            -            -          229
                        -------       -------      -------      -------      -------

Totals                  $38,477       $14,651      $ 5,072      $ 2,891      $61,091
                        =======       =======      =======      =======      =======
</TABLE>

     The total deposit accounts with a balance of $100,000 or more was
     $5,113,000 and $4,732,000 at September 30, 1997 and 1996, respectively.
     Deposits in excess of $100,000 are not totally insured.

     Savings deposit customers are primarily Northern Kentucky area individuals
     and businesses.
    



                                      F-15
<PAGE>   114
                                                   COLUMBIA FEDERAL SAVINGS BANK
================================================================================


NOTE 9 - DEPOSITS (Continued)

       Interest expense on deposits is summarized as follows:
<TABLE>
<CAPTION>

                                                  Years Ended September 30,
                                                  -------------------------
                                                1997        1996           1995
                                                ----        ----           ----
                                                       (In Thousands)
<S>                                            <C>         <C>         <C>   
Passbook Savings Accounts                      $  402      $  411      $  465
Money Market Deposit Accounts                     378         446         664
Certificates of Deposit                         3,548       3,613       3,138
Now Accounts                                       98         108         116
                                               ------      ------      ------

Interest Expense on Deposits                   $4,426      $4,578      $4,383
                                               ======      ======      ======
</TABLE>


NOTE 10 - FEDERAL HOME LOAN BANK (FHLB) ADVANCES

    The Savings Bank had no outstanding FHLB advances at September 30, 1997 and
    1996. The Savings Bank did have outstanding advances during 1997 to meet
    current liquidity needs. The FHLB advances were 90 day advances which carry
    an adjustable interest rate. The advances were collateralized by the Savings
    Bank's first mortgage loans.


NOTE 11 - RETIREMENT PLAN

    The Savings Bank maintains a 401(k) retirement plan for the benefit of all
    its employees. Employees can contribute up to fifteen percent (15%) of their
    compensation to the plan. The Savings Bank matches one-half of the
    employees' contributions up to a maximum employer match of three percent
    (3%) of compensation. By its nature, the plan is fully funded.

   
    The Savings Bank participates in a non-contributory multi-employer defined
    benefit retirement plan covering substantially all employees. Eligibility
    for this plan includes one year of service, age 21 and working 1,000 hours.
    Due to the nature of this multi-employer plan, separate accumulated benefit
    and net assets available for benefits is unavailable for the Savings Bank's
    portion. The plan is funded through annuity contracts.
    

     Employee and employer contributions to the 401(k) plan and retirement plan
     expense were as follows:

<TABLE>
<CAPTION>

                                          Years Ended September 30,
                                          -------------------------
                                    1997          1996           1995
                                    ----          ----           ----
401(k) Plan                                   (In Thousands)
<S>                                  <C>           <C>           <C>
Employee Contributions               $82           $72           $67
Employer Contributions               $30           $27           $27
Multi-Employer Defined
Benefit Retirement Plan              $75           $89           $79
</TABLE>




                                      F-16
<PAGE>   115
                                                   COLUMBIA FEDERAL SAVINGS BANK
================================================================================


NOTE 12 - RETAINED EARNINGS

    Through 1996, the Savings Bank was allowed a special bad debt deduction for
    federal income tax purposes limited to a certain percentage of otherwise
    taxable income. This deduction was subject to certain limitations based on
    aggregate loans and savings account balances. If the amounts that qualify
    for this deduction are later used for purposes other than for bad debt
    losses, they will be subject to federal income tax at the then current
    corporate rate.

    Retained earnings include approximately $3.1 million for which federal
    income tax has not been provided.


   
NOTE 13 - NON-INTEREST EXPENSE - OTHER

    Other non-interest expense includes the following:
<TABLE>
<CAPTION>

                                                      1997         1996         1995
                                                      ----         ----         ----
<S>                                                    <C>         <C>          <C> 
       Tax on Deposits and Other Taxes                 $99         $101         $101
       Officers' and Directors' Expenses                54           48           50
       Telephone                                        45           35           32
       Professional Fees                                35           31           28
       Surety and Liability Insurance                   33           38           39
       Supervisory Exam Expense                         34           34           36
       Office Supplies                                  36           43           46
       Other                                           103           82           86
                                                       ---         ----         ----

            Total                                     $439         $412         $418
                                                      ====         ====         ====
</TABLE>
    




                                      F-17
<PAGE>   116
                                                   COLUMBIA FEDERAL SAVINGS BANK
================================================================================


NOTE 14 - INCOME TAXES

    Deferred income taxes arise from temporary differences resulting from income
    and expense items reported for financial accounting and tax purposes in
    different periods. The principal source of temporary differences are
    depreciation methods, allowance for loan losses, different methods of
    recognizing income on loan closing fees, accrued expense, and nontaxable
    stock dividends. The net deferred tax asset (liability) include the
    following components:

<TABLE>
<CAPTION>
                                                            1997            1996
                                                            ----            ----
                                                               (In Thousands)
<S>                                                        <C>             <C>  
   
Deferred Tax Assets
   Deferred Loan Fees                                      $  40           $  80
   Depreciation                                                4               5
   Savings Association Insurance Fund
        Assessment                                             -             199
   Allowance for Loan Losses                                 102              60
                                                           -----           -----

   Total Deferred Tax Asset                                  146             344
                                                           -----           -----

Deferred Tax Liabilities
   Book Value of Federal Home Loan
        Bank Stock Over Tax Basis                            213             184
   Special Tax Bad Debt Deduction                             94              94
   Unrealized Loss on Available For
        Sale Securities                                        1               -
                                                           -----           -----

   Total Deferred Tax Liabilities                            308             278
                                                           -----           -----

   Net Deferred (Liability) Asset                          $(162)          $  66
                                                           =====           =====
</TABLE>
    

    No valuation allowance has been provided for deferred tax assets because
    management expects to be able to benefit from these temporary deductible
    differences.

   
    A reconciliation of income tax expense at the statutory rate (34% for all
    periods) to income tax expense at the Savings Bank's effective rate is as
    follows:
    
<TABLE>
<CAPTION>

                                            1997           1996           1995
                                            ----           ----           ----
                                                  (In Thousands)
<S>                                         <C>           <C>            <C>  
Computed Tax at the Expected
      Statutory Rate                        $ 290         $ 200          $ 410
Nondeductible Expenses                          2             1              1
Other Differences                               8            (1)           (22)
                                            -----         -----          -----

                                            $ 300         $ 200          $ 389
                                            =====         =====          =====

   
Effective Rate                                 35%           34%            32%
                                            =====         =====          =====
</TABLE>
    



                                      F-18
<PAGE>   117
                                                   COLUMBIA FEDERAL SAVINGS BANK
================================================================================


   
NOTE 14 - INCOME TAXES (Continued)
    

    The components of income tax expense at September 30 are summarized as
follows:

<TABLE>
<CAPTION>
                                               1997             1996             1995
                                               ----             -----            ----
                                                       (In Thousands)
<S>                                           <C>           <C>            <C>  
Current Tax Expense                           $  72         $ 339          $ 323
Deferred Tax (Benefit) Expense                  228          (139)            66
                                              -----         -----          -----

   Income Tax Expense                         $ 300         $ 200          $ 389
                                              =====         =====          =====
</TABLE>

    For the Savings Bank's 1997 tax year, a new tax law will require the Savings
    Bank to recapture, over a six year period, approximately $300,000 of bad
    debt deductions taken between 1988 and 1996. This new tax law will not have
    a significant effect on the Savings Bank's financial statements.


NOTE 15 - RELATED PARTY TRANSACTIONS

    The Savings Bank has mortgage loans outstanding with various officers,
    directors, employees and their relatives. The activity on these loans is
    shown below:
<TABLE>
<CAPTION>

                                                           (In Thousands)

<S>                                                             <C> 
    Balance at September 30, 1996                               $799
    New Loans Made                                               363
    Payment of Principal                                        (253)
                                                                ----
        Balance At September 30, 1997                           $909
                                                                ====
</TABLE>

    During 1997, the Savings Bank adopted a policy that loans are granted to
    officers and employees on their primary residence at interest rates which
    are discounted by 1% from the Savings Bank's normal lending rate. The rate
    is only in effect while the person is affiliated with the Savings Bank.
    Also, this policy allows officers and employees to finance investment
    property at rates and costs available to the general public. All of these
    loans require board approval and will be repaid with regular monthly
    payments in the ordinary course of business.

    The Savings Bank had deposits from various officers and directors totaling
    $1,464,000 and $1,232,000 as of September 30, 1997 and 1996, respectively.


NOTE 16 - LEASES

    The Savings Bank leased facilities for one of its branches. The lease
    expired on November 30, 1996.

    The total lease expense for the years ended September 30, 1997, 1996 and
    1995 was $8,000, $17,000 and $15,000, respectively.




                                      F-19
<PAGE>   118
                                                   COLUMBIA FEDERAL SAVINGS BANK
================================================================================


NOTE 17 - INTEREST RATE RISK

    The Savings Bank is engaged principally in providing first mortgage loans to
    individuals on residential properties. At September 30, 1997, the Savings
    Bank's assets consist of significant amounts of mortgages which earned
    interest at fixed interest rates. Those assets were funded primarily with
    short-term liabilities which have interest rates which vary with market
    rates over time.

    At September 30, 1997, the Savings Bank had interest earning loans and
interest bearing deposits as follows:
<TABLE>
<CAPTION>

                                                           Effective
                                                           Interest    Maximum
                                                 Amount      Rate    Terms/Duration
                                                 ------      ----    --------------
                                                      (In millions, except percents)
INTEREST EARNING LOANS
<S>                                               <C>            <C>    <C>     
   Fixed Mortgages and Participations             $   51.3       8.33%  30 Years
   Adjustable Mortgages and Participations        $   12.6       7.86%  30 Years

INTEREST BEARING LIABILITIES
   Deposit Accounts                               $   90.2       4.94%   5 Years
</TABLE>


NOTE 18 - RECONCILIATION OF NET INCOME AND RETAINED EARNINGS

    A reconciliation of net income and retained earnings per these audited
    financial statements with reports filed with the Office of Thrift
    Supervision as of September 30, 1997, 1996 and 1995 is as follows:
<TABLE>
<CAPTION>

                                               Years Ended September 30,
                                         ----------------------------------------
                                           1997          1996             1995
                                           ----          ----             ----
                                                     (In Thousands)
<S>                                      <C>            <C>             <C>     
Net Income
   Per Office of Thrift
   Supervision Report                    $    553       $    409        $    795
Audit Adjustments
   Accrued Liabilities                          -            (21)             21
                                         --------       --------        --------

   Net Income Per Statements
        of Income                        $    553       $    388        $    816
                                         ========       ========        ========
Retained Earnings
   Per Office of Thrift
   Supervision Report                    $ 13,090       $ 12,537        $ 12,128
Audit Adjustments
   Accrued Liabilities                          -              -              21
                                         --------       --------        --------

      Retained Earnings Per
        Balance Sheets                   $ 13,090       $ 12,537        $ 12,149
                                         ========       ========        ========
</TABLE>


                                      F-20
<PAGE>   119
                                                   COLUMBIA FEDERAL SAVINGS BANK
================================================================================


NOTE 19 - REGULATORY CAPITAL REQUIREMENTS

    Savings banks are required to maintain capital at least sufficient to meet
    three separate requirements: (i) tangible capital equal to 1.5% of adjusted
    total assets, (ii) core capital equal to 3.0% of adjusted total assets, and
    (iii) risk-based capital equal to 8.0% of risk-weighted assets. The OTS has
    proposed to amend the core capital requirement to a range of 4% to 5% of
    adjusted total assets, depending on the examination rating and overall risk.
    The Savings Bank's management does not anticipate any adverse financial
    effect of the core capital requirement regulation is amended as proposed.

    Any savings bank that is not in compliance with the capital standards may
    have growth restrictions placed on it by the OTS. Additionally, the OTS has
    discretion to treat the failure of any savings bank to maintain capital at
    or above the minimum required level as an "unsafe and unsound practice"
    subject to a number of enforcement actions.

    At September 30, 1997 information with respect to the Savings Bank's capital
ratios is summarized as follows:
<TABLE>
<CAPTION>

                                              Tangible        Core          Risk-Based
                                              Capital        Capital          Capital
                                              -------        -------          -------
                                                        (In Thousands)
<S>                                          <C>             <C>             <C>     
   
Capital under Generally Accepted
     Accounting Principles                   $ 13,091        $ 13,091        $ 13,091
Capital Reconciling Items:
     General Valuation Allowances                   -               -             300
     Unrealized Gain on Securities
       Available for Sale, Net                     (1)             (1)             (1)
                                             --------        --------        --------
    

     Regulatory  Capital                       13,090          13,090          13,390

Less Minimum Capital Requirements               1,560           3,120           3,527
                                             --------        --------        --------

Capital in Excess of
   Minimum Requirements                      $ 11,530        $  9,970        $  9,863
                                             ========        ========        ========

Regulatory Capital as a Percentage
     of Applicable Total Assets                 12.59%          12.59%          30.37%

Less Minimum Capital as a Percentage
     of Applicable Total Assets                  1.50%           3.00%           8.00%

Regulatory Capital as a Percentage of
      Applicable Total Assets in Excess
     of Requirements                            11.09%           9.59%          22.37%
</TABLE>



                                      F-21
<PAGE>   120
                                                   COLUMBIA FEDERAL SAVINGS BANK
================================================================================


NOTE 19 - REGULATORY CAPITAL REQUIREMENTS (Continued)

    The Savings Bank's management believes that, under the current regulations,
    the Savings Bank will continue to meet its minimum capital requirements in
    the foreseeable future. However, events beyond the control of the Savings
    Bank, such as increased interest rates or a downturn in the economy in areas
    where the Savings Bank has most of its loans, could adversely affect future
    earnings and, consequently, the ability of the Savings Bank to meet its
    future minimum capital requirements.


NOTE 20 - FAIR VALUES OF FINANCIAL INSTRUMENTS

    SFAS No. 107, "Disclosures About Fair Value of Financial Instruments",
    requires disclosure of fair value information about financial instruments,
    whether or not recognized in the statement of financial condition. In cases
    where quoted market prices are not available, fair values are based on
    estimates using present value or other valuation techniques. Those
    techniques are significantly affected by the assumptions used, including the
    discount rate and estimates of future cash flows. In that regard, the
    derived fair value estimates cannot be substantiated by comparison to
    independent markets and, in many cases, could not be realized in immediate
    settlement of the instruments. SFAS No. 107 excludes certain financial
    instruments and all nonfinancial instruments from its disclosure
    requirements. Accordingly, the aggregate fair value amounts presented do not
    represent the underlying value of the Savings Bank.

    The following methods and assumptions were used by the Savings Bank in
    estimating its fair value disclosures for financial instruments:

       Cash and Cash Equivalents: The carrying amounts reported in the statement
       of financial condition for cash and cash equivalents approximate those
       assets' fair values.

       Investment Securities and Mortgage-Backed Securities: Fair values for
       these securities are based on quoted market prices, where available. If
       quoted market prices are not available, fair values are based on quoted
       market prices of comparable instruments.

       Loans: For variable-rate loans that reprice frequently and with no
       significant change in credit risk, fair values are based on carrying
       amounts. The fair values for other loans (for example, fixed rate
       commercial real estate and rental property mortgage loans and commercial
       and industrial loans) are estimated using discounted cash flow analysis,
       based on interest rates currently being offered for loans with similar
       terms to borrowers of similar credit quality. Loan fair value estimates
       include judgments regarding future expected loss experience and risk
       characteristics. The carrying amount of accrued interest receivable
       approximates its fair value.



                                      F-22
<PAGE>   121
                                                   COLUMBIA FEDERAL SAVINGS BANK
================================================================================


NOTE 20 - FAIR VALUES OF FINANCIAL INSTRUMENTS (Continued)

       Deposits: The fair values disclosed for demand deposits (for example,
       interest- bearing checking accounts and passbook accounts) are, by
       definition, equal to amount payable on demand at the reporting date (that
       is, their carrying amounts). The fair values for certificates of deposit
       are estimated using a discounted cash flow calculation that applies
       interest rates currently being offered on certificates to a schedule of
       aggregated contractual maturities on such time deposits. The carrying
       amount of accrued interest payable approximates fair value.

    The estimated fair values of the Savings Bank's financial instruments are as
follows:
<TABLE>
<CAPTION>
                                                         September 30, 1997
                                                         ------------------
                                                        Amount           Value
                                                        ------           -----
    Financial Assets:                                       (In Thousands)
<S>                                                    <C>               <C>    
   Cash and Cash Equivalents                           $ 6,827           $ 6,827
   Investment Securities                                14,072            14,071
   Mortgage-backed Securities                           17,862            17,893
   Loans, Net                                           61,578            64,261

Financial Liabilities:
   Deposits                                             90,195            90,299
</TABLE>

    The carrying amounts in the preceding table are included in the statement of
    financial condition under the applicable captions.


NOTE 21 - DEPOSIT INSURANCE

    Deposits of the Savings Bank are currently insured by the Savings
    Association Insurance Fund ("SAIF"). Both the SAIF and the Bank Insurance
    Fund ("BIF"), the deposit insurance fund that covers most commercial bank
    deposits, are statutorily required to be recapitalized to a ratio of 1.25%
    of insured reserve deposits.

     On September 30, 1996 a law was passed to recapitalize the SAIF with a one-
     time assessment of SAIF-insured institutions of 65.7(cent) for every $100
     of assessable deposits. The assessment to the Savings Bank was $591,600.
     This assessment was accrued in the year ended September 30, 1996 and was
     paid in November, 1996.

     Congress is considering legislation that would merge the SAIF and BIF on
     January 1, 1999. The proposed legislation currently provides for the
     elimination of the thrift charter or separate thrift regulation under
     Federal law prior to the merger of the deposit insurance funds. The Savings
     Bank would then be regulated as a bank under Federal law and subject to the
     more restrictive activity limits imposed on national banks.


                                      F-23
<PAGE>   122
                                                   COLUMBIA FEDERAL SAVINGS BANK
================================================================================




NOTE 22 - CORPORATE REORGANIZATION

     On October 9, 1997, the Board of Directors of the Savings Bank unanimously
     adopted a Plan of Conversion (Plan) to convert from a federally chartered
     mutual savings bank to a federally chartered capital stock savings bank.
     The Plan, which includes the formation of a holding company, is subject to
     regulatory approval and approval by the members of the Savings Bank. The
     conversion is expected to be accomplished through amendment of the Savings
     Bank's Charter and the sale of the holding company's common shares. A
     subscription offering of the holding company's shares will be offered
     initially to eligible account holders, the holding company's employee stock
     ownership plan, supplemental eligible account holders and certain other
     members. Any common shares not sold in the subscription offering will be
     offered to the general public with preference given to residents of Boone
     County or Kenton County, Kentucky.

     At the time of conversion, the Savings Bank will establish a liquidation
     account in an amount equal to its regulatory capital as reflected in the
     latest statement of financial condition used in the final conversion
     prospectus. The liquidation account will be maintained for the benefit of
     eligible depositors who continue to maintain their accounts at the Savings
     Bank after conversion. The liquidation account will be reduced annually to
     the extent the eligible depositors have reduced their qualifying deposits.
     In the event of a complete liquidation, each eligible depositor 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 Savings Bank may not declare or pay a cash dividend
     on its common shares or repurchase any of its common shares if after the
     payment of such dividend or the repurchase of such shares, the Savings
     Bank's stockholders' equity would be reduced below the amount required for
     the liquidation account or the Savings Bank's regulatory capital would fail
     to satisfy applicable regulatory capital requirements.

     Conversion costs will be deferred and will reduce the proceeds form the
     shares sold in the conversion. If the conversion is not completed, all
     costs will be charged to expense. As of September 30, 1997, the Savings
     Bank had incurred approximately $3,000 of conversion costs.



                                      F-24
<PAGE>   123
==============================================================================
No person has been authorized to give any information or to make any
representations other than as contained in this Prospectus, and, if given or
made, such information or representations must not be relied upon as having been
authorized by CFKY. This Prospectus does not constitute an offer to sell, or the
solicitation of an offer to buy, any security, other than the Common Shares
offered hereby, to any person in any jurisdiction in which such offer or
solicitation is not authorized or in which the person making such offer or
solicitation is not qualified to do so or to any person to whom delivery of this
Prospectus would be unlawful. Neither the delivery of this Prospectus nor any
sale hereunder shall, under any circumstances, create any implication that the
information contained herein is correct as to any time subsequent to the date
hereof.

                              TABLE OF CONTENTS
                                              Page


PROSPECTUS SUMMARY...............................1
SELECTED CONSOLIDATED FINANCIAL 
INFORMATION AND OTHER DATA                       6
RISK FACTORS.....................................8
COLUMBIA FINANCIAL OF KENTUCKY, INC.............12
COLUMBIA FEDERAL SAVINGS BANK...................12
USE OF PROCEEDS.................................13
MARKET FOR COMMON SHARES........................14
DIVIDEND POLICY.................................14
REGULATORY CAPITAL COMPLIANCE...................15
CAPITALIZATION..................................16
PRO FORMA DATA..................................17
SUMMARY STATEMENTS OF INCOME....................20
   
MANAGEMENT'S DISCUSSION AND ANALYSIS OF 
FINANCIAL CONDITION AND RESULTS OF OPERATIONS   21
RECENT DEVELOPMENTS.............................32
THE BUSINESS OF COLUMBIA FEDERAL................36
MANAGEMENT OF CFKY..............................56
MANAGEMENT OF COLUMBIA FEDERAL..................56
    
REGULATION......................................62
TAXATION........................................67
THE CONVERSION..................................69
RESTRICTIONS ON ACQUISITION OF COLUMBIA 
FEDERAL AND CFKY AND RELATED 
ANTI-TAKEOVER PROVISIONS                        81
DESCRIPTION OF AUTHORIZED SHARES................85
REGISTRATION REQUIREMENTS.......................86
LEGAL MATTERS...................................86
EXPERTS.........................................86
ADDITIONAL INFORMATION..........................87
FINANCIAL STATEMENTS...........................F-1
==============================================================================

Until the later of ___ or 25 days after commencement of the Offering, all
dealers effecting transactions in the registered securities, whether or not
participating in this distribution, may be required to deliver a Prospectus.
This obligation is in addition to the obligation of dealers to deliver a
Prospectus when acting as underwriters and with respect to their unsold
allotments or subscriptions.




<PAGE>   124




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




                          Up to 2,323,000 Common Shares

                      COLUMBIA FINANCIAL OF KENTUCKY, INC.

                      (Holding Company for Columbia Federal
                                  Savings Bank)


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


                                   PROSPECTUS

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


                            CHARLES WEBB & COMPANY, A
                    DIVISION OF KEEFE, BRUYETTE & WOODS, INC.



                                ___________, 1998

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






<PAGE>   125





                 PART II: INFORMATION NOT REQUIRED IN PROSPECTUS

<TABLE>
<CAPTION>
ITEM 13.           OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION
<S>                <C>                                                              <C>
                   *   Legal Fees and Expenses                                      $177,000
                   *   Printing, EDGAR Formatting, Postage and Mailing                79,049
                        Appraisal Fees and Expenses                                   17,000
                   *   Accounting Fees and Expenses                                   40,000
                   *   Blue Sky Filing Fees and Expenses                              10,000
                        Federal Filing Fees                                           16,496
                        NASD Filing Fees                                               3,171
                        Conversion Agent Fees                                          9,500
                   *   Other Expenses                                                 20,257
                   ** Underwriting Fees and Expenses                                 285,527
                                                                                    --------
                                              Total estimated expenses              $658,000
                                                                                    ========
<FN>
- -----------------------------

*        Estimated.

**       Columbia Federal and CFKY have retained Charles Webb & Company, a
         division of Keefe, Bruyette & Woods, Inc. ("Webb"), to assist in the
         marketing of the Common Shares. Webb will consult with and advise
         Columbia Federal and CFKY and assist with the sale of the Common Shares
         in connection with the Conversion on a best efforts basis. The services
         to be rendered by Webb include assisting CFKY in conducting the
         Subscription Offering and the Community Offering and educating Columbia
         Federal personnel about the Conversion process.

         For its services, Webb will receive a commission equal to 1.50% of the
         aggregate purchase price paid for shares sold to residents of Boone
         County or Kenton County, Kentucky; 1.25% of the aggregate purchase
         price of Common Shares sold to residents of counties contiguous to
         Boone County or Kenton County, Kentucky; and 0.75% of the aggregate
         purchase price of Common Shares sold to persons not residents of Boone
         County or Kenton County, Kentucky, or counties contiguous thereto. No
         commission will be paid on amounts paid by Columbia Federal's
         directors, executive officers or employees and their immediate family
         members and the ESOP. In the event that Columbia Federal requests Webb
         to obtain the assistance of other broker-dealers to sell Common Shares
         in the Community Offering, Webb will be paid a commission of 5.5% of
         the aggregate purchase price of Common Shares sold by such
         broker-dealers, from which such broker-dealers will be paid, instead of
         the commission based upon the residence of the purchasers.

         Sales commissions payable to Webb have been computed based upon the
         following assumptions: (i) 2,020,000 Common Shares will be sold in
         connection with the Conversion; (ii) 200,500 of such Common Shares will
         be purchased by directors, officers and employees of Columbia Federal
         and the members of their immediate families, (iii) eight percent of
         such Common Shares will be purchased by the ESOP; and (iv) the
         remaining 1,657,900 Common Shares sold in connection with the
         Conversion will be purchased with sales commissions of 1.50%, 1.25% and
         0.75% on 60%, 20% and 20%, respectively, of the aggregate dollar amount
         paid for such Common Shares. A management fee of $25,000 has already
         been paid to Webb and such amount will be deducted from the commission.
         Columbia Federal will reimburse Webb for all reasonable out-of-pocket
         expenses, including legal fees, not to exceed $35,000.
</TABLE>

ITEM 14.          INDEMNIFICATION OF OFFICERS AND DIRECTORS OF COLUMBIA FEDERAL.

                  (A)      FEDERAL REGULATIONS

                  As a federal savings and loan association, Columbia Federal is
subject to federal regulations which provide that any person against whom any
action, suit or other judicial or administrative proceeding, or threatened
proceeding, whether civil, criminal, or otherwise, including any appeal or other
proceeding for review (an "Action"), is brought by reason of the fact that such
person is or was a director, officer or employee of Columbia Federal shall be
indemnified by Columbia Federal for the following:


                                      II-1

<PAGE>   126

                    (i) Reasonable costs and expenses, including reasonable
attorney's fees actually paid or incurred by such person in connection with
proceedings related to the defense or settlement of an Action:

                    (ii) Any amount for which such person becomes liable by
reason of any judgment in an Action; and

                    (iii) Reasonable costs and expenses, including reasonable
attorney's fees, actually paid or incurred in any Action to enforce his rights
under this section if the person attains a final judgment in favor of such
person in such Action.

                    Such indemnification shall be made to such officer, director
or employee only if the following requirements are met:

                    (i) Columbia Federal shall make the indemnification in
connection with any Action which results in a final judgment on the merits in
favor of such director, officer or employee; and

                    (ii) Columbia Federal shall make the indemnification in case
of (A) settlement of any Action, (B) final judgment against such director,
officer or employee, or (C) final judgment in favor of such director, officer or
employee other than on the merits, only if a majority of the directors of
Columbia Federal determines that such director, officer or employee was acting
in good faith within what he or she reasonably believed under the circumstances
was the scope of his or her employment or authority and for a purpose which he
or she reasonably believed under the circumstances was in the best interest of
Columbia Federal or its stockholders.

         Columbia Federal may authorize payment of reasonable costs and
expenses, including reasonable attorney's fees arising from the defense or
settlement of any Action, to any director, officer or employee if a majority of
the directors of Columbia Federal conclude that such person may become entitled
to indemnification. The directors of Columbia Federal may impose conditions on
such payment, and, before making an advance payment, Columbia Federal shall
obtain an agreement from such person that Columbia Federal will be repaid if the
person on whose behalf payment is made is later determined not to be entitled to
such indemnification.

         Columbia Federal currently maintains a directors' and officers'
liability policy with CNA Insurance Companies providing for insurance of
directors and officers for liability incurred in connection with performance of
their duties as directors and officers. Such policy does not, however, provide
insurance for losses resulting from willful or criminal misconduct.

         (B)  CFKY'S CODE OF REGULATIONS

         Article Five of CFKY's Code of Regulations provides for the
indemnification of officers and directors as follows:

         SECTION 5.01. INDEMNIFICATION. The corporation shall indemnify any 
officer or director of the corporation who was or is a party or is threatened to
be made a party to any threatened, pending or completed action, suit or
proceeding, whether civil, criminal, administrative or investigative (including,
without limitation, any action threatened or instituted by or in the right of
the corporation), by reason of the fact that he is or was a director, officer,
employee, agent or volunteer of the corporation, or is or was serving at the
request of the corporation as a director, trustee, officer, employee, member,
manager, agent or volunteer of another corporation (domestic or foreign,
nonprofit or for profit), limited liability company, partnership, joint venture,
trust or other enterprise, against expenses (including, without limitation,
attorneys' fees, filing fees, court reporters' fees and transcript costs),
judgments, fines and amounts paid in settlement actually and reasonably incurred
by him in connection with such action, suit or proceeding if his act or omission
giving rise to any claim for indemnification under this Section 5.01 was not
occasioned by his intent to cause injury to the corporation or by his reckless
disregard for the best interests of the corporation, and in respect of any
criminal action or proceeding, he had no reasonable cause to believe his conduct
was unlawful. It shall be presumed that no act or omission of a person claiming
indemnification under this Section 5.01 that gives rise to such claim was
occasioned by an intent to cause injury to the corporation or by a reckless
disregard for the best interests of the corporation and, in respect of any
criminal matter, that such person had no reasonable cause to believe his conduct
was unlawful; the presumption 

                                      II-2

<PAGE>   127

recited in this Section 5.01 can be rebutted only by clear and convincing
evidence, and the termination of any action, suit or proceeding by judgment,
order, settlement or conviction, or upon a plea of nolo contendere or its
equivalent, shall not, of itself, rebut such presumption.

