NITTANY FINANCIAL CORP
10KSB, 1999-04-15
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: TRANSITION AUTO FINANCE II INC, 10KSB40, 1999-04-15
Next: FRONTIER NATIONAL CORP, 10-K, 1999-04-15



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-KSB
(Mark One)
[X]  Annual report  pursuant to section 13 or 15 (d) of the Securities  Exchange
     Act of 1934

     For  the fiscal year ended December 31, 1998

                                       OR

[  } Transition  report  pursuant  to section  13 or 15(d) of the  Securities
     Exchange Act of 1934

     For the transition period from                  to             .
                                        ------------    ------------

Commission File No. 333-57277

                             Nittany Financial Corp.
                             -----------------------
                 (Name of Small Business Issuer in Its Charter)

Pennsylvania                                                      23-2925762  
- -------------------------------                               ------------------
(State or Other Jurisdiction of                                I.R.S. Employer
Incorporation or Organization)                                Identification No.

116 East College Avenue, State College, Pennsylvania                16801    
- ----------------------------------------------------                -----    
(Address of Principal Executive Offices)                          (Zip Code)

Issuer's Telephone Number, Including Area Code                  (814) 234-7320 
                                                               -----------------

Securities registered under to Section 12(b) of the Exchange Act:      None   
                                                                  --------------

Securities registered under to Section 12(g) of the Exchange Act:

                                      None
                                      ----
                                (Title of Class)

         Check  whether  the issuer:  (1) has filed all  reports  required to be
filed by Section 13 or 15(d) of the  Exchange  Act during the past 12 months (or
for such shorter  period that the Registrant was required to file such reports),
and (2) has been subject to such filing requirements for the past 90 days.
YES  X   NO    .
    ---     ---

     Check if there is no disclosure  of  delinquent  filers in response to Item
405 of  Regulation  S-B  contained  in  this  form,  and no  disclosure  will be
contained,  to the  best of  Registrant's  knowledge,  in  definitive  proxy  or
information statements incorporated by reference in Part III of this Form 10-KSB
or any amendment to this Form 10-KSB. [X]
               
         State issuer's revenues for its most recent fiscal year.  $200,000

     The aggregate market value of the voting and non-voting  common equity held
by non-affiliates of the Registrant, based on the average bid and asked price of
the Registrant's Common Stock on March 30, 1999 was $4.6 million.

     As of March 30, 1999,  there were issued and outstanding  577,436 shares of
the Registrant's Common Stock.

     Transition Small Business Disclosure Format (check one): YES      NO   X
                                                                  ---      ---

                       DOCUMENTS INCORPORATED BY REFERENCE

                                      None



<PAGE>



                                     PART I


         Nittany  Financial  Corp.  (the  "Company")  may from time to time make
written or oral "forward-looking statements",  including statements contained in
the Company's  filings with the  securities and exchange  commission  (including
this Annual Report on Form 10-KSB and the exhibits  thereto),  in its reports to
stockholders and in other communications by the Company,  which are made in good
faith by the Company  pursuant to the "safe  harbor"  provisions  of the private
securities litigation reform act of 1995.

         These forward-looking statements involve risks and uncertainties,  such
as statements of the Company's plans,  objectives,  expectations,  estimates and
intentions,  that are subject to change based on various important factors (some
of which are beyond the Company's control). The following factors, among others,
could cause the Company's  financial  performance to differ  materially from the
plans,  objectives,  expectations,  estimates and  intentions  expressed in such
forward-looking statements: the strength of the United States economy in general
and  the  strength  of  the  local  economies  in  which  the  Company  conducts
operations;  the effects of, and changes in, trade, monetary and fiscal policies
and laws,  including  interest  rate  policies of the board of  governors of the
Federal  Reserve  system,   inflation,   interest  rate,   market  and  monetary
fluctuations;  the timely  development  of and  acceptance  of new  products and
services of the Company and the perceived  overall  value of these  products and
services by users,  including  the  features,  pricing  and quality  compared to
competitors'  products and  services;  the  willingness  of users to  substitute
competitors' products and services for the Company's products and services;  the
success of the  Company in  gaining  regulatory  approval  of its  products  and
services,  when required;  the impact of changes in financial services' laws and
regulations   (including  laws  concerning   taxes,   banking,   securities  and
insurance);  technological changes,  acquisitions;  changes in consumer spending
and  savings  habits;  and the  success  of the  Company at  managing  the risks
involved in the foregoing.

         The Company  cautions that the foregoing  list of important  factors is
not  exclusive.  The Company does not  undertake  to update any  forward-looking
statement,  whether written or oral, that may be made from time to time by or on
behalf of the Company.

Item 1.  Business
- -----------------

Business of the Company

         Nittany  Financial  Corp.  was  incorporated  under  the  laws  of  the
Commonwealth of  Pennsylvania  on December 8, 1997,  primarily to own all of the
outstanding  shares of capital stock of a federal stock savings bank to be named
Nittany  Bank  (the  "Bank").  On  September  14,  1998,  the  Office  of Thrift
Supervision  (the "OTS") granted the Company the necessary  approvals to acquire
the capital  stock of the Bank and to become a savings and loan holding  company
of the Bank. The Bank opened for business on October 26, 1998, and currently has
two  branches in State  College,  Pennsylvania.  Thus,  the Company had only two
months of substantive operations in 1998.

         The Company is a unitary savings and loan holding company which,  under
existing laws,  generally is not restricted in the types of business  activities
in which it may engage provided that the Bank retains a specified  amount of its
assets  in  housing-related  investments.  The  Company  currently  conducts  no
significant  business  or  operations  of its own other  than  owning all of the
outstanding  shares of capital stock of the Bank. The Company has authorized the
formation of a new company to

                                        1

<PAGE>



offer investment and brokerage type services,  which will either be a subsidiary
of the Company or the Bank. The subsidiary is expected to open in  approximately
May or June 1999.

         The Company  initially  issued  29,998 shares of Common Stock at $10.00
per  share in a  private  offering  in order to pay its  pre-opening  costs  and
Offering  expenses.  On August 21, 1998, the Company commenced an initial public
offering (the  "Offering")  of its common stock,  $0.10 par value per share (the
"Common Stock"),  pursuant to the Company's Registration Statement on Form SB-2.
Pursuant to the Registration  Statement,  the Company sought to issue and sell a
minimum of 500,000 and a maximum of 600,000 shares of the Company's Common Stock
at an offering  price of $10.00 per share,  primarily for the purpose of raising
the funds necessary to capitalize the Bank.

         The Offering was terminated by the Company on October 15, 1998, and the
Company  sold a total  of  537,438  shares  of  Common  Stock  in the  Offering.
Effective as of October 23, 1998, the Company purchased with all of the proceeds
received  in the  Offering  all of the capital  stock of the Bank,  and the Bank
became a wholly owned subsidiary of the Company.

         The Company has no  significant  assets other than its interests in the
Bank. Accordingly, the Company's earnings are primarily dependent upon dividends
received by the Company  from the Bank,  which  dividends  are  dependent on the
Bank's   profitability  and  the  Bank's  compliance  with  certain   regulatory
requirements.  See " - Regulation - Regulation  of the Bank - Dividend and Other
Capital Distribution Limitations."

         At the present  time,  the Company does not have and does not intend to
have any employees other than its officers. The Company will utilize the support
staff of the Bank from time to time.

Business of the Bank

         General.  On April 7, 1998,  the organizers of the Company and the Bank
(the  "Organizers")  filed an application with the OTS to organize the Bank as a
federal  stock  savings  bank.  On  September  14, 1998,  the OTS  conditionally
approved  the  application,  and the  Bank  obtained  all  necessary  regulatory
approvals to commence banking operations.  Effective as of October 23, 1998, the
Bank sold its capital stock to the Company and commenced  banking  operations on
October 26, 1998. The Bank's deposit accounts are insured by the Federal Deposit
Insurance  Corporation (the "FDIC") and the Bank is a member of the Federal Home
Loan Bank System.

         Effective as of October 23,  1998,  the Company  also  consummated  the
transactions   contemplated  by  the  Branch  Purchase  and  Deposit  Assumption
Agreement  (the  "Agreement")  dated March 24,  1998,  as  amended,  between the
Company,  the Bank and  First  Commonwealth  Bank  ("First  Commonwealth").  The
Agreement provided for the purchase by Company and the Bank, two branch offices,
certain  assets and the  assumption  of certain  deposit  liabilities  primarily
related to First  Commonwealth's  branch  offices  located  at 116 East  College
Avenue and 1276 North Atherton Street, State College, Pennsylvania.

         The Bank is a community-oriented financial institution. Its business is
to attract  retail  deposits and to invest those  deposits,  together with funds
generated  from  operations  and  borrowings,  primarily in  one-to-four  family
mortgage  loans and small business real estate loans.  To a lesser  extent,  the
Bank invests in home equity loans,  construction  loans  (primarily  for one- to
four-family home construction for the borrower),  commercial  business loans and
consumer loans. The Bank's deposit base is

                                        2

<PAGE>



comprised of traditional deposit products including checking accounts, statement
savings accounts, money market accounts,  certificates of deposit and individual
retirement accounts.

Market Strategy

         The  Bank's  objective  is  to  create  a   customer-driven   financial
institution  focused on providing value to customers by delivering  products and
services matched to the customers'  needs. It is believed that customers will be
drawn to a locally owned and managed  institution  that  demonstrates  an active
interest in its customers and their business and personal financial needs.