                  SECTION 5.02. COURT-APPROVED INDEMNIFICATION.  Anything 
contained in the Regulations or elsewhere to the contrary notwithstanding:

                  (A) the corporation shall not indemnify any officer or
director of the corporation who was a party to any completed action or suit
instituted by or in the right of the corporation to procure a judgment in its
favor by reason of the fact that he is or was a director, officer, employee,
agent or volunteer of the corporation, or is or was serving at the request of
the corporation as a director, trustee, officer, employee, member, manager,
agent or volunteer of another corporation (domestic or foreign, nonprofit or for
profit), limited liability company, partnership, joint venture, trust or other
enterprise, in respect of any claim, issue or matter asserted in such action or
suit as to which he shall have been adjudged to be liable for an act or omission
occasioned by his deliberate intent to cause injury to the corporation or by his
reckless disregard for the best interests of the corporation, unless and only to
the extent that the Court of Common Pleas of Hamilton County, Ohio, or the court
in which such action or suit was brought shall determine upon application that,
despite such adjudication of liability, and in view of all the circumstances of
the case, he is fairly and reasonably entitled to such indemnity as such Court
of Common Pleas or such other court shall deem proper; and

                  (B) the corporation shall promptly make any such unpaid
indemnification as is determined by a court to be proper as contemplated by this
Section 5.02.

                 SECTION 5.03. INDEMNIFICATION FOR EXPENSES. Anything 
contained in  the Regulations or elsewhere to the contrary notwithstanding, to
the extent that an officer or director of the corporation has been successful
on the merits or otherwise in defense of any action, suit or proceeding 
referred to in Section 5.01, or in defense of any claim, issue or matter
therein, he shall be promptly indemnified by the corporation against expenses
(including, without limitation, attorneys' fees, filing fees, court reporters'
fees and transcript costs) actually and reasonably incurred by him in
connection therewith.

                 SECTION 5.04. DETERMINATION REQUIRED. Any indemnification 
required under Section 5.01 and not precluded under Section 5.02 shall be made
by the corporation only upon a determination that such indemnification is
proper in the circumstances because the officer or director has met the
applicable standard of conduct set forth in Section 5.01. Such determination
may be made only (A) by a majority vote of a quorum consisting of directors of
the corporation who were not and are not parties to, or threatened with, any
such action, suit or proceeding, or (B) if such a quorum is not obtainable or
if a majority of a quorum of disinterested directors so directs, in a written
opinion by independent legal counsel other than an attorney, or a firm having
associated with it an attorney, who has been retained by or who has performed
services for the corporation, or any person to be indemnified, within the past
five years, or (C) by the shareholders, or (D) by the Court of Common Pleas of
Hamilton County, Ohio, or (if the corporation is a party thereto) the court in
which such action, suit or proceeding was brought, if any; any such
determination may be made by a court under division (D) of this Section 5.04 at
any time including, without limitation, any time before, during or after the
time when any such determination may be requested of, be under consideration by
or have been denied or disregarded by the disinterested directors under
division (A) or by independent legal counsel under division (B) or by the
shareholders under division (C) of this Section 5.04; and no failure for any
reason to make any such determination, and no decision for any reason to deny
any such determination, by the disinterested directors under division (A) or by
independent legal counsel under division (B) or by the shareholders under
division (C) of this Section 5.04 shall be evidence in rebuttal of the
presumption recited in Section 5.01. Any determination made by the
disinterested directors under division (A) or by independent legal counsel
under division (B) of this Section 5.04 to make indemnification in respect of
any claim, issue or matter asserted in an action or suit threatened or brought
by or in the right of the corporation shall be promptly communicated to the
person who threatened or brought such action or suit, and within ten (10) days
after receipt of such notification such person shall have the right to petition
the Court of Common Pleas of Hamilton County, Ohio, or the court in which such
action or suit was brought, if any, to review the reasonableness of such
determination.

                  SECTION 5.05. ADVANCES FOR EXPENSES. The provisions of 
Section 1701.13(E)(5)(a) of the Ohio Revised Code do not apply to the
corporation. Expenses (including, without limitation, attorneys' fees, filing

                                      II-3
<PAGE>   128

fees, court reporters' fees and transcript costs) incurred in defending any
action, suit or proceeding referred to in Section 5.01 shall be paid by the
corporation in advance of the final disposition of such action, suit or
proceeding to or on behalf of the officer or director promptly as such expenses
are incurred by him, but only if such officer or director shall first agree, in
writing, to repay all amounts so paid in respect of any claim, issue or other
matter asserted in such action, suit or proceeding in defense of which he shall
not have been successful on the merits or otherwise if it is proved by clear and
convincing evidence in a court of competent jurisdiction that, in respect of any
such claim, issue or other matter, his relevant action or failure to act was
occasioned by his deliberate intent to cause injury to the corporation or his
reckless disregard for the best interests of the corporation, unless, and only
to the extent that, the Court of Common Pleas of Hamilton County, Ohio, or the
court in which such action or suit was brought shall determine upon application
that, despite such determination, and in view of all of the circumstances, he is
fairly and reasonably entitled to all or part of such indemnification.

                  SECTION 5.06 ARTICLE FIVE NOT EXCLUSIVE. The indemnification 
provided by this Article Five shall not be exclusive of, and shall be in
addition to, any other rights to which any person seeking indemnification may be
entitled under the Articles, the Regulations, any agreement, a vote of
disinterested directors, or otherwise, both as to action in his official
capacity and as to action in another capacity while holding such office, and
shall continue as to a person who has ceased to be an officer or director of the
corporation and shall inure to the benefit of the heirs, executors, and
administrators of such a person.

                  SECTION 5.07. INSURANCE. The corporation may purchase and 
maintain insurance, or furnish similar protection, including but not limited to
trust funds, letters of credit, or self-insurance, for or on behalf of any
person who is or was a director, officer, employee, agent or volunteer of the
corporation, or is or was serving at the request of the corporation as a
director, trustee, officer, employee, member, manager, agent or volunteer of
another corporation (domestic or foreign, nonprofit or for profit), limited
liability company, partnership, joint venture, trust or other enterprise,
against any liability asserted against him and incurred by him in any such
capacity, or arising out of his status as such, whether or not the corporation
would have the obligation or the power to indemnify him against such liability
under the provisions of this Article Five. Insurance may be purchased from or
maintained with a person in which the corporation has a financial interest.

                  SECTION 5.08. CERTAIN DEFINITIONS.  For purposes of this 
Article Five, and as an example and not by way of limitation:

                  (A) A person claiming indemnification under this Article Five
shall be deemed to have been successful on the merits or otherwise in defense of
any action, suit or proceeding referred to in Section 5.01, or in defense of any
claim, issue or other matter therein, if such action, suit or proceeding shall
be terminated as to such person, with or without prejudice, without the entry of
a judgment or order against him, without a conviction of him, without the
imposition of a fine upon him and without his payment or agreement to pay any
amount in settlement thereof (whether or not any such termination is based upon
a judicial or other determination of the lack of merit of the claims made
against him or otherwise results in a vindication of him).

                  (B) References to an "other enterprise" shall include employee
tax benefit plans; references to a "fine" shall include any excise taxes
assessed on a person with respect to an employee benefit plan; and references to
"serving at the request of the corporation" shall include any service as a
director, officer, employee or agent of the corporation which imposes duties on,
or involves services by, such director, officer, employee or agent with respect
to an employee benefit plan, its participants or beneficiaries.

                  SECTION 5.09. VENUE. Any action, suit or proceeding to 
determine a claim for, or for repayment to the corporation of, indemnification
under this Article Five may be maintained by the person claiming such
indemnification, or by the corporation, in the Court of Common Pleas of Hamilton
County, Ohio. The corporation and (by claiming or accepting such
indemnification) each such person consent to the exercise of jurisdiction over
its or his person by the Court of Common Pleas of Hamilton County, Ohio, in any
such action, suit or proceeding.

         The Board of Directors is authorized, at their discretion, to obtain
policies of insurance insuring the Association against loss caused by the acts
of its directors, officers or employees and insuring its directors, officers or
employees for those expenses which an association may indemnify such director,
officer or employee under the authority of Revised Code Section 1151.151.

                                      II-4

<PAGE>   129

ITEM 15.          RECENT SALES OF UNREGISTERED SECURITIES.

                  No securities of CFKY have been sold by CFKY without
registration pursuant to the Act, except as follows:

                  Effective October 14, 1997, in connection with the
incorporation of CFKY, 100 common shares, without par value, of CFKY (the
"Securities") were sold for an aggregate purchase price of $100 pursuant to
Section 4(2) of the Act in a transaction not involving any public offering. The
Securities were sold to Robert V. Lynch, the President of CFKY, who had access
to all material information about CFKY. The Securities were offered without the
use of any form of general solicitation or advertising. No underwriter was
involved in the transaction, and no commission, discount or other remuneration
was paid or given in connection with the sale of the Securities. Under the terms
of the Subscription Agreement between CFKY and Mr. Lynch, the Securities will be
repurchased by CFKY on the effective date of the Conversion.

ITEM 16.          EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

                  (A)      EXHIBITS

   
                  The exhibits filed as a part of this amended Registration
                  Statement are as follows:

                    *1.1                Engagement letter with Charles Webb &
                                        Company, a division of Keefe, Bruyette &
                                        Woods, Inc. ("Webb")
                    1.2                 Agency Agreement with Webb (proposed)
                    *2                  Amended Plan of Conversion
                    *3.1                Articles of Incorporation of Columbia
                                        Financial of Kentucky, Inc.
                    *3.2                Code of Regulations of Columbia
                                        Financial of Kentucky, Inc.
                    *5                  Opinion of Vorys, Sater, Seymour and
                                        Pease LLP regarding legality of
                                        securities being offered
                    *8.1                Opinion of Vorys, Sater, Seymour and
                                        Pease LLP regarding tax matters
                    *8.2                Opinion of VonLehman & Company Inc.
                                        regarding tax matters
                    10.1                Columbia Financial of Kentucky, Inc.,
                                        1998 Stock Option and Incentive Plan
                                        (proposed)
                    10.2                Columbia Financial of Kentucky, Inc.,
                                        Recognition and Retention Plan
                                        (proposed)
                    10.3                Employment Agreement between Columbia
                                        Federal Savings Bank and Robert V. Lynch
                                        (proposed)
                    10.4                Severance Agreement between Columbia
                                        Federal Savings Bank and five other
                                        executive officers of Columbia Federal
                                        Savings Bank (proposed)
                    *10.5               Tax Allocation Agreement between
                                        Columbia Federal Savings Bank and
                                        Columbia Financial of Kentucky, Inc.
                                        (proposed)
                    *21                 Subsidiaries
                    23.1                Consent of VonLehman & Company Inc.
                    23.2                Consent of Keller & Company, Inc.
                    23.3                Consent of Vorys, Sater, Seymour and
                                        Pease LLP
                    *27                 Financial Data Schedule
                    *99.1               Summary Proxy Statement
                    99.2                Order Form and Form of Certification
                    *99.3               Form of Proxy
                     99.4               Solicitation and Marketing Material
                    *99.5               Appraisal Agreement between Columbia
                                        Federal Savings Bank and Keller &
                                        Company, Inc.
                    *99.6               Appraisal Report prepared by Keller &
                                        Company, Inc.

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

* Previously filed.
** Some materials previously filed.  Additional materials filed herewith.
    


                                      II-5
<PAGE>   130


                  (B)      FINANCIAL STATEMENT SCHEDULES

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

ITEM 17.          UNDERTAKINGS.

                  (a)      The undersigned, CFKY, hereby undertakes:

                           (1)      To file, during any period in which offers 
or sales are being made, a post-effective amendment to this Registration 
Statement:

                                    (i)     To include any prospectus required 
                                            by Section 10(a)(3) of the Act;

                                    (ii)    To reflect in the prospectus any
                                            facts or events arising after the
                                            effective date of the Registration
                                            Statement (or the most recent
                                            post-effective amendment thereof)
                                            which, individually or in the
                                            aggregate, represent a fundamental
                                            change in the information set forth
                                            in the Registration Statement;

                                    (iii)   To include any material information
                                            with respect to the plan of
                                            distribution not previously
                                            disclosed in the Registration
                                            Statement or any material change to
                                            such information in the Registration
                                            Statement.

                           (2)      That, for the purpose of determining  any 
liability under the Act, each such post-effective amendment shall be deemed to
be a new Registration Statement relating to the securities offered therein, and
the offering of such securities at that time shall be deemed to be the initial
bona fide offering thereof.

                           (3)      To remove from  registration by means of a 
post-effective amendment any of the securities being registered which remain
unsold at the termination of the offering.

                  (b) Insofar as indemnification for liabilities arising under
the Act may be permitted to directors, officers and controlling persons of CFKY,
pursuant to the foregoing provisions or otherwise, CFKY has been advised that in
the opinion of the Securities and Exchange Commission such indemnification is
against public policy as expressed in the Act, and is therefore, unenforceable.
In the event that a claim for indemnification against such liabilities (other
than the payment by CFKY of expenses incurred or paid by a director, officer or
controlling person of CFKY in the successful defense of any action, suit or
proceeding) is asserted by such director, officer or controlling person in
connection with the securities being registered, CFKY will, unless in the
opinion of its counsel the matter has been settled by controlling precedent,
submit to a court of appropriate jurisdiction the question whether such
indemnification by it is against public policy as expressed in the Act and will
be governed by the final adjudication of such issue.

                                      II-6
<PAGE>   131



                                   SIGNATURES

   
         Pursuant to the requirements of the Securities Act of 1933, the
registrant has duly caused this Pre-Effective Amendment No. 1 to the
Registration Statement on Form S-1 to be signed on its behalf by the
undersigned, duly authorized to do so, in the City of Ft. Mitchell, Commonwealth
of Kentucky, on February 2, 1998.
    


                                  By:  /s/ Robert V. Lynch
                                     --------------------------------------
                                        Robert V. Lynch
                                        President, Chief Executive Officer

   
         Pursuant to the requirements of the Securities Act of 1933, this
Registration Statement on Form S-1 has been signed below by the following
persons in the capacities and as of the dates indicated.

<TABLE>
<CAPTION>

Signature                                  Title                                                    Date
- ---------                                  -----                                                    ----

<S>                                   <C>                                          <C>
/s/ Robert V. Lynch
- -----------------------------         President, Chief Executive Officer                February 2, 1998
Robert V. Lynch                       (Principal Executive Officer)                -----------------------------
                                      and Director

/s/ Abijah Adams
- -----------------------------         Treasurer                                         February 2, 1998
Abijah Adams                          (Principal Financial and Accounting          ------------------------------
                                      Officer)

/s/ J. Robert Bluemlein
- -----------------------------         Director                                          February 2, 1998
J. Robert Bluemlein                                                                ------------------------------


- -----------------------------         Director                                                    , 1998
Kenneth R. Kelly                                                                   ------------------------------

/s/ John C. Layne
- -----------------------------         Director                                          February 2, 1998
John C. Layne                                                                      ------------------------------
                                                                                                                    
/s/ Daniel T. Mistler
- -----------------------------         Director                                          February 2, 1998
Daniel T. Mistler                                                                  ------------------------------

/s/ Fred A. Tobergte, Sr.
- ----------------------------          Director                                          February 2, 1998
Fred A. Tobergte, Sr.                                                              -----------------------------

/s/ Geraldine Zembrodt
- ----------------------------          Director                                          February 2, 1998
Geraldine Zembrodt                                                                 ------------------------------

</TABLE>
    

                                      II-7


<PAGE>   132





   
                      COLUMBIA FINANCIAL OF KENTUCKY, INC.
                        PRE-EFFECTIVE AMENDMENT NO. 1 TO
                       REGISTRATION STATEMENT ON FORM S-1

                                INDEX TO EXHIBITS

EXHIBIT
NUMBER    DESCRIPTION

1.2        Agency Agreement with Webb (proposed)

10.1       Columbia Financial of Kentucky, Inc., 1998 Stock Option and Incentive
           Plan (proposed)

10.2       Columbia Financial of Kentucky, Inc., Recognition and Retention Plan
           (proposed)

10.3       Employment Agreement between Columbia Federal Savings Bank and
           Robert V. Lynch (proposed)

10.4       Severance Agreement between Columbia Federal Savings Bank and five
           other executive officers of Columbia Federal Savings Bank (proposed)

23.1       Consent of VonLehman & Company Inc.

23.2       Consent of Keller & Company, Inc.

23.3       Consent of Vorys, Sater, Seymour and Pease LLP

99.2       Order Form and Form of Certification

99.4       Solicitation and Marketing Material (additional material only)
    

<PAGE>   1
                                                             EXHIBIT 1.2


                      COLUMBIA FINANCIAL OF KENTUCKY, INC.

                     Up to 2,323,000 Shares of Common Stock
                                 (No Par Value)

                         Purchase Price $10.00 Per Share


                                AGENCY AGREEMENT
                                ----------------


                                February __, 1998


Charles Webb & Company
211 Bradenton Avenue
Dublin, Ohio 43017-5034


Ladies and Gentlemen:

         Columbia Financial of Kentucky, Inc., Ft. Mitchell, Kentucky, an Ohio
corporation ("Company"), and Columbia Federal Savings Bank, Ft. Mitchell,
Kentucky ("Savings Bank"), a Federally chartered mutual savings bank with its
deposit accounts insured by the Savings Association Insurance Fund ("SAIF")
administered by the Federal Deposit Insurance Corporation ("FDIC"), hereby
confirm their agreement with Charles Webb & Company, a division of Keefe,
Bruyette & Woods, Inc. (the "Agent"), as follows:

         SECTION 1. THE OFFERING. The Savings Bank, in accordance with an
amended plan of conversion ("Plan"), adopted by its Board of Directors, intends
to convert from a federally chartered mutual savings bank to a federally
chartered stock savings bank and to issue all of its outstanding capital stock
to the Company. Unless the context requires otherwise, all references to
"Savings Bank" herein shall include the Savings Bank in its mutual and in its
converted form as a federal stock savings bank.

         Pursuant to the Plan, the Company will offer and sell up to 2,323,000
(subject to adjustment up to 2,671,450) shares of its common stock, no par value
("Shares" or "Common Stock"), in a subscription offering ("Subscription
Offering") to (i) Eligible Account Holders, (ii) the Savings Bank's ESOP, (iii)
Supplemental Eligible Account Holders and (iv) Other Members, as those terms are
defined in the Plan. The Company shall offer any Shares not subscribed for in
the Subscription Offering for sale in a community offering ("Community Offering"
and, when referred to together with the Subscription Offering, the "Subscription
and Community Offering") to certain members of the general public to whom a copy
of the Prospectus (as hereinafter defined) is delivered, with preference given
first to natural persons who reside in either Boone County or Kenton County,
Kentucky. If any Shares are not subscribed for or purchased in the Subscription
and Community Offering, the Agent, at the request of the Company and the Savings


<PAGE>   2


Charles Webb & Company
Page 2


Bank, shall seek to form a syndicate of selected registered broker-dealers to
assist in the sale of such Shares on a best efforts basis in a syndicated
community offering ("Syndicated Community Offering"). It is acknowledged that
the purchase of the Shares is subject to the purchase limitations described in
the Plan and that the Company and the Savings Bank may reject, in whole or in
part, any orders received in the Community Offering or the Syndicated Community
Offering. The Subscription Offering, Community Offering and Syndicated Community
Offering are collectively referred to as the "Offering." Collectively, the
Offering and the other activities described in the Plan are referred to herein
as the "Conversion."

         The Company has filed with the Securities and Exchange Commission
("Commission") a registration statement on Form S-1 (File No. 333-42523),
including exhibits ("Registration Statement"), containing a prospectus relating
to the Offering, for the registration of the Shares under the Securities Act of
1933 ("1933 Act"), and has filed such amendments and supplements thereto, if
any, and such amended prospectuses and supplemented prospectuses as may have
been required to the date hereof. The prospectus, as amended, on file with the
Commission at the time the Registration Statement initially becomes effective is
hereinafter called the "Prospectus," except that if any prospectus is filed by
the Company pursuant to Rule 424(b) or (c) of the rules and regulations of the
Commission under the 1933 Act ("1933 Act Regulations") differing from the
prospectus on file at the time the Registration Statement initially becomes
effective, the term "Prospectus" shall refer to the prospectus filed pursuant to
Rule 424(b) or (c) from and after the time said prospectus is filed with the
Commission.

         The Savings Bank has filed with the Office of Thrift Supervision
("OTS") an Application for Approval of Conversion, including exhibits
("Conversion Application"), including the Prospectus contained therein, and has
filed such amendments or supplements thereto, if any, as may have been required
pursuant to the Home Owners' Loan Act, as amended ("HOLA"), and 12 C.F.R. Part
563b ("Conversion Regulations"). In addition, the Company has filed with the OTS
an application on Form H-(e)1-S, including exhibits ("Holding Company
Application"), and has filed such amendments or supplements thereto, if any, as
may have been required to become a registered savings and loan holding company
under the HOLA.

         SECTION 2. RETENTION OF AGENT; COMPENSATION AND EXPENSES; SALE AND
DELIVERY OF THE SHARES. Subject to the terms and conditions herein set forth,
the Company and the Savings Bank hereby appoint the Agent as their exclusive
financial advisor and marketing agent to utilize its best efforts to solicit
subscriptions for the Shares and to advise and assist the Company and the
Savings Bank with respect to the sale of the Shares in the Offering.

         On the basis of the representations and warranties and the agreements
herein, but subject to the terms and conditions herein, the Agent accepts such
appointment and agrees to consult with and advise the Company and the Savings
Bank as to the matters set forth in the letter agreement dated August 18, 1997
("Letter Agreement"), between the Savings Bank and the Agent. The Agent shall
not be required to purchase any Shares or take any action inconsistent


<PAGE>   3


Charles Webb & Company
Page 3


with all applicable laws, regulations, decisions or orders. In the event of the
Syndicated Community Offering, the Agent shall seek to assemble and manage a
selling group of selected registered broker-dealers which are members of the
National Association of Securities Dealers, Inc. ("NASD") to participate in the
solicitation of purchase orders for shares under a selected dealers' agreement
in the form attached hereto as Exhibit A.

         The obligations of the Agent pursuant to this Agreement shall terminate
upon the completion, termination or abandonment of the Plan by the Savings Bank
or upon termination of the Offering, but in no event later than June 30, 1998
("End Date"), unless otherwise specifically provided in this Agreement. All
unpaid fees and expenses due to the Agent shall be payable in next day funds at
the earlier of the Closing Date (as hereinafter defined) or the End Date. In the
event the Offering is extended beyond the End Date, the Company, the Savings
Bank and the Agent may agree to renew this Agreement under mutually acceptable
terms.

         In the event the Company is unable to sell a minimum of 1,717,000
Shares within the period herein provided, this Agreement shall terminate and the
Company shall refund to all persons who have subscribed for any of the Shares,
the full amount of their subscriptions plus accrued interest as set forth in the
Prospectus, and none of the parties to this Agreement shall have any obligation
to the other parties hereunder, except as set forth in this Section 2 and in
Sections 8, 9, and 10 hereof.

         In the event the Offering is terminated for any reason not attributable
to the action or inaction of the Agent, the Agent shall have earned and be
entitled to be paid the fees and expenses accruing to the date of such
termination pursuant to this Section 2.

         If all conditions precedent to the consummation of the Conversion,
including, without limitation, the receipt of subscriptions for the minimum
number of Shares permitted to be sold in the Conversion on the basis of the most
recent updated appraisal report and compliance by the Company and the Savings
Bank of the conditions set forth in Section 7 hereof to the reasonable
satisfaction of the Agent and its counsel, are satisfied, the Company agrees to
issue, or have issued, the Shares sold in the Offering and release for delivery
certificates for such Shares on the Closing Date (as hereinafter defined)
against payment to the Company by any means authorized by the Plan. The release
of Shares against payment therefor shall be made at a time, date and place
mutually acceptable to the Company, the Savings Bank and the Agent. Certificates
for Shares shall be delivered directly to the purchasers in accordance with
their directions. The date upon which the Company shall release or deliver the
Shares sold in the Offering, in accordance with the terms herein, is called the
"Closing Date."

         The Agent shall receive the following compensation for its services
hereunder:



<PAGE>   4


Charles Webb & Company
Page 4


                                                                                
         (a)      A management fee of $25,000, payable in four consecutive
                  monthly installments, of which $25,000 has been paid.

         (b)      A success fee equal to (i) 1.5% of the aggregate purchase
                  price of the Shares sold in the Subscription and Community
                  Offering to residents of Boone or Kenton County, Kentucky plus
                  (ii) 1.25% of the aggregate purchase price of the Shares sold
                  in the Subscription and Community Offering to residents of
                  counties contiguous to Boone or Kenton County, Kentucky plus
                  (iii) 0.75% of the aggregate purchase price of the shares sold
                  in the Subscription and Community Offering to all other
                  persons, excluding in each case Shares subscribed or purchased
                  by the Savings Bank's officers, directors or employees (or
                  their immediate family members) or by the ESOP or any
                  tax-qualified or stock-based compensation plans (except
                  Individual Retirement Accounts) or similar plan created by the
                  Savings Bank for some or all of its directors or employees.
                  The management fee described in the paragraph (a) will be
                  applied against the success fee.

         (c)      For Shares sold in the Syndicated Community Offering by
                  selected broker- dealers, the Agent shall receive a fee not to
                  exceed 5.5% of the aggregate purchase price of the Shares sold
                  by such selected broker-dealers, and the Agent shall pass on
                  to such selected broker-dealers an amount competitive with
                  gross underwriting discounts charged at such time for
                  comparable amounts of stock sold at a comparable price per
                  share in a similar market environment. In the event any fees
                  are paid pursuant to this subsection (c), such fees shall be
                  in lieu of, and not in addition to, the fees paid pursuant to
                  subsection (b) above. Fees with respect to purchases effected
                  with the assistance of broker-dealers other than the Agent
                  shall be transmitted by the Agent to such broker-dealer.

         Whether or not the Conversion is completed or the sale of the Shares by
the Company is consummated, the Company and the Savings Bank jointly and
severally agree to pay or reimburse the Agent, from time to time upon the
Agent's request, for the reasonable legal fees and expenses of its counsel. Such
reimbursement of legal fees will not exceed $35,000.

         The Company and the Savings Bank shall bear the expenses of the
Offering customarily borne by issuers including, without limitation, OTS,
Commission, "Blue Sky," and NASD filing and registration fees; the fees of the
Savings Bank's accountants, attorneys, appraiser, transfer agent and registrar,
and other agent fees and expenses; any stock issue or transfer taxes; printing,
mailing and marketing and syndicate expenses associated with the Conversion.

         Full payment of the Agent's fees and expenses, as described above,
shall be made in next day funds on the earlier of the Closing Date or the End
Date.



<PAGE>   5


Charles Webb & Company
Page 5


         The Agent further agrees to provide financial advisory assistance to
the Company and the Savings Bank for a period of one year following completion
of the Conversion, including formation of a dividend policy and share repurchase
program, assistance with shareholder reporting and shareholder relations
matters, general advice on mergers and acquisitions and other related financial
matters, without the payment by the Company and the Savings Bank of any fees in
addition to these set forth in this Section 2.

         SECTION 3. REPRESENTATIONS AND WARRANTIES OF THE COMPANY AND
ASSOCIATION. The Company and the Savings Bank jointly and severally represent
and warrant to the Agent as follows:

         (a) The Registration Statement has been declared effective by the
Commission; at the time the Registration Statement, including the Prospectus
contained therein, became effective, the Registration Statement, including the
Prospectus contained therein, complied as to form in all material respects with
the requirements of the 1933 Act and the 1933 Act Regulations, and the
Registration Statement, including the Prospectus contained therein, and any
information regarding the Company or the Savings Bank contained in Sales
Information (as such term is defined in Section 11 hereof) authorized by the
Company or the Savings Bank for use in connection with the Offering, did not
contain an untrue statement of a material fact or omit to state a material fact
required to be stated therein or necessary to make the statements therein, in
light of the circumstances under which they were made, not misleading; and at
the time any Rule 424(b) or (c) Prospectus was filed with the Commission, the
Registration Statement, including the Prospectus contained therein (including
any amendment or supplement thereto), and any information regarding the Company
or the Savings Bank contained in Sales Information (as such term is defined in
Section 8 hereof) authorized by the Company or the Savings Bank for use in
connection with the Offering did not contain an untrue statement of a material
fact or omit to state a material fact necessary in order to make the statements
therein, in light of the circumstances under which they were made, not
misleading; provided, however, that the representations and warranties in this
Section 3(a) shall not apply to statements or omissions made in reliance upon
and in conformity with written information furnished to the Company or the
Savings Bank by the Agent expressly regarding the Agent for use in the
Prospectus under the captions "Market for Common Shares" and "The
Conversion--Plan of Distribution."

         (b) The Conversion Application has been approved by the OTS and the
related Prospectus and the proxy statement of the Savings Bank relating to the
special meeting of members at which the Plan shall be considered for approval by
the Savings Bank's eligible voting members have been authorized for use by the
OTS; at the time of the approval of the Conversion Application, including the
Prospectus contained therein, and as of the date of this Agreement, the
Conversion Application, including the Prospectus, complied as to form in all
material respects with the Conversion Regulations. At the time of the approval
of the Conversion Application, including the Prospectus contained therein, and
as of the date of this Agreement, the Conversion Application, including the
Prospectus contained therein, did not


<PAGE>   6


Charles Webb & Company
Page 6


contain any untrue statement of a material fact or omit to state a material fact
required to be stated therein or necessary to make the statements therein, in
light of the circumstances under which they were made, not misleading; provided,
however, that the representations and warranties in this Section 3(b) shall not
apply to statements or omissions made in reliance upon and in conformity with
written information furnished to the Company or the Savings Bank by the Agent
expressly regarding the Agent for use in the Prospectus under the captions
"Market for Common Shares" and "The Conversion--Plan of Distribution."

         (c) The Holding Company Application has been approved by the OTS. At
the time of the approval of the Holding Company Application and as of the date
of this Agreement, the Holding Company Application complied as to form in all
material respects with all applicable regulations.

         (d) No order has been issued by the OTS, the Commission or any other
governmental agency preventing or suspending the use of the Prospectus, and no
action by or before any governmental entity to revoke any approval,
authorization or order of effectiveness related to the Conversion is pending or,
to the best knowledge of the Company and the Savings Bank, threatened.

         (e) The Plan complies with the Conversion Regulations, has been adopted
by the Boards of Directors of the Savings Bank as required by the Conversion
Regulations and has been acknowledged by the Board of Directors of the Company.

         (f) To the best knowledge of the Company and the Savings Bank, no
person has sought to obtain review of the final action of the OTS in approving
the Plan or in approving the Conversion Application or the Holding Company
Application pursuant to the HOLA, the Conversion Regulations, state securities
laws and regulations (collectively, the "Blue Sky Laws"), or any other statute
or regulation.