         The  banking  industry  in  the  Bank's  market  area  has  experienced
substantial  consolidation in recent years.  Many of the area's locally owned or
managed financial  institutions have either been acquired by large regional bank
holding companies or have been consolidated  into branches.  This  consolidation
has been  accompanied by increasing  fees for bank services,  the dissolution of
local  boards  of  directors,  management  and  personnel  changes  and,  in the
perception  of  management,  a decline in the level of  customer  service.  With
recent changes in interstate banking  regulation,  this type of consolidation is
expected to continue.

Competition

         The Bank's market area of Centre County (which  includes the borough of
State  College  and  the  surrounding  townships  of  State  College,  Ferguson,
Halfmoon,  Harris  and  Patton)  is highly  competitive  markets  for  financial
services  and the Bank faces  intense  competition  both in making  loans and in
attracting deposits. The Bank faces direct competition from a significant number
of  financial  institutions  operating in the Bank's  market  area,  many with a
state-wide or regional presence and in some cases a national  presence.  Many of
these  financial  institutions  have  been in  business  for  many  years,  have
established  customer bases, are significantly larger and have greater financial
resources  than the Bank will have and are able to offer  certain  services that
the Bank is not able to offer.  In particular,  Centre County,  is served almost
entirely  by large,  regional  financial  institutions,  almost all of which are
headquartered out of the area. These financial institutions include Mellon Bank,
NA   (Greensburg,   PA),   Sovereign  Bank  (formerly  Core  States)   (Reading,
Pennsylvania), Northwest Savings Bank (Warren, PA), PNC Bank (Pittsburgh), First
Commonwealth  Bank  (Indiana,  PA), Omega Bank (State  College),  Mid-State Bank
(Harrisburg, PA) and Reliance Bank (Altoona, PA). The area also includes Corning
Employees  Credit Union,  Penn State Federal  Credit Union,  SPE Federal  Credit
Union and State College  Federal Credit Union.  Omega Bank, a regional bank with
nine  branches  in the  Bank's  market  area,  is the only  banking  institution
headquartered in State College.

         All of these institutions have been in existence for a longer period of
time than the Bank,  are  better  established  than the Bank and have  financial
resources  substantially  greater than those of the Bank.  The Bank will have an
existing  deposit base when it commences  operations,  but will be competing for
deposits with these larger  established  institutions as well as with investment
bankers,   money  market  mutual  funds  and  other  non-traditional   financial
intermediaries.  The Bank  will  have to  attract  its loan  customer  base from
existing financial  institutions and from growth in the community.  In addition,
the Bank faces  competition  for deposits and loans from  non-bank  institutions
such as brokerage firms, credit unions, insurance companies, money market mutual
funds and private lenders.

                                        3

<PAGE>

Plan of Operations

         General.  The Bank commenced operations as of October 26, 1998, and its
activities  have  primarily  consisted  of drawing  deposits,  making  loans and
servicing the deposits and loans acquired from First  Commonwealth.  At December
31, 1998, the Company had total assets of  approximately  $24.8  million,  total
loans of approximately  $4.5 million and total deposits of  approximately  $14.0
million.  The Company experienced a loss of approximately  $500,000 for the year
ended  December 31, 1998,  primarily  as a result of operating  costs  exceeding
revenues.

Capital Resources

         Management  believes  that the  $5,374,000  of offering  proceeds  will
satisfy  the current  cash  requirements  of the Company and the Bank,  assuming
modest growth and no new branches are opened during this period.  However, there
can be no assurance  that this will be the case.  This  estimate is based on the
level of  expenses  commensurate  with the  estimated  number of  employees  and
estimated  size of the  operations of the Bank during this period and the amount
of capital normally  required for a bank with total assets in the range in which
management expects the Bank's assets to be during this period. The Company's and
the Bank's future capital  requirements,  however,  will depend on many factors,
including  the  Bank's  ability  to  successfully  originate  loans and  attract
deposits and the Bank's ability to implement its branch expansion  strategy.  To
the extent that the Company and the Bank's current  capital is  insufficient  to
fund the Company and the Bank's future  operating  requirements  or to implement
the branch expansion  strategy,  it may be necessary to raise additional  funds,
through public or private financings.

Net Interest Income/Margins

         The  operations  of the Bank  are  substantially  dependent  on its net
interest income,  which is the difference  between the interest expense incurred
in connection with the Bank's interest-bearing  liabilities, such as interest on
deposit  accounts,  and the interest income  received from its  interest-earning
assets,  such as loans and investment  securities.  Volatility in interest rates
can result in the flow of funds away from banks of the type  similar to the Bank
and into direct investments,  such as corporate  securities and other investment
vehicles  which,  because of among other  things the absence of federal  deposit
insurance, generally pay higher rates of return. Such volatility could cause the
Bank to pay increased  interest rates to obtain deposits and, if the Bank is not
able to increase the  interest  rates on its loans and the rate of return on its
investment portfolio, the Bank's net interest income will suffer.

         The level of net interest income is determined primarily by the average
balances  ("volume")  and the rate spreads  between the Bank's  interest-earning
assets and the Bank's  funding  sources.  The Bank's ability to maximize its net
interest  income  depends  on  increases  or  decreases  in  the  volume  of its
interest-earning assets and interest-bearing liabilities, increases or decreases
in the average rates earned and paid on such assets and liabilities, the ability
to manage  the  earning-asset  portfolio,  and the  availability  of  particular
sources of funds, such as non-interest earning deposits.

         The following  table  indicates the average volume of  interest-earning
assets and  interest-bearing  liabilities  and average  yields and rates for the
Company and the Bank for the period from  November 1, 1998 to December 31, 1998,
the operating period of the Bank.

                                        4

<PAGE>



         Average  balances are derived from daily  averages  calculated  for the
period of November 1, 1998 to December 31,  1998,  which  represents  the period
that banking operations were in effect.

<TABLE>
<CAPTION>
                                                                       For the Period Ended December 31,
                                                                       ---------------------------------
                                                                                  1998
                                                                                  ----
                                                                                                    (4)
                                                                  Average             (1)             Average
                                                                  Balance          Interest         Yield/Cost
                                                                  -------          --------         ----------
                                                                             (Dollars in thousands)
<S>                                                             <C>                   <C>              <C>  
Interest-earning assets:
  Loans receivable......................................           $1,676               $25               9.03%
  Investments securities................................            6,734                61               5.42%
  Interest-bearing deposits with other banks............           10,407               100               4.98%
                                                                   ------               ---               ----
Total interest-earning assets..........................            18,818               186               5.50%
                                                                                        ---
Noninterest-earning assets..............................              874                    
Allowance for loan losses...............................              (97)
                                                                   ------
Total assets............................................          $19,595
                                                                   ======
Interest-bearing liabilities:
  Interest-bearing demand deposits......................          $ 2,064                 6               1.64%
  Money market deposits.................................            3,395                28               4.96%
  Savings deposits......................................            1,521                 9               3.47%
  Certificates of deposit...............................            4,763                46               5.77%
  Advances from FHLB....................................              832                 6               4.39%
                                                                  -------             -----               ----
Total interest-bearing liabilities......................           12,575                95               4.50%
                                                                                       ----
Noninterest-bearing liabilities
  Demand deposits.......................................              779
  Other liabilities.....................................              814
Stockholders' equity....................................            5,427
                                                                   ------
Total liabilities and stockholders' liability...........          $19,595
                                                                   ======
Net interest income.....................................                               $ 91
                                                                                        ===
Interest rate spread (2)................................                                                  1.00%
Net yield on interest-earning assets(3).................                                                  2.49%
Ratio of average interest-earnings assets to                                                 
 average interest-bearing liabilities...................                                                149.65%
</TABLE>
- --------------
(1)  Interest income and expense are for the period that banking operations were
     in effect.
(2)  Interest rate spread represents the difference between the average yield on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.
(3)  Net yield on  interest-earning  assets  represents net interest income as a
     percentage of average interest-earning assets.
(4)  Average yields are computed using  annualized  interest  income and expense
     for the periods.

Liquidity and Interest Rate Sensitivity

         The primary  objective of  asset/liability  management is to ensure the
steady  growth of the Company and the Bank's  primary  earnings  component,  net
interest income. Net interest income can

                                        5

<PAGE>



fluctuate  with  significant  interest rate  movements.  To lessen the impact of
these rate swings,  management  will  endeavor to structure  the Company and the
Bank's balance sheet so that repricing  opportunities  exist for both assets and
liabilities  in  roughly  equivalent  amounts  at  approximately  the same  time
intervals.  Imbalances  in these  repricing  opportunities  at any point in time
constitutes interest rate sensitivity.

         The   measurement  of  the  Company's  and  the  Bank's  interest  rate
sensitivity,   or  "gap,"   is  one  of  the   principal   techniques   used  in
asset/liability  management. The interest sensitive gap is the dollar difference
between assets and liabilities which are subject to interest-rate pricing within
a given time period, including both floating rate or adjustable rate instruments
and instruments which are approaching maturity.