         (g) The Savings Bank is organized and is validly existing as a
federally chartered savings bank in mutual form of organization in good standing
under the laws of the United States and is duly authorized to conduct its
business and own its property as described in the Registration Statement and the
Prospectus; the Savings Bank has obtained all licenses, permits and other
governmental authorizations required for the conduct of its business except
where the failure to obtain such licenses, permits or other governmental
authorizations would not materially adversely affect the financial condition,
earnings, capital, assets or properties of the Company and the Savings Bank
taken as a whole; all such licenses, permits and governmental authorizations are
in full force and effect and the Savings Bank is complying therewith in all
material respects; the Savings Bank is duly qualified as a foreign corporation
to transact business in each jurisdiction in which the failure to be so
qualified in one or more of such jurisdictions would have a material adverse
effect on the financial condition, earnings, capital, assets properties or
business of the Savings Bank.


<PAGE>   7


Charles Webb & Company
Page 7



         (h) The Savings Bank does not own any equity securities or any equity
interest in any business enterprise except as described in the Prospectus.

         (i) The Company has been duly incorporated and is validly existing as a
corporation in good standing under the laws of the State of Ohio, with corporate
power and authority to own, lease and operate its properties and to conduct its
business as described in the Registration Statement and the Prospectus; the
Company is qualified to do business as a foreign corporation in Kentucky and in
each jurisdiction in which the conduct of its business requires such
qualification, except where the failure to so qualify would not have a material
adverse effect on the financial condition, earnings, capital, assets, properties
or the business of the Company; the Company has obtained all licenses, permits
and other governmental authorizations currently required for the conduct of its
business except where the failure to obtain such licenses, permits or other
governmental authorizations would not materially adversely affect the financial
condition, earnings, capital, assets or properties of the Company and the
Savings Bank taken as a whole; and all such licenses, permits and governmental
authorizations are in full force and effect, and the Company is complying in all
material respects therewith.

         (j) The Savings Bank is a member of the Federal Home Loan Bank of
Cincinnati ("FHLB-Cincinnati"); the deposit accounts of the Savings Bank are
insured by the FDIC under the SAIF up to applicable legal limits; and no
proceedings for the termination or revocation of such membership or insurance
are pending or, to the best knowledge of the Savings Bank, threatened.

         (k) The Company and the Savings Bank have good and marketable title to
all real property and good title to all other assets material to the business of
the Company and the Savings Bank and to those properties and assets described in
the Registration Statement and Prospectus as owned buy them, free and clear of
all liens, charges, encumbrances or restrictions, except as described therein or
are not material to the business of the Company and the Savings Bank, taken as a
whole; and all of the leases and subleases material to the business of the
Company and the Savings Bank, including those described in the Registration
Statement and Prospectus, are in full force and effect and the Company and the
Savings Bank are complying therewith in all material respects.

         (l) The Company and the Savings Bank have received an opinion of Vorys,
Sater, Seymour and Pease LLP, Cincinnati, Ohio, with respect to the federal
income tax consequences of the Conversion and an opinion from VonLehman &
Company, Inc., with respect to the Kentucky income tax consequences of the
Conversion as described in the Registration Statement and Prospectus; and the
facts and representations upon which such opinions are based are true, accurate
and complete, and neither the Company nor the Savings Bank has taken any actions
inconsistent therewith.



<PAGE>   8


Charles Webb & Company
Page 8


         (m) The Company and the Savings Bank have all such power, authority,
authorizations, approvals and orders, except approval or confirmation of the
final appraisal of the Savings Bank, as may be required to enter into this
Agreement, to carry out the provisions and conditions hereof and to issue and
sell (i) the capital stock of the Savings Bank to the Company and (ii) the
Shares to be sold by the Company as provided herein and as described in the
Prospectus; the consummation of the Conversion, the execution, delivery and
performance of this Agreement and the consummation of the transactions herein
contemplated have been duly and validly authorized by all necessary corporate
action on the part of the Company and the Savings Bank and this Agreement has
been validly executed and delivered by the Company and the Savings Bank and is
the valid, legal and binding Agreement of the Company and the Savings Bank
enforceable in accordance with its terms, except as the enforceability thereof
may be limited by (i) bankruptcy, insolvency, moratorium, reorganization,
conservatorship, receivership or other similar laws relating to or affecting the
enforcement or creditors' rights generally or the rights of creditors of insured
financial institutions and their holding companies, the accounts of whose
subsidiaries are insured by the FDIC or (ii) general equity principles
regardless of whether such enforceability is considered in a proceeding in
equity or at law and except to the extent, if any, that the provisions of
Sections 8 and 9 hereof may be unenforceable as against public policy.

         (n) The execution, delivery and performance of this Agreement by the
Company and the Savings Bank will not: (i) conflict with or constitute a breach
of, or default under, the articles of incorporation and bylaws of the Company or
the charter and bylaws of the Savings Bank (in either mutual or capital stock
form), or any material contract, lease or other instrument to which the Company
or the Savings Bank is a party, or any applicable law, rule, regulation or
order; (ii) violate any authorization, approval, judgement, decree, order,
statute, rule or regulation applicable to the Company or the Savings Bank,
except for such violation which would not have a material adverse effect on the
financial condition and results of operations of the Company and the Savings
Bank on a consolidated basis; or (iii) with the exception of the liquidation
account established in the Conversion, result in the creation of any material
lien, charge or encumbrance upon any property of the Company or the Savings
Bank.

         (o) Upon consummation of the Conversion, the authorized, issued and
outstanding equity capital of the Company will be within the range set forth in
the Prospectus under the caption "Capitalization," and no shares of Common Stock
have been or will be issued and outstanding prior to the Closing Date referred
to in Section 2 (other than in connection with the incorporation of the
Company); the Shares have been duly and validly authorized for issuance and,
when issued and delivered by the Company pursuant to the Plan against payment of
the consideration calculated as set forth in the Plan and in the Prospectus,
will be duly and validly issued, fully paid and non-assessable, except that
Shares purchased by the ESOP with funds borrowed from the Company will not be
fully paid to the extent payment therefor in cash has not been received by the
Company; no preemptive rights exist with respect to the Shares (except for
Subscription Rights granted pursuant to the Plan); and the terms and provisions
of the Shares


<PAGE>   9


Charles Webb & Company
Page 9


will conform in all material respects to the description thereof contained in
the Registration Statement and the Prospectus. To the best knowledge of the
Company and the Savings Bank, upon the issuance of the Shares, good title to the
Shares will be transferred from the Company to the purchasers thereof against
payment therefor, subject to such claims as may be asserted against the
purchasers thereof by third-party claimants.

         (p) The Company and the Savings Bank are not in violation of any
directive from the OTS, FDIC or any other governmental agency to make any
material change in the method of conducting their businesses so as to comply in
all material respects with all applicable statutes and regulations and, except
as set forth in the Registration Statement and the Prospectus, there is no suit,
proceeding, charge or action before or by any court, regulatory authority or
governmental agency or body, pending or, to the best knowledge of the Company
and the Savings Bank, threatened, which might materially and adversely affect
the Conversion, the performance of this Agreement, the consummation of the
transactions contemplated by the Plan and as described in the Registration
Statement and the Prospectus or which might have a material adverse affect on
the financial condition, earnings, capital, properties, assets or business of
the Company or the Savings Bank, taken as a whole.

         (q) The financial statements of the Savings Bank which are included in
the Registration Statement, the Conversion Application and the Prospectus
present fairly the financial condition, results of operations, retained earnings
and cash flows of the Savings Bank at the respective dates thereof and for the
respective periods covered thereby, and comply as to form in all material
respects with the applicable accounting requirements of the Conversion
Regulations, Regulation S-X of the Commission, and generally accepted accounting
principles ("GAAP") consistently applied through the periods involved (except as
noted therein). Such financial statements are consistent with the most recent
financial statements and other reports filed by the Savings Bank with the OTS,
except that accounting principles employed in such regulatory filings conform to
the requirements of such authorities and not necessarily to GAAP. The other
financial, statistical and pro forma information and related notes included in
the Prospectus present fairly the information shown therein on a basis
consistent with the audited and unaudited financial statements of the Savings
Bank included in the Registration Statement and the Prospectus, and as to the
pro forma adjustments, the adjustments made therein have been properly applied
on the bases described therein.

         (r) Since the respective dates as of which information is given in the
Registration Statement and the Prospectus, except as may otherwise be stated
therein: (i) there has not been any material adverse change in the financial
condition, earnings, capital, properties or business of the Company and the
Savings Bank, considered as one enterprise, whether or not arising in the
ordinary course of business; (ii) there has not been any material increase in
loans past due 90 days or more or in real estate acquired by foreclosure, by
deed-in-lieu of foreclosure, or deemed in-substance foreclosure, (iii) there has
not been any material decrease in surplus and reserves or total assets of the
Savings Bank, (iv) neither the Company nor the Savings Bank has


<PAGE>   10


Charles Webb & Company
Page 10


issued any securities or incurred any liability or obligation for borrowing
other than in the ordinary course of business; (v) there have not been any
transactions entered into by the Company or the Savings Bank, except with
respect to those transactions entered into in the ordinary course of business;
(vi) the properties and business of the Company and the Savings Bank conform in
all material respects to the descriptions thereof contained in the Prospectus;
and (vii) neither the Company nor the Savings Bank has any material contingent
liabilities except as disclosed in the Prospectus.

         (s) Neither the Company nor the Savings Bank is in violation of its
articles of incorporation or bylaws or charter or bylaws, as applicable, or in
default in the performance or observance of any obligation, agreement, covenant,
or condition contained in any contract, lease, loan agreement, indenture or
other instrument to which it is a party or by which it or any of its property
may be bound, which would result in a material adverse effect on the financial
condition, earnings, capital, assets, properties or business of the Company and
the Savings Bank, considered as one enterprise.

         (t) No default exists, and no event has occurred which with notice or
lapse of time, or both, would constitute a default on the part of the Company or
the Savings Bank in the due performance and observance of any term, covenant or
condition of any indenture, mortgage, deed of trust, note, bank loan or credit
agreement or any other instrument or agreement to which the Company or the
Savings Bank is a party or by which any of them or any of their property is
bound or affected, except such defaults which would not have a material adverse
effect on the financial condition, earnings, capital, assets, properties or
business of the Company and the Savings Bank, considered as one enterprise; and
such agreements are in full force and effect and no other party to any such
agreements has instituted or, to the best knowledge of the Company and the
Savings Bank, threatened any action or proceeding wherein the Company or the
Savings Bank might be alleged to be in default thereunder under circumstances
where such action or proceeding, if determined adversely to the Company or the
Savings Bank, would have a material adverse effect on the financial condition,
earnings, capital, assets, properties or business of Company and the Savings
Bank, considered as one enterprise.

         (u) No approval of any regulatory or supervisory or other public
authority is required in connection with the execution and delivery of this
Agreement or the issuance of the Shares, except for the approvals of the OTS and
the Commission, and any necessary qualification, notification, registration or
exemption under the Blue Sky Laws of the various jurisdictions in which the
Shares are to be offered.

         (v) VonLehman & Company, Inc., which has certified the financial
statements of the Savings Bank contained in the Registration Statement,
Conversion Application, and the Prospectus, are, with respect to the Company and
the Savings Bank, independent public


<PAGE>   11


Charles Webb & Company
Page 11


accountants within the meaning of the Code of Professional Ethics of the
American Institute of Certified Public Accountants, the Conversion Regulations,
and the 1933 Act Regulations.

         (w) Keller & Company, Inc., which has prepared the Conversion Valuation
Appraisal Report as of November 28, 1997, as amended or supplemented, if so
amended or supplemented ("Appraisal"), is independent of the Company and the
Savings Bank within the meaning of the Conversion Regulations.

         (x) The Company and the Savings Bank have timely filed all required
federal, state and local tax returns; and the Company and the Savings Bank have
paid all taxes due and payable in respect of such returns, except where
permitted to be extended, and have made adequate reserves for similar future tax
liabilities and no deficiency has been asserted with respect thereto by any
taxing authority.

         (y) The Savings Bank complies in all material respects with the
applicable financial recordkeeping and reporting requirements of the Currency
and Foreign Transactions Reporting Act of 1970, as amended, and the regulations
and rules thereunder.

         (z) To the knowledge of the Company and the Savings Bank, neither the
Company nor the Savings Bank has lent any funds for the purchase of Shares or
has made any other payment of funds prohibited by law, and no funds have been
set aside to be used for any payment prohibited by law.

         (aa) Neither the Company nor the Savings Bank has: (i) issued any
securities within the last 18 months (except for notes to evidence other bank
loans or other liabilities in the ordinary course of business or as described in
the Prospectus and except for shares issued in connection with the incorporation
of the Company); (ii) had any dealings within the immediate prior 12 months with
any NASD member, or any person related to or associated with such member, other
than discussions and meetings relating to the Offering and purchases and sales
of United States government and agency and other securities in the ordinary
course of business; (iii) entered into a financial or management consulting
agreement except as contemplated hereunder and except for the Letter Agreement;
and (iv) engaged any intermediary other than the Agent in connection with the
Offering, and no person is being compensated in any manner for such service.

         (bb) The Company and the Savings Bank have not relied upon the Agent or
the Agent's counsel for any legal, tax or accounting advice in connection with
the Conversion.

         (cc) All documents delivered by the Savings Bank or the Company or
their representatives in connection with the issuance and sale of the Common
Stock and the Agent's exercise of due diligence, were, on the dates on which
they were delivered, accurate and


<PAGE>   12


Charles Webb & Company
Page 12


complete in all material respects or were amended in writing to be accurate and
complete in all material respects.

         (dd) The records of Eligible Account Holders, Supplemental Eligible
Account Holders and Other Members are accurate and complete in all material
respects.

         (ee) To the best knowledge of the Company and the Savings Bank, the
Company and the Savings Bank comply with all laws, rules and regulations
relating to environmental protection, and neither the Company nor the Savings
Bank has been notified or is otherwise aware that either of them is potentially
liable, or is considered potentially liable, under the Comprehensive
Environmental Response, Compensation and Liability Act of 1980, as amended, or
any other Federal, state or local environmental laws and regulations; no action,
suit, regulatory investigation or other proceeding is pending, or to the best
knowledge of the Company and the Savings Bank, threatened against the Company or
the Savings Bank relating to environmental protection, nor does the Company or
the Savings Bank have any reason to believe any such proceedings may be brought
against either of them; and to the best knowledge of the Company and the Savings
Bank, no disposal, release or discharge of hazardous or toxic substances,
pollutants or contaminants, including petroleum and gas products, as any of such
terms may be defined under federal, state or local law, has occurred on, in, at
or about any facilities or properties owned or leased by the Company or the
Savings Bank or in which the Savings Bank has a security interest.

         Any certificate signed by an officer of the Company or the Savings Bank
pursuant to the conditions of this Agreement and delivered to the Agent or its
counsel that refers to this Agreement shall be deemed to be a representation and
warranty by the Company or the Savings Bank to the Agent as to the matters
covered thereby with the same effect as if such representation and warranty were
set forth herein.

         SECTION 4.  REPRESENTATIONS AND WARRANTIES OF THE AGENT.

         The Agent represents and warrants to the Company and the Savings Bank
that:

         (a) Keefe, Bruyette & Woods, Inc. is a corporation in good standing
under the laws of the State of New York with full power and authority to provide
the services to be furnished to the Savings Bank and the Company hereunder;
Charles Webb & Company is an unincorporated division of Keefe, Bruyette & Woods,
Inc.

         (b) The execution and delivery of this Agreement and the consummation
of the transactions contemplated hereby have been duly and validly authorized by
all necessary corporate action on the part of the Agent, and this Agreement has
been duly and validly executed and delivered by the Agent and is the legal,
valid and binding agreement of the Agent, enforceable in accordance with its
terms, except as the enforceability thereof may be limited by


<PAGE>   13


Charles Webb & Company
Page 13


(i) bankruptcy, insolvency, moratorium, reorganization, conservatorship,
receivership or other similar laws relating to or affecting the enforcement or
creditors' rights generally, or (ii) general equity principles regardless of
whether such enforceability is considered in a proceeding in equity or at law.

         (c) The execution and delivery of this Agreement by the Agent, the
consummation of the transactions contemplated hereby and compliance with the
terms and provisions hereof shall not conflict with, or result in a breach of,
any of the terms, provision or conditions of, or constitute a default (or event
which with notice or lapse of time or both would constitute a default) under,
the articles of incorporation of Keefe, Bruyette & Woods, Inc. or any material
agreement, indenture or other instrument to which the Agent is a party or by
which it or its property is bound.

         (d) The Agent and its employees, and to the best knowledge of the
Agent, its agents and representatives, who shall perform any of the services
hereunder shall be duly authorized and empowered, and shall have all licenses,
approvals and permits necessary to perform such services.

         (e) No approval of any regulatory, supervisory or other public
authority other than the NASD is required in connection with the Agent execution
and delivery of this Agreement, and the approval of the NASD has been received.

         (f) There is no suit, proceeding, charge, or action before or by any
court, regulatory authority or government agency or body pending or, to the best
knowledge of the Agent, threatened, which might materially and adversely affect
the Agent performance of this Agreement.

         SECTION 5. COVENANTS OF THE COMPANY AND THE SAVINGS BANK. The Company
and the Savings Bank hereby jointly and severally covenant with the Agent as
follows:

         (a) The Company will not file any amendment or supplement to the
Registration Statement without providing the Agent and its counsel an
opportunity to review such amendment or supplement, and will not file any
amendment or supplement to which the Agent or its counsel shall reasonably
object.

         (b) The Savings Bank will not file any amendment or supplement to the
Conversion Application without providing the Agent and its counsel an
opportunity to review such amendment or supplement, and will not file any
amendment or supplement to which the Agent or its counsel shall reasonably
object.

         (c) At any time after the Holding Company Application is approved by
the OTS, the Company will not file any amendment or supplement to the Holding
Company Application


<PAGE>   14


Charles Webb & Company
Page 14


without providing the Agent and its counsel an opportunity to review such
amendment or supplement, and will not file any amendment or supplement to which
the Agent or its counsel will reasonably object.

         (d) The Company and the Savings Bank shall notify the Agent in writing
of any violation of its articles of incorporation and bylaws, in the case of the
Company, and its charter and bylaws, in the case of the Savings Bank, at any
time after the date hereof and prior to the Closing Date. Unless waived in
writing by the Agent, which waiver shall not be unreasonably withheld, the
Company shall not be in violation of its articles of incorporation or bylaws,
and the Savings Bank shall not be in violation of its charter or bylaws, at any
time after the date hereof and prior to the Closing Date.

         (e) The Company and the Savings Bank will use their best efforts to
cause any post-effective amendment to the Registration Statement to be declared
effective by the Commission and any post-approval amendment to the Conversion
Application to be approved by the OTS, and will immediately notify the Agent
upon receipt of any information concerning any of the following events: (i) when
any post-effective amendment to the Registration Statement has become effective;
(ii) when any post-approval amendment to the Conversion Application has been
approved; (iii) when any post-approval amendment to the Holding Company
Application has been approved; (iv) when any comments from the Commission, the
OTS, or any other governmental entity are issued with respect to the
Registration Statement, Conversion Application, Holding Company Application, or
the transactions contemplated by this Agreement; (v) when any request is made by
the Commission, the OTS or any other governmental entity for any amendment or
supplement to the Registration Statement, the Conversion Application or the
Holding Company Application, or for any other additional information; (vi) when
the Commission, the OTS or any other governmental entity issues any order or
takes or threatens any action to suspend the Offering, the effectiveness of the
Registration Statement, or the use of the Prospectus or any other filing of the
Company or the Savings Bank under the Conversion Regulations, or other
applicable law; (vii) the issuance by the Commission, the OTS or any other
governmental authority of any stop order suspending the effectiveness of the
Registration Statement or the approval of the Conversion Application or the
Holding Company Application, or of the initiation or threat of initiation of any
proceedings for any such purpose; or (viii) the occurrence of any event
mentioned in paragraph (j) below; and the Company and the Savings Bank will make
every reasonable effort to prevent the issuance by the Commission, the OTS or
any state authority of any order referred to in (vi) and (vii) above, and if any
such order shall at any time be issued, to obtain the lifting thereof at the
earliest possible time.

         (f) As of the Closing Date, the Savings Bank shall have all approvals
and authority to issue and sell the capital stock of the Savings Bank to the
Company and the Company shall have such approvals and orders to issue and sell
the Shares as provided for herein and as described in the Prospectus.



<PAGE>   15


Charles Webb & Company
Page 15


         (g) The Company and the Savings Bank shall deliver to the Agent and to
its counsel two conformed copies of the Registration Statement, the Conversion
Application and the Holding Company Application, as originally filed and of each
amendment or supplement thereto, including all exhibits. The Company and the
Savings Bank shall also deliver such additional copies of the foregoing
documents to counsel to the Agent as may be required for any NASD filings.

         (h) The Company and the Savings Bank will furnish to the Agent, from
time to time during the period when the Prospectus is required to be delivered
under the 1933 Act or the Securities Exchange Act of 1934 ("1934 Act"), such
number of copies of such Prospectus as the Agent may reasonably request for the
purposes contemplated by the 1933 Act, the 1933 Act Regulations, the 1934 Act or
the rules and regulations promulgated under the 1934 Act ("1934 Act
Regulations"); and the Company and the Savings Bank authorize the Agent to use
the Prospectus in any lawful manner contemplated by the Plan in connection with
the sale of the Shares.

         (i) The Company and the Savings Bank will comply with any and all
terms, conditions, requirements and provisions with respect to the Conversion
and the transactions contemplated thereby imposed by the Commission and the OTS
and by the 1933 Act, the 1933 Act Regulations, the 1934 Act and the 1934 Act
Regulations, to be complied with subsequent to the Closing Date; and when the
Prospectus is required to be delivered, the Company and the Savings Bank shall
comply, at their own expense, with all requirements imposed upon them by the
Commission and the OTS, and by the 1933 Act, the 1933 Act Regulations, the 1934
Act and the 1934 Act Regulations, in each case as from time to time in force, so
far as necessary to permit the continuance of sales or dealing in shares of
Common Stock during such period in accordance with the provisions hereof and the
Prospectus.

         (j) If, at any time during the period when the Prospectus is required
to be delivered, any event relating to or affecting the Company or the Savings
Bank shall occur, as a result of which it is necessary or appropriate, in the
opinion of counsel for the Company and the Savings Bank or in the opinion of the
Agent's counsel, to amend or supplement the Registration Statement or Prospectus
in order to make the Registration Statement or Prospectus not misleading in
light of the circumstances existing at the time the Prospectus is delivered, the
Company and the Savings Bank shall, at their own expense, prepare and file with
the Commission and the OTS and furnish to the Agent a reasonable number of
copies of an amendment or amendments of, or a supplement or supplements to, the
Registration Statement or Prospectus (in form and substance satisfactory to the
Agent and its counsel after a reasonable time for review) which shall amend or
supplement the Registration Statement or Prospectus, so that as amended or
supplemented the Registration Statement and the Prospectus shall not contain an
untrue statement of a material fact or omit to state a material fact necessary
in order to make the statements therein, in light of the circumstances existing
at the time the Prospectus is delivered to a purchaser, not misleading.


<PAGE>   16


Charles Webb & Company
Page 16



         (k) The Company and the Savings Bank shall conduct the Conversion,
including the offer and sale of the Shares, in all material respects in
accordance with the Plan and the Conversion Regulations and all other applicable
laws, regulations, decisions and orders, including all terms, conditions,
requirements and provisions precedent to the Conversion imposed upon the Company
or the Savings Bank by the Commission, the OTS or any other regulatory authority
and in the manner described in the Prospectus.

         (l) The Company and the Savings Bank shall each timely furnish to the
Agent such information with respect to them as the Agent may from time to time
reasonably request.

         (m) The Company shall take all necessary action required to register
the Shares for offering and sale by the Company or to exempt such Shares from
registration and to exempt the Company as a broker-dealer and its officers,
directors and employees as broker-dealers or agents under the Blue Sky Laws of
such jurisdictions in which the Agent and the Company and the Savings Bank may
reasonably agree upon; provided, however, that the Company shall not be
obligated to file any general consent to service of process or to qualify to do
business in any jurisdiction in which it is not so qualified; and in each
jurisdiction where any of the Shares shall have been qualified or registered the
Company shall prepare and file, at its own expense, such statements and reports
as may be required by the laws of such jurisdiction.

         (n) The liquidation account for the benefit of Eligible Account Holders
and Supplemental Eligible Account Holders shall be duly established and
maintained by the Savings Bank in accordance with the Conversion Regulations.

         (o) The Company and the Savings Bank shall not sell or issue, contract
to sell or otherwise dispose of, for a period of 180 days after the Closing
Date, without the prior written consent of the Agent, any shares of Common Stock
other than in connection with any plan or arrangement described in the
Prospectus.

         (p) The Common Stock shall be the subject of an effective registration
statement under Section 12(g) of the 1934 Act as of the Closing Date and the
Company shall maintain the effectiveness of such registration for not less than
three years.

         (q) During the period during which the Common Stock is registered under
the 1934 Act or for three years from the Closing Date, whichever period is
greater, the Company shall furnish to its stockholders as soon as practicable
after the end of each fiscal year an annual report in accordance with Rule
14a-3(b) of the 1934 Act Regulations.

         (r) During the period of three years from the Closing Date, the Company
shall furnish to the Agent: (i) as soon as practicable after such information is
publicly available, a copy of each report of the Company furnished to or filed
with the Commission under the 1934 Act or any national securities exchange or
system on which any class of securities of the


<PAGE>   17


Charles Webb & Company
Page 17


Company is listed or quoted (including, but not limited to, reports on Forms
10-K, 10-Q and 8-K and all proxy statements and annual reports to stockholders),
(ii) a copy of each other non- confidential report of the Company mailed to its
stockholders or filed with the Commission, the OTS or any other supervisory or
regulatory authority or any national securities exchange or system on which any
class of securities of the Company is listed or quoted, each press release and
material news items and additional documents and information with respect to the
Company or the Savings Bank as the Agent may reasonably request; and (iii) from
time to time, such other non-confidential information concerning the Company or
the Savings Bank as the Agent may reasonably request.

         (s) The Company and the Savings Bank will use the net proceeds from the
sale of the Shares in the manner set forth in the Prospectus under the caption
"Use of Proceeds."

         (t) The Company will not distribute any prospectus (as defined in
Section 2(10) of the 1933 Act) other than the Prospectus and the Sales
Information (as defined in Section 8 hereof) in connection with the offer and
sale of the Shares without first notifying the Agent.

         (u) The Company shall use its best efforts to (i) encourage and assist
three market makers to establish and maintain a market for the Shares and (ii)
list the Shares on a national securities exchange or on The Nasdaq Stock Market
effective on or prior to the Closing Date.

         (v) The Savings Bank will maintain appropriate arrangements for
depositing all funds received from persons mailing subscriptions for or orders
to purchase Shares in the Offering on an interest bearing basis at the rate
described in the Prospectus until the Closing Date and satisfaction of all
conditions precedent to the release of the Savings Bank's obligation to refund
payments received from persons subscribing for or ordering Shares in the
Offering in accordance with the Plan and as described in the Prospectus or until
refunds of such funds have been made to the persons entitled thereto or
withdrawal authorizations cancelled in accordance with the Plan and as described
in the Prospectus. The Savings Bank will maintain such records of all funds
received to permit the funds of each subscriber to be separately insured by the
FDIC (to the maximum extent allowable) and to enable the Savings Bank to make
the appropriate refunds of such funds in the event that such refunds are
required to be made in accordance with the Plan and as described in the
Prospectus.

         (w) The Company will register as a savings and loan holding company
under the HOLA within 90 days of the Closing Date.

         (x) The Company and the Savings Bank will take such actions and furnish
such information as are reasonably requested by the Agent in order for the Agent
to ensure compliance with the NASD's "Interpretation Relating to Free Riding and
Withholding."



<PAGE>   18


Charles Webb & Company
Page 18


         (y) The Savings Bank will not amend the Plan of Conversion without
notifying the Agent prior thereto.

         (z) The Company and the Savings Bank will assist Webb, if necessary, in
connection with the allocation of the Shares in the event of an oversubscription
and will provide Webb with any information necessary in allocating the Shares in
such event.



         (aa) The Company and the Savings Bank shall comply with the provisions
of Rule 158 of the 1933 Act Regulations.

         (bb) The Company shall report the use of proceeds of the Offering
pursuant to Rule 463 of the 1933 Act Regulations.

         (cc) The Company and the Savings Bank shall use all reasonable efforts
to comply with, or cause to be complied with, the conditions precedent to the
several obligations of the Agent specified in Section 7 hereof.

         (dd) Until the Closing Date, the Company and the Savings Bank shall
conduct their businesses in material compliance with all applicable federal and
state laws, rules, regulations, decisions, directives and orders, including all
decisions, directives and orders of the Commission, the OTS and the FDIC.

         (ee) Upon completion of the sale by the Company of the Shares
contemplated by the Prospectus, (i) the Savings Bank shall have been converted
pursuant to the Plan to a federally chartered stock savings bank, (ii) all of
the authorized and outstanding capital stock of the Savings Bank shall be owned
by the Company, (iii) the Company shall have no direct subsidiaries other than
the Savings Bank, and (iv) the Conversion shall have been effected in accordance
with all applicable statutes, regulations, decisions and orders; and all terms,
conditions, requirements and provisions with respect to the Conversion (except
those that are conditions subsequent) imposed by the Commission, the OTS or any
other governmental agency, if any, shall have been complied with by the Company
and the Savings Bank in all material respects or appropriate waivers shall have
been obtained and all notice and waiting periods shall have been satisfied,
waived or elapsed.

         SECTION 6. COVENANTS OF THE AGENT. The Agent hereby covenants with the
Company and the Savings Bank as follows:

         (a) During the Offering, the Agent shall comply, in all material
respects with all requirements imposed upon it by the OTS and, to the extent
applicable, by the 1933 Act, the 1933 Act Regulations, the 1934 Act and the 1934
Act Regulations.


<PAGE>   19


Charles Webb & Company
Page 19



         (b) The Agent shall distribute the Prospectus in connection with the
sales of the Common Stock in accordance with Conversion Regulations, the 1933
Act and the 1933 Act Regulations.