         The following table sets forth the amount of the Company and the Bank's
interest-earning  assets and  interest-bearing  liabilities at December 31, 1998
which are  expected to mature or reprice in each of the time  periods  shown (in
thousands):
<TABLE>
<CAPTION>
                                        Less than                                Over
                                         1 year             1-5 years         5 Years               Total
                                   -----------------  -----------------  -----------------   ---------------
<S>                                     <C>              <C>                <C>                 <C>      
Interest-earning assets:
  Loans receivable                      $   2,852         $      200         $    1,480          $   4,532
  Investment securities                       982              2,508              9,661             13,151
  Other interest-earning
    assets                                  5,616                 --                 --              5,616
                                         --------           --------           --------           --------
  Total interest-earning
    assets                                  9,450              2,708             11,141             23,299
                                         ========           ========           ========           ========

Interest-bearing liabilities
  NOW accounts                           $  2,146          $      --         $       --          $   2,146
  Money market accounts                     5,409                 --                 --              5,409
  Savings accounts                          1,270                 --                 --              1,270
  Certificates of deposit                   3,287              1,103                 --              4,390
  Other interest-bearing             
    liabilities                                --              5,000                 --              5,000
                                          -------           --------           --------           --------
  Total interest-bearing             
    liabilities                          $ 12,112          $   6,103         $       --          $  18,215
                                          =======           ========           ========           ========
                                     
Excess interest-earning              
  assets (liabilities)                   $ (2,662)         $  (3,395)        $   11,141
                                          =======           ========           ========
Cumulative interest-                 
  earning assets                         $  9,450          $  12,158         $   23,299
Cumulative interest-                 
  bearing liabilities                      12,112             18,215             18,215
                                          -------           --------           --------
Cumulative gap                           $ (2,662)         $  (6,057)        $    5,084
                                          =======           ========           ========
Cumulative interest rate             
  sensitivity ratio (1)                     (0.78)             (0.67)              1.28
                                         ========           ========           ========
</TABLE>                            
- ----------------------------
(1)  Cumulative  interest-earning assets divided by cumulative  interest-bearing
     liabilities.

                                        6

<PAGE>

         Since all interest rates and yields do not adjust at the same velocity,
the gap is only a general indicator of interest rate  sensitivity.  The analysis
of the Bank's interest-earning assets and interest-bearing  liabilities presents
only a static  view of the timing of  maturities  and  repricing  opportunities,
without taking into consideration the fact that changes in interest rates do not
affect all assets and liabilities  equally.  Net interest income may be impacted
by other  significant  factors in a given interest rate  environment,  including
changes in the volume and mix of  interest-earning  assets and  interest-bearing
liabilities.

         As  indicated by the above table,  the Bank's  interest-earning  assets
consist   primarily   of  fixed   rate,   long-term   loans   while  the  Bank's
interest-bearing  liabilities  consist  primarily  of variable  rate  short-term
accounts.  Since the  interest-earning  assets  will mature more slowly than the
interest-bearing  liabilities,  the net portfolio  value and net interest income
will tend to decrease during periods of rising interest rates, but will increase
during periods of falling interest rates.

         Bank management  will seek to improve the interest rate  sensitivity of
the Bank's loan  portfolio.  Bank management  meets  periodically to monitor and
manage  the  structure  of the  Bank's  balance  sheet,  control  interest  rate
exposure,  and evaluate  pricing  strategies for the Bank.  Strategies to better
match maturities of  interest-earning  assets and  interest-bearing  liabilities
could  include  call   provisions,   adjustable  rate   mortgages,   residential
construction  lending and other short term  products.  The Bank  intends to sell
originations  of  long-term  fixed rate  mortgages  that are not subject to rate
adjustments within 15 years in the secondary market and portfolio rate sensitive
products. All long-term fixed rate mortgages are underwritten in accordance with
GNMA, FNMA or FHLMC requirements.  At December 31, 1998, there were no long-term
fixed rate mortgage loans classified as available for sale.

         In  theory,  interest  rate risk can be  diminished  by  maintaining  a
nominal level of interest rate sensitivity.  In practice, this is made difficult
by a number of factors,  including cyclical variation in loan demand,  different
impacts on interest-sensitive assets and liabilities when interest rates change,
and the availability of funding sources.  Bank management will generally attempt
to  maintain a balance  between  rate-sensitive  assets and  liabilities  as the
exposure period is lengthened to minimize the overall  interest rate risk to the
Bank.

Year 2000

         A great  deal of  information  has been  disseminated  about the global
computer year 2000. Many computer  programs that can only  distinguish the final
two digits of the year entered (a common programming  practice in earlier years)
are  expected  to read  entries  for the year 2000 as the year 1900 and  compute
payment,  interest or delinquency  based on the wrong date or are expected to be
unable to compute  payment,  interest or  delinquency.  Rapid and accurate  data
processing  is  essential  to the  Bank's  operation.  Data  processing  is also
essential to most other financial institutions and many other companies. A third
party service bureau  provides the Bank with all of the material data processing
that could be affected by this  problem.  The third  party  service  bureau (the
"service bureau") has advised the Bank that it is substantially compliant and it
expects to resolve this  potential  problem  before the year 2000. In this vein,
the core  application  software  vendor,  whose products are used by the service
bureau, has recently obtained ITAA*2000 certification,  which indicates that the
software  has the core  capabilities  needed to handle the Year 2000  challenge.
However, if the service bureau is unable to resolve all facets of this potential
problem in time, we could likely experience  significant data processing delays,
mistakes  or  failures.   These  delays,  mistakes  or  failures  could  have  a
significant  adverse  impact  on our  financial  condition  and our  results  of
operation.  In order to  determine  the service  bureau is year 2000  compliant,
management must develop a test plan, which it intends to

                                        7

<PAGE>



implement during the first half of 1999. Management is aware of the significance
of the year 2000 issue and is presently  working to define a comprehensive  plan
of action  for year  2000.  Management  expects  to incur  additional  operating
expenses  during 1999  relating to the  designing  and  performing  tests of the
Bank's  computer  systems.  Currently,  the Bank  estimates  such  costs will be
approximately $10,000. Additionally, management is also addressing a contingency
plan in the event any portion of the Bank's operations is adversely  affected by
year 2000 related processing errors.

         Successful  and  timely  completion  of the year  2000 plan is based on
management's best estimates  derived from various  assumptions of future events,
which are inherently uncertain,  including the progress of testing plans and all
vendors, suppliers and customer readiness.

Lending Activities

General

         The Bank  anticipates  that its lending  activities  will be  primarily
comprised of the  origination of mortgage loans for the purpose of financing and
refinancing  one-to-four family  residential  properties and small business real
estate loans. To a lesser extent,  the Bank  anticipates  that it will originate
home equity loans,  construction  loans  (primarily for one-to-four  family home
construction  for the borrower),  commercial  business loans and consumer loans.
The types of loans the Bank will originate  generally will be subject to federal
and state law and regulation.

         The Bank's  ability to originate  loans is dependent  upon the relative
customer  demand,  which is affected by the current and expected future level of
interest  rates.  Interest  rates are  affected  by the demand for loans and the
supply  of money  available  for  lending  purposes  and the  rates  offered  by
competitors.  Among  other  things,  these  factors  are,  in turn,  affected by
economic conditions, monetary policies of the federal government,  including the
Federal Reserve, and legislative tax policies.

Lending Activities

         Analysis of Loan  Portfolio.  Set forth below is selected data relating
to the  composition  of the  Bank's  loan  portfolio  by  type  of  loan  and in
percentage of the respective portfolio as of December 31, 1998.

                                                Amount               Percent
                                                ------               -------
Type of Loans:                             (In thousands)
Real Estate Loans:
  One- to-four family...................        $1,653                 36.47%
  Commercial real estate................           858                 18.93
  Home equity...........................           998                 22.02
Commercial..............................           163                  3.60
Consumer Loans..........................           860                 18.98
                                                 -----                ------
     Total..............................        $4,532                100.00%
                                                 =====                ======



                                        8

<PAGE>



Loan Maturity Tables

         The following table sets forth the  contractual  maturity of the Bank's
loan portfolio at December 31, 1998.  The table does not include  prepayments or
scheduled principal  repayments.  Prepayments and scheduled principal repayments
on loans totalled approximately $171,000 for the year ended December 31, 1998.
<TABLE>
<CAPTION>
                                                                     Due after
                                                    Due within       1 through         Due after
                                                      1 year          5 years           5 years           Total
                                                      ------          -------           -------           -----
                                                                       (In thousands)
<S>                                                  <C>                <C>            <C>               <C>   

  One- to-four family......................           $   --            $  --           $1,653            $1,653
  Commercial real estate...................               --              115              743               858
  Home equity..............................              397              116              485               998
  Commercial ..............................               21                7              135               163
  Consumer.................................              715               77               68               860
                                                       -----             ----           ------            ------
Total amount due                                      $1,133             $315           $3,084            $4,532
                                                       =====              ===            =====             =====
</TABLE>

         The  following  table sets forth  dollar  amount of all loans due after
December  31,  1999,  which  have  predetermined  interest  rates and which have
floating or adjustable interest rates.