         SECTION 7. CONDITIONS TO THE AGENT'S OBLIGATIONS. The Agent's
obligations hereunder are subject, to the extent not waived in writing by the
Agent, to the condition that all representations and warranties of the Company
and the Savings Bank herein are, at and as of the commencement of the Offering
and at and as of the Closing Date, true and correct in all material respects,
the condition that the Company and the Savings Bank shall have performed all of
their obligations hereunder to be performed on or before such dates, and to the
following further conditions:

         (a) At the Closing Date, the Company and the Savings Bank shall have
conducted the Conversion in all material respects accordance with the Plan, the
Conversion Regulations, and all other applicable laws, regulations, decisions
and orders, including all terms, conditions, requirements and provisions
precedent to the Conversion imposed upon them by the OTS, the FDIC, the
Commission and any state securities agency.

         (b) The Registration Statement shall have been declared effective by
the Commission, the Conversion Application approved by the OTS, and the Holding
Company Application approved by the OTS not later than 5:30 p.m. on the date of
this Agreement, or with the Agent's consent at a later time and date; and at the
Closing Date, no stop order suspending the effectiveness of the Registration
Statement shall have been issued under the 1933 Act or proceedings therefore
initiated or threatened by the Commission, or any state authority and no order
or other action suspending the authorization of the Prospectus or the
consummation of the Conversion shall have been issued or proceedings therefore
initiated or, to the Company's and the Savings Bank's knowledge, threatened by
the Commission, the OTS or any other federal or state authority.

         (c) At the Closing Date, the Agent shall have received:

                  (1) The favorable opinion, dated as of the Closing Date and
         addressed to the Agent for their benefit, of Vorys, Sater, Seymour and
         Pease LLP, counsel for the Company and the Savings Bank, in form and
         substance to the effect that:

                           (i) The Company has been duly incorporated and is
                  validly existing and in good standing under the laws of the
                  State of Ohio and has corporate power and authority to own,
                  lease and operate its properties and to conduct its business
                  as described in the Registration Statement and the Prospectus;
                  and the Company is qualified to do business as a foreign
                  corporation in Kentucky and in each jurisdiction in which the
                  conduct of its business requires such qualification, except
                  where the failure to so qualify would not have a material
                  adverse effect on the


<PAGE>   20


Charles Webb & Company
Page 20


                  financial condition, results of operations, assets, properties
                  or business of the Company.

                           (ii) The Savings Bank is a validly existing federal
                  savings bank in the mutual form of organization under the laws
                  of the United States of America and, upon the consummation of
                  the Conversion, shall be a validly existing federal savings
                  bank in the capital stock form of organization under the laws
                  of the United States, in both instances with full corporate
                  power and authority to conduct its business and own its
                  property as described in the Registration Statement and
                  Prospectus; and upon consummation of the Conversion, all of
                  the issued and outstanding capital the stock of the Savings
                  Bank shall be duly authorized and, upon payment therefor,
                  shall be validly issued, fully paid and non-assessable, and
                  all such capital stock shall be owned of record and, to such
                  counsel's knowledge beneficially by the Company free and clear
                  of any liens, encumbrances or claims.

                           (iii) The Savings Bank is a member of the
                  FHLB-Cincinnati; the deposit accounts of the Savings Bank are
                  insured by the FDIC under the SAIF up to the maximum amount
                  allowed under law; and, to such counsel's knowledge, no
                  proceedings for the termination or revocation of such
                  membership or insurance are pending or threatened.

                           (iv) Upon consummation of the Conversion, the
                  authorized, issued and outstanding capital stock of the
                  Company shall be within the range set forth in the Prospectus
                  under the caption "Capitalization," and except for shares
                  issued upon incorporation of the Company, no shares of Common
                  Stock have been issued prior to the Closing Date; upon
                  consummation of the Conversion, the Shares subscribed for
                  pursuant to the Offering have been duly and validly authorized
                  for issuance and, when issued and delivered by the Company
                  pursuant to the Plan against payment of the consideration
                  calculated as set forth in the Plan and the Prospectus, shall
                  be duly and validly issued, fully paid and non-assessable,
                  except that Shares purchased by the ESOP with funds borrowed
                  from the Company are not fully paid to the extent payment
                  therefor in cash has not been received by the Company; except
                  for subscription rights granted pursuant to the Plan, the
                  issuance of the Shares is not subject to preemptive rights;
                  the terms and provisions of the Shares conform to the
                  description thereof contained in the Prospectus; and the form
                  of certificate used to evidence the Common Stock complies with
                  applicable law. To such counsel's knowledge, upon the issuance
                  of the Shares, good title to the Shares will be transferred
                  from the Company to the purchasers thereof against payment
                  therefor, subject to such claims as may be asserted against
                  the purchasers thereof by third-party claimants.



<PAGE>   21


Charles Webb & Company
Page 21


                           (v) The Conversion Application and the Holding
                  Company Application have been approved by the OTS and the
                  Prospectus and the proxy statement of the Savings Bank has
                  been authorized for use by the OTS; and no action is pending
                  or, to such counsel's knowledge, threatened to revoke any such
                  authorizations or approvals.

                           (vi) The execution and delivery of this Agreement and
                  the consummation of the transactions contemplated hereby have
                  been duly and validly authorized by all necessary action on
                  the part of the Company and the Savings Bank; and this
                  Agreement is a valid and binding obligation of the Company and
                  the Savings Bank, enforceable against the Company and the
                  Savings Bank in accordance with its terms, except as the
                  enforceability thereof may be limited (a) by bankruptcy,
                  insolvency, moratorium, reorganization, conservatorship,
                  receivership or other similar laws now or hereafter in effect
                  relating to or affecting the enforcement of creditors' rights
                  generally or the rights of creditors of savings institutions
                  and their holding companies, (b) by general equitable
                  principles, regardless of whether such enforceability is
                  considered in a proceeding in equity or at law, (c) by laws
                  relating to the safety and soundness of insured depository
                  institutions or (d) by applicable law or public policy with
                  respect to the indemnification and contribution provisions
                  contained herein, including without limitation the provisions
                  of Sections 23A and 23B of the Federal Reserve Act.

                           (vii) The execution, delivery and performance of this
                  Agreement and the incurrence of the obligations set forth
                  herein by the Company and the Savings Bank do not (a) result
                  in any violation of any applicable law or regulation (except
                  that no opinion need be rendered with respect to the Blue Sky
                  Laws of various jurisdictions), (b) conflict with or violate
                  the articles of incorporation and bylaws of the Company or the
                  charter and bylaws of the Savings Bank in mutual or stock
                  form, or (c) to such counsel's knowledge, constitute a breach
                  of, or default under (or an event which, with notice or lapse
                  of time or both, would constitute a default under), or result
                  in the creation or imposition of any lien, charge or
                  encumbrance upon any property or assets of the Savings Bank or
                  the Company pursuant to any contract, indenture, mortgage,
                  loan agreement, note, lease or other instrument to which the
                  Company or the Savings Bank is a party or by which any of them
                  may be bound, or to which any of the property or assets of the
                  Company or the Savings Bank is subject that, individually or
                  in the aggregate would have a material adverse effect on the
                  financial condition, results of operations or business of the
                  Company and the Savings Bank.

                           (viii) The Plan has been duly adopted by the vote of
                  the directors of the Savings Bank as required by the
                  Conversion Regulations and, based upon the certificate of the
                  inspectors of election, approved by the eligible voting
                  members


<PAGE>   22


Charles Webb & Company
Page 22


                  of the Savings Bank in accordance with the Conversion
                  Regulations and the Savings Bank's charter and bylaws.

                           (ix) Subject to the satisfaction of the conditions to
                  the OTS approval of the Conversion, no further approval,
                  registration, authorization, consent or other order of or
                  notice to any governmental agency is required in connection
                  with the execution and delivery of this Agreement, the
                  issuance of the Shares and the consummation of the Conversion,
                  except as may be required under the Blue Sky Laws of various
                  jurisdictions or the rules and regulations of the NASD (as to
                  which no opinion need be rendered).

                           (x) The Registration Statement has been declared
                  effective under the 1933 Act and no stop order suspending the
                  effectiveness has been issued or proceedings therefor
                  initiated or, to such counsel's knowledge, threatened by the
                  Commission.

                           (xi) At the time the Conversion Application,
                  including the Prospectus contained therein, was approved by
                  the OTS, the Conversion Application, including the Prospectus
                  contained therein (other than the financial statements, the
                  notes thereto, financial tables, and other financial,
                  statistical and appraisal data included therein, as to which
                  no opinion need be rendered), complied as to form in all
                  material respects with the requirements of the Conversion
                  Regulations.

                           (xii) At the time that the Registration Statement
                  became effective, the Registration Statement, including the
                  Prospectus (other than the financial statements, the notes
                  thereto, financial tables, financial, statistical and
                  appraisal data included therein, as to which no opinion need
                  be rendered) complied as to form in all material respects with
                  the requirements of the 1933 Act and the 1933 Act Regulations.

                           (xiii) To such counsel's knowledge, there are no
                  legal or governmental proceedings pending or threatened
                  against the Company or the Savings Bank or principals of the
                  Company or the Savings Bank that are required to be disclosed
                  in the Registration Statement and the Prospectus other than
                  those disclosed therein .

                           (xiv) To such counsel's knowledge, there are no
                  contracts, indentures, mortgages, loan agreements, notes,
                  leases or other instruments required to be described or
                  referred to in the Conversion Application, the Registration
                  Statement or the Prospectus or required to be filed as
                  exhibits to the Registration Statement or the Conversion
                  Application other than those described or referred to therein
                  or filed as exhibits thereto; the descriptions in the
                  Conversion Application, the


<PAGE>   23


Charles Webb & Company
Page 23


                  Registration Statement and the Prospectus of the contracts,
                  indentures, mortgages, loan agreements, notes, leases or other
                  instruments filed as exhibits thereto are accurate in all
                  material respects and fairly present the information required
                  to be shown.

                           (xv) To such counsel's knowledge, the Company and the
                  Savings Bank have conducted the Conversion in all material
                  respects in accordance with the Plan, the Conversion
                  Regulations and the HOLA; the Plan complies with the HOLA and
                  the Conversion Regulations; no order has been issued by the
                  OTS, the Commission or any state authority to suspend the
                  Offering or the use of the Prospectus, and no action for such
                  purposes has been instituted or, to such counsel's knowledge,
                  threatened; and, to such counsel's knowledge, no person has
                  sought to obtain regulatory or judicial review of the final
                  action of the OTS approving the Plan, the Conversion
                  Application, the Holding Company Application or the
                  Prospectus.

                           (xvi) To such counsel's knowledge, the Company and
                  the Savings Bank have obtained all licenses, permits and other
                  governmental authorizations currently required for the conduct
                  of their respective businesses as described in the
                  Registration Statement and Prospectus, except for licenses,
                  approvals or authorizations the failure of which to have would
                  not result in a material adverse change in the financial
                  condition, results of operation or the business of the Company
                  and the Savings Bank, taken as a whole, and, to such counsel's
                  knowledge, all such licenses, permits and other governmental
                  authorizations are in full force and effect, and, to such
                  counsel's knowledge, the Company and the Savings Bank are in
                  all materials respects complying therewith.

                           (xvii) To such counsel's knowledge, neither the
                  Company nor the Savings Bank is in violation of its articles
                  of incorporation and bylaws, or charter and bylaws,
                  respectively, nor, to such counsel's knowledge, in default
                  (nor has any event occurred which, with notice or lapse of
                  time or both, would constitute a default) in the performance
                  or observance of any obligation, agreement, covenant or
                  condition contained in any material contract, indenture,
                  mortgage, loan agreement, note, lease or other instrument to
                  which the Company or the Savings Bank is a party or by which
                  the Company, the Savings Bank or any of their property may be
                  bound in any respect that would have a material adverse effect
                  upon the financial condition, results of operations or
                  business of the Company and the Savings Bank, taken as a
                  whole.

                           (xviii) To such counsel's knowledge, neither the
                  Company nor the Savings Bank is in violation of any directive
                  from the OTS or the FDIC to make any material change in the
                  method of conducting its business.


<PAGE>   24


Charles Webb & Company
Page 24



                           (xix) The information in the Prospectus under the
                  captions "Regulation," "The Conversion," "Certain Restriction
                  on Acquisition of the Company," "Taxation," and "Description
                  of Capital Stock," to the extent that such information
                  constitutes matters of law, summaries of legal matters,
                  documents or proceedings, or legal conclusions, has been
                  reviewed by such counsel and is accurate and complete in all
                  material respects.

         In giving such opinion, such counsel may rely as to all matters of fact
on certificates of officers or directors of the Company and the Savings Bank and
certificates of public officials. All references to "to such counsel's
knowledge" in such opinion shall refer to the actual and conscious awareness of
facts or other information of the individual Vorys, Sater, Seymour and Pease LLP
attorneys who have been actively involved in the transactions contemplated by
this Agreement or the preparation of such opinion. For purposes of such opinion,
no proceedings shall be deemed to be pending, no order or stop order shall be
deemed to be issued, and no action shall be deemed to be instituted unless, in
each case, a director or executive officer of the Company or the Savings Bank,
or their counsel, shall have received a copy of such proceedings, order, stop
order or action and such counsel need not regard any litigation or governmental
proceeding to be "threatened" unless the potential litigant or governmental
authority has manifested to the management of the Company or the Savings Bank or
to such counsel, a present intention to initiate such litigation or proceeding.
Such counsel may assume that any agreement is the valid and binding obligation
of any parties to such agreement other than the Company or the Savings Bank.

         In addition, such counsel shall provide a letter stating that during
the preparation of the Registration Statement, Conversion Application and the
Prospectus, such counsel participated in conferences with certain officers and
other representatives of the Savings Bank and the Company, representatives of
the Agent, counsel to the Agent, representatives of the independent public
accountants for the Savings Bank and the Company at which the contents of the
Registration Statement, the Conversion Application and the Prospectus and
related matters were discussed and, although they are not passing upon and do
not assume the responsibility for the accuracy, completeness or fairness of the
statements contained in the Registration Statement, the Conversion Application
and Prospectus, on the basis of the foregoing (relying as to factual matters on
certificates of officers and other factual representations by the Savings Bank
and the Company), nothing has come to such counsel's attention that caused them
to believe that the Registration Statement at the time it was declared effective
by the SEC or the Prospectus as of its date and as of the Closing Date,
contained or contains any untrue statement of a material fact or omitted or
omits to state any material fact required to be stated therein or necessary to
make the statements therein, in the light of the circumstances under which they
were made, not misleading (it being understood that such counsel shall express
no comment or opinion with respect to the financial statements, schedules and
other financial information and statistical and stock valuation data included,
or statistical methodology employed, in the Registration Statement, Conversion
Application and Prospectus).


<PAGE>   25


Charles Webb & Company
Page 25



                  (2) The favorable opinion, dated as of the Closing Date, of
         Breyer & Aguggia, Washington, D.C., counsel to the Agent, with respect
         to such matters as the Agent may reasonably require. Such opinion may
         rely, as to matters of fact, upon certificates of officers and
         directors of the Company and the Savings Bank delivered pursuant hereto
         or as such counsel shall reasonably request.

         (d) At the Closing Date, the Agent shall receive a certificate of the
Chief Executive Officer and the Chief Financial Officer of the Company and a
certificate of the Chief Executive Officer and the Chief Financial Officer of
the Savings Bank, both dated as of the Closing Date, that state that: (i) they
have reviewed the Prospectus and, at the time the Prospectus became authorized
for final use, the Prospectus did not contain any untrue statement of a material
fact or omit to state a material fact necessary in order to make the statements
therein, in light of the circumstances under which they were made, not
misleading; (ii) since the respective dates as of which information is given in
the Registration Statement and the Prospectus and as of the Closing Date, no
material adverse change in the financial condition or in the earnings, capital,
properties or business of the Company and the Savings Bank, considered as one
enterprise, has occurred and no other event has occurred, which should have been
set forth in an amendment or supplement to the Prospectus which has not been so
set forth, and the conditions set forth in this Section 7 have been satisfied;
(iii) the representations and warranties in Section 3 are true and correct with
the same force and effect as though expressly made at and as of the Closing
Date; (iv) the Company and the Savings Bank have complied with all agreements
and satisfied all conditions on their part to be performed or satisfied at or
prior to the Closing Date and will comply in all material respects with all
obligations to be satisfied by them after the Closing Date; (v) no stop order
suspending the effectiveness of the Registration Statement is pending or, to the
knowledge of the Company or the Savings Bank, threatened by the Commission or
any state authority; (vi) no order suspending the Offering, the Conversion, or
the effectiveness of the Prospectus has been issued and no proceedings for that
purpose are pending or, to the knowledge of the Company or the Savings Bank,
threatened by the OTS, the Commission, or any other authority; and (vii) to the
knowledge of the Company or the Savings Bank, no person has sought to obtain
review of the final action of the OTS approving the Plan.

         (e) Prior to and at the Closing Date: (i) in the reasonable opinion of
the Agent, there shall have been no material adverse change in the financial
condition, or in the earnings or business of the Company and the Savings Bank,
considered as one enterprise, from that as of the latest dates as of which such
condition is set forth in the Prospectus other than transactions referred to or
contemplated therein; (ii) the Company or the Savings Bank shall not have
received any directive from the OTS or the FDIC to make any material change in
the method of conducting their business with which it has not complied (which
directive, if any, shall have been disclosed to the Agent) or which materially
and adversely would affect the business, operations or financial condition or
income of the Company and the Savings Bank, considered as one enterprise; (iii)
the Company and the Savings Bank shall not have been in default (nor shall an
event have occurred which, with notice or lapse of time or both, would
constitute a


<PAGE>   26


Charles Webb & Company
Page 26


default) under any provision of any agreement or instrument relating to any
outstanding indebtedness; (iv) no action, suit or proceedings, at law or in
equity or before or by any federal or state commission, board or other
administrative agency, shall be pending or, to the knowledge of the Company and
the Savings Bank, threatened against the Company or the Savings Bank or
affecting any of their properties wherein an unfavorable decision, ruling or
finding would materially and adversely affect the business operations, financial
condition or income of the Company and the Savings Bank, considered as one
enterprise; and (v) where required, the Shares have been qualified or registered
for offering and sale under the Blue Sky Laws of the jurisdictions in which the
Shares have been offered for sale.

         (f) Concurrently with the execution of this Agreement, the Agent shall
receive a letter from VonLehman & Company Inc. dated the date hereof and
addressed to the Agent: (i) confirming that VonLehman & Company Inc. are
independent public accountants within the meaning of the 1933 Act, the 1933 Act
Regulations, 12 CFR Section 571.2(c)(3) and the Code of Professional Ethics of
the American Institute of Certified Public Accountants, and stating in effect
that in their opinion the financial statements of the Savings Bank as of
September 30, 1997 and 1996 and for the years ended September 30, 1997, 1996 and
1995 included in the Registration Statement and the Prospectus and covered by
their opinion included therein, comply as to form in all material respects with
the applicable accounting requirements of the 1933 Act, the 1933 Act
Regulations, the Conversion Regulations, and GAAP applied consistently; (ii)
stating in effect that, on the basis of certain agreed upon procedures (but not
an audit examination in accordance with generally accepted auditing standards)
consisting of a reading of the latest available unaudited interim financial
statements of the Savings Bank prepared by the Savings Bank, a reading of the
minutes of the meetings of the Boards of Directors of the Savings Bank and the
Company and the members of the Savings Bank, and consultations with officers of
the Savings Bank responsible for financial and accounting matters, nothing came
to its attention which caused it to believe that: (A) the unaudited financial
statements of the Savings Bank included in the Prospectus are not in conformity
with GAAP applied on a basis substantially consistent with that of the audited
financial statements included in the Prospectus; and (B) during the period from
that date of the latest audited financial statements included in the Prospectus
to a specified date not more than three business days prior to the date hereof,
there was any increase in borrowings or in non-performing assets by the Company
or the Savings Bank; and (C) except as otherwise discussed in the Prospectus,
there was any decrease in retained earnings of the Savings Bank at the date of
such letter as compared with amounts shown in the latest audited statement of
condition included in the Prospectus or there was any decrease in net income or
net interest income of the Savings Bank for the number of full months commencing
immediately after the period covered by the latest audited income statement
included in the Prospectus and ended on the latest month end prior to the date
of the Prospectus or in such letter as compared to the corresponding period in
the preceding year (included in the Recent Developments Section of the
Prospectus); and (iii) stating that, in addition to the audit referred to in its
opinion included in the Prospectus and the performance of the procedures
referred to in clause (ii) of this subsection (f), it has compared with the
general accounting


<PAGE>   27


Charles Webb & Company
Page 27


records of the Company and/or the Savings Bank, as applicable, which are subject
to the internal controls of the Company's and/or the Savings Bank's, as
applicable, accounting system and other data prepared by the Company and/or the
Savings Bank, as applicable, directly from such accounting records, to the
extent specified in such letter, such amounts and/or percentages set forth in
the Prospectus as the Agent may reasonably request, and they have found such
amounts and percentages to be in agreement therewith.

         (g) At the Closing Date, the Agent shall receive a letter from
VonLehman & Company Inc. dated the Closing Date, addressed to the Agent,
confirming the statements made by them in the letter delivered by them pursuant
to subsection (f) of this Section 10, the "specified date" referred to in clause
(ii) of subsection (f) thereof to be a date specified in such letter, which
shall not be more than three business days prior to the Closing Date.

         (h) At the Closing Date, the Agent shall receive a letter from Keller &
Company, dated the Closing Date and addressed to the Agent, (i) confirming that
said firm is independent of the Company and the Savings Bank and is experienced
and expert in the area of corporate appraisals within the meaning of the
Conversion Regulations, (ii) stating in effect that the Appraisal prepared by
such firm complies in all material respects with the applicable requirements of
the Conversion Regulations, and (iii) further stating that its opinion of the
aggregate pro forma market value of the Company and the Savings Bank expressed
in the appraisal as most recently updated, remains in effect.

         (i) The Company and the Savings Bank shall not have sustained since the
date of the latest audited financial statements included in the Prospectus any
material loss or interference with their businesses from fire, explosion, flood
or other calamity, whether or not covered by insurance, or from any labor
dispute or court or governmental action, order or decree, otherwise than as set
forth or contemplated in the Registration Statement and Prospectus.

         (j) At or prior to the Closing Date, the Agent shall receive: (i) a
copy of the letters from the OTS approving the Conversion Application and the
Holding Company Application and authorizing the use of the Prospectus; (ii) a
copy of the order from the Commission declaring the Registration Statement
effective; (iii) a certificate from the OTS evidencing the existence of the
Savings Bank; (iv) a certificate of good standing from the State of Ohio
evidencing the good standing of the Company; (v) a certificate from the FDIC
evidencing the Savings Bank's insurance of accounts; (vi) a certificate of the
FHLB-Cincinnati evidencing the Savings Bank's membership therein, and (vii) any
other documents that the Agent shall reasonably request.

         (k) As soon as available after the Closing Date, the Agent shall
receive a copy of the Savings Bank's federal stock charter as executed by the
OTS.

         (l) Subsequent to the date hereof, there shall not have occurred any of
the following: (i) a suspension or limitation in trading in securities generally
on the New York Stock Exchange


<PAGE>   28


Charles Webb & Company
Page 28


or in the over-the-counter market, or quotations halted generally on The Nasdaq
Stock Market, or minimum or maximum prices for trading have been fixed, or
maximum ranges for prices for securities have been required by either of such
exchanges or The Nasdaq Stock Market or by order of the Commission or any other
governmental authority; (ii) a general moratorium on the operations of
commercial banks, Kentucky or federal savings and loan associations or a general
moratorium on the withdrawal of deposits from commercial banks, Kentucky or
federal savings and loan associations declared by federal or state authorities;
(iii) the engagement by the United States in hostilities which have resulted in
the declaration, on or after the date hereof, of a national emergency or war; or
(iv) a material decline in the price of equity or debt securities in the effect
of any of items (i) through (iii) above in the Agent's reasonable judgment,
makes it impracticable or inadvisable to proceed with the Offering or the
delivery of the Shares on the terms and in the manner contemplated in the
Registration Statement and Prospectus.

         SECTION 8.  INDEMNIFICATION.

         (a) The Company and the Savings Bank jointly and severally agree to
indemnify and hold harmless the Agent, its officers, directors, agents, servants
and employees and each person, if any, who controls the Agent within the meaning
of Section 15 of the 1933 Act or Section 20(a) of the 1934 Act, against any and
all loss, liability, claim, damage or expense whatsoever (including but not
limited to settlement expenses), joint or several, that the Agent or any of them
may suffer or to which the Agent and any such persons may become subject under
all applicable federal or state laws or otherwise, and to promptly reimburse the
Agent and any such persons upon written demand for any expenses (including
reasonable fees and disbursements of counsel) incurred by the Agent or any of
them in connection with investigating, preparing to defend or defending any
actions, proceedings or claims (whether commenced or threatened) to the extent
such losses, claims, damages, liabilities or actions: (i) arise out of or are
related to the Conversion or any action taken by the Agent where acting as agent
of the Company and the Savings Bank, including without limitation the denial or
reduction of a subscription or order to purchase Common Stock based upon the
deposit records of the Savings Bank or otherwise; (ii) arise out of or are based
upon any untrue statement or alleged untrue statement of a material fact
contained in the Registration Statement (or any amendment or supplement
thereto), Prospectus (or any amendment or supplement thereto), the Conversion
Application (or any amendment or supplement thereto), the Holding Company
Application (or any amendment or supplement thereto), or any blue sky
application or other instrument or document executed by the Company or the
Savings Bank or based upon written information supplied by the Company or the
Savings Bank filed in any state or jurisdiction to register or qualify any or
all of the Shares or to claim an exemption therefrom, or provided to any state
or jurisdiction to exempt the Company as a broker-dealer or its officers,
directors and employees as broker-dealers or agents, under the securities laws
thereof (collectively, the "Blue Sky Application"), or any application or other
document, advertisement, oral statement or communication ("Sales Information")
prepared, made or executed by or on behalf of the Company or the Savings Bank
based upon written or oral information furnished by or on behalf of the Company
or the Savings Bank, whether or not filed


<PAGE>   29


Charles Webb & Company
Page 29


in any jurisdiction, in order to qualify or register the Shares or to claim an
exemption therefrom under the securities laws thereof; (iii) arise out of or
based upon the omission or alleged omission to state in any of the foregoing
documents or information, a material fact required to be stated therein or
necessary to make the statements therein, in light of the circumstances under
which they were made, not misleading; or (iv) arise from any theory of liability
whatsoever relating to or arising from or based upon the Registration Statement
(or any amendment or supplement thereto), Prospectus (or any amendment or
supplement thereto), the Conversion Application (or any amendment or supplement
thereto), the Holding Company Application (or any amendment or supplement
thereto), any Blue Sky Application or Sales Information or other documentation
distributed in connection with the Conversion; provided, however, that no
indemnification is required under this paragraph (a) to the extent such losses,
claims, damages, liabilities or actions arise out of or are based upon any
untrue material statement or alleged untrue material statements in, or material
omission or alleged material omission from, the Registration Statement (or any
amendment or supplement thereto), Prospectus (or any amendment or supplement
thereto), the Conversion Application (or any amendment or supplement thereto),
the Holding Company Application (or any amendment or supplement thereto), any
Blue Sky Application or Sales Information made in reliance upon and in
conformity with information furnished in writing to the Company or the Savings
Bank by the Agent regarding the Agent; and provided further, however, that the
Company and the Savings Bank shall not be liable under the foregoing
indemnification provision to the extent that any loss, claim, damage, liability
or action is found in a final judgment by a court of competent jurisdiction to
have resulted from the Agent's bad faith or gross negligence.

         (b) The Agent agrees to indemnify and hold harmless the Company and the
Savings Bank, their directors and officers and each person, if any, who controls
the Company or the Savings Bank within the meaning of Section 15 of the 1933 Act
or Section 20(a) of the 1934 Act against any and all loss, liability, claim,
damage or expense whatsoever (including but not limited to settlement expenses),
joint or several, which they, or any of them, may suffer or to which they, or
any of them may become subject under all applicable federal and state laws or
otherwise, and to promptly reimburse the Company, the Savings Bank, and any such
persons upon written demand for any expenses (including reasonable fees and
disbursements of counsel) incurred by them, or any of them, in connection with
investigating, preparing to defend or defending any actions, proceedings or
claims (whether commenced or threatened) to the extent such losses, claims,
damages, liabilities or actions arise out of or are based upon any untrue
statement or alleged untrue statement of a material fact contained in the
Registration Statement (or any amendment or supplement thereto), the Conversion
Application (or any amendment or supplement thereto) or the Prospectus (or any
amendment or supplement thereto), or are based upon the omission or alleged
omission to state in any of the foregoing documents a material fact required to
be stated therein or necessary to make the statements therein, in the light of
the circumstances under which they were made, not misleading; provided, however,
that the Agent's obligations under this Section 8(b) shall exist only if and
only to the extent (i) that such untrue statement or alleged untrue statement
was made in, or such material fact or alleged material fact


<PAGE>   30


Charles Webb & Company
Page 30


was omitted from, the Registration Statement (or any amendment or supplement
thereto), the Prospectus (or any amendment or supplement thereto) or the
Conversion Application (or any amendment or supplement thereto), and Blue Sky
Application or Sales Information in reliance upon and in conformity with
information furnished in writing to the Company or the Savings Bank by the Agent
regarding the Agent.

         (c) Each indemnified party shall give prompt written notice to each
indemnifying party of any action, proceeding, claim (whether commenced or
threatened), or suit instituted against it in respect of which indemnity may be
sought hereunder, but failure to so notify an indemnifying party shall not
relieve it from any liability which it may have on account of this Section 11 or
otherwise. An indemnifying party may participate at its own expense in the
defense of such action. In addition, if it so elects within a reasonable time
after receipt of such notice, an indemnifying party, jointly with any other
indemnifying parties receiving such notice, may assume defense of such action
with counsel chosen by it and approved by the indemnified parties that are
defendants in such action, unless such indemnified parties reasonably object to
such assumption on the ground that there may be legal defenses available to them
that are different from or in addition to those available to such indemnifying
party. If an indemnifying party assumes the defense of such action, the
indemnifying parties shall not be liable for any fees and expenses of counsel
for the indemnified parties incurred thereafter in connection with such action,
proceeding or claim, other than reasonable costs of investigation. In no event
shall the indemnifying parties be liable for the fees and expenses of more than
one separate firm of attorneys (and any special counsel that said firm may
retain) for each indemnified party in connection with any one action, proceeding
or claim or separate but similar or related actions, proceedings or claims in
the same jurisdiction arising out of the same general allegations or
circumstances.