<TABLE>
<CAPTION>
                                                                              Floating or
                                                       Fixed Rates         Adjustable Rates            Total
                                                       -----------         ----------------            -----
                                                                            (In thousands)

<S>                                                      <C>                   <C>                    <C>   
One- to-four family........................               $  792                $   861                $1,653
Commercial real estate.....................                   --                    858                   858
Home equity................................                  601                     --                   601
Commercial.................................                  142                     --                   142
Consumer ..................................                  145                     --                   145
                                                           -----                  -----                 -----
         Total.............................               $1,680                $ 1,719                $3,399
                                                           =====                  =====                 =====
</TABLE>

         One- to Four-Family Lending. The Bank's one- to four-family residential
mortgage  loans are secured by property  located in the Bank's market area.  The
Bank  generally  originates  one- to four-family  residential  mortgage loans in
amounts up to 90% of the lesser of the  appraised  value or selling price of the
mortgaged  property without  requiring  mortgage  insurance.  The Bank generally
originates and retains fixed rate and adjustable rate loans for retention in its
portfolio.  A mortgage loan originated by the Bank, for owner occupied property,
whether  fixed  rate or  adjustable  rate,  can  have a term of up to 30  years.
Non-owner occupied  property,  whether fixed rate or adjustable rate, can have a
term of up to 25 years.  Most  mortgage  products are held in portfolio  and are
serviced  by the Bank.  The Bank  offers  adjustable  rate loans with fixed rate
periods of up to 7 years, with principal and interest calculated using a maximum
30 year (owner occupied) or 25 year (non-owner  occupied)  amortization  period.
The Bank offers  these loans with a fixed rate for the first seven years  (three
years for non-owner  occupied)  with repricing  following  every year after that
initial fixed  period.  Adjustable  rate loans limit the periodic  interest rate
adjustment  and the minimum and maximum  rates that may be charged over the term
of the loan based on the type of loan.


                                        9

<PAGE>



         All of the Bank's residential  mortgages include "due on sale" clauses,
which are  provisions  giving the Bank the right to  declare a loan  immediately
payable if the borrower sells or otherwise transfers an interest in the property
to a third party.

         Property  appraisals on real estate  securing the Bank's  single-family
residential  loans  are  made  by  state  certified  and  licensed   independent
appraisers  approved by the Board of  Directors.  Appraisals  are  performed  in
accordance with applicable regulations and policies. At its discretion, the Bank
obtains either title insurance policies or attorney's  certificates of title, on
all first mortgage real estate loans  originated.  In some  instances,  the Bank
charges a fee equal to a percentage of the loan amount (commonly  referred to as
points).

         Construction   Loans.   The  Bank  originates   loans  to  finance  the
construction of one- to four-family  dwellings.  Generally,  the Bank only makes
interim  construction  loans  to  individuals  if it also  makes  the  permanent
mortgage loan on the property.  Interim construction loans to builders generally
have terms of up to one year and interest  rates which are slightly  higher than
normal  residential  mortgage  loans.  These loans generally are adjustable rate
loans.

         Construction  financing  is  generally  considered  to involve a higher
degree of risk of loss than  long-term  financing  on  improved,  occupied  real
estate.  Risk of loss on a  construction  loan is  dependent  largely  upon  the
accuracy  of the initial  estimate  of the  property's  value at  completion  of
construction  and  development  and the estimated cost  (including  interest) of
construction. During the construction phase, a number of factors could result in
delays and cost  overruns.  If the estimate of  construction  costs proves to be
inaccurate,  the Bank  may be  required  to  advance  funds  beyond  the  amount
originally committed to permit completion of the development. If the estimate of
value proves to be inaccurate,  the Bank may be  confronted,  at or prior to the
maturity of the loan,  with a project  having a value which is  insufficient  to
assure full repayment.

         Commercial Real Estate Loans.  The Bank's  commercial real estate loans
are loans secured by commercial  real estate (e.g.,  shopping  centers,  medical
buildings,  retail  offices)  in the  Bank's  market  area.  Permanent  loans on
commercial  properties  are  generally  originated  in  amounts up to 80% of the
appraised  value of the property.  The Bank's  permanent  commercial real estate
loans are secured by improved property such as office buildings,  retail stores,
warehouse,  church buildings and other non-residential  buildings, most of which
are located in the Bank's primary market area.  Commercial real estate loans are
generally  made at rates which adjust above the  treasury  interest  rate or are
balloon loans with fixed interest rates which generally  mature in three to five
years with principal amortization for a period of up to 25 years.


         Loans  secured  by  commercial  real  estate are  generally  larger and
involve a greater degree of risk than one- to four-family  residential  mortgage
loans. Of primary concern,  in commercial and multi-family  real estate lending,
is the borrower's  creditworthiness  and the feasibility and cash flow potential
of the project.  Loans secured by income  properties  are  generally  larger and
involve greater risks than residential  mortgage loans because payments on loans
secured by income  properties  are often  dependent on  successful  operation or
management  of the  properties.  As a  result,  repayment  of such  loans may be
subject  to a greater  extent  than  residential  real  estate  loans to adverse
conditions in the real estate market or the economy.

         Commercial  Business Loans.  The Bank's  commercial  business loans are
underwritten  on the basis of the  borrower's  ability to service such debt from
income. The Bank's commercial business

                                       10

<PAGE>



loans are generally  made to small and mid-sized  companies  located  within the
Bank's  primary  lending  area.  In most  cases,  the Bank  requires  additional
collateral of equipment, accounts receivable, inventory, chattel or other assets
before making a commercial business loan.

         Consumer. Regulations permit federally chartered thrift institutions to
make secured and unsecured consumer loans up to 35% of the institution's assets.
The Bank makes various types of secured and unsecured  consumer loans  including
home equity lines of credit and automobile loans (new and used).  Consumer loans
generally  have terms of three  years to ten  years,  some of which are at fixed
rates and some of which have rates that adjust periodically.

         Consumer loans are  advantageous  to the Bank because of their interest
rate  sensitivity,  but they also  involve  more  credit  risk than  residential
mortgage loans because of the higher  potential of defaults and the difficulties
involved in disposing of the collateral, if any.

         Loan Approval Authority and Underwriting.  The Bank establishes various
lending  limits  for its  officers  and  maintains  a loan  committee.  The loan
committee  is  comprised  of the  Chairman  of the  Board,  the  President,  the
Executive  Loan Officer and two outside  members of the Board of Directors.  The
President  has  authority  to  approve  applications  for  mortgage  loans up to
$300,000,  secured loans up to $200,000 and unsecured loans up to $125,000.  The
executive  lending  officer  has  authority  to  approve  loans up to  $250,000,
depending upon the collateral  secured.  Additionally,  the President,  together
with the  executive  loan  officer has  authority  to approve  applications  for
mortgage loans up to $400,000,  secured loans up to $250,000 and unsecured loans
up to $150,000.  Personal banking  officers  generally have authority to approve
loan  applications  between  $5,000 and $75,000,  depending  upon the collateral
secured.  The loan committee  considers all  applications in excess of the above
lending limits and the entire board of directors ratifies all such loans.

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

         Title  insurance  is  generally  required on all real  estate  mortgage
loans.  Borrowers also must obtain fire and casualty insurance.  Flood insurance
is also required on loans secured by property that is located in a flood zone.

         Loan  Commitments.   Written   commitments  are  given  to  prospective
borrowers on all approved real estate loans. Generally,  the commitment requires
acceptance  within  45 days of the  date of  issuance.  At  December  31,  1998,
commitments to cover originations of mortgage loans totalled $2,938,000.

Nonperforming and Problem Assets

         Loan  Delinquencies.  When a mortgage  loan becomes 15 days past due, a
notice of nonpayment is sent to the borrower. If such payment is not received by
month end, an additional notice of nonpayment is sent to the borrower.  After 60
days, if payment is still delinquent,  a notice of right to cure default is sent
to the  borrower  giving 30  additional  days to bring the loan  current  before
foreclosure is commenced.  If the loan  continues in a delinquent  status for 90
days past due and no repayment plan is in effect,  foreclosure  proceedings will
be initiated.

                                       11

<PAGE>



         Loans are reviewed and are placed on a non-accrual status when the loan
becomes more than 90 days delinquent or when, in our opinion,  the collection of
additional interest is doubtful.  Interest accrued and unpaid at the time a loan
is placed on nonaccrual  status is charged against interest  income.  Subsequent
interest  payments,  if any,  are either  applied to the  outstanding  principal
balance or recorded as  interest  income,  depending  on the  assessment  of the
ultimate  collectibility  of the loan.  At December  31,  1998,  the Bank had no
nonperforming loans or problem assets.

         Classified Assets. OTS regulations provide for a classification  system
for problem assets of savings banks which covers all problem assets.  Under this
classification  system,  problem  assets of  savings  banks such as the Bank are
classified  as  "substandard,"  "doubtful,"  or "loss."  An asset is  considered
substandard if it is inadequately  protected by the current net worth and paying
capacity  of the  borrower or of the  collateral  pledged,  if any.  Substandard
assets  include  those  characterized  by the  "distinct  possibility"  that the
savings bank will sustain  "some loss" if the  deficiencies  are not  corrected.
Assets  classified  as  doubtful  have all of the  weaknesses  inherent in those
classified  substandard,  with the  added  characteristic  that  the  weaknesses
present  make  "collection  or  liquidation  in full," on the basis of currently
existing facts,  conditions,  and values,  "highly questionable and improbable."
Assets  classified  as loss are  those  considered  "uncollectible"  and of such
little value that their  continuance  as assets without the  establishment  of a
specific  loss  reserve  is not  warranted.  Assets may be  designated  "special
mention"  because  of  potential   weaknesses  that  do  not  currently  warrant
classification in one of the aforementioned categories.

         When a savings bank classifies  problem assets as either substandard or
doubtful,  it may  establish  general  allowances  for loan  losses in an amount
deemed prudent by management. General allowances represent loss allowances which
have been  established  to recognize the inherent risk  associated  with lending
activities,  but which, unlike specific  allowances,  have not been allocated to
particular  problem  assets.  When a savings bank  classifies  problem assets as
loss, it is required  either to establish a specific  allowance for losses equal
to 100% of that portion of the asset so classified or to charge off such amount.
A savings bank's  determination as to the  classification  of its assets and the
amount of its valuation  allowances  is subject to review by the OTS,  which may
order the  establishment of additional  general or specific loss  allowances.  A
portion of general loss allowances  established to cover possible losses related
to assets classified as substandard or doubtful may be included in determining a
savings bank's regulatory capital. Specific valuation allowances for loan losses
generally do not qualify as regulatory  capital.  At December 31, 1998, the Bank
had no classified assets.

         Allowances  for Loan Losses.  A provision for loan losses is charged to
operations  based on management's  evaluation of the losses that may be incurred
in the Bank's loan portfolio. The evaluation, including a review of all loans on
which full  collectibility  of  interest  and  principal  may not be  reasonably
assured,  considers: (i) known and inherent risks in the Bank's portfolio,  (ii)
adverse  situations that may affect the borrower's  ability to repay,  (iii) the
estimated  value  of  any  underlying  collateral,  and  (iv)  current  economic
conditions.

         The Bank monitors its allowance for loan losses and makes  additions to
the allowance as economic  conditions  dictate.  Although the Bank maintains its
allowance for loan losses at a level that it considers adequate for the inherent
risk of loss in its loan portfolio, future losses could exceed estimated amounts
and additional  provisions for loan losses could be required.  In addition,  the
Bank's  determination  of the amount of the allowance for loan losses is subject
to review by the OTS, as part of its examination process.  After a review of the
information available, the OTS might require the

                                       12

<PAGE>



establishment  of an  additional  allowance.  Any  increase  in  the  loan  loss
allowance  required  by the OTS  would  have a  negative  impact  on the  Bank's
earnings.

         At December 31, 1998, the following table illustrates the allocation of
the allowance for loan losses for each category of loan.  The  allocation of the
allowance to each category is not  necessarily  indicative of future loss in any
particular  category and does not  restrict  the Bank's use of the  allowance to
absorb losses in other loan categories.

                                                                    Percent of
                                                                     Loans in
                                                                       Each
                                                                    Category to
                                                      Amount        Total Loans
                                                      ------        -----------
                                                        (Dollars in thousands)
Type of Loans:
Real Estate Loans:
     One- to-four family....................           $19               36.47%
     Commercial real estate.................            27               18.93
     Home equity............................            31               22.02
Commercial..................................            18                3.60
Consumer....................................            13               18.98
                                                        --              ------
           Total............................           $99              100.00%
                                                        ==              ======



                                       13

<PAGE>



         At December  31,  1998,  following  table sets forth  information  with
respect to the Bank's allowance for loan losses (dollars in thousands):


Total loans outstanding..............................                $4,532
                                                                      =====
Average loans outstanding............................                $1,676
                                                                      =====

Allowance balance (at October 26, 1998)..............             $      --
Provision:
Real estate loans....................................                    80
Commercial...........................................                    --
Consumer.............................................                    20
Charge-offs:                                            
Real estate loans....................................                    --
Commercial...........................................                    --
Consumer (overdrafts)................................                   (1)
Recoveries:
Real estate loans....................................                    --
Commercial...........................................                    --
Consumer.............................................                    --
                                                                    -------
Allowance balances (at December 31, 1998)............              $     99
                                                                    =======
Allowance for loan losses as a percent of
total loans outstanding..............................                  2.18%
Net loans charged off as percent of average
loans outstanding....................................                   .06%


                                       14

<PAGE>



Investment Activities

         Investment  Securities.  The Bank is required under federal regulations
to maintain a minimum amount of liquid assets which may be invested in specified
short-term  securities  and  certain  other  investments.   See  "Regulation  --
Regulation  of the Bank -- Federal  Home Loan Bank  System." The level of liquid
assets  varies  depending  upon several  factors,  including:  (i) the yields on
investment  alternatives,  (ii) the Bank's judgment as to the  attractiveness of
the yields then available in relation to other opportunities,  (iii) expectation
of future yield levels,  and (iv) the Bank's  projections  as to the  short-term
demand for funds to be used in loan origination and other  activities.  The Bank
classifies  its  investment  securities  as  "available  for  sale"  or "held to
maturity" in  accordance  with SFAS No. 115. At December  31,  1998,  the Bank's
investment portfolio policy allowed investments in instruments such as: (i) U.S.
Treasury  obligations,  (ii) U.S.  federal agency or federally  sponsored agency
obligations, (iii) local municipal obligations, (iv) mortgage-backed securities,
(v) banker's  acceptances,  (vi)  certificates of deposit,  (vii) federal funds,
including  FHLB  overnight  and  term  deposits,  and  (viii)  investment  grade
corporate bonds, commercial paper and mortgage derivative products. The board of
directors may authorize additional investments.

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

         Mortgage-backed  securities  typically are issued with stated principal
amounts.  The  securities  are backed by pools of mortgages that have loans with
interest  rates that are  within a set range and have  varying  maturities.  The
underlying  pool of mortgages can be composed of either fixed rate or adjustable
rate mortgage  loans.  Mortgage-backed  securities are generally  referred to as
mortgage participation certificates or pass-through  certificates.  The interest
rate risk  characteristics of the underlying pool of mortgages (i.e., fixed rate
or adjustable  rate) and the prepayment  risk, are passed on to the  certificate
holder. The life of a mortgage-backed pass-through security is equal to the life
of the underlying  mortgages.  Expected  maturities will differ from contractual
maturities due to scheduled  repayments and because borrowers may have the right
to  call  or  prepay   obligations   with  or  without   prepayment   penalties.
Mortgage-backed  securities  issued by FHLMC and GNMA make up a majority  of the
pass-through certificates market.

         Securities  Portfolio.  At December 31, 1998, the following  table sets
forth the Bank's  securities  portfolio  classified  as  available  for sale (in
thousands):


U.S. Government agency securities..........                         $ 5,719
Corporate securities.......................                           3,521
Mortgage-backed securities.................                           3,604
Equity securities..........................                             307
                                                                    -------
Total investment securities................                         $13,151
                                                                     ======


                                       15

<PAGE>




         The  following  table sets forth  information  regarding  the scheduled
maturities,  carrying values, estimated fair values, and weighted average yields
for  the  Bank's  investments  securities  portfolio  at  December  31,  1998 by
contractual  maturity.  The following table does not take into consideration the
effects of scheduled repayments or the effects of possible prepayments.

<TABLE>
<CAPTION>
                                                            As of December 31, 1998
                       -----------------------------------------------------------------------------------------------------------
                            Within           More than           More than                                       
                           One Year      One to Five Years   Five to Ten Years   More than Ten Years  Total Investment Securities
                      -----------------  -----------------   -----------------   -------------------  ---------------------------
                       Carrying Average  Carrying  Average  Carrying  Average     Carrying Average    Carrying   Average   Market
                         Value   Yield     Value    Yield    Value    Yield        Value   Yield       Value     Yield     Value
                      -------- -------  --------- --------- --------  ------- ------------ ------- ----------- -------- ---------
                                                            (Dollars in thousands)
<S>                     <C>      <C>       <C>      <C>     <C>        <C>      <C>          <C>      <C>         <C>     <C>    
U.S. government 
agency securities.....   $  --      --%     $2,002   5.81%   $3,717     6.32%    $   --         --%    $ 5,719     6.14%   $ 5,719
Corporate securities..      --      --         506   6.27        --       --      3,015       5.47       3,521     5.58      3,521
Mortgage-backed 
securities............      --      --         --      --       514     7.50      3,090       6.85       3,604     6.94      3,604
Equity securities.....     307    5.62         --      --        --       --         --         --         307     5.62        307
                         -----             -------           ------              ------                -------             -------
   Total investment...   $ 307    5.62%     $2,508   5.90%   $4,231     6.46%    $6,105       6.17%    $13,151     6.20%   $13,151
                          ====    ====       =====   ====    ======     ====      =====                =======             =======

</TABLE>





                                       16

<PAGE>



Sources of Funds

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

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

         The  interest  rates  paid  by the  Bank  on  deposits  are  set at the
direction of its senior  management.  Interest rates are determined based on the
Bank's liquidity requirements,  interest rates paid by its competitors,  and its
growth  goals  and  applicable  regulatory  restrictions  and  requirements.  At
December 31,  1998,  the Bank had no brokered  deposits  and its  deposits  were
represented by the following types of savings programs.

         Deposit Rate. The following  table sets forth the  distribution  of the
Bank's average balance of deposit accounts at December 31, 1998 and the weighted
average nominal interest rates on each category of deposit presented.

                                                                       Weighted
                                                        Percent of     Average
                                       Average             Total       Nominal
                                       Balance           Deposits       Rate
                                       -------           --------       ----
                                                 (Dollars in thousands)
Checking accounts...............       $ 2,064            17.58%        1.64%
Money market deposit accounts...         3,395            28.91         4.96
Passbook and regular savings....         1,521            12.95         3.47
Certificates of deposit.........         4,763            40.56         5.77
                                        ------           ------         ----
         Total deposits.........       $11,743           100.00%        4.47%
                                        ======           ======         ====

         The following table indicates the amount of the Bank's  certificates of
deposit of $100,000 or more by time remaining  until maturity as of December 31,
1998.