         (d) The agreements in this Section 8 and in Section 9 hereof and the
representations and warranties of the Company and the Savings Bank set forth in
this Agreement shall remain operative and in full force and effect regardless
of: (i) any investigation made by or on behalf of the Agent or their officers,
directors or controlling persons, agents or employees or by or on behalf of the
Company or the Savings Bank or any officers, directors or controlling persons,
agents or employees of the Company or the Savings Bank; (ii) delivery of and
payment hereunder for the Shares; or (iii) any termination of this Agreement.

         SECTION 9. CONTRIBUTION. In order to provide for just and equitable
contribution in circumstances in which the indemnification provided for in
Section 8 is due in accordance with its terms but is for any reason held by a
court to be unavailable from the Company, the Savings Bank or the Agent, as the
case may be, the Company, the Savings Bank and the Agent shall contribute to the
aggregate losses, claims, damages and liabilities (including any investigation,
legal and other expenses incurred in connection with, and any amount paid in
settlement of, any action, suit or proceeding of any claims asserted, but after
deducting any contribution received by the Company, the Savings Bank or the
Agent from persons other than the other party thereto,


<PAGE>   31


Charles Webb & Company
Page 31


who may also be liable for contribution) in such proportion so that the Agent is
responsible for that portion represented by the percentage that the fees and
expenses paid to the Agent pursuant to Section 2 of this Agreement bears to the
gross proceeds received by the Company from the sale of the Shares in the
Offering, and the Company and the Savings Bank shall be responsible for the
balance. If, however, the allocation provided above is not permitted by
applicable law or if the indemnified party failed to give the notice required
under Section 8 above, then each indemnifying party shall contribute to such
amount paid or payable by such indemnified party in such proportion as is
appropriate to reflect not only such relative fault of the Company and the
Savings Bank, on the one hand, and the Agent, on the other, in connection with
the statements or omissions which resulted in such losses, claims, damages or
liabilities (or actions, proceedings or claims in respect thereto), but also the
relative benefits received by the Company and the Savings Bank, on the one hand,
and the Agent, on the other, from the Offering (before deducting expenses). The
relative benefits received by the Company and the Savings Bank, on the one hand,
and the Agent, on the other, shall be deemed to be in the same proportion as the
gross proceeds from the Offering received by the Company bear to the total fees
and expenses received by the Agent. The relative fault shall be determined by
reference to, among other things, whether the untrue or alleged untrue statement
of a material fact or the omission alleged omission to state a material fact
relates to information supplied by the Company or the Savings Bank, on the one
hand, or the Agent, on the other, and the parties' relative intent, good faith,
knowledge, access to information and opportunity to correct or prevent such
statement or omission. The Company, the Savings Bank and the Agent agree that it
would not be just and equitable if contribution pursuant to this Section 9 were
determined by pro-rata allocation or by any other method of allocation which
does not take into account the equitable considerations referred to above in
this Section 9. The amount paid or payable by an indemnified party as a result
of the losses, claims, damages or liabilities (or actions, proceedings or claims
in respect thereof) referred to above in this Section 9 shall be deemed to
include any legal or other expenses reasonably incurred by such indemnified
party in connection with investigating or defending any such action, proceeding
or claim. It is expressly agreed that the Agent shall not be required to
contribute any amount which in the aggregate exceeds the amount paid (excluding
reimbursable expenses) to the Agent under this Agreement. It is understood that
the above stated limitation on the Agent's liability is essential to the Agent
and that the Agent would not have entered into this Agreement if such limitation
had not been agreed to by the parties to this Agreement. No person found guilty
of any fraudulent misrepresentation (within the meaning of Section 11(f) of the
1933 Act) shall be entitled to contribution from any person who was not found
guilty of such fraudulent misrepresentation. The obligations of the Company and
the Savings Bank under this Section 9 and under Section 8 shall be in addition
to any liability which the Company and the Savings Bank may otherwise have. For
purposes of this Section 9, each of the Agent's, the Company's or the Savings
Bank's officers and directors and each person, if any, who controls the Agent or
the Company or the Savings Bank within the meaning of the 1933 Act and the 1934
Act shall have the same rights to contribution as the Agent, the Company or the
Savings Bank. Any party entitled to contribution, promptly after receipt of
notice of commencement of any action, suit, claim or proceeding against such
party in respect of which


<PAGE>   32


Charles Webb & Company
Page 32


a claim for contribution may be made against another party under this Section 9,
shall notify such party from whom contribution may be sought, but the omission
to so notify such party shall not relieve the party from whom contribution may
be sought from any other obligation it may have hereunder or otherwise than
under this Section 9. To the extent applicable, the Company's, the Savings
Bank's and the Agent's obligations under this Section 9 are subject to and
limited by public policy and the provisions of applicable law.

         SECTION 10. SURVIVAL OF AGREEMENTS, REPRESENTATIONS AND INDEMNITIES.
The respective indemnities of the Company, the Savings Bank and the Agent, and
the representations and warranties and other statements of the Company, the
Savings Bank and the Agent set forth in or made pursuant to this Agreement,
shall remain in full force and effect, regardless of any termination or
cancellation of this Agreement or any investigation made by or on behalf of the
Agent, the Company, the Savings Bank or any controlling person referred to in
Section 8 hereof, and shall survive the issuance of the Shares, and any legal
representative, successor or assign of the Agent, the Company, the Savings Bank,
and any such controlling person shall be entitled to the benefit of the
respective agreements, indemnities, warranties and representations.

         SECTION 11. TERMINATION. (a) The Agent may terminate its obligations
under this Agreement by giving the notice indicated below in subsection (b) at
any time after this Agreement becomes effective as follows:

                  (i) In the event the Company fails to sell the required
         minimum number of Shares by the End Date, and in accordance with the
         provisions of the Plan or as required by the Conversion Regulations,
         and applicable law, this Agreement shall terminate upon refund by the
         Savings Bank to each person who has subscribed for or ordered any of
         the Shares the full amount which it may have received from such person,
         together with interest as provided in the Prospectus, and no party to
         this Agreement shall have any obligation to the other hereunder, except
         as set forth in Sections 2, 8, 9 and 10 hereof.

                  (ii) If any of the conditions specified in Section 7 shall not
         have been fulfilled when and as required by this Agreement unless
         waived in writing, or by the Closing Date, this Agreement and all of
         the Agent's obligations hereunder may be canceled by the Agent by
         notifying the Company and the Savings Bank of such cancellation as
         provided in Section 12 hereof in writing or at any time at or prior to
         the Closing Date, and any such cancellation shall be without liability
         of any party to any other party except as otherwise provided in
         Sections 2, 8, 9 and 10 hereof.

                  (iii) In the event either the Company or the Savings Bank is
         in material breach of the representation and warranties or covenants
         contained in Sections 3 and 5 and such breach has not been cured after
         the Agent has provided the Company and the Savings Bank with notice of
         such breach.



<PAGE>   33


Charles Webb & Company
Page 33


         (b) If the Agent elects to terminate this Agreement with respect to it
as provided in this Section 11, the Company and the Savings Bank shall be
notified promptly by telephone, confirmed by letter.

         (c) The Company and the Savings Bank may terminate this Agreement with
respect to the Agent in the event the Agent is in material breach of the
representations and warranties or covenants contained in Sections 4 and 6 and
such breach has not been cured after the Company and the Savings Bank have
provided the Agent with notice of such breach.

         (d) This Agreement may also be terminated by mutual written consent of
the parties hereto.

         SECTION 12. NOTICES. All communications hereunder, except as herein
otherwise specifically provided, shall be mailed in writing and if sent to the
Agent shall be mailed or delivered and confirmed to Charles Webb & Company, 211
Bradenton, Dublin, Ohio 43017- 5034, Attention: Patricia A. McJoynt (with a copy
to Breyer & Aguggia, 1300 I Street, N.W., Suite 470 East, Washington, D.C.
20005, Attention: John F. Breyer, Jr., Esquire), if sent to the Company and the
Savings Bank, shall be mailed or delivered and confirmed to the Company and the
Savings Bank at 2497 Dixie Highway, Ft. Mitchell, Kentucky 41017, Attention:
Robert V. Lynch (with a copy to Vorys, Sater, Seymour and Pease, 221 E. Fourth
Street, Cincinnati, Ohio 45201, Attention: John C. Vorys).

         SECTION 13. PARTIES. The Company and the Savings Bank shall be entitled
to act and rely on any request, notice, consent, waiver or agreement given on
behalf of the Agent when the same shall have been given by the undersigned. The
Agent shall be entitled to act and rely on any request, notice, consent, waiver
or agreement purportedly given on behalf of the Company or the Savings Bank,
when the same shall have been given by the undersigned or any other officer of
the Company or the Savings Bank. This Agreement shall inure solely to the
benefit of, and shall be binding upon, the Agent, the Company, the Savings Bank,
and their respective successors, legal representatives and assigns, and no other
person shall have or be construed to have any legal or equitable right, remedy
or claim under or in respect of or by virtue of this Agreement or any provision
herein contained.

         SECTION 14. ENTIRE AGREEMENT. It is understood and agreed that this
Agreement is the exclusive agreement among the paries hereto, and supersedes any
prior agreement among the parties (except for specific references herein to the
Letter Agreement) and may not be varied except in writing signed by all the
parties.

         SECTION 15. PARTIAL INVALIDITY. In the event that any term, provision
or covenant herein or the application thereof to any circumstance or situation
shall be invalid or unenforceable, in whole or in part, the remainder hereof and
the application of said term, provision or covenant


<PAGE>   34


Charles Webb & Company
Page 34


to any other circumstances or situation shall not be affected thereby, and each
term, provision or covenant herein shall be valid and enforceable to the full
extent permitted by law.

         SECTION 16. CONSTRUCTION. This Agreement shall be construed in
accordance with the laws of the State of New York, except to the extent that
federal law shall apply.

         SECTION 17. COUNTERPARTS. This Agreement may be executed in separate
counterparts, each of which so executed and delivered shall be an original, but
all of which together shall constitute but one and the same instrument.



<PAGE>   35


Charles Webb & Company
Page 35

         If the foregoing correctly sets forth the arrangement among the
Company, the Savings Bank, and the Agent, please indicate acceptance thereof in
the space provided below for that purpose, whereupon this letter and the Agent's
acceptance shall constitute a binding agreement.

                                               Very truly yours,

COLUMBIA FINANCIAL OF                          COLUMBIA FEDERAL SAVINGS BANK
KENTUCKY, INC.




By:                                            By:
    --------------------------------------        ----------------------------
     Robert V. Lynch                                Robert V. Lynch
     President                                      President


Accepted as of the date first above written

CHARLES WEBB & COMPANY, A
DIVISION OF KEEFE, BRUYETTE
& WOODS, INC.



By:
   ----------------------------------------
    Patricia A. McJoynt
    Executive Vice President



<PAGE>   1

                                                             EXHIBIT 10.1

   
                      COLUMBIA FINANCIAL OF KENTUCKY, INC.,
                      1998 STOCK OPTION AND INCENTIVE PLAN


         1. PURPOSE. The purpose of the Columbia Financial of Kentucky, Inc.,
1998 Stock Option and Incentive Plan (this "Plan") is to promote and advance the
interests of Columbia Financial of Kentucky, Inc. (the "Company"), and its
shareholders by enabling the Company to attract, retain and reward directors,
managerial and other key employees of the Company and any Subsidiary
(hereinafter defined), and to strengthen the mutuality of interests between such
directors and employees and the Company's shareholders by providing such persons
with a proprietary interest in pursuing the long-term growth, profitability and
financial success of the Company.
    

         2. DEFINITIONS. For purposes of this Plan, the following terms shall
have the meanings set forth below:

                  (a) "Board" means the Board of Directors of the Company.

                  (b) "Code" means the Internal Revenue Code of 1986, as
         amended, or any successor thereto, together with rules, regulations and
         interpretations promulgated thereunder.

                  (c) "Committee" means the Committee of the Board constituted
         as provided in Section 3 of this Plan.

                  (d) "Common Shares" means the common shares, without par
         value, of the Company or any security of the Company issued in
         substitution, in exchange or in lieu thereof.

                  (e) "Company" means Columbia Financial of Kentucky, Inc., an
         Ohio corporation, or any successor corporation.

                  (f) "Conversion" means the conversion of Columbia Federal
         Savings Bank from a federally-chartered mutual savings bank to a
         permanent capital stock savings bank chartered under federal law.

                  (g) "Employment" means regular employment with the Company or
         a Subsidiary and does not include service as a director only.

                  (h) "ERISA" means the Employee Retirement Income Security Act,
         as amended, or any successor thereto, together with rules, regulations
         and interpretations promulgated thereunder.

                  (i) "Exchange Act" means the Securities Exchange Act of 1934,
         as amended, or any successor statute.

                  (j) "Fair Market Value" shall be determined as follows:

                                    (i) If the Common Shares are traded on a
                  national securities exchange at the time of grant of the Stock
                  Option, then the Fair Market Value shall be the average of the
                  highest and the lowest selling price on such exchange on the
                  date such Stock Option is granted or, if there were no sales
                  on such date, then on the next prior business day on which
                  there was a sale.

   
                                    (ii) If the Common Shares are quoted on The
                  Nasdaq Stock Market at the time of the grant of the Stock
                  Option, then the Fair Market Value shall be the mean between
                  the closing bid and closing asked quotation with respect to a
                  Common Share on such date on The Nasdaq Stock Market.
    


<PAGE>   2

                                    (iii) If the Common Shares are not traded on
                  a national securities exchange or quoted on The Nasdaq Stock
                  Market, then the Fair Market Value shall be as determined by
                  the Committee.

                  (k) "Incentive Stock Option" means any Stock Option granted
         pursuant to the provisions of Section 6 of this Plan that is intended
         to be and is specifically designated as an "incentive stock option"
         within the meaning of Section 422 of the Code.

                  (l) "Non-Qualified Stock Option" means any Stock Option
         granted pursuant to the provisions of Section 6 of this Plan that is
         not an Incentive Stock Option.

                  (m) "OTS" means the Office of Thrift Supervision, Department
         of the Treasury.

   
                  (n) "Participant" means an employee or director of the Company
         or a Subsidiary who is granted a Stock Option under this Plan.
         Notwithstanding the foregoing, for the purposes of the granting of any
         Incentive Stock Option under this Plan, the term "Participant" shall
         include only employees of the Company or a Subsidiary.
    

                  (o) "Plan" means the Columbia Financial of Kentucky, Inc.,
         1998 Stock Option and Incentive Plan, as set forth herein and as it may
         be hereafter amended from time to time.

                  (p) "Stock Option" means an award to purchase Common Shares
         granted pursuant to the provisions of Section 6 of this Plan.

                  (q) "Subsidiary" means any corporation or entity in which the
         Company directly or indirectly controls 50% or more of the total voting
         power of all classes of its stock having voting power and includes,
         without limitation, Columbia Federal Savings Bank.

                  (r) "Terminated for Cause" means any removal of a director or
         discharge of an employee for the personal dishonesty, incompetence,
         willful misconduct, breach of fiduciary duty involving personal profit,
         intentional failure to perform stated duties, willful violation of a
         material provision of any law, rule or regulation (other than traffic
         violations or similar offenses) or a material violation of a final
         cease-and-desist order or for any other action of a director or
         employee which results in a substantial financial loss to the Company
         or a Subsidiary.

         3.       ADMINISTRATION.

   
                  (a) This Plan shall be administered by the Committee to be
         comprised of not fewer than three of the members of the Board. The
         members of the Committee shall be appointed from time to time by the
         Board. Members of the Committee shall serve at the pleasure of the
         Board, and the Board may from time to time remove members from, or add
         members to, the Committee. A majority of the members of the Committee
         shall constitute a quorum for the transaction of business. An action
         approved in writing by all of the members of the Committee then serving
         shall be fully as effective as if the action had been taken by
         unanimous vote at a meeting duly called and held.
    

                  (b) The Committee is authorized to construe and interpret this
         Plan and to make all other determinations necessary or advisable for
         the administration of this Plan. The Committee may designate persons
         other than members of the Committee to carry out its responsibilities
         under such conditions and limitations as it may prescribe. Any
         determination, decision or action of the Committee in connection with
         the construction, interpretation, administration or application of this
         Plan shall be final, conclusive and binding upon all persons
         participating in this Plan and any person validly claiming under or
         through persons participating in this Plan. The Company shall effect
         the granting of Stock Options under this Plan, in accordance with the
         determinations made by the Committee, by execution of instruments in
         writing in such form as approved by the Committee.


                                       2


<PAGE>   3

         4. DURATION OF, AND COMMON SHARES SUBJECT TO, THIS PLAN.

                  (a) Term. This Plan shall terminate on the date which is ten
         (10) years from the effective date of the Plan, except with respect to
         Stock Options then outstanding. Notwithstanding the foregoing, no
         Incentive Stock Option may be granted under this Plan after the date
         which is ten (10) years from the date on which this Plan is adopted by
         the Board or the date on which this Plan is approved by the
         shareholders of the Company, whichever is earlier.

   
                  (b) Common Shares Subject to Plan. The maximum number of
         Common Shares in respect of which Stock Options may be granted under
         this Plan, subject to adjustment as provided in Section 9 of this Plan,
         shall be ten percent of the total Common Shares sold in connection with
         the Conversion.

         For the purpose of computing the total number of Common Shares
available for Stock Options under this Plan, there shall be counted against the
foregoing limitations the number of Common Shares subject to issuance upon
exercise or settlement of Stock Options as of the dates on which such Stock
Options are granted. If any Stock Options are forfeited, terminated or exchanged
for other Stock Options, or expire unexercised, the Common Shares which were
theretofore subject to such Stock Options shall again be available for Stock
Options under this Plan to the extent of such forfeiture, termination or
expiration of such Stock Options.
    

         Common Shares which may be issued under this Plan may be either
authorized and unissued shares or issued shares which have been reacquired by
the Company. No fractional shares shall be issued under this Plan.

         5. ELIGIBILITY AND GRANTS. Persons eligible for Stock Options under
this Plan shall consist of directors and managerial and other key employees of
the Company or a Subsidiary who hold positions with significant responsibilities
or whose performance or potential contribution, in the judgment of the
Committee, will benefit the future success of the Company or a Subsidiary. In
selecting the directors and employees to whom Stock Options will be awarded and
the number of shares subject to such Stock Options, the Committee shall consider
the position, duties and responsibilities of the eligible directors and
employees, the value of their services to the Company and the Subsidiaries and
any other factors the Committee may deem relevant.

         6. STOCK OPTIONS. Stock Options granted under this Plan may be in the
form of Incentive Stock Options or Non-Qualified Stock Options, and such Stock
Options shall be subject to the following terms and conditions and in such form
as the Committee may from time to time approve and shall contain such additional
terms and conditions as the Committee shall deem desirable, not inconsistent
with the express provisions of the Plan:

   
                  (a) Grant. Stock Options may be granted under this Plan on
         terms and conditions not inconsistent with the provisions of this Plan;
         provided, however, that no more than 25% of the shares subject to Stock
         Options may be awarded to any individual who is an employee of the
         Company or a Subsidiary, no more than 5% of such shares may be awarded
         to any director who is not an employee of the Company or a Subsidiary,
         and no more than 30% of such shares may be awarded to non-employee
         directors of the Company or a Subsidiary in the aggregate.
    


                                       3


<PAGE>   4

                  (b) Stock Option Price. The option exercise price per Common
         Share purchasable under a Stock Option granted to a non-employee
         director shall be the Fair Market Value of the Common Shares on the
         date of grant. The option exercise price for Common Shares purchasable
         under a Stock Option granted to an employee shall be determined by the
         Committee at the time of grant; provided, however, that in no event
         shall the exercise price of a Stock Option be less than 100% of the
         Fair Market Value of the Common Shares on the date of the grant of such
         Stock Option. Notwithstanding the foregoing, in the case of a
         Participant who owns Common Shares representing more than 10% of the
         outstanding Common Shares at the time an Incentive Stock Option is
         granted, the option exercise price shall in no event be less than 110%
         of the Fair Market Value of the Common Shares at the time the Incentive
         Stock Option is granted.

                  (c) Stock Option Terms. Subject to the right of the Company to
         provide for earlier termination in the event of any merger, acquisition
         or consolidation involving the Company, the term of each Stock Option
         shall be fixed by the Committee; provided, however, that the term of
         Incentive Stock Options will not exceed ten years after the date the
         Incentive Stock Option is granted; provided further, however, that in
         the case of a Participant who owns a number of Common Shares
         representing more than 10% of the Common Shares outstanding at the time
         the Incentive Stock Option is granted, the term of the Incentive Stock
         Option shall not exceed five years.

                  (d) Exercisability. Except as set forth in Section 6(f) and
         Section 7 of this Plan, Stock Options awarded under this Plan shall
         become exercisable at the rate of one-fifth per year commencing on the
         date that is one year after the date of the grant of the Stock Option
         and shall be subject to such other terms and conditions as shall be
         determined by the Committee at the date of grant.

   
                  (e) Method of Exercise. A Stock Option may be exercised, in
         whole or in part, by giving written notice of exercise to the Company
         specifying the number of Common Shares to be purchased. Such notice
         shall be accompanied by payment in full of the purchase price in cash
         or, if acceptable to the Committee in its sole discretion, in Common
         Shares already owned by the Participant, or by surrendering outstanding
         Stock Options. The Committee may also permit Participants, either on a
         selective or aggregate basis, to simultaneously exercise Stock Options
         and sell Common Shares thereby acquired, pursuant to a brokerage or
         similar arrangement, approved in advance by the Committee, and use the
         proceeds from such sale as payment of the purchase price of such
         shares.
    

                  (f) Special Rule for Incentive Stock Options. With respect to
         Incentive Stock Options granted under this Plan, to the extent the
         aggregate Fair Market Value (determined as of the date the Incentive
         Stock Option is granted) of the number of shares with respect to which
         Incentive Stock Options are exercisable under all plans of the Company
         or a Subsidiary for the first time by a Participant during any calendar
         year exceeds $100,000, or such other limit as may be required by the
         Code, such Stock Options shall be Non-Qualified Stock Options to the
         extent of such excess.

         7.       TERMINATION OF EMPLOYMENT OR DIRECTORSHIP.

                  (a) Except in the event of the death or disability of a
         Participant, upon the resignation, removal or retirement from the board
         of directors of any Participant who is a director of the Company or a
         Subsidiary or upon the termination of Employment of a Participant who
         is not a director of the Company or a Subsidiary, any Stock Option
         which has not yet become exercisable shall thereupon terminate and be
         of no further force or effect, and, subject to extension by the
         Committee, any Stock Option which has become exercisable shall
         terminate if it is not exercised within 12 months of such resignation,
         removal or retirement.

   
                  (b) Unless the Committee shall specifically state otherwise at
         the time a Stock Option is granted, all Stock Options granted under
         this Plan shall become exercisable in full on the date of termination
         of a Participant's employment or directorship with the Company or a
         Subsidiary because of his death or disability, and, subject to
         extension by the Committee, all Stock Options shall terminate if not
         exercised within 12 months of the Participant's death or disability.
    


                                       4


<PAGE>   5

   
                  (c) In the event the Employment or the directorship of a
         Participant is Terminated for Cause, any Stock Option which has not
         been exercised shall terminate as of the date of such termination for
         cause.
    

         8. NON-TRANSFERABILITY OF STOCK OPTIONS. No Stock Option under this
Plan, and no rights or interests therein, shall be assignable or transferable by
a Participant except by will or the laws of descent and distribution. During the
lifetime of a Participant, Stock Options are exercisable only by, and payments
in settlement of Stock Options will be payable only to, the Participant or his
or her legal representative.


                                       5
<PAGE>   6


         9.       ADJUSTMENTS UPON CHANGES IN CAPITALIZATION.

                  (a) The existence of this Plan and the Stock Options granted
         hereunder shall not affect or restrict in any way the right or power of
         the Board or the shareholders of the Company to make or authorize the
         following: any adjustment, recapitalization, reorganization or other
         change in the Company's capital structure or its business; any merger,
         acquisition or consolidation of the Company; any issuance of bonds,
         debentures, preferred or prior preference stocks ahead of or affecting
         the Company's capital stock or the rights thereof; the dissolution or
         liquidation of the Company or any sale or transfer of all or any part
         of its assets or business; or any other corporate act or proceeding,
         including any merger or acquisition which would result in the exchange
         of cash, stock of another company or options to purchase the stock of
         another company for any Stock Option outstanding at the time of such
         corporate transaction or which would involve the termination of all
         Stock Options outstanding at the time of such corporate transaction.

   
                  (b) In the event of any change in capitalization affecting the
         Common Shares of the Company, such as a stock dividend, stock split,
         recapitalization, merger, consolidation, spin-off, split-up,
         combination or exchange of shares or other form of reorganization, or
         any other change affecting the Common Shares, including a distribution
         (other than normal cash dividends) of Company assets to shareholders,
         such proportionate adjustments, if any, as the Board in its discretion
         may deem appropriate to reflect such change shall be made with respect
         to the aggregate number of Common Shares for which Stock Options in
         respect thereof may be granted under this Plan, the maximum number of
         Common Shares which may be sold or awarded to any Participant, the
         number of Common Shares covered by each outstanding Stock Option, and
         the exercise price per share in respect of outstanding Stock Options.

         10. AMENDMENT AND TERMINATION OF THIS PLAN. Without further approval of
the shareholders, the Board may at any time terminate this Plan, or may amend it
from time to time in such respects as the Board may deem advisable, except that
the Board may not, without approval of the shareholders, make any amendment
which would (a) increase the aggregate number of Common Shares that may be
issued under this Plan (except for adjustments pursuant to Section 9 of this
Plan), (b) materially modify the requirements as to eligibility for
participation in this Plan, or (c) materially increase the benefits accruing to
Participants under this Plan. The above notwithstanding, the Board may amend
this Plan to take into account changes in applicable securities, federal income
tax and other applicable laws. All amendments and any termination of this Plan
shall be effected in accordance with applicable regulations of the OTS.

         11. MODIFICATION OF STOCK OPTIONS. The Board may authorize the
Committee to direct the execution of an instrument providing for the
modification of any outstanding Stock Option which the Board believes to be in
the best interests of the Company; provided, however, that no such modification,
extension or renewal shall confer on the holder of such Stock Option any right
or benefit which could not be conferred on him by the grant of a new Stock
Option at such time and shall not materially decrease the Participant's benefits
under the Stock Option without the consent of the holder of the Stock Option,
except as otherwise permitted under this Plan.
    

         12.      MISCELLANEOUS.

                  (a) Tax Withholding. The Company shall have the right to
         deduct from any settlement, including the delivery or vesting of Common
         Shares, made under this Plan any federal, state or local taxes of any
         kind required by law to be withheld with respect to such payments or to
         take such other action as may be necessary in the opinion of the
         Company to satisfy all obligations for the payment of such taxes. If
         Common Shares are used to satisfy tax withholding, such shares shall be
         valued based on the Fair Market Value when the tax withholding is
         required to be made.

                  (b) No Right to Employment. Neither the adoption of this Plan
         nor the granting of any Stock Option shall confer upon any employee of
         the Company or a Subsidiary any right to continued Employment with the
         Company or a Subsidiary, as the case may be, nor shall it interfere in
         any way with the right of the Company or a Subsidiary to terminate the
         Employment of any of its employees at any time, with or without cause.

                                       6
<PAGE>   7

                  (c) Annulment of Stock Options. The grant of any Stock Option
         payable in Common Shares is provisional until the Participant becomes
         entitled to the certificate in settlement thereof. In the event the
         Employment or the directorship of a Participant is Terminated for
         Cause, any Stock Option which is provisional shall be annulled as of
         the date of such termination.


                  (d) Other Company Benefit and Compensation Programs. Payments
         and other benefits received by a Participant under a Stock Option made
         pursuant to this Plan shall not be deemed a part of a Participant's
         regular, recurring compensation for purposes of the termination,
         indemnity or severance pay law of any country and shall not be included
         in, nor have any effect on, the determination of benefits under any
         other employee benefit plan or similar arrangement provided by the
         Company or a Subsidiary unless expressly so provided by such other plan
         or arrangement, or except where the Committee expressly determines that
         a Stock Option or portion of a Stock Option should be included to
         accurately reflect competitive compensation practices or to recognize
         that a Stock Option has been made in lieu of a portion of competitive
         annual cash compensation. Stock Options under this Plan may be made in
         combination with or in tandem with, or as alternatives to, grants,
         stock options or payments under any other plans of the Company or a
         Subsidiary. This Plan notwithstanding, the Company or any Subsidiary
         may adopt such other compensation programs and additional compensation
         arrangements as it deems necessary to attract, retain and reward
         directors and employees for their service with the Company and its
         Subsidiaries.

                  (e) Securities Law Restrictions. No Common Shares shall be
         issued under this Plan unless counsel for the Company shall be
         satisfied that such issuance will be in compliance with applicable
         federal and state securities laws. Certificates for Common Shares
         delivered under this Plan may be subject to such stop-transfer orders
         and other restrictions as the Committee may deem advisable under the
         rules, regulations and other requirements of the Securities and
         Exchange Commission, any stock exchange upon which the Common Shares
         are then listed, and any applicable federal or state securities law.
         The Committee may cause a legend or legends to be put on any such
         certificates to make appropriate reference to such restrictions.

                  (f) Stock Option Agreement. Each Participant receiving a Stock
         Option under this Plan shall enter into an agreement with the Company
         in a form specified by the Committee agreeing to the terms and
         conditions of the Stock Option and such related matters as the
         Committee shall, in its sole discretion, determine.

                  (g) Cost of Plan. The costs and expenses of administering this
         Plan shall be borne by the Company.

   
                  (h) Governing Law. This Plan and all actions taken hereunder
         shall be governed by and construed in accordance with the laws of the
         Commonwealth of Kentucky, except to the extent that federal law,
         including regulations of the OTS, shall be deemed applicable.
    

                  (i) Effective Date. This Plan shall be effective upon the
         later of adoption by the Board and approval by the Company's
         shareholders. This Plan shall be submitted to the shareholders of the
         Company for approval at an annual or special meeting of shareholders to
         be held no sooner than six months after the effective date of the
         Conversion.

<PAGE>   1
                                                                   EXHIBIT 10.2

                      COLUMBIA FINANCIAL OF KENTUCKY, INC.
                         RECOGNITION AND RETENTION PLAN
                               AND TRUST AGREEMENT


                                    ARTICLE I
                                   DEFINITIONS

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

         1.01 "Agreement" means the Columbia Financial of Kentucky, Inc.,
Recognition and Retention Plan and Trust Agreement.