                                              Certificates
Maturity Period                               of Deposits
- ---------------                               -----------
                                             (In thousands)
Within three months                                $407
Three through six months                            166
Six through twelve months                           101
Over twelve months                                  100
                                                    ---
                                                   $774
                                                   ====


                                       17

<PAGE>



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

Employees

         At  December  31,  1998  the  Bank  had 13  full-time  and 3  part-time
employees.  The employees of the Bank perform clerical work for the Company from
time to time;  otherwise,  the Company has no employees other than its officers.
None of the Bank's employees are represented by a collective  bargaining  group.
The Bank believes that its relationship with its employees is good.

Regulation

         Set forth below is a brief description of certain laws which related to
the regulation of the Company and the Bank. The description  does not purport to
be complete and is qualified in its entirety by reference to applicable laws and
regulations.

Company Regulation

         General.  The  Company is a unitary  savings and loan  holding  company
subject to regulatory  oversight by the OTS. As such, the Company is required to
register  and  file  reports  with  the OTS and is  subject  to  regulation  and
examination by the OTS. In addition,  the OTS has enforcement authority over the
Company and its non-savings association  subsidiaries,  should such subsidiaries
be formed,  which also permits the OTS to restrict or prohibit  activities  that
are determined to be a serious risk to the subsidiary savings association.  This
regulation  and  oversight  is  intended  primarily  for the  protection  of the
depositors of the Bank and not for the benefit of stockholders of the Company.

         Qualified  Thrift  Lender Test.  As a unitary  savings and loan holding
company, the Company generally is not subject to activity restrictions, provided
the Bank  satisfies  the Qualified  Thrift  Lender  ("QTL") test. If the Company
acquires  control of another savings  association as a separate  subsidiary,  it
would become a multiple savings and loan holding company,  and the activities of
the  Company  and any of its  subsidiaries  (other  than the  Bank or any  other
SAIF-insured   savings   association)   would  become  subject  to  restrictions
applicable to bank holding  companies unless such other  associations  each also
qualify  as a QTL  and  were  acquired  in a  supervisory  acquisition.  See  "-
Regulation of the Bank Qualified Thrift Lender Test."

Regulation of the Bank

         General. As a federally  chartered,  SAIF-insured  savings association,
the Bank is subject to  extensive  regulation  by the OTS and the FDIC.  Lending
activities and other  investments must comply with various federal statutory and
regulatory   requirements.   The  Bank  is  also  subject  to  certain   reserve
requirements promulgated by the Federal Reserve Board.


                                       18

<PAGE>



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

         The Bank must file  reports  with the OTS and the FDIC  concerning  its
activities  and  financial  condition,   in  addition  to  obtaining  regulatory
approvals  prior to entering into certain  transactions  such as mergers with or
acquisitions  of other savings  institutions.  This  regulation and  supervision
establishes a comprehensive  framework of activities in which an institution can
engage and is intended  primarily for the protection of the SAIF and depositors.
The  regulatory  structure  also  gives  the  regulatory  authorities  extensive
discretion in connection with their  supervisory and enforcement  activities and
examination  policies,  including policies with respect to the classification of
assets and the  establishment  of adequate  loan loss  reserves  for  regulatory
purposes.

         Insurance of Deposit Accounts.  The Bank's deposit accounts are insured
by the SAIF to a maximum of $100,000 for each insured  member (as defined by law
and  regulation).  Insurance  of deposits may be  terminated  by the FDIC upon a
finding that the institution has engaged in unsafe or unsound  practices,  is in
an unsafe or unsound  condition  to continue  operations,  or has  violated  any
applicable law, regulation,  rule, order or condition imposed by the FDIC or the
institution's primary regulator.

         As a member of the  SAIF,  the Bank pays an  insurance  premium  to the
FDIC. The FDIC also maintains  another  insurance  fund, the Bank Insurance Fund
("BIF"), which primarily insures commercial bank deposits. The deposit insurance
assessment for most SAIF members is .064% of deposits on an annual basis through
the end of  1999.  During  this  same  period,  BIF  members  will  be  assessed
approximately  .013%  of  deposits.  After  1999,  assessments  for BIF and SAIF
members should be the same. It is expected that these continuing assessments for
both  SAIF  and  BIF  members  will  be  used  to  repay  outstanding  Financing
Corporation bond obligations.

         Loans to One Borrower.  The maximum  amount of loans which the Bank may
make to any one  borrower  may not exceed the  greater of $500,000 or 15% of the
Bank's  unimpaired  capital  and  unimpaired  surplus.  The  Bank  may  lend  an
additional 10% of its unimpaired  capital and unimpaired  surplus if the loan is
fully secured by readily marketable collateral.

         Regulatory  Capital  Requirements.   OTS  capital  regulations  require
savings institutions to meet three capital standards: (1) tangible capital equal
to 1.5% of total adjusted  assets,  (2) a leverage ratio (core capital) equal to
at least 3% of total adjusted assets, and (3) a risk-based  capital  requirement
equal  to 8.0% of  total  risk-weighted  assets.  In  addition,  the OTS  prompt
corrective  action  regulation  provides that a savings  institution  that has a
leverage  capital  ratio  of less  than 4% (3% for  institutions  receiving  the
highest examination rating) will be deemed to be  "undercapitalized"  and may be
subject to certain  restrictions.  The Bank  significantly  exceeds  all minimum
regulatory  capital  requirements.  Additionally,  in  accordance  with the FDIC
approval order for Federal Deposit Insurance,  the Bank must maintain a ratio of
Tier 1 capital  to  average  assets of at least 8% for a period of three  years,
from October 26, 1998. At December 31, 1998, the Bank's Tier 1 ratio was 31.6%.

         Dividend and Other Capital  Distribution  Limitations.  OTS regulations
require  the  Bank  to  give  the OTS 30 days  advance  notice  of any  proposed
declaration of dividends to the Company, and

                                       19

<PAGE>



the OTS has the authority under its  supervisory  powers to prohibit the payment
of dividends to the
Company.

         OTS regulations  impose  limitations upon all capital  distributions by
savings  institutions,  such  as  cash  dividends,  payments  to  repurchase  or
otherwise acquire its shares, payments to shareholders of another institution in
a cash-out  merger and other  distributions  charged against  capital.  The rule
establishes  three tiers of  institutions,  based primarily on an  institution's
capital  level.  An  institution  that  exceeds  all  fully  phased-in   capital
requirements  before  and  after  a  proposed  capital   distribution  ("Tier  1
institution")  and has not  been  advised  by the OTS that it is in need of more
than the normal  supervision can, after prior notice but without the approval of
the OTS, make capital  distributions during a calendar year equal to the greater
of (i) 100% of its net income to date during the  calendar  year plus the amount
that would reduce by one-half its "surplus  capital  ratio" (the excess  capital
over its fully phased-in capital  requirements) at the beginning of the calendar
year,  or (ii) 75% of its net income over the most recent four  quarter  period.
Any additional capital distributions require prior regulatory approval.  The OTS
has recently  revised this rule to allow  certain  institutions  to make capital
distributions without filing an application or notice with the OTS; however, the
revised rule will not take effect until April 1, 1999.  As of December 31, 1998,
the Bank was a Tier 1  institution.  In the event the Bank's  capital fell below
its fully  phased-in  requirement  or the OTS notified it that it was in need of
more than normal supervision,  the Bank's ability to make capital  distributions
could be  restricted.  In addition,  the OTS could  prohibit a proposed  capital
distribution  by any  institution,  which would  otherwise  be  permitted by the
regulation,  if the OTS determines that such  distribution  would  constitute an
unsafe or unsound practice.

         Qualified  Thrift  Lender Test.  Savings  institutions  must meet a QTL
test. If the Bank maintains an appropriate level of Qualified Thrift Investments
(primarily  residential  mortgages and related  investments,  including  certain
mortgage-related  securities) ("QTIs") and otherwise qualifies as a QTL, it will
continue to enjoy full borrowing  privileges  from the FHLB of  Pittsburgh.  The
required  percentage of QTIs is 65% of portfolio  assets  (defined as all assets
minus goodwill and other intangible assets,  property used by the institution in
conducting  its business  and liquid  assets in an amount not  exceeding  20% of
total assets).  Certain assets are subject to a percentage  limitation of 20% of
portfolio assets. In addition,  savings associations may include shares of stock
of the FHLBs,  FNMA and FHLMC as  qualifying  QTIs.  An  association  must be in
compliance  with the QTL  test on a  monthly  basis in nine out of every  twelve
months.

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

         As a member, the Bank is required to purchase and maintain stock in the
FHLB of  Pittsburgh  in an amount equal to at least 1% of its  aggregate  unpaid
residential mortgage loans, home purchase contracts or similar obligations or 5%
of its  outstanding  borrowings to the FHLB of  Pittsburgh,  at the beginning of
each year.

         Federal  Reserve  System.   The  Federal  Reserve  Board  requires  all
depository  institutions to maintain  non-interest bearing reserves at specified
levels against their transaction  accounts (primarily  checking,  NOW, and Super
NOW checking accounts) and non-personal time deposits. The balances

                                       20

<PAGE>



maintained to meet the reserve requirements imposed by the Federal Reserve Board
may be used to satisfy the liquidity  requirements  that are imposed by the OTS.
At December 31, 1998,  the Bank was in  compliance  with these  Federal  Reserve
Board requirements through its accounts at the FHLB.

Item 2. Description of Property
- -------------------------------

(a)      Property.

         The Bank operates from its main office and one branch office.


                                        Leased or             Year Leased
Location                                  Owned               or Acquired
- --------                                  -----               -----------

(main office)
116 East College Avenue                   Leased                  1998
State College, Pennsylvania            
(branch office)
1276 North Atherton Street                Leased                  1998
State College, Pennsylvania

(b)      Investment Policies.