         1.02 "Award" means a right granted to a Director or an Employee under
this Plan to receive Plan Shares or their cash equivalent.

         1.03 "Bank" means Columbia Federal Savings Bank, a savings bank
chartered under the laws of the United States.

         1.04 "Beneficiary" means the person or persons designated by a
Recipient to receive any benefits payable under this Plan in the event of such
Recipient's death. Such person or persons shall be designated in writing on
forms provided for this purpose by the Committee and may be changed from time to
time by similar written notice to the Committee. In the absence of a written
designation, the Beneficiary shall be the Recipient's estate.

         1.05     "Board" means the Board of Directors of the Corporation.

         1.06 "Committee" means the Recognition and Retention Plan Committee
appointed by the Board pursuant to Article IV hereof.

         1.07     "Common Shares" means common shares of the Corporation.

         1.08 "Conversion" means the conversion of the Bank from mutual to stock
form.

         1.09 "Corporation" means Columbia Financial of Kentucky, Inc., a
savings and loan holding company incorporated under the laws of the State of
Ohio for the purpose of holding all of the common shares of the Bank issued in
connection with the Conversion, or any successor thereto.

         1.10 "Director" means any person who is a member of the Board of
Directors of the Corporation, the Bank or a Subsidiary.

         1.11 "Employee" means any person who is employed by the Corporation,
the Bank or a Subsidiary.

         1.12 "Person" means an individual, corporation, partnership, trust,
association, joint venture, pool, syndicate, sole proprietorship, unincorporated
organization or any other form of entity not specifically listed herein.

         1.13 "Plan" means the Recognition and Retention Plan established by
this Agreement.

         1.14 "Plan Shares" means the Common Shares held pursuant to the Trust
or which may be purchased by the Trustee pursuant to this Agreement.

         1.15 "Plan Share Reserve" means the Common Shares held by the Trustee
pursuant to Sections 5.02 and 5.03 of this Agreement.


<PAGE>   2

         1.16 "Recipient" means any Director or Employee who receives an Award
under the Plan.

         1.17 "Subsidiaries" means subsidiaries of the Corporation or the Bank
which, with the consent of the Board, agree to participate in the Plan.

         1.18     "Trust" means the trust established by this Agreement.

         1.19 "Trustee(s)" means the person(s) or entity approved by the Board
pursuant to Sections 4.01 and 4.02 to hold legal title to the Plan assets for
the purposes set forth herein.


                                   ARTICLE II
                       ESTABLISHMENT OF THE PLAN AND TRUST

         2.01 The Corporation hereby establishes a Recognition and Retention
Plan and Trust upon the terms and subject to the conditions set forth in this
Agreement.

         2.02 The Trustee hereby accepts the Trust and agrees to hold the Trust
assets existing on the date of this Agreement and all additions and accretions
thereto upon the terms and conditions of this Agreement.


                                   ARTICLE III
                               PURPOSE OF THE PLAN

         3.01 The purpose of the Plan is to reward and retain Directors and
Employees of the Corporation, the Bank and the Subsidiaries by providing such
Directors and Employees with an equity interest in the Corporation as reasonable
compensation for their contributions to the Corporation, the Bank and the
Subsidiaries.


                                   ARTICLE IV
                           ADMINISTRATION OF THE PLAN

         4.01 ROLE OF THE COMMITTEE. The Plan shall be administered and
interpreted by the Committee, which shall consist of not less than three members
of the Board. The Committee shall have all of the powers set forth in this Plan.
The interpretation and construction by the Committee of any provisions of this
Agreement or of any Award granted hereunder shall be final, conclusive and
binding. The Committee shall act by the vote, or the written consent, of a
majority of its members. The Committee shall report actions and decisions with
respect to the Plan to the Board upon request by the Board.

         4.02 ROLE OF THE BOARD. The members of the Committee and the Trustee(s)
shall be appointed or approved by and will serve at the pleasure of the Board.
The Board may in its discretion from time to time remove members from or add
members to the Committee and may remove, replace or add Trustee(s).

         4.03 LIMITATION ON LIABILITY. No member of the Board or the Committee,
nor any Trustee, shall be liable for any determination made in good faith with
respect to the Plan or any Plan Shares or Awards granted under the Plan. If a
member of the Board or of the Committee or any Trustee is a party or is
threatened to be made a party to any threatened, pending or completed action,
suit or proceeding, whether civil, criminal, administrative or investigative, by
reason of anything done or not done by such member in such capacity under or
with respect to this Plan, the Corporation shall indemnify such member against
expenses (including attorneys' fees), judgments, fines and amounts paid in
settlement actually and reasonably incurred by such member in connection with
such action, suit or proceeding if such member acted in good faith and in a
manner such member reasonably believed to be in or not opposed to the best
interests of the Corporation, the Bank and the Subsidiaries and, with respect to
any criminal action or proceeding, had no reasonable cause to believe such
member's conduct was unlawful.



<PAGE>   3

                                    ARTICLE V
                        CONTRIBUTIONS; PLAN SHARE RESERVE

         5.01 AMOUNT AND TIMING OF CONTRIBUTIONS. The Board shall determine the
amounts (or the method of computing the amounts) to be contributed by the
Corporation to the Trust. Such amounts shall be paid to the Trustee at the time
of contribution. No contributions to the Trust by Directors or Employees shall
be permitted.

         5.02 INVESTMENT OF TRUST ASSETS. The Trust shall not purchase a number
of Common Shares equal to more than 3% of the number of Common Shares issued in
connection with the Conversion, except that if the Bank's tangible capital
exceeds 10%, the Trust may purchase a number of Common Shares equal to up to 4%
of the Common Shares issued in connection with the Conversion. After such
investment, the Common Shares shall be held by the Trustee in the Plan Share
Reserve until such Common Shares are subject to one or more Awards. Any funds
held by the Trust, while not invested in Common Shares, shall be invested by the
Trustee in such interest-bearing account or accounts at the Bank as the Trustee
shall determine to be appropriate.

         5.03 EFFECT OF ALLOCATIONS, RETURNS AND FORFEITURES UPON PLAN SHARE
RESERVES. Upon the allocation of Awards under Section 6.02 of this Agreement, or
the decision of the Committee to return Plan Shares to the Corporation, the Plan
Share Reserve shall be reduced by the number of Plan Shares so allocated or
returned. Any Plan Shares subject to an Award which is subject to forfeiture by
the Recipient pursuant to Section 7.01 of this Agreement shall be retained in
the Plan Share Reserve.


                                   ARTICLE VI
                            ELIGIBILITY; ALLOCATIONS

         6.01 ELIGIBILITY. Directors and Employees are eligible to receive
Awards within the sole discretion of the Committee.

         6.02 ALLOCATIONS. The Committee will determine which of the Directors
and Employees will be granted Awards and the number of Plan Shares covered by
each Award; provided, however, that if this Agreement is implemented prior to
the first anniversary of the effective date of the Conversion, the following
restrictions shall apply: (a) the aggregate number of Plan Shares covered by
Awards to any one Employee shall not exceed 25% of the total number of Plan
Shares, and (b) Directors who are not Employees may not be awarded more than 5%
of the total number of Plan Shares individually or more than 30% in the
aggregate.

                    No Award shall be granted if such grant would result in a
violation or possible violation of federal or state securities laws. In the
event Plan Shares are forfeited for any reason or additional Plan Shares are
purchased by the Trustee, the Committee may, from time to time, determine which
of the Directors and Employees will be granted additional Awards to be awarded
from forfeited or additional Plan Shares.

         In selecting the Directors and Employees to whom Awards will be granted
and the number of shares covered by such Awards, the Committee shall consider
the position, duties and responsibilities of the eligible Directors and
Employees, the value of their services to the Corporation, the Bank and the
Subsidiaries and any other factors the Committee may deem relevant.

         6.03 FORM OF ALLOCATION. As promptly as practicable after a
determination is made pursuant to Section 6.02 of this Agreement that an Award
is to be made, the Committee shall notify the Recipient in writing of the grant
of the Award, the number of Plan Shares covered by the Award and the terms upon
which the Plan Shares subject to the Award may be earned. The date on which the
Committee determines that an Award is to be made or a later date designated by
the Committee shall be considered the date of grant of the Awards. The Committee
shall maintain records as to all grants of Awards under the Plan.


<PAGE>   4

         6.04 ALLOCATIONS NOT REQUIRED. None of the Directors or Employees,
either individually or as a group, shall have any right or entitlement to
receive an Award under the Plan. The Committee may, with the approval of the
Board, and shall, if so directed by the Board, return all Common Shares and
other assets in the Plan Share Reserve to the Corporation at any time and
thereafter cease issuing Awards.

         6.05 SHAREHOLDER APPROVAL. This Agreement shall be submitted to the
shareholders of the Corporation at an annual or special meeting to be held no
sooner than six months after the effective date of the Conversion, and, if this
Agreement is implemented prior to the first anniversary of the effective date of
the Conversion, no Awards shall be granted hereunder until the shareholders of
the Corporation approve this Agreement.


                                   ARTICLE VII
             EARNING AND DISTRIBUTION OF PLAN SHARES; VOTING RIGHTS

         7.01       EARNING PLAN SHARES; FORFEITURES.

                    (a) GENERAL RULES. Unless the Committee shall specifically
state a longer period of time over which Awards shall be earned and
non-forfeitable at the time an Award is granted, Plan Shares shall be earned and
non-forfeitable by a Recipient over a period of five years at the rate of
one-fifth per year commencing on the date which is one year after the date of
the grant of such Award. As Plan Shares become earned and non-forfeitable, any
cash dividends, returned capital and earnings thereon shall also be earned and
non-forfeitable.

                    (b) REVOCATION. Unless otherwise permitted by applicable
laws and regulations, any Plan Shares and any cash dividends, returned capital
and earnings thereon that have not been earned and are not non-forfeitable in
accordance with Section 7.01(a) of this Agreement shall be forfeited in the
event that (i) a Recipient who is a Director ceases to serve on the Board of
Directors of both the Corporation and the Bank or (ii) a Recipient who is not a
Director of the Corporation or the Bank ceases to be an Employee of the
Corporation or the Bank, except as otherwise provided in subsection (c) of this
Section 7.01.

                    (c) EXCEPTION FOR TERMINATIONS DUE TO DEATH OR DISABILITY.
All Plan Shares and cash dividends, returned capital and earnings thereon
subject to an Award held by a Recipient whose service as a Director or Employee
of the Corporation, the Bank or a Subsidiary terminates due to (i) death or (ii)
disability (as determined by the Committee) shall be deemed fully earned and
non-forfeitable as of the later of the Recipient's last day of service as a
Director or as an Employee and shall be distributed as soon as practicable
thereafter.

         7.02       DISTRIBUTION OF PLAN SHARES.

                    (a) TIMING OF DISTRIBUTIONS: GENERAL RULE. Except as
otherwise provided in this Agreement, Plan Shares shall be distributed to the
Recipient or his Beneficiary, as the case may be, as soon as practicable after
they have been earned, together with any cash dividends, returned capital and
earnings thereon with respect to Plan Shares that have been earned.

                    (b) FORM OF DISTRIBUTION. All distributions of Plan Shares,
together with any shares representing stock dividends, shall be distributed in
the form of Common Shares. No fractional shares shall be distributed. Payments
representing cash dividends, returned capital and earnings thereon shall be made
in cash.

                    (c) WITHHOLDING. The Trustee may withhold from any cash
payment made under this Plan sufficient amounts to cover any applicable
withholding and employment taxes and, if the amount of such cash payment is not
sufficient, the Trustee may require the Recipient or Beneficiary to pay to the
Trustee the amount required to be withheld as a condition of delivering the Plan
Shares. The Trustee shall pay over to the Corporation, the Bank or the
Subsidiary which employs or employed such Recipient or which the Recipient
serves or served as a Director, any such amount withheld from or paid by the
Recipient or Beneficiary.


<PAGE>   5

                    (d) REGULATORY EXCEPTIONS. Notwithstanding anything to the
contrary in this Agreement, no Plan Shares, upon becoming fully earned and
non-forfeitable, shall be distributed unless and until all of the requirements
of all applicable laws and regulations shall have been met.

         7.03 VOTING OF PLAN SHARES. All Common Shares held by the Trustee in
the Plan Share Reserve which have not yet been earned by a Recipient pursuant to
Section 7.01 of this Agreement shall be voted by the Trustee. A Recipient shall
be entitled to direct the voting of Plan Shares which have been earned pursuant
to Section 7.01 of this Agreement but have not yet been distributed to him.

                                  ARTICLE VIII
                                      TRUST

         8.01 TRUST. The Trustee shall receive, hold, administer, invest and
make distributions and disbursements from the Trust in accordance with the
provisions of the Plan and the Trust and the applicable directions, rules,
regulations, procedures and policies established by the Committee pursuant to
this Agreement.

         8.02 MANAGEMENT OF TRUST. The Trustee shall have complete authority and
discretion with respect to the management, control and investment of the Trust,
and the Trustee shall invest all assets of the Trust, except those attributable
to cash dividends paid with respect to Plan Shares not held in the Plan Share
Reserve, in Common Shares to the fullest extent practicable, and except to the
extent that the Trustee determines that the holding of monies in cash or cash
equivalents is necessary to meet the obligations of the Trust. The Trustee shall
have the power to do all things and execute such instruments as may be deemed
necessary or proper, including the following powers:

                    (a) To invest up to 100% of all Trust assets in Common
         Shares without regard to any law now or hereafter in force limiting
         investments for Trustees or other fiduciaries. The investment
         authorized herein may constitute the only investment of the Trust, and,
         in making such investment, the Trustee is authorized to purchase Common
         Shares from the Corporation or from any other source. Such Common
         Shares so purchased may be outstanding, newly issued or treasury
         shares;

                    (b) To invest any Trust assets not otherwise invested in
         accordance with Section 8.02(a) of this Agreement in such deposit
         accounts and certificates of deposit (including those issued by the
         Bank), obligations of the United States government or its agencies or
         such other investments as shall be considered the equivalent of cash;

                    (c) To sell, exchange or otherwise dispose of any property
         at any time held or acquired by the Trust;

                    (d) To cause stocks, bonds or other securities to be
         registered in the name of a nominee, without the addition of words
         indicating that such security is an asset of the Trust (but accurate
         records shall be maintained showing that such security is an asset of
         the Trust);

                    (e) To hold cash without interest in such amounts as may be
         reasonable, in the opinion of the Trustee, for the proper operation of
         the Plan and the Trust;

                    (f) To employ brokers, agents, custodians, consultants and
         accountants;

                    (g) To hire counsel to render advice with respect to the
         Trustee's rights, duties and obligations hereunder, and such other
         legal services or representation as the Trustee may deem desirable; and

                    (h) To hold funds and securities representing the amounts to
         be distributed to a Recipient or his Beneficiary as a consequence of a
         dispute as to the disposition thereof, whether in a segregated account
         or held in common with other assets of the Trust.
<PAGE>   6

Notwithstanding anything herein contained to the contrary, the Trustee shall not
be required to make any inventory, appraisal or settlement or report to any
court, or to secure any order of court for the exercise of any power herein
contained, or to give bond.

         8.03 RECORDS AND ACCOUNTS. The Trustee shall maintain accurate and
detailed records and accounts of all transactions of the Trust, which shall be
available at all reasonable times for inspection by any legally entitled person
or entity to the extent required by applicable law, or any other person
determined by the Committee.

         8.04 EARNINGS. All earnings, gains and losses with respect to Trust
assets shall be allocated, in accordance with a reasonable procedure adopted by
the Committee, to bookkeeping accounts for Recipients or to the general account
of the Trust, depending on the nature and allocation of the assets generating
such earnings, gains and losses. Without limiting the generality of the
foregoing, any earnings on cash dividends or returned capital received with
respect to Common Shares shall be allocated (a) to accounts for Recipients, if
such shares are the subject of outstanding Awards, and shall become earned and
be distributed as specified in Article VII of this Agreement, or (b) otherwise
to the Plan Share Reserve if such Plan Shares are not the subject of outstanding
awards.

         8.05 EXPENSES. All costs and expenses incurred in the operation and
administration of the Plan shall be paid by the Corporation.


                                   ARTICLE IX
                                  MISCELLANEOUS

         9.01 ADJUSTMENTS FOR CAPITAL CHANGES. The aggregate number of Plan
Shares available for issuance pursuant to the Awards and the number of Plan
Shares to which any Award relates shall be proportionately adjusted for any
increase or decrease in the total number of outstanding Common Shares issued
subsequent to the effective date of the Plan if such increase or decrease
resulted from any split, subdivision or consolidation of shares or other capital
adjustment, or other increase or decrease in such shares effected without
receipt or payment of consideration by the Corporation.

   
         9.02 AMENDMENT AND TERMINATION OF PLAN. The Board may, by resolution,
at any time amend or terminate the Plan. The Board may also direct the Trustee
to return to the Corporation all or any part of the assets of the Trust,
including Common Shares held in the Plan Share Reserve, as well as Common Shares
and other assets subject to Awards which have not yet been earned by the
Directors or Employees to whom they are allocated; provided, however, that the
termination of the Trust shall not affect a Recipient's right to earn Awards and
to the distribution of Common Shares relating thereto, including earnings
thereon, in accordance with the terms of this Agreement and the grant by the
Committee or the Board. All amendments and any termination pursuant to this
Section shall be effected in accordance with the regulations of the Office of
Thrift Supervision.
    

         9.03 NONTRANSFERABLE. Awards shall not be transferable by a Recipient.
During the lifetime of the Recipient, an Award may only be earned by and paid to
the Recipient who was notified in writing of the Award by the Committee pursuant
to Section 6.03 of this Agreement. No Recipient or Beneficiary shall have any
right in or claim to any assets of the Plan or the Trust, nor shall the
Corporation, the Bank or any Subsidiary be subject to any claim for benefits
hereunder.

         9.04 DIRECTORSHIP RIGHTS. Neither this Agreement nor any grant of an
Award hereunder nor any action taken by the Trustee, the Committee or the Board
in connection with the Plan shall create any right, either express or implied,
on the part of any Director to continue to serve as a Director of the Bank or a
Subsidiary.

         9.05 EMPLOYMENT RIGHTS. Neither this Agreement nor any grant of an
Award hereunder nor any action taken by the Trustee, the Committee or the Board
in connection with the Plan shall create any right, either express or implied,
on the part of any Employee to continue in the employ of the Corporation, the
Bank or a Subsidiary.


<PAGE>   7

         9.06 VOTING AND DIVIDEND RIGHTS. No Recipient shall have any voting or
dividend rights or other rights of a shareholder in respect of any Plan Shares
covered by an Award, except as expressly provided in Sections 7.01, 7.02 and
7.03 of this Agreement, prior to the time such Plan Shares are actually
distributed to such Recipient.

   
         9.07 GOVERNING LAW. This Agreement shall be governed by and construed
under the laws of the State of Ohio, except to the extent that federal law,
including regulations of the Office of Thrift Supervision, shall be deemed
applicable.
    

         9.08 EFFECTIVE DATE. Subject to Section 6.05 of this Agreement, this
Agreement shall be effective as of the ___ day of ____________, 1998.

         9.09 TERM OF PLAN. The Plan shall remain in effect until the earlier of
(a) the termination of the Plan by the Board or (b) the distribution of all
assets from the Trust. The termination of the Plan shall not affect any Awards
previously granted, and such Awards shall remain valid and in effect until they
have been earned and paid or by their terms expire or are forfeited.

         9.10 TAX STATUS OF TRUST. It is intended that the trust established
hereby be treated as a grantor trust of the Bank under the provisions of Section
671, et seq., of the Internal Revenue Code of 1986, as amended (26 U.S.C. ss.
671 et seq.).

         IN WITNESS WHEREOF, the following Trustees execute this Agreement,
accepting and binding themselves to undertake and perform the obligations and
duties of the Trustee hereunder and consenting to the foregoing Agreement
effective the ___ day of ____________, 1998.


                                By: ___________________________ (Trustee)


                                By: ___________________________ (Trustee)

         IN WITNESS WHEREOF, the Corporation has caused this Agreement to be
executed by its duly authorized officer and duly attested, all as of the ___ day
of ____________, 1998.

                                  COLUMBIA FINANCIAL OF KENTUCKY, INC.


                                  By: ______________________________
                                       Robert V. Lynch
                                       its President and Chief Executive Officer
ATTEST:


- ----------------------------
Carol S. Margrave
its Secretary and Treasurer


<PAGE>   1

                                                                  EXHIBIT 10.3

                              EMPLOYMENT AGREEMENT
                              --------------------


         THIS EMPLOYMENT AGREEMENT (hereinafter referred to as this "AGREEMENT")
is entered into as of the ___ day of ___________, 1998, by and between Columbia
Federal Savings Bank, a savings bank chartered under the laws of the United
States (hereinafter referred to as the "EMPLOYER"), and Robert V. Lynch, an
individual (hereinafter referred to as the "EMPLOYEE");

                                   WITNESSETH:

         WHEREAS, the EMPLOYEE is currently employed as the President and Chief
Executive Officer of the EMPLOYER;

         WHEREAS, as a result of the skill, knowledge and experience of the
EMPLOYEE, the Board of Directors of the EMPLOYER desires to retain the services
of the EMPLOYEE as the President and Chief Executive Officer of the EMPLOYER;

         WHEREAS, the EMPLOYEE desires to continue to serve as the President and
Chief Executive Officer of the EMPLOYER; and

         WHEREAS, the EMPLOYEE and the EMPLOYER desire to enter into this
AGREEMENT to set forth the terms and conditions of the employment relationship
between the EMPLOYER and the EMPLOYEE;

         NOW, THEREFORE, in consideration of the premises and mutual covenants
herein contained, the EMPLOYER and the EMPLOYEE hereby agree as follows:

1.       EMPLOYMENT AND TERM.

         (a) TERM. Upon the terms and subject to the conditions of this
AGREEMENT, the EMPLOYER hereby employs the EMPLOYEE, and the EMPLOYEE hereby
accepts employment, as the President and Chief Executive Officer of the
EMPLOYER. The TERM of this AGREEMENT shall commence on the effective date of the
EMPLOYER's conversion from mutual to stock form and shall end thirty-six (36)
months thereafter, subject to extension pursuant to subsection (b) of this
Section 1 (hereinafter, including any such extensions, referred to as the
"TERM"), and to earlier termination as provided herein.

         (b) EXTENSION. Prior to each anniversary of the date of this AGREEMENT,
the Board of Directors of the EMPLOYER shall review the performance of the
EMPLOYEE and this AGREEMENT and document the results of the review in the board
minutes. In connection with such annual review, the TERM shall be extended for a
one-year period beyond the then-effective expiration date, provided the Board of
Directors of the EMPLOYER determines in a duly adopted resolution that this
AGREEMENT should be extended. Any such extension shall be subject to the written
consent of the EMPLOYEE.


<PAGE>   2

2.       DUTIES OF EMPLOYEE.

         (a) GENERAL DUTIES AND RESPONSIBILITIES. The EMPLOYEE shall serve as
the President and Chief Executive Officer of the EMPLOYER. Subject to the
direction of the Board of Directors of the EMPLOYER, the EMPLOYEE shall have
responsibility for the general management and control of the business and
affairs of the EMPLOYER and shall perform all duties and shall have all powers
which are commonly incident to the office of President and Chief Executive
Officer or which, consistent therewith, are delegated to him by the Board of
Directors. Such duties shall include, but not be limited to, (1) managing the
day-to-day operations of the EMPLOYER, (2) managing the efforts of the EMPLOYER
to comply with applicable laws and regulations, (3) marketing of the EMPLOYER
and its services, (4) supervising other employees of the EMPLOYER, (5) providing
prompt and accurate reports to the Board of Directors of the EMPLOYER regarding
the affairs and conditions of the EMPLOYER, and (6) making recommendations to
the Board of Directors of the EMPLOYER concerning the strategies, capital
structure, tactics, and general operations of the EMPLOYER.

         (b) DEVOTION OF ENTIRE TIME TO THE BUSINESS OF THE EMPLOYER. The
EMPLOYEE shall devote his entire productive time, ability and attention during
normal business hours throughout the TERM to the faithful performance of his
duties to the EMPLOYER and its holding company and their subsidiaries and
affiliates. The EMPLOYEE shall not directly or indirectly render any services of
a business, commercial or professional nature to any person or organization
other than the EMPLOYER and its holding company and their subsidiaries and
affiliates without the prior written consent of the Board of Directors of the
EMPLOYER; provided, however, that the EMPLOYEE shall not be precluded from (i)
reasonable participation in community, civic, charitable or similar
organizations; or (ii) the pursuit of personal investments which do not
interfere or conflict with the performance of the EMPLOYEE's duties to the
EMPLOYER. Nothing in this section shall limit the EMPLOYEE's right to invest in
securities of any business that does not provide services or products of the
type or competing with those provided by the EMPLOYER or its subsidiaries or
affiliates.

3.       COMPENSATION, BENEFITS AND REIMBURSEMENTS.

         (a) SALARY. The EMPLOYEE shall receive during the TERM an annual salary
payable in equal installments not less often than monthly. The amount of such
annual salary shall be $125,981 until changed by the Board of Directors of the
EMPLOYER in accordance with Section 3(b) of this AGREEMENT.

         (b) ANNUAL SALARY REVIEW. On or before each anniversary of the
effective date of this AGREEMENT, the annual salary of the EMPLOYEE shall be
reviewed by the Board of Directors of the EMPLOYER and may be maintained or
increased, in its discretion, based upon the EMPLOYEE's individual performance
and the overall profitability and financial condition of the EMPLOYER. The
results of the annual salary review shall be reflected in the minutes of the
appropriate meetings of the Board of Directors of the EMPLOYER.

                                      -2-

<PAGE>   3

         (c) EXPENSES. In addition to any compensation received under Section
3(a) or (b) of this AGREEMENT, the EMPLOYER shall pay or reimburse the EMPLOYEE
for all reasonable travel, entertainment and miscellaneous expenses incurred in
connection with the performance of his duties under this AGREEMENT. Such
reimbursement shall be made in accordance with the existing policies and
procedures of the EMPLOYER pertaining to reimbursement of expenses to senior
management officials.

         (d)      EMPLOYEE BENEFIT PROGRAMS.

                  (i) During the TERM, the EMPLOYEE shall be entitled to
participate in all formally established employee benefit, bonus, pension and
profit-sharing plans and similar programs that are maintained by the EMPLOYER
from time to time, including programs in respect of group health, disability or
life insurance, and all employee benefit plans or programs hereafter adopted in
writing by the Board of Directors of the EMPLOYER, for which senior management
personnel are eligible, including any employee stock ownership plan, stock
option plan or other stock benefit plan (hereinafter collectively referred to as
the "BENEFIT PLANS"). Notwithstanding any statement to the contrary contained
elsewhere in this Agreement, the EMPLOYER may discontinue or terminate at any
time any such BENEFIT PLANS, now existing or hereafter adopted, to the extent
permitted by the terms of such plans and applicable law, and shall not be
required to compensate the EMPLOYEE for such discontinuance or termination; and

                  (ii) After the termination of the employment of the EMPLOYEE
in accordance with Section 4(a) of this AGREEMENT, for any reason other than
JUST CAUSE (as defined hereinafter), the EMPLOYER shall provide, until both the
EMPLOYEE and his spouse become sixty-five (65) years of age, or the earlier date
the EMPLOYEE obtains substantially equivalent coverage from another full-time
employer, substantially the same health insurance benefits as are available to
retired employees of the EMPLOYER on the date of this AGREEMENT; provided,
however, that all premiums for such benefits shall be paid by the EMPLOYEE
and/or his spouse after the EMPLOYEE's termination; provided further, however,
that the EMPLOYER'S obligation under this Section 3(d)(ii) shall terminate in
the event that the EMPLOYER no longer makes available an employee group health
insurance program which permits the EMPLOYER to make coverage available for
retirees.

         (e) VACATION AND SICK LEAVE. The EMPLOYEE shall be entitled, without
loss of pay, to be absent voluntarily from the performance of his duties under
this AGREEMENT, subject to the following conditions:

                  (i) The EMPLOYEE shall be entitled to annual vacation and
         annual sick leave in accordance with the policies periodically
         established by the Board of Directors of the EMPLOYER for senior
         management officials of the EMPLOYER; and


                                      -3-
<PAGE>   4


                  (ii) In addition to paid vacations and sick leave, the
         EMPLOYEE shall be entitled, without loss of pay, to absent himself
         voluntarily from the performance of his employment with the EMPLOYER
         for such additional period of time and for such valid and legitimate
         reasons as the Board may, in its discretion, determine, and the Board
         may grant to the EMPLOYEE a leave or leaves of absence, with or without
         pay, at such time or times and upon such terms and conditions as such
         Board, in its discretion, may determine.

4.       TERMINATION OF EMPLOYMENT.

         (a) GENERAL. The employment of the EMPLOYEE shall terminate at any time
during the TERM (i) at the option of the EMPLOYER upon the delivery by the
EMPLOYER of written notice of employment termination to the EMPLOYEE, or (ii) at
the option of the EMPLOYEE upon the delivery by the EMPLOYEE of written notice
of termination to the EMPLOYER if, unless consented to in writing by the
EMPLOYEE, (A) the present capacity or circumstances in which the EMPLOYEE is
employed are materially changed (including, without limitation, a material
reduction in responsibilities or authority, or the assignment of duties or
responsibilities substantially inconsistent with those normally associated with
EMPLOYEE's position described in Section 2(a) of this AGREEMENT), (B) the
EMPLOYEE is no longer the President and Chief Executive Officer of the EMPLOYER
and Columbia Financial of Kentucky, Inc., (C) the EMPLOYEE is required to move
his personal residence, or perform his principal executive functions, more than
thirty-five (35) miles from his primary office as of the date of the
commencement of the TERM of this AGREEMENT, or (D) the EMPLOYER otherwise
breaches this AGREEMENT in any material respect.

         (b) TERMINATION FOR JUST CAUSE. In the event that the EMPLOYER
terminates the employment of the EMPLOYEE before the expiration of the TERM
because of the EMPLOYEE's personal dishonesty, incompetence, willful misconduct,
breach of fiduciary duty involving personal profit, intentional failure or
refusal to perform the duties and responsibilities assigned in this AGREEMENT,
willful violation of any law, rule, regulation (other than traffic violations or
similar offenses) or final cease-and-desist order, conviction of a felony or for
fraud or embezzlement, or material breach of any provision of this AGREEMENT
(hereinafter collectively referred to as "JUST CAUSE"), the EMPLOYEE shall not
receive, and shall have no right to receive, any compensation or other benefits
for any period after such termination.

         (c) TERMINATION IN CONNECTION WITH A CHANGE OF CONTROL.

                  (i) In the event that, in connection with a CHANGE OF CONTROL
(including, without limitation, a termination other than for JUST CAUSE within
six months prior to a CHANGE OF CONTROL) or within one year after a CHANGE OF
CONTROL, the employment of the EMPLOYEE is terminated by the EMPLOYER for any
reason other than JUST CAUSE before the expiration of the TERM, then the
following shall occur:

                           (A) The EMPLOYER shall promptly pay to the EMPLOYEE
         or to his beneficiaries, dependents or estate an amount equal to the
         product of three multiplied by 

                                      -4-


<PAGE>   5

         the greater of the annual salary set forth in Section 3(a) of this
         AGREEMENT or the annual salary payable to the EMPLOYEE as a result of
         any annual salary review in accordance with Section 3 (b) of this
         AGREEMENT;

                           (B) The EMPLOYEE, his dependents, beneficiaries and
         estate shall continue to be covered under all BENEFIT PLANS in which
         the EMPLOYEE is a participant immediately prior to the CHANGE OF
         CONTROL of the EMPLOYER at the EMPLOYER's expense as if the EMPLOYEE
         were still employed under this AGREEMENT until the earliest of the
         expiration of the TERM or the date on which the EMPLOYEE is included in
         another employer's benefit plans as a full-time employee and shall be
         entitled thereafter to the benefits described in Section 3(d)(ii) of
         this AGREEMENT; and

                           (C) The EMPLOYEE shall not be required to mitigate
         the amount of any payment provided for in this AGREEMENT by seeking
         other employment or otherwise, nor shall any amounts received from
         other employment or otherwise by the EMPLOYEE offset in any manner the
         obligations of the EMPLOYER hereunder, except as specifically stated in
         subparagraph (B).

                  (ii) In the event that, within six months prior to or within
one year after a CHANGE OF CONTROL, the employment of the EMPLOYEE is terminated
by the EMPLOYEE in accordance with Section 4(a)(ii) of this AGREEMENT before the
expiration of the TERM, then the following shall occur:

                           (A) The EMPLOYER shall promptly pay to the EMPLOYEE
         or to his beneficiaries, dependents or estate an amount equal to the
         product of three multiplied by the greater of the annual salary set
         forth in Section 3(a) of this AGREEMENT or the annual salary payable to
         the EMPLOYEE as a result of any annual salary review in accordance with
         Section 3(b) of this AGREEMENT;

                           (B) The EMPLOYEE, his dependents, beneficiaries and
         estate shall continue to be covered under all BENEFIT PLANS in which
         the EMPLOYEE is a participant immediately prior to the CHANGE OF
         CONTROL of the EMPLOYER at the EMPLOYER's expense as if the EMPLOYEE
         were still employed under this AGREEMENT until the earliest of the
         expiration of the TERM or the date on which the EMPLOYEE is included in
         another employer's benefit plans as a full-time employee and shall be
         entitled thereafter to the benefits described in Section 3(d)(ii) of
         this AGREEMENT; and


                                      -5-
<PAGE>   6


                           (C) The EMPLOYEE shall not be required to mitigate
         the amount of any payment provided for in this AGREEMENT by seeking
         other employment or otherwise, nor shall any amounts received from
         other employment or otherwise by the EMPLOYEE offset in any manner the
         obligations of the EMPLOYER hereunder, except as specifically stated in
         subparagraph (B).

   
         In the event that payments pursuant to this subsection (c) would result
in the imposition of a penalty tax pursuant to Section 280G(b)(3) of the
Internal Revenue Code of 1986, as amended, and the regulations promulgated
thereunder (hereinafter collectively referred to as "SECTION 280G"), such
payments shall be reduced to the maximum amount which may be paid under SECTION
280G without exceeding such limits. Payments pursuant to this subsection (c)
also may not exceed applicable limits established by the Office of Thrift
Supervision (hereinafter referred to as the "OTS"), as set forth in OTS
Regulatory Bulletin 27a. In the event a reduction in payments is necessary in
order to comply with the requirements of this AGREEMENT relating to the
limitations of SECTION 280G or applicable OTS limits, the EMPLOYEE may
determine, in his sole discretion, which categories of payments are to be
reduced or eliminated.

         (d) TERMINATION WITHOUT CHANGE OF CONTROL. In the event that the
employment of the EMPLOYEE is terminated by the EMPLOYER or is terminated by the
EMPLOYEE in accordance with Section 4(a)(ii) of this AGREEMENT before the
expiration of the TERM other than (i) for JUST CAUSE or (ii) in connection with
or after a CHANGE OF CONTROL, the EMPLOYER shall be obligated (A) to pay to the
EMPLOYEE, his designated beneficiaries or his estate, for the remainder of the
TERM, the salary set forth in Section 3(a) of this AGREEMENT or the salary
payable to the EMPLOYEE as a result of any annual salary review in accordance
with Section 3(b) of this AGREEMENT; (B) to provide to the EMPLOYEE, at the
EMPLOYER's expense, health, life, disability, and other benefits as provided in
Section 3(d)(i) of this Agreement, until the expiration of the TERM or until the
earlier date the EMPLOYEE obtains substantially equivalent coverage from another
full-time employer; and (C) to provide to the EMPLOYEE the benefits set forth
under Section 3(d)(ii) of this AGREEMENT. In the event that payments pursuant to
this subsection (d) would result in the imposition of a penalty tax pursuant to
SECTION 280G, such payments shall be reduced to the maximum amount which may be
paid under SECTION 280G without exceeding those limits. Payments pursuant to
this subsection also may not exceed the applicable limits established by the
OTS, as set forth in OTS Regulatory Bulletin 27a. In the event a reduction in
payments is necessary in order to comply with the requirements of this AGREEMENT
relating to the limitations of SECTION 280G or applicable OTS limits, the
EMPLOYEE may determine, in his sole discretion, which categories of payments are
to be reduced or eliminated.
    

         (e) DEATH OF THE EMPLOYEE. The TERM shall automatically terminate upon
the death of the EMPLOYEE. In the event of such death, the EMPLOYEE's estate
shall be entitled to receive the compensation due the EMPLOYEE through the last
day of the calendar month in which the death occurred, except as otherwise
specified herein.


                                      -6-

<PAGE>   7

         (f) "GOLDEN PARACHUTE" PROVISION. Any payments made to the EMPLOYEE
pursuant to this AGREEMENT or otherwise are subject to and conditioned upon
their compliance with 12 U.S.C. ss.1828(k) and any regulations promulgated
thereunder.

         (g) DEFINITION OF "CHANGE OF CONTROL". A "CHANGE OF CONTROL" shall mean
any one of the following events: (i) the acquisition of ownership or power to
vote more than 25% of the voting stock of the EMPLOYER or Columbia Financial of
Kentucky, Inc.; (ii) the acquisition of the ability to control the election of a
majority of the directors of the EMPLOYER or Columbia Financial of Kentucky,
Inc.; (iii) during any period of two consecutive years, individuals who at the
beginning of such period constitute the Board of Directors of the EMPLOYER or
Columbia Financial of Kentucky, Inc., cease for any reason to constitute at
least a majority thereof; provided, however, that any individual whose election
or nomination for election as a member of the Board of Directors of the EMPLOYER
or its holding company was approved by a vote of at least two-thirds of the
directors then in office shall be considered to have continued to be a member of
the Board of Directors of the EMPLOYER or its holding company; or (iv) the
acquisition by any person or entity of "conclusive control" of the EMPLOYER
within the meaning of 12 C.F.R. ss.574.4(a), or the acquisition by any person or
entity of "rebuttable control" within the meaning of 12 C.F.R. ss.574.4(b) that
has not been rebutted in accordance with 12 C.F.R. ss.574.4(c). For purposes of
this paragraph, the term "person" refers to an individual or corporation,
partnership, trust, association, or other organization, but does not include the
EMPLOYEE and any person or persons with whom the EMPLOYEE is "acting in concert"
within the meaning of 12 C.F.R. Part 574.

         (h) LEGAL FEES. EMPLOYER shall promptly pay all legal fees and expenses
which EMPLOYEE may incur as a result of EMPLOYEE or EMPLOYER contesting the
validity or enforceability of this AGREEMENT if a court of competent
jurisdiction renders a final decision in favor of EMPLOYEE with respect to any
such contest, or to the extent agreed to by EMPLOYER and EMPLOYEE in an
agreement of settlement with respect to any such contest.

5. SPECIAL REGULATORY EVENTS. Notwithstanding Section 4 of this AGREEMENT, the
obligations of the EMPLOYER to the EMPLOYEE shall be as follows in the event of
the following circumstances:

         (a) If the EMPLOYEE is suspended and/or temporarily prohibited from
participating in the conduct of the EMPLOYER's affairs by a notice served under
Section 8(e) (3) or (g) (1) of the Federal Deposit Insurance Act (hereinafter
referred to as the "FDIA"), the EMPLOYER's obligations under this AGREEMENT
shall be suspended as of the date of service of such notice, unless stayed by
appropriate proceedings. If the charges in the notice are dismissed, the
EMPLOYER shall (i) pay the EMPLOYEE all of the compensation withheld while the
obligations in this AGREEMENT were suspended and (ii) reinstate any of the
obligations that were suspended.

         (b) If the EMPLOYEE is removed and/or permanently prohibited from
participating in the conduct of the EMPLOYER's affairs by an order issued under
Section 8(e) (4) or (g) (1) of the FDIA, all obligations of the EMPLOYER under
this AGREEMENT shall terminate as of the 

                                      -7-


<PAGE>   8

effective date of such order; provided, however, that vested rights of the
EMPLOYEE shall not be affected by such termination.

         (c) If the EMPLOYER is in default as defined in Section 3(x)(1) of the
FDIA, all obligations under this AGREEMENT shall terminate as of the date of
default; provided, however, that vested rights of the EMPLOYEE shall not be
affected.

         (d) All obligations under this AGREEMENT shall be terminated, except to
the extent of a determination that the continuation of this AGREEMENT is
necessary for the continued operation of the EMPLOYER, (i) by the Director of
the OTS, or his or her designee at the time that the Federal Deposit Insurance
Corporation enters into an agreement to provide assistance to or on behalf of
the EMPLOYER under the authority contained in Section 13(c) of the FDIA or (ii)
by the Director of the OTS, or his or her designee, at any time the Director of
the OTS, or his or her designee, approves a supervisory merger to resolve
problems related to the operation of the EMPLOYER or when the EMPLOYER is
determined by the Director of the OTS to be in an unsafe or unsound condition.
No vested rights of the EMPLOYEE shall be affected by any such action.

6. CONSOLIDATION, MERGER OR SALE OF ASSETS. Nothing in this AGREEMENT shall
preclude the EMPLOYER from consolidating with, merging into, or transferring
all, or substantially all, of its assets to another corporation that assumes all
of the EMPLOYER's obligations and undertakings hereunder. Upon such a
consolidation, merger or transfer of assets, the term "EMPLOYER," as used
herein, shall mean such other corporation or entity, and this AGREEMENT shall
continue in full force and effect.

7. CONFIDENTIAL INFORMATION. The EMPLOYEE acknowledges that during his
employment he will learn and have access to confidential information regarding
the EMPLOYER and its customers and businesses. The EMPLOYEE agrees and covenants
not to disclose or use for his own benefit, or the benefit of any other person
or entity, any confidential information, unless or until the EMPLOYER consents
to such disclosure or use or such information becomes common knowledge in the
industry or is otherwise legally in the public domain. The EMPLOYEE shall not
knowingly disclose or reveal to any unauthorized person any confidential
information relating to the EMPLOYER, its parent, subsidiaries or affiliates, or
to any of the businesses operated by them, and the EMPLOYEE confirms that such
information constitutes the exclusive property of the EMPLOYER. The EMPLOYEE
shall not otherwise knowingly act or conduct himself (a) to the material
detriment of the EMPLOYER, its subsidiaries, or affiliates, or (b) in a manner
which is inimical or contrary to the interests of the EMPLOYER.

8. NONASSIGNABILITY. Neither this AGREEMENT nor any right or interest hereunder
shall be assignable by the EMPLOYEE, his beneficiaries, or legal representatives
without the EMPLOYER's prior written consent; provided, however, that nothing in
this Section 8 shall preclude (a) the EMPLOYEE from designating a beneficiary to
receive any benefits payable hereunder upon his death, or (b) the executors,
administrators, or other legal representatives of the EMPLOYEE or his estate
from assigning any rights hereunder to the person or persons entitled thereto.


                                      -8-

<PAGE>   9

9. NO ATTACHMENT. Except as required by law, no right to receive payment under
this AGREEMENT shall be subject to anticipation, commutation, alienation, sale,
assignment, encumbrance, charge, pledge or hypothecation or to execution,
attachment, levy, or similar process of assignment by operation of law, and any
attempt, voluntary or involuntary, to effect any such action shall be null, void
and of no effect.

10.      INDEMNIFICATION; INSURANCE.

         (a) INDEMNIFICATION. The EMPLOYER agrees to indemnify the EMPLOYEE and
his heirs, executors, and administrators to the fullest extent permitted under
applicable law and regulations, including, without limitation, 12 U.S.C. Section
1828(k), against any and all expenses and liabilities reasonably incurred by the
EMPLOYEE in connection with or arising out of any action, suit or proceeding in
which the EMPLOYEE may be involved by reason of his having been a director or
officer of the EMPLOYER or any of its subsidiaries, whether or not the EMPLOYEE
is a director or officer at the time of incurring any such expenses or
liabilities. Such expenses and liabilities shall include, but shall not be
limited to, judgments, court costs and attorney's fees and the cost of
reasonable settlements. The EMPLOYEE shall be entitled to indemnification in
respect of a settlement only if the Board of Directors of the EMPLOYER has
approved such settlement. Notwithstanding anything herein to the contrary, (i)
indemnification for expenses shall not extend to matters for which the EMPLOYEE
has been terminated for JUST CAUSE, and (ii) the obligations of this Section 10
shall survive the TERM of this AGREEMENT. Nothing contained herein shall be
deemed to provide indemnification prohibited by applicable law or regulation.

         (b) INSURANCE. During the TERM, the EMPLOYER shall provide the EMPLOYEE
(and his heirs, executors, and administrators) with coverage under a directors'
and officers' liability policy, at the EMPLOYER's expense, at least equivalent
to such coverage provided to directors and senior officers of the EMPLOYER.

11. BINDING AGREEMENT. This AGREEMENT shall be binding upon, and inure to the
benefit of, the EMPLOYEE and the EMPLOYER and their respective permitted
successors and assigns.

12. AMENDMENT OF AGREEMENT. This AGREEMENT may not be modified or amended,
except by an instrument in writing signed by the parties hereto.

13. WAIVER. No term or condition of this AGREEMENT shall be deemed to have been
waived, nor shall there be an estoppel against the enforcement of any provision
of this AGREEMENT, except by written instrument of the party charged with such
waiver or estoppel. No such written waiver shall be deemed a continuing waiver,
unless specifically stated therein, and each waiver shall operate only as to the
specific term or condition waived and shall not constitute a waiver of such term
or condition for the future or as to any act other than the act specifically
waived.


                                      -9-

<PAGE>   10

14. SEVERABILITY. If, for any reason, any provision of this AGREEMENT is held
invalid, such invalidity shall not affect the other provisions of this AGREEMENT
not held so invalid, and each such other provision shall, to the full extent
consistent with applicable law, continue in full force and effect. If this
AGREEMENT is held invalid or cannot be enforced, then any prior Agreement
between the EMPLOYER (or any predecessor thereof) and the EMPLOYEE shall be
deemed reinstated to the full extent permitted by law, as if this AGREEMENT had
not been executed.

15. HEADINGS. The headings of the paragraphs herein are included solely for
convenience of reference and shall not control the meaning or interpretation of
any of the provisions of this AGREEMENT.

16. GOVERNING LAW; REGULATORY AUTHORITY. This AGREEMENT has been executed and
delivered in the Commonwealth of Kentucky and its validity, interpretation,
performance and enforcement shall be governed by the laws of the Commonwealth of
Kentucky, except to the extent that federal law is governing. If this AGREEMENT
conflicts with any applicable federal law, including 12 C.F.R. ss. 563.39, as
now or hereafter in effect, then federal law shall govern. References to the OTS
included herein shall include any successor primary federal regulatory authority
of the EMPLOYER.

17. EFFECT OF PRIOR AGREEMENTS. This AGREEMENT contains the entire understanding
between the parties hereto and supersedes any prior employment agreement between
the EMPLOYER or any predecessor of the EMPLOYER and the EMPLOYEE.

18. NOTICES. Any notice or other communication required or permitted pursuant to
this AGREEMENT shall be deemed delivered if such notice or communication is in
writing and is delivered personally or by facsimile transmission or is deposited
in the United States mail, postage prepaid, addressed as follows:

         If to the EMPLOYER:

                  Columbia Federal Savings Bank
                  2497 Dixie Highway
                  Fort Mitchell, Kentucky 41017-3085
                  Attention:  Chairman of the Board

         If to the EMPLOYEE:

                  Robert V. Lynch
                  ===========================





                                      -10-
<PAGE>   11


         IN WITNESS WHEREOF, the EMPLOYER has caused this AGREEMENT to be
executed by its duly authorized officer, and the EMPLOYEE has signed this
AGREEMENT, each as of the day and year first above written.


Attest:                                  COLUMBIA FEDERAL SAVINGS BANK



________________________________         By_________________________________


Attest:


- --------------------------------         ----------------------------------
                                         Robert V. Lynch


                                      -11-



<PAGE>   1

                                                                   EXHIBIT 10.4


   
                               SEVERANCE AGREEMENT


         THIS SEVERANCE AGREEMENT (hereinafter referred to as this "AGREEMENT")
is entered into as of the ___ day of ___________, 1998, by and between Columbia
Federal Savings Bank, a savings bank chartered under the laws of the United
States (hereinafter referred to as the "EMPLOYER"), and __________________, an
individual (hereinafter referred to as the "EMPLOYEE");

                                   WITNESSETH:

         WHEREAS, the EMPLOYEE is currently employed as a Vice President of the
EMPLOYER;

         WHEREAS, as a result of the skill, knowledge and experience of the
EMPLOYEE, the Board of Directors of the EMPLOYER desires to retain the services
of the EMPLOYEE as a Vice President of the EMPLOYER;

         WHEREAS, the EMPLOYEE desires to continue to serve as a Vice President
of the EMPLOYER; and

         WHEREAS, the EMPLOYEE and the EMPLOYER desire to enter into this
AGREEMENT to set forth their understanding as to their respective rights and
obligations in the event of the termination of EMPLOYEE's employment under the
circumstances set forth in this AGREEMENT.

         NOW, THEREFORE, in consideration of the premises and mutual covenants
herein contained, the EMPLOYER and the EMPLOYEE hereby agree as follows:

         1.       Employment and Term.
                  ---------------------

         (a) Term. This AGREEMENT shall commence on the effective date of the
         EMPLOYER's conversion from mutual to stock form and shall end
         thirty-six (36) months thereafter, subject to extension pursuant to
         subsection (b) of this Section 1 (hereinafter, including any such
         extensions, referred to as the "TERM"), and to earlier termination as
         provided herein.

         (b) Extension. Prior to each anniversary of the date of this AGREEMENT,
         the Board of Directors of the EMPLOYER shall review the performance of
         the EMPLOYEE and this AGREEMENT and document the results of its review
         in the minutes of the Board of Directors. In connection with such
         annual review, the TERM shall be extended for a one-year period beyond
         the then-effective expiration date, provided the Board of Directors of
         the EMPLOYER determines in a duly adopted resolution that this
         AGREEMENT should be extended. Any such extension shall be subject to
         the written consent of the EMPLOYEE.

    

<PAGE>   2

         2.       Termination of Employment.
                  --------------------------
         (a) TERMINATION FOR JUST CAUSE. In the event that the EMPLOYER
         terminates the employment of the EMPLOYEE before the expiration of the
         TERM because of the EMPLOYEE's personal dishonesty, incompetence,
         willful misconduct, breach of fiduciary duty involving personal profit,
         intentional failure or refusal to perform the duties and
         responsibilities assigned in this AGREEMENT, willful violation of any
         law, rule, regulation (other than traffic violations or similar
         offenses) or final cease-and-desist order, conviction of a felony or
         for fraud or embezzlement, or material breach of any provision of this
         AGREEMENT (hereinafter collectively referred to as "JUST CAUSE"), the
         EMPLOYEE shall not receive, and shall have no right to receive, any
         compensation or other benefits for any period after such termination.

         (b) Termination in Connection with a CHANGE OF CONTROL.
             ---------------------------------------------------

                  (i) In the event that in connection with a CHANGE OF CONTROL
                  (hereinafter defined), including, without limitation, a
                  termination other than for JUST CAUSE within six months prior
                  to a CHANGE OF CONTROL, or within one year after a CHANGE OF
                  CONTROL the employment of the EMPLOYEE is terminated by the
                  EMPLOYER for any reason other than JUST CAUSE before the
                  expiration of the TERM, then the following shall occur:

   
                           (A) The EMPLOYER shall promptly pay to the EMPLOYEE
                           or to his beneficiaries, dependents or estate an
                           amount equal to the product of three multiplied by
                           the amount of his then current annual salary;

                           (B) The EMPLOYEE, his dependents, beneficiaries and
                           estate shall continue to be covered under all BENEFIT
                           PLANS in which the EMPLOYEE is a participant
                           immediately prior to the CHANGE OF CONTROL of the
                           EMPLOYER at the EMPLOYER's expense as if the EMPLOYEE
                           were still employed under this AGREEMENT until the
                           earliest of the expiration of the TERM or the date on
                           which the EMPLOYEE is included in another employer's
                           benefit plans as a full-time employee; and
    

                           (C) The EMPLOYEE shall not be required to mitigate
                           the amount of any payment provided for in this
                           AGREEMENT by seeking other employment or otherwise,
                           nor shall any amounts received from other employment
                           or otherwise by the EMPLOYEE offset in any manner the
                           obligations of the EMPLOYER hereunder, except as
                           specifically stated in subparagraph (B).

   
                  (ii) The EMPLOYEE may voluntarily terminate his employment
                  pursuant to this AGREEMENT within twelve months following a
                  CHANGE OF 
    



<PAGE>   3

                  CONTROL and shall be entitled to compensation as set forth in
                  Section 2(b)(i) of this AGREEMENT in the event that:

   
                           (A) the present capacity or circumstances in which
                           the EMPLOYEE is employed are materially changed
                           (including, without limitation, a material reduction
                           in responsibilities or authority, or the assignment
                           of duties or responsibilities substantially
                           inconsistent with those normally associated with the
                           position of Vice President);

                           (B) the EMPLOYEE is no longer a Vice President of the
                           EMPLOYER;

                           (C) the EMPLOYEE is required to move his personal
                           residence, or perform his principal executive
                           functions, more than thirty-five (35) miles from his
                           primary office as of the date of the commencement of
                           the TERM of this AGREEMENT; or
    

                           (D) the EMPLOYER otherwise breaches this AGREEMENT in
                           any material respect.

   
         In the event that payments pursuant to this subsection (b) would result
         in the imposition of a penalty tax pursuant to Section 280G(b)(3) of
         the Internal Revenue Code of 1986, as amended, and the regulations
         promulgated thereunder (hereinafter collectively referred to as
         "SECTION 280G"), such payments shall be reduced to the maximum amount
         which may be paid under SECTION 280G without exceeding such limits.
         Payments pursuant to this subsection (b) also may not exceed applicable
         limits established by the Office of Thrift Supervision (hereinafter
         referred to as the "OTS"), as set forth in OTS Regulatory Bulletin 27a.
         In the event a reduction in payments is necessary in order to comply
         with the requirements of this AGREEMENT relating to the limitations of
         SECTION 280G or applicable OTS limits, the EMPLOYEE may determine, in
         his sole discretion, which categories of payments are to be reduced or
         eliminated.
    

         (c) DEATH OF THE EMPLOYEE. The TERM shall automatically terminate upon
         the death of the EMPLOYEE. In the event of such death, the EMPLOYEE's
         estate shall be entitled to receive the compensation due the EMPLOYEE
         through the last day of the calendar month in which the death occurred,
         except as otherwise specified herein.

         (d) "GOLDEN PARACHUTE" Provision. Any payments made to the EMPLOYEE
         pursuant to this AGREEMENT or otherwise are subject to and conditioned
         upon their compliance with 12 U.S.C. Section 1828(k) and any 
         regulations promulgated thereunder.

         (e) DEFINITION OF "CHANGE OF CONTROL". A "CHANGE OF CONTROL" shall mean
         any one of the following events: (i) the acquisition of ownership or
         power to vote more than 25% of the voting stock of the EMPLOYER or
         Columbia Financial of Kentucky, Inc.; (ii) the acquisition of the
         ability to control the election of a majority of 




<PAGE>   4

   
         the directors of the EMPLOYER or Columbia Financial of Kentucky, Inc.;
         (iii) during any period of two consecutive years, individuals who at
         the beginning of such period constitute the Board of Directors of the
         EMPLOYER or Columbia Financial of Kentucky, Inc., cease for any reason
         to constitute at least a majority thereof; provided, however, that any
         individual whose election or nomination for election as a member of the
         Board of Directors of the EMPLOYER or its holding company was approved
         by a vote of at least two-thirds of the directors then in office shall
         be considered to have continued to be a member of the Board of
         Directors of the EMPLOYER or its holding company; or (iv) the
         acquisition by any person or entity of "conclusive control" of the
         EMPLOYER within the meaning of 12 C.F.R. ss.574.4(a), or the
         acquisition by any person or entity of "rebuttable control" within the
         meaning of 12 C.F.R. ss.574.4(b) that has not been rebutted in
         accordance with 12 C.F.R. ss.574.4(c). For purposes of this paragraph,
         the term "person" refers to an individual or corporation, partnership,
         trust, association, or other organization, but does not include the
         EMPLOYEE and any person or persons with whom the EMPLOYEE is "acting in
         concert" within the meaning of 12 C.F.R. Part 574.
    

         (f) LEGAL FEES. EMPLOYER shall promptly pay all legal fees and expenses
         which EMPLOYEE may incur as a result of EMPLOYEE or EMPLOYER contesting
         the validity or enforceability of this AGREEMENT if a court of
         competent jurisdiction renders a final decision in favor of EMPLOYEE
         with respect to any such contest, or to the extent agreed to by
         EMPLOYER and EMPLOYEE in an agreement of settlement with respect to any
         such contest.

         3. SPECIAL REGULATORY EVENTS. Notwithstanding Section 2 of this
AGREEMENT, the obligations of the EMPLOYER to the EMPLOYEE shall be as follows
in the event of the following circumstances:

         (a) If the EMPLOYEE is suspended and/or temporarily prohibited from
         participating in the conduct of the EMPLOYER's affairs by a notice
         served under Section 8(e) (3) or (g) (1) of the Federal Deposit
         Insurance Act (hereinafter referred to as the "FDIA"), the EMPLOYER's
         obligations under this AGREEMENT shall be suspended as of the date of
         service of such notice, unless stayed by appropriate proceedings. If
         the charges in the notice are dismissed, the EMPLOYER shall (i) pay the
         EMPLOYEE all of the compensation withheld while the obligations in this
         AGREEMENT were suspended and (ii) reinstate any of the obligations that
         were suspended.

         (b) If the EMPLOYEE is removed and/or permanently prohibited from
         participating in the conduct of the EMPLOYER's affairs by an order
         issued under Section 8(e) (4) or (g) (1) of the FDIA, all obligations
         of the EMPLOYER under this AGREEMENT shall terminate as of the
         effective date of such order; provided, however, that vested rights of
         the EMPLOYEE shall not be affected by such termination.

         (c) If the EMPLOYER is in default as defined in Section 3(x)(1) of the
         FDIA, all obligations under this AGREEMENT shall terminate as of the
         date of default; provided, however, that vested rights of the EMPLOYEE
         shall not be affected.

<PAGE>   5

   
         (d) All obligations under this AGREEMENT shall be terminated, except to
         the extent of a determination that the continuation of this AGREEMENT
         is necessary for the continued operation of the EMPLOYER, (i) by the
         Director of the OTS, or his or his designee at the time that the
         Federal Deposit Insurance Corporation enters into an agreement to
         provide assistance to or on behalf of the EMPLOYER under the authority
         contained in Section 13(c) of the FDIA or (ii) by the Director of the
         OTS, or his or his designee, at any time the Director of the OTS, or
         his or his designee, approves a supervisory merger to resolve problems
         related to the operation of the EMPLOYER or when the EMPLOYER is
         determined by the Director of the OTS to be in an unsafe or unsound
         condition. No vested rights of the EMPLOYEE shall be affected by any
         such action.
    

         4. CONSOLIDATION, MERGER OR SALE OF ASSETS. Nothing in this AGREEMENT
shall preclude the EMPLOYER from consolidating with, merging into, or
transferring all, or substantially all, of its assets to another corporation
that assumes all of the EMPLOYER's obligations and undertakings hereunder. Upon
such a consolidation, merger or transfer of assets, the term "EMPLOYER," as used
herein, shall mean such other corporation or entity, and this AGREEMENT shall
continue in full force and effect.

   
         5. CONFIDENTIAL INFORMATION. The EMPLOYEE acknowledges that during his
employment he will learn and have access to confidential information regarding
the EMPLOYER and its customers and businesses. The EMPLOYEE agrees and covenants
not to disclose or use for his own benefit, or the benefit of any other person
or entity, any confidential information, unless or until the EMPLOYER consents
to such disclosure or use or such information becomes common knowledge in the
industry or is otherwise legally in the public domain. The EMPLOYEE shall not
knowingly disclose or reveal to any unauthorized person any confidential
information relating to the EMPLOYER, its parent, subsidiaries or affiliates, or
to any of the businesses operated by them, and the EMPLOYEE confirms that such
information constitutes the exclusive property of the EMPLOYER. The EMPLOYEE
shall not otherwise knowingly act or conduct himself (a) to the material
detriment of the EMPLOYER, its subsidiaries, or affiliates, or (b) in a manner
which is inimical or contrary to the interests of the EMPLOYER.