         See "Item 1.  Business"  above for a general  description of the Bank's
investment  policies and any  regulatory  or Board of  Directors'  percentage of
assets  limitations  regarding certain  investments.  The Bank's investments are
primarily acquired to produce income,  and to a lesser extent,  possible capital
gain.

         (1)  Investments in Real Estate or Interests in Real Estate.  See "Item
1. Business -
Lending Activities and - Regulation of the Bank."

         (2)  Investments  in Real  Estate  Mortgages.  See "Item 1.  Business -
Lending Activities and - Regulation of the Bank."

         (3)  Investments  in  Securities  of or Interests in Persons  Primarily
Engaged in Real Estate  Activities.  See "Item 1. Business - Lending  Activities
and - Regulation of the Bank."

(c)      Description of Real Estate and Operating Data.

         Not Applicable.

Item 3. Legal Proceedings
- -------------------------

         None.

Item  4.  Submission of Matters to a Vote of Security Holders
- -------------------------------------------------------------

         No matter was submitted to a vote of security holders during the fourth
quarter of the fiscal year.


                                       21

<PAGE>



                                     PART II


Item  5.  Market for Common Equity and Related Stockholder Matters
- ------------------------------------------------------------------

Common Stock Price Range and Dividends Paid

         The Company's Common Stock is traded on the over-the counter electronic
bulletin board under the symbol  "NTNY").  The Company's  stock began trading on
October 26,  1998.  The high and low sales  prices for October 26, 1998  through
December 31, 1998 was $12.00 and $10.25,  respectively.  There were no dividends
paid  in  1998.  At  February  28,  1998,  the  Company  has  approximately  424
shareholders of record.  This does not reflect the number of persons or entities
who held stock in nominee or "street" name through various  brokerage firms. See
"Business - Business of the Company" for a description of the Company's  ability
to pay dividends.

Item  6.  Management's Discussion and Analysis or Plan of Operation
- -------------------------------------------------------------------

         Refer to "Plan of Operations."


                                       22

<PAGE>




Item  7.  Financial Statements
- ------------------------------












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



Board of Directors and Stockholders
Nittany Financial Corp.

We have audited the accompanying consolidated balance sheet of Nittany Financial
Corp.  and  subsidiary,  as of  December  31,  1998 and  1997,  and the  related
consolidated  statements of income,  changes in stockholders'  equity,  and cash
flows for the year ended  December  31, 1998 and for the period from  October 9,
1997, the date of inception,  to December 31, 1997.  These financial  statements
are the  responsibility of the Company's  management.  Our  responsibility is to
express an  opinion  on these  consolidated  financial  statements  based on our
audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable  assurance about whether the  consolidated  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 our audits provide a reasonable basis for our
opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material  respects,  the financial  position of Nittany Financial
Corp.  and  subsidiary  as of December  31, 1998 and 1997,  the results of their
operations and their cash flows for the year ended December 31, 1998 and for the
period from October 9, 1997,  the date of  inception,  to December 31, 1997,  in
conformity with generally accepted accounting principles.



/s/S.R. Snodgrass, A.C.

Wexford, PA
April 12, 1999

                                       23
<PAGE>
                             NITTANY FINANCIAL CORP.
                           CONSOLIDATED BALANCE SHEET
<TABLE>
<CAPTION>
                                                                                              December 31,
                                                                                       1998                1997
                                                                                 ------------------  -----------------
<S>                                                                           <C>                  <C>              
ASSETS
     Cash and due from banks                                                   $           307,443  $             660
     Interest-bearing deposits with other banks                                          5,621,800             28,789
     Investment securities available for sale                                           13,150,768                  -
     Loans receivable (net of allowance for loan losses
       of $98,988)                                                                       4,424,132                  -
     Premises and equipment                                                                126,160                  -
     Intangible assets                                                                     941,886                  -
     Accrued interest and other assets                                                     218,394             70,000
                                                                                 ------------------  -----------------

             TOTAL ASSETS                                                      $        24,790,583  $          99,449
                                                                                 ==================  =================

LIABILITIES
     Deposits:
         Noninterest-bearing demand                                            $           777,400  $               -
         Interest-bearing demand                                                         2,146,171                  -
         Money market                                                                    5,409,434                  -
         Savings                                                                         1,269,834                  -
         Time                                                                            4,389,545                  -
                                                                                 ------------------  -----------------
            Total deposits                                                              13,992,384                  -
     FHLB advance                                                                        5,000,000                  -
     Commitment to purchase investment security                                            500,000                  -
     Accrued interest payable and other liabilities                                        144,546            125,226
                                                                                 ------------------  -----------------

             TOTAL LIABILITIES                                                          19,636,930            125,226
                                                                                 ------------------  -----------------

STOCKHOLDERS' EQUITY
     Serial preferred stock, no par value; 5,000,000 shares
       authorized; none issued                                                                   -                  -
     Common stock, $.10 par value; 10,000,000 shares
       authorized; 577,436 issued and outstanding                                           57,744                  -
     Additional paid-in capital                                                          5,652,145                  -
     Retained deficit                                                                     (525,650)           (25,777)
     Net unrealized loss on securities                                                     (30,586)                 -
                                                                                 ------------------  -----------------

             TOTAL STOCKHOLDERS' EQUITY                                                  5,153,653            (25,777)
                                                                                 ------------------  -----------------

             TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                        $        24,790,583  $          99,449
                                                                                 ==================  =================
</TABLE>

See accompanying notes to the consolidated financial statements.

                                       24
<PAGE>
                             NITTANY FINANCIAL CORP.
                        CONSOLIDATED STATEMENT OF INCOME

<TABLE>
<CAPTION>
                                                                                                       Period From
                                                                                                    October 9, 1997,
                                                                                                      the Date of
                                                                                  Year Ended         Inception, to
                                                                                 December 31,         December 31,
                                                                                     1998                 1997
                                                                               ------------------  -------------------
<S>                                                                           <C>                 <C>                
INTEREST AND DIVIDEND INCOME
     Loans, including fees                                                     $          25,301   $                -
     Interest-bearing deposits with other banks                                          100,474                  295
     Investment securities                                                                61,029                    -
                                                                               ------------------  -------------------
             Total interest and dividend income                                          186,804                  295
                                                                               ------------------  -------------------

INTEREST EXPENSE
     Deposits                                                                             88,535                    -
     FHLB advance                                                                          6,105                    -
                                                                               ------------------  -------------------
             Total interest expense                                                       94,640                    -
                                                                               ------------------  -------------------

NET INTEREST INCOME                                                                       92,164                  295

Provision for loan losses                                                                100,000                    -
                                                                               ------------------  -------------------

NET INTEREST INCOME AFTER PROVISION FOR
   LOAN LOSSES                                                                            (7,836)                 295
                                                                               ------------------  -------------------

NONINTEREST INCOME
     Service fees on deposit accounts                                                     13,120                    -
                                                                               ------------------  -------------------
             Total noninterest income                                                     13,120                    -
                                                                               ------------------  -------------------

NONINTEREST EXPENSE
     Compensation and employee benefits                                                  194,129               19,749
     Occupancy and equipment                                                              46,961                    -
     Data processing                                                                      17,178                    -
     Other                                                                               246,889                 6,323
                                                                               ------------------  -------------------
             Total noninterest expense                                                   505,157               26,072
                                                                               ------------------  -------------------
Loss before income taxes                                                                (499,873)             (25,777)
Income taxes                                                                                   -                    -
                                                                               ------------------  -------------------

NET LOSS                                                                       $        (499,873)  $          (25,777)
                                                                               ==================  ===================

LOSS PER SHARE                                                                 $           (3.62)  $                -

WEIGHTED-AVERAGE SHARES OUTSTANDING                                                      138,049                    -

</TABLE>




See accompanying notes to the consolidated financial statements.

                                       25


<PAGE>
                            NITTANY FINANCIAL CORP.
            CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY

<TABLE>
<CAPTION>
                                                                                                  Net
                                                                      Additional               Unrealized   Total
                                                            Common     Paid-in     Retained     Loss on  Stockholders' Comprehensive
                                                            Stock      Capital     Deficit     Securities   Equity         Loss
                                                           -------   -----------  ----------- ----------- ------------- ------------

<S>                                                     <C>        <C>           <C>          <C>        <C>           <C>
Balance, October 9, 1997, date of inception              $      -   $         -   $        -   $       -  $          -   

Net loss                                                                             (25,777)                  (25,777) $  (25,777)
                                                           -------   -----------  -----------  ---------  ------------  ==========

Balance, December 31, 1997                                      -             -      (25,777)          -       (25,777)

Net loss                                                                            (499,873)                 (499,873)   (499,873)
Other comprehensive loss:
    Unrealized loss on available for sale securities                                             (30,586)      (30,586)    (30,586)
                                                                                                                        ----------
Comprehensive loss                                                                                                      $ (530,459)
                                                                                                                        ==========
Sale of 29,998 shares of common stock to
  company organizers                                        3,000       296,980                                299,980
Sale of 537,438 shares of common stock, issued
  October 26, 1998, net of offering costs                  53,744     5,256,165                              5,309,909
Issuance of 10,000 shares of common stock in
  settlement of branch office acquisitions                  1,000        99,000                                100,000
                                                           -------   -----------  -----------  ---------  ------------

Balance, December 31, 1998                               $ 57,744   $ 5,652,145   $  (525,650) $ (30,586) $  5,153,653
                                                           =======   ===========  ===========  =========  ============
</TABLE>


                                      



See accompanying notes to the consolidated financial statements.

                                       26


<PAGE>
                       
                             NITTANY FINANCIAL CORP.
                      CONSOLIDATED STATEMENT OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                                                       Period From
                                                                                                     October 9, 1997,
                                                                                                       the Date of
                                                                                    Year Ended        Inception, to
                                                                                   December 31,        December 31,
                                                                                       1998                1997
                                                                                 -----------------   -----------------
<S>                                                                           <C>                  <C>                
OPERATING ACTIVITIES
     Net loss                                                                  $         (499,873)  $         (25,777)
     Adjustments to reconcile net loss to
       net cash used for operating activities:
         Provision for loan losses                                                        100,000                   -
         Depreciation, amortization, and accretion, net                                    15,567                   -
         Increase in accrued interest receivable                                         (165,446)                  -
         Increase in accrued interest payable                                              94,345                   -
         Other, net                                                                       (57,973)              5,226
                                                                                 -----------------   -----------------
         Net cash used for operating activities                                          (513,380)            (20,551)
                                                                                 -----------------   -----------------

INVESTING ACTIVITIES
     Investment securities available for sale:
         Purchases                                                                    (12,740,623)                  -
         Repayments                                                                        55,616                   -
     Net increase in loans receivable                                                  (3,829,403)                  -
     Branch office acquisitions:
         Purchase of loans                                                               (694,729)                  -
         Purchase of premises and equipment                                               (28,862)                  -
         Net deposit proceeds                                                           9,326,707                   -
     Purchase of premises and equipment                                                  (101,304)                  -
                                                                                 -----------------   -----------------
         Net cash used for investing activities                                        (8,012,598)                  -
                                                                                 -----------------   -----------------

FINANCING ACTIVITIES
     Net increase in deposits                                                           3,815,883                   -
     Proceeds from FHLB advance                                                         5,000,000                   -
     Advances from organizers                                                                   -              50,000
     Net proceeds from sale of common stock                                             5,609,889                   -
                                                                                 -----------------   -----------------
         Net cash provided by financing activities                                     14,425,772              50,000
                                                                                 -----------------   -----------------

         Increase in cash and cash equivalents                                          5,899,794              29,449

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                           29,449                   -
                                                                                 -----------------   -----------------

CASH AND CASH EQUIVALENTS AT END OF PERIOD                                     $        5,929,243   $           29,449
                                                                                 =================   =================

SUPPLEMENTAL CASH FLOW DISCLOSURE Cash paid during the year for:
         Interest on deposits and borrowings                                   $           61,827   $               -

</TABLE>





See accompanying notes to the consolidated financial statements.

                                       27
<PAGE>
                             NITTANY FINANCIAL CORP.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

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

Nature of Operations and Basis of Presentation
- ----------------------------------------------

Nittany  Financial Corp. (the "Company") began the formation  process on October
9, 1997, and was  incorporated  under the laws of the State of  Pennsylvania  on
December 8, 1997, for the purpose of becoming a unitary savings and loan holding
company that would own all of the outstanding  shares of common stock of Nittany
Bank (the  "Bank") a federal  stock  savings  bank.  The  Company's  business is
conducted by its  wholly-owned  subsidiary,  the Bank, which is located in State
College,  Pennsylvania.  The Bank's  principal  sources of revenue  emanate from
interest earnings on its investment securities and loan portfolios.  The Company
and the Bank are subject to regulation  and  supervision by the Office of Thrift
Supervision.

Prior  to  October  26,  1998,  the  date  the  Company  commenced  its  banking
operations,  the Company's  operations were limited to in-formation  procedures;
raising capital,  recruiting  officers and staff,  obtaining a banking facility,
and working  towards  obtainment  of  regulatory  approval.  Since the Company's
planned principal  operations had not yet commenced,  no significant revenue was
derived therefrom.

The consolidated financial statements of the Company include the accounts of its
wholly-owned  subsidiary,  the Bank.  All  intercompany  transactions  have been
eliminated  in  consolidation.  The  investment  in  subsidiary  on  the  parent
company's financial  statements is carried at the parent company's equity in the
underlying net assets.

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

Investment Securities
- ---------------------

Investment securities,  including mortgage-backed  securities, are classified at
the time of purchase,  based upon  management's  intentions  and  abilities,  as
securities  held to maturity or securities  available for sale.  Debt securities
acquired with the intent and ability to hold to maturity are  classified as held
to maturity and are stated at cost and adjusted for  amortization of premium and
accretion of discount,  which are computed  using a method which  approximates a
level yield and  recognized as adjustments  of interest  income.  All other debt
securities are classified as available for sale to serve principally as a source
of  liquidity.  Unrealized  holding  gains  and  losses  on  available  for sale
securities are reported as a separate component of stockholders'  equity, net of
tax, until realized. Realized securities gains and losses are computed using the
specific  identification method. Interest and dividends on investment securities
are recognized as income when earned.

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

                                       28
<PAGE>



1.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

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

Loans  receivable  are  stated at their  unpaid  principal  amounts,  net of the
allowance for loan losses. Interest on loans is recognized as income when earned
on the accrual method. Interest accrued on loans more than 90 days delinquent is
generally offset by a reserve for uncollected  interest and is not recognized as
income.

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

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

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

The allowance for loan losses  represents the amount which management  estimates
is adequate to provide for potential losses in its loan portfolio. The allowance
method is used in providing  for loan losses.  Accordingly,  all loan losses are
charged to the  allowance,  and all recoveries are credited to it. The allowance
for loan  losses is  established  through a provision  for loan losses  which is
charged to operations.  The provision is based on management's evaluation of the
adequacy of the  allowance  for loan losses which  encompasses  the overall risk
characteristics of the various portfolio segments,  past experience with losses,
the impact of economic conditions on borrowers,  and other relevant factors. The
estimates  used in  determining  the adequacy of the  allowance for loan losses,
including  the  amounts  and timing of future  cash flows  expected  on impaired
loans, are particularly susceptible to significant changes in the near term.

A loan is  considered  impaired  when it is probable the borrower will not repay
the loan  according to the  original  contractual  terms of the loan  agreement.
Management  has  determined  that first  mortgage  loans on  one-to-four  family
properties  and all consumer  loans  represent  large groups of  smaller-balance
homogeneous loans that are to be collectively evaluated. Management considers an
insignificant delay, which is defined as less than 90 days by the Company,  will
not cause a loan to be classified as impaired.  A loan is not impaired  during a
period of delay in payment if the  Company  expects to collect  all  amounts due
including  interest  accrued at the contractual  interest rate for the period of
delay.  All commercial and commercial  real estate loans  identified as impaired
are evaluated  independently by management.  The Company estimates credit losses
on impaired  loans based on the present value of expected cash flows or the fair
value of the  underlying  collateral  if the loan  repayment is expected to come
from the sale or  operation  of such  collateral.  Impaired  loans,  or portions
thereof,  are  charged  off  when it is  determined  that a  realized  loss  has
occurred.  Until such time,  an  allowance  for loan  losses is  maintained  for
estimated  losses.  Cash receipts on impaired loans are applied first to accrued
interest  receivable unless otherwise required by the loan terms, except when an
impaired  loan is also a  nonaccrual  loan,  in which  case the  portion  of the
receipts related to interest is recognized as income.

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

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


                                       29
<PAGE>



1.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

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

Income tax expense  consists of current and deferred  taxes.  Current income tax
provisions  approximate  taxes to be paid or refunded for the  applicable  year.
Deferred tax assets or liabilities are computed based on the difference  between
the financial statement and income tax basis of assets and liabilities using the
enacted  marginal tax rates.  Deferred income tax expenses or benefits are based
on the changes in the deferred tax asset or liability from period to period.

Recognition  of deferred tax assets is based on  management's  belief that it is
more  likely  than not that the tax  benefit  associated  with  these  temporary
differences  such as the tax operating loss  carryforward,  will be realized.  A
valuation  allowance is recorded  for those  deferred tax assets for which it is
more likely than not that realization will not occur in the near term.

Comprehensive Income (Loss)
- ---------------------------

Effective January 1, 1998, the Company adopted Statement of Financial Accounting
Standards No. 130, "Reporting  Comprehensive  Income." In adopting Statement No.
130, the Company is required to present  comprehensive income and its components
in a full set of general purpose financial statements for all periods presented.
The Company has  elected to report the effects of  Statement  No. 130 as part of
the Statement of Changes in Stockholders' Equity.

Loss Per Share
- --------------

The Company currently maintains a simple capital structure; therefore, there are
no dilutive effects on the loss per share. As such, loss per share  computations
are based upon the weighted  number of shares  outstanding  for the period since
the initial issuance of common stock began on February 18, 1998, to December 31,
1998.

Intangible Assets
- -----------------

Intangible  assets are  comprised  exclusively  of goodwill  resulting  from the
branch  office   acquisitions   in  1998.   Goodwill  is  amortized   using  the
straight-line  method over a 20-year period.  Annual assessments of the carrying
values and remaining  amortization periods of the goodwill are made to determine
possible  carrying  value  impairment  and  appropriate  adjustments  as  deemed
necessary.

Organizational and Start-up Activity Costs
- ------------------------------------------

Effective for fiscal years beginning after December 15, 1998, AICPA Statement of
Position  No.  98-5,  "Reporting  on the Costs of Start-up  Activities"  ("SOP