         6. NONASSIGNABILITY. Neither this AGREEMENT nor any right or interest
hereunder shall be assignable by the EMPLOYEE, his beneficiaries or his legal
representatives without the EMPLOYER's prior written consent; provided, however,
that nothing in this Section 6 shall preclude (a) the EMPLOYEE from designating
a beneficiary to receive any benefits payable hereunder upon his death, or (b)
the executors, administrators, or other legal representatives of the EMPLOYEE or
his estate from assigning any rights hereunder to the person or persons entitled
thereto.
    

         7. NO ATTACHMENT. Except as required by law, no right to receive
payment under this AGREEMENT shall be subject to anticipation, commutation,
alienation, sale, assignment, encumbrance, charge, pledge or hypothecation or to
execution, attachment, levy, or similar

<PAGE>   6


process of assignment by operation of law, and any attempt, voluntary or
involuntary, to effect any such action shall be null, void and of no effect.

         8. BINDING AGREEMENT. This AGREEMENT shall be binding upon, and inure
to the benefit of, the EMPLOYEE and the EMPLOYER and their respective permitted
successors and assigns.

         9. AMENDMENT OF AGREEMENT. This AGREEMENT may not be modified or
amended, except by an instrument in writing signed by the parties hereto.

         10. WAIVER. No term or condition of this AGREEMENT shall be deemed to
have been waived, nor shall there be an estoppel against the enforcement of any
provision of this AGREEMENT, except by written instrument of the party charged
with such waiver or estoppel. No such written waiver shall be deemed a
continuing waiver, unless specifically stated therein, and each waiver shall
operate only as to the specific term or condition waived and shall not
constitute a waiver of such term or condition for the future or as to any act
other than the act specifically waived.

         11. SEVERABILITY. If, for any reason, any provision of this AGREEMENT
is held invalid, such invalidity shall not affect the other provisions of this
AGREEMENT not held so invalid, and each such other provision shall, to the full
extent consistent with applicable law, continue in full force and effect.

         12. HEADINGS. The headings of the paragraphs herein are included solely
for convenience of reference and shall not control the meaning or interpretation
of any of the provisions of this AGREEMENT.

   
         13. GOVERNING LAW; REGULATORY AUTHORITY. This AGREEMENT has been
executed and delivered in the Commonwealth of Kentucky and its validity,
interpretation, performance and enforcement shall be governed by the laws of the
Commonwealth of Kentucky, except to the extent that federal law is governing. If
this AGREEMENT conflicts with any applicable federal law, including 12 C.F.R.
ss. 563.39, as now or hereafter in effect, then federal law shall govern.
References to the OTS included herein shall include any successor primary
federal regulatory authority of the EMPLOYER.
    

         14. EFFECT OF PRIOR AGREEMENTS. This AGREEMENT contains the entire
understanding between the parties hereto and supersedes any prior employment
agreement between the EMPLOYER or any predecessor of the EMPLOYER and the
EMPLOYEE.

         15. NOTICES. Any notice or other communication required or permitted
pursuant to this AGREEMENT shall be deemed delivered if such notice or
communication is in writing and is delivered personally or by facsimile
transmission or is deposited in the United States mail, postage prepaid,
addressed as follows:


<PAGE>   7

         If to the EMPLOYER:

                  Columbia Federal Savings Bank
                  2497 Dixie Highway
                  Fort Mitchell, Kentucky 41017-3085
                  Attention:  President

   
         If to the EMPLOYEE:

                  =====================
                  ---------------------
                  ---------------------

    

         IN WITNESS WHEREOF, the EMPLOYER has caused this AGREEMENT to be
executed by its duly authorized officer, and the EMPLOYEE has signed this
AGREEMENT, each as of the day and year first above written.


Attest:                               COLUMBIA FEDERAL SAVINGS BANK



________________________________      By_________________________________


Attest:


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





<PAGE>   1



                                                                    EXHIBIT 23.1

                           VonLehman and Company Inc.
               Certified Public Accountants and Business Advisors

                         250 Grandview Drive Suite 300
                       Fort Mitchell, Kentucky 41017-5610

                          4221 Malsbary Road Suite 102
                          Cincinnati, Ohio  45242-5502




                                January 30, 1997



Columbia Federal Savings Bank
2497 Dixie Highway
Ft. Mitchell, KY  41017-3085

                              ACCOUNTANTS' CONSENT

We have issued our report dated October 30, 1997, accompanying the financial
statements of Columbia Federal Savings Bank as of September 30, 1997, 1996 and
1995, and for the years ended September 30, 1997, 1996 and 1995, included in
the Form AC, Form OC and Form S-1 to be filed with the Office of Thrift
Supervision and Securities and Exchange Commission on or about December 17,
1997.  We consent to the use of our report; to the statements with respect to
our firm appearing under the heading "Legal Matters" in the Prospectus which is
included in the Form S-1; to the reference to our firm name under the heading
"Principal Effects of the Conversion" in the Prospectus which is included in
the Form S-1; to the reference to our firm name under the heading "Experts" in
the Prospectus which is included in the Form S-1; and to the filing of our
opinion regarding state tax matters, included as Exhibit 8.2 to the Form S-1.




                                    /s/ VonLehman & Company Inc.



<PAGE>   1
                                                                    Exhibit 23.2
                             KELLER & COMPANY, INC.
                             555 METRO PLACE NORTH
                                   SUITE 524
                               DUBLIN, OHIO 43017

                                 (614) 766-1426
                               (614) 766-1459 FAX


February 2, 1998


Re:  Valuation Appraisal of Columbia Financial of Kentucky, Inc.
     Columbia Federal Savings Bank
     Fort Mitchell, Kentucky

We hereby consent to the use of our firm's name, Keller & Company, Inc.
("Keller"), and the reference to our firm as experts in the Application for
Conversion on Form AC to be filed by Columbia Federal Savings Bank and any
amendments thereto and references to our opinion regarding subscription rights
filed as an exhibit to the applications referred to hereafter. We also consent
to the use of our firm's name in the Form S-1 to be filed by Columbia Financial
of Kentucky, Inc. with the Securities and Exchange Commission and any
amendments thereto, and to the statements with respect to us and the references
to our Valuation Appraisal Report and in the said Form AC and any amendments
thereto and in the notice and Application for Conversion filed by Columbia
Federal Savings Bank, Fort Mitchell, Kentucky.


Very truly yours,

KELLER & COMPANY, INC.



By: /s/ Michael R. Keller
    -----------------------
    Michael R. Keller
    President

<PAGE>   1
                                                                    EXHIBIT 23.3

                        VORYS, SATER, SEYMOUR AND PEASE
                       221 East Fourth Street, Suite 2100
                                   Atrium II
                                 P.O. Box 0236
                           Cincinnati, OH  45201-0236
                                 (513) 723-4000
                              (513) 723-4056 (Fax)



                                     CONSENT


Board of Directors
Columbia Federal of Kentucky, Inc.
2497 Dixie Highway
Ft. Mitchell, Kentucky, 41017-3085

Ladies and Gentlemen:

     We hereby consent to the use of our firm's name in the Registration
Statement on Form S-1 (the "Form S-1"), including all amendments thereto, filed
by Columbia Financial of Kentucky, Inc. ("CFKY"), to register 2,671,450 common
shares, without par value, of CFKY, pursuant to the Securities Act of 1933; to
the statements with respect to our firm appearing under the heading "Legal
Matters" in the Prospectus which is included in the Form S-1; to the reference
to our firm name under the heading "Principal Effects of the Conversion" in the
Prospectus which is included in the Form S-1; and to the filing of our opinion
regarding the legality of the common shares, included as Exhibit 5 to the Form
S-1, and our opinion regarding federal and state tax matters, included as
Exhibit 8.1 to the Form S-1.

                                        Very truly yours,



                                    /s/ VORYS, SATER, SEYMOUR AND PEASE

Cincinnati, Ohio
December 16, 1997


<PAGE>   1
                                               Proxy Card

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

                                         COLUMBIA FINANCIAL OF KENTUCKY, INC.
                                      Conversion Center - Florence Branch Office
                                                   7550 Dixie Highway
                                                Florence, Kentucky 41042
                                                     (606) 525-6403

                                             STOCK ORDER FORM
________________________________________________________________________________
DEADLINE The Subscription Offering ends at 12:00 noon, Eastern Time, on March 
xx, 1998. Your original Stock Order and Certification Form, properly executed 
and with the correct payment, must be received (not postmarked) at the address
on the top of this form, or at any Columbia Federal Savings Bank  Branch Office,
by this deadline, or it will be considered void. FAXES OR COPIES OF THIS FORM
WILL NOT BE ACCEPTED.

________________________________________________________________________________
<TABLE>
<S>                        <C>                 <C>                               <C>
                                                                                 The minimum number of shares that may be subscribed
(1) Number of Shares       Price Per Share       (2) Total Amount Due            for is 25. The maximum individual subscription is
 -------------------                            -----------------------          15,000 shares. No person, together with associates
|                   |      x  $10.00 =         |                       |         of and persons acting in concert with such person
 -------------------                            -----------------------          may purchase more than 30,000 shares of the
                                                                                 Common stock sold in the Conversion. There are 
                                                                                 additional purchase limitations for associates 
                                                                                 and groups acting in concert as defined in the 
                                                                                 Prospectus.
</TABLE>
_______________________________________________________________________________
METHOD OF PAYMENT
(3) / /Enclosed is a check, bank draft or money order payable to Columbia
       Financial of Kentucky, Inc., for $_________________ .
(4)/ / I authorize Columbia Federal Savings Bank to make withdrawals from my
       Columbia Federal Savings Bank certificate or savings account(s) shown
       below, and understand that the amounts will not otherwise be available
       for withdrawal:

<TABLE>
<CAPTION>
                ACCOUNT NUMBER(S)                              AMOUNT(S)
<S>                                                     <C>
________________________________________________________________________________
                                                        |
________________________________________________________|_______________________
                                                        |
________________________________________________________|_______________________
                                                        |
________________________________________________________|_______________________
                                                        |
________________________________________________________|_______________________
                                                        |
                                      TOTAL WITHDRAWAL  |_______________________
</TABLE>
________________________________________________________________________________
(5)/ / Check here if you are a director, officer or employee of Columbia Federal
       Savings Bank or a member of such person's immediate family.
                                                               (name household)
________________________________________________________________________________
(6)/ / ASSOCIATE - ACTING IN CONCERT
       Check here, and complete the reverse side of this form, if you or any
associate or persons acting in concert with you have submitted other orders for
shares in the Subscription Offering.
________________________________________________________________________________
(7) PURCHASER INFORMATION (CHECK ONE)

a./ / Eligible Account Holder Check here if you were a depositor with $50.00 or
      more on deposit with Columbia Federal Savings Bank as of 09/30/96. Enter
      information below for all deposit accounts that you had at Columbia
      Federal Savings Bank on 09/30/96.
b./ / Supplemental Eligible Account Holder - Check here if you were a depositor
      with $50.00 or more on deposit with Columbia Federal Savings Bank as of
      12/31/97 but are not an Eligible Account Holder. Enter information below
      for all deposit accounts that you had at Columbia Federal Savings Bank on
      12/31/97.
c./ / Other Member - Check here if you were a depositor of Columbia Federal
      Savings Bank as of 01/31/98, but are not an Eligible Account Holder or a
      Supplemental Eligible Account Holder or were a borrower of Columbia
      Federal Savings Bank as of 1/31/98 whose loan was in existence on
      12/16/95, but are not an Eligible Account Holder or a Supplemental
      Eligible Account Holder. Enter information below for all deposit accounts
      and/or loan accounts that you had at Columbia Federal Savings Bank on 
      1/31/98.

<TABLE>
<CAPTION>
    ACCOUNT TITLE (NAMES ON ACCOUNTS)                 AMOUNT NUMBER
<S>                                        <C>
________________________________________________________________________________
                                           |
___________________________________________|____________________________________
                                           |
___________________________________________|____________________________________
                                           |
___________________________________________|____________________________________
</TABLE>

PLEASE NOTE FAILURE TO LIST ALL OF YOUR ACCOUNTS MAY RESULT IN THE LOSS OF PART
OR ALL OF YOUR SUBSCRIPTION RIGHTS.    (additional space on back of form)

________________________________________________________________________________
(8) STOCK REGISTRATION - PLEASE PRINT LEGIBLY AND FILL OUT COMPLETELY
    (Note: The Stock Certificate and all correspondence related to this stock
    order will be mailed to the address provided below)

<TABLE>
<S>                           <C>                                       <C>
/ / Individual                / / Uniform Transfer to Minors            / / Partnership
/ / Joint Tenants             / / Uniform Gift to Minors                / / Individual Retirement Account
/ / Tenants in Common         / / Corporation                           / / Fiduciary/Trust (Under Agreement Dated _________)
___________________________________________________________________________________________________________________________________
                                                                                           |
                                                                                           |
Name                                                                                       |Social Security or Tax I.D.
___________________________________________________________________________________________|_______________________________________
                                                                                           |
                                                                                           |
Name                                                                                       |Social Security or Tax I.D.
___________________________________________________________________________________________|_______________________________________
                                                                                           |
Street                                                                                     |Daytime
Address                                                                                    |Telephone
___________________________________________________________________________________________|_______________________________________
                                                                                           |
                                         Zip                                               |Evening
City                          State      Code                County                        |Telephone
___________________________________________________________________________________________|_______________________________________
</TABLE>
________________________________________________________________________________
/ / NASD AFFILIATION (This section only applies to those individuals who meet
    the delineated criteria)

Check here if you are a member of the National Association of Securities 
Dealers, Inc. ("NASD"), a person associated with an NASD member, a member of 
the immediate person to whose support such person contributes, directly or 
indirectly, or the holder of an account in which an NASD member or person 
associated with an NASD member has a beneficial interest. To comply with
conditions under which an exemption from the NASD's Interpretation With Respect
to Free-Riding and Withholding is available, you agree, if you have checked the
NASD affiliation box: (1) not to sell, transfer or hypothecate the stock for a
period of three months following the issuance and (2) to report this
subscription in writing to the applicable NASD member within one day of the
payment therefor.

________________________________________________________________________________
ACKNOWLEDGMENT By signing below, I acknowledge receipt of the Prospectus dated
February xx, 1998 and understand I may not change or revoke my order once it is
received by Columbia Financial of Kentucky, Inc. I also certify that this stock
order is for my account and there is no agreement or understanding regarding any
further sale or transfer of these shares. Applicable regulations prohibit any
persons from transferring, or entering into any agreement directly or indirectly
to transfer, the legal or beneficial ownership of subscription rights or the 
underlying securities to the account of another person. Columbia Financial of
Kentucky Inc. will pursue any and all legal and equitable remedies in the event
it becomes aware of the transfer of subscription rights and will not honor
orders known by it to involve such transfer. Under penalties of perjury, I
further certify that: (1) the social security number or taxpayer identification
number given above is correct; and (2) I am not subject to backup withholding.
You must cross out this item, (2) above, if you have been notified by the
Internal Revenue Service that you are subject to backup withholding because of
under-reporting interest or dividends on your tax return. By signing below, I
also acknowledge that I have not waived any rights under the Securities Act of
1933 and the Securities Exchange Act of 1934.

SIGNATURE    THIS FORM MUST BE SIGNED AND DATED TWICE: HERE AND ON THE
CERTIFICATION FORM. THIS ORDER IS NOT VALID IF THE STOCK ORDER FORM AND 
CERTIFICATION FORM ARE NOT BOTH SIGNED. YOUR ORDER WILL BE FILLED IN 
ACCORDANCE WITH THE PROVISIONS OF THE PROSPECTUS. An additional signature 
is required only if payment is by withdrawal from an account that requires 
more than one signature to withdraw funds.


________________________________________________________________________________
Signature                                                         Date

________________________________________________________________________________
Signature                                                         Date

________________________________________________________________________________
________________________________________________________________________________

FOR OFFICE      Date Rec'd____/____/____       Check # ____________________

USE             Amount $________________       Category ___________________

Batch # _________ - _____________Order #       Deposit $___________________
________________________________________________________________________________


<PAGE>   2

                      COLUMBIA FINANCIAL OF KENTUCKY, INC.

________________________________________________________________________________
<TABLE>
<S>                                                       <C>                      
ITEM (6) CONTINUED; ASSOCIATE - ACTING IN CONCERT               
                                                                
              ASSOCIATE LISTED ON                                     NUMBER OF             
              OTHER STOCK ORDERS                                   SHARES ORDERED           
_______________________________________________________________________________________________    
__________________________________________________|____________________________________________    
__________________________________________________|____________________________________________    
__________________________________________________|____________________________________________    
                                                                
                                                                
ITEM (7) CONTINUED; PURCHASER INFORMATION                       
_______________________________________________________________________________________________    
       ACCOUNT TITLE (NAMES ON ACCOUNT)                           ACCOUNT NUMBER             
_______________________________________________________________________________________________    
______________________________________________|________________________________________________    
______________________________________________|________________________________________________    
______________________________________________|________________________________________________    
______________________________________________|________________________________________________    
                                                                
                                                                
</TABLE>
________________________________________________________________________________

                               CERTIFICATION FORM
                       (This Certification Must Be Signed
              In Addition to the Stock Order Form On Reverse Hereof)

I ACKNOWLEDGE THAT THE COMMON STOCK, NO PAR VALUE PER SHARE, OF COLUMBIA 
FINANCIAL OF KENTUCKY, INC., ARE NOT A DEPOSIT OR AN ACCOUNT AND ARE NOT
FEDERALLY INSURED, OR GUARANTEED BY COLUMBIA FEDERAL SAVINGS BANK OR BY
THE FEDERAL GOVERNMENT.

If anyone asserts that the common stock are federally insured or
guaranteed, or are as safe as an insured deposit, I should call the Office of
Thrift Supervision Central Regional Director, Ronald N. Karr, at 
(312) 917-5000.

I further certify that, before purchasing the common stock of Columbia
Financial of Kentucky, Inc., I received a copy of the Prospectus dated February
XX, 1998 which discloses the nature of the common shares being offered thereby
and describes the following risks involved in an investment in the common shares
under the heading "Risk Factors" beginning on page X of the Prospectus:

   1.  Low Return on Assets and Low Return on Equity

   2.  Reduction on Return on Equity Due to Proceeds of Offering

   3.  Competition in Market Area 

   4.  Interest Rate Risk

   5.  Dilutive Effect and Expense of the ESOP, the Stock Option Plan and the 
       RRP

   6.  Limited Market for the Common Shares

   7.  Legislation and Regulation Which May Adversely Affect Columbia Federal's
       Earnings and Operations

   8.  Anti-Takeover Provisions Which May Discourage Sales of Common Shares for
       Premium Prices and Controlling Influence of Management

   9.  Risk of Delayed in Completion of the Offering

   10. Dilutive Effect of Increase in Valuation Range 

   11. Possible Tax Liability Related to Subscription Rights
____________________________________      _____________________________________
Signature               Date              Signature                Date

____________________________________      _____________________________________

(NOTE: IF STOCK IS TO BE HELD JOINTLY, BOTH PARTIES MUST SIGN)
                                       ----

<PAGE>   1
                      COLUMBIA FINANCIAL OF KENTUCKY, INC.

                             the holding company for

                                COLUMBIA FEDERAL
                                  SAVINGS BANK



                              Become a Shareholder!


<PAGE>   2

As of September 30, 1997, Columbia Federal Savings Bank (the "Bank") exceeded
all regulatory capital requirements.

<TABLE>
<CAPTION>
                  Tangible       Core          Risk-Based
                  Capital       Capital         Capital
                  -------       -------         -------
<S>               <C>            <C>            <C> 
Required            1.5%           3.0%           8.0%
9/30/97            12.6%          12.6%          30.4%
Pro Forma*         20.1%          20.1%          50.3%
</TABLE>

*    Assumes the sale of 2,020,000 shares and retention of 50% of the net
     conversion proceeds by the Holding Company


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

LOAN PORTFOLIO COMPOSITION

The Bank's loan portfolio primarily consists of conventional real estate loans
secured by one- to four-family residences located in the Bank's primary market
area. To a lesser extent, the Bank also makes multifamily residential,
construction and non-residential real estate loans and consumer loans.

<TABLE>
<CAPTION>
                                         As of 
                                   September 30, 1997
                                   ------------------
<S>                                    <C>   
One to four-family                      83.79%
Non-residential                          2.68%
Construction                             4.87%
Multifamily residential                  8.58%
Consumer                                 0.08%
</TABLE>




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

NONPERFORMING LOANS TO TOTAL NET LOANS *

Columbia Federal Savings Bank has maintained a ratio of less than 1% of
nonperforming loans to total net loans for the past five years.

<TABLE>
<CAPTION>
            9/30/97     9/30/96     9/30/95      9/30/94      9/30/93
            -------     -------     -------      -------      -------
            <S>         <C>         <C>          <C>          <C>
             0.98%       0.26%       0.00%        0.71%        0.39%
</TABLE>


<PAGE>   3

                                 PRO FORMA DATA*
                         Year Ended September 30, 1997

<TABLE>
<CAPTION>
                                              MINIMUM            MIDPOINT             MAXIMUM          MAXIMUM    
                                             OF RANGE            OF RANGE            OF RANGE       OF RANGE(adj.)
                                             --------            --------            --------       --------------
<S>                                       <C>                 <C>                 <C>               <C>           
Shares Outstanding                           1,717,000           2,020,000           2,323,000         2,671,450  
                                                                                                                  
Sale Price Per Share                            $10.00              $10.00              $10.00            $10.00  
                                                                                                                  
Gross Proceeds                             $17,170,000         $20,200,000         $23,230,000       $26,714,500  
                                                                                                                  
Pro Forma                                                                                                         
Shareholders' Equity                       $27,580,000         $30,209,000         $32,839,000       $35,863,000  
                                                                                                                  
Shareholders' Equity per Share                  $16.06              $14.95              $14.14            $13.42  
                                                                                                                  
Price/Book Ratio(a)                              62.27%              66.89%              70.72%            74.52% 
                                                                                                                  
Pro Forma Net Earnings per Share                 $0.56               $0.51               $0.47             $0.44  
                                                                                                                  
Price/Earnings Ratio(a)                          17.76x              19.53x              21.31x            22.65x 
</TABLE>
* Information based upon assumptions in the Prospectus under "Pro Forma Data".

(a) This is not intended to represent potential price appreciation. There are 
    no assurances that the market price will be at or above the offering price 
    once the shares are issued.


                           SELECTED FINANCIAL RATIOS

<TABLE>
<CAPTION>
                                                                    At or For the Year Ended September 30,
                                                        ---------------------------------------------------------------
                                                        1997           1996           1995           1994          1993
                                                        ----           ----           ----           ----          ----
<S>                                                   <C>            <C>            <C>            <C>           <C>  
Return on average assets                                0.53%          0.36%          0.77%          1.17%         1.23%
                                                                                                                        
Return on average equity                                4.30%          3.10%          6.92%         11.78%        14.12%
                                                                                                                        
Interest rate spread                                    2.97%          2.94%          2.93%          3.53%         3.45%
                                                                                                                        
Average equity to average assets                       12.22%         11.50%         11.15%          9.96%         8.70%
                                                                                                                        
Nonperforming assets to total assets                    0.58%          0.16%          0.03%          0.56%         0.46%
                                                                                                                        
Allowance for loan losses to total net loans            0.49%          0.28%          0.28%          0.27%         0.28%
</TABLE>                                               

The stock offered in the conversion is not a deposit or account and is not 
federally insured or guaranteed. This is not an offer to sell or a 
solicitation of an offer to buy stock. The offer will be made only by the 
Prospectus accompanied by a stock order form and certification form.



<PAGE>   4


                         CONVERSION INFORMATION CENTER -
                             FLORENCE BRANCH OFFICE

                               7550 Dixie Highway
                            Florence, Kentucky 41042
                                 (606) 525-6403
<PAGE>   5

                      COLUMBIA FINANCIAL OF KENTUCKY, INC.

             STOCK OWNERSHIP GUIDE AND STOCK ORDER FORM INSTRUCTIONS

STOCK ORDER FORM INSTRUCTIONS
- -------------------------------------------------------------------------------

ITEM 1 AND 2 - Fill in the number of shares that you wish to purchase and the
total payment due. The amount due is determined by multiplying the number of
shares ordered by the subscription price of $10.00 per share. The minimum number
of shares that may be subscribed for is 25. Each eligible Account Holder,
Supplemental Eligible Account Holder and Voting Member may purchase in
the Subscription Offering not more than 15,000 Common Shares. In connection with
the exercise of subscription rights arising from a single deposit account in
which two or more persons have an interest, however, the aggregate maximum
number of Common Shares which the persons having an interest in such account may
purchase in the Subscription Offering in relation to such account is 15,000
Common Shares. Except for the ESOP, which may purchase up to 8% of the total
Common Shares sold in the Offering, no person, together with his or her
Associates (hereinafter defined) and other persons Acting in Concert
(hereinafter defined) with him or her, may purchase more than 30,000 Common
Shares in the Offering. Columbia Financial of Kentucky, Inc., reserves the right
to reject the subscription of any order received in the Subscription and
Community Offering, if any, in whole or in part.

ITEM 3 - Payment for shares may be made, by check, bank draft or money order
payable to Columbia Financial of Kentucky, Inc., DO NOT MAIL CASH. Your funds
will earn interest at Columbia Federal Savings Bank's passbook rate, which is
currently 3.0%.

ITEM 4 - To pay by withdrawal from a savings account or certificate of deposit
at Columbia Financial of Kentucky, Inc., insert the account number(s) and the
amount(s) you wish to withdraw from each account. If more than one signature is
required to withdraw, each must sign in the signature box on the front of this
form. To withdraw from an account with checking privileges, please write a
check. No early withdrawal penalty will be charged on funds used to purchase
stock. A hold will be placed on the account(s) for the amount(s) you show.
Payments will remain in the account(s) until the stock offering closes. If a
partial withdrawal reduces the balance of a certificate account to less than the
applicable minimum, the remaining balance will be refunded.

ITEM 5 - Please check this box to indicate whether you are a director, officer
or employee of Columbia Federal Savings Bank or a member of such person's
immediate family living in the same household.

ITEM 6 - Please check the appropriate box if you were:

         a)   A depositor with $50.00 or more on deposit at Columbia Federal
              Savings Bank as of 9/30/96. Enter information below for all
              deposit accounts that you had at Columbia Federal Savings Bank on
              9/30/96.

         b)   A depositor at Columbia Federal Savings Bank as of 12/31/97, but
              are not an Eligible Account Holder. Enter information below for
              all deposit accounts that you had at Columbia Federal Savings Bank
              on 12/31/97.

         c)   A member of Columbia Federal Savings Bank as of 1/31/98, but are
              not an Eligible Account Holder or a Supplemental Eligible Account
              Holder. Enter information below for all deposit and/or loan
              accounts that you had at Columbia Federal Savings Bank on 1/31/98.

ITEM 7 - The stock transfer industry has developed a uniform system of
shareholder registrations that we will use in the issuance of Columbia Financial
of Kentucky, Inc. common stock. Please complete this section as fully and
accurately as possible, and be certain to supply your social security or Tax
I.D. number(s) and your daytime and evening phone numbers. We will need to call
you if we cannot execute your order as given. If you have any questions
regarding the registration of your stock, please consult your legal advisor.
SUBSCRIPTION RIGHTS ARE NOT TRANSFERABLE. If you are a qualified member, to
protect your priority over other purchasers as described in the Prospectus, you
must take ownership in at least one of the account holder's names.

STOCK OWNERSHIP GUIDE
- -------------------------------------------------------------------------------

INDIVIDUAL - The Stock is to be registered in an individual's name only. YOU MAY
NOT LIST BENEFICIARIES FOR THIS OWNERSHIP.

JOINT TENANTS - Joint tenants with rights of survivorship identifies two or more
owners. When stock is held by joint tenants with rights of survivorship,
ownership automatically passes to the surviving joint tenant(s) upon the death
of any joint tenant. YOU MAY NOT LIST BENEFICIARIES FOR THIS OWNERSHIP.

TENANTS IN COMMON - Tenants in common may also identify two or more owners. When
stock is to be held by tenants in common, upon the death of one co-tenant,
ownership of the stock will be held by the surviving co-tenant(s) and by the
heirs of the deceased co-tenant. All parties must agree to the transfer or sale
of shares held by tenants in common. YOU MAY NOT LIST BENEFICIARIES FOR THIS
OWNERSHIP.

UNIFORM GIFT TO MINORS - For residents of many states, stock may by held in the
name of a custodian for the benefit of a minor under the Uniform Gift to Minors
Act. For residents in other states, stock may be held in a similar type of
ownership under the Uniform Transfer to Minors Act of the individual state. For
either ownership, the minor is the actual owner of the stock with the adult
custodian being responsible for the investment until the child reaches legal
age. FOR PURCHASES IN THE SUBSCRIPTION OFFERING, THE MINOR MUST BE THE ACCOUNT
HOLDER, NOT THE CUSTODIAN. Only one custodian and one minor may be designated.

Instructions: On the first Name line, print the first name, middle initial and
last name of the custodian, with the abbreviation "CUST" after the name. Print
the first name, middle initial and last name of the minor on the second Name
line. USE THE MINOR'S SOCIAL SECURITY NUMBER.

CORPORATION/PARTNERSHIP - Corporations and Partnerships may purchase stock.
Please provide the Corporation/Partnership's legal name and Tax I.D. To have
depositor rights, the Corporation/Partnership must have an account in the legal
name. Please contact the Stock Information Center to verify depositor rights and
purchase limitations.

INDIVIDUAL RETIREMENT ACCOUNT - Individual Retirement Account ("IRA") holders
may make stock purchases from their deposits through a prearranged
"trustee-to-trustee" transfer. Stock may only be held in a self-directed IRA.
Columbia Financial of Kentucky, Inc., does not offer a self-directed IRA. Please
contact the Stock Information Center if you have any questions about your IRA
account.

FIDUCIARY/TRUST - Generally, fiduciary relationships (such as Trusts, Estates,
Guardianships, etc.) are established under a form of trust agreement or pursuant
to a court order. Without a legal document establishing a fiduciary
relationship, your stock may not be registered in a fiduciary capacity.

Instructions: On the first name line, print the first name, middle initial and
last name of the fiduciary if the fiduciary is an individual. If the fiduciary
is a corporation, list the corporate title on the first name line. Following the
name, print the fiduciary title such as trustee, executor, personal
representative, etc. On the second name line, print the name of the maker ,
donor or testator or the name of the beneficiary. Following the name, indicate
the type of legal document establishing the fiduciary relationship (agreement,
court order, etc.). In the blank after "Under Agreement Dated", fill in the date
of the document governing the relationship. The date of the document need not be
provided for a trust created by a will.


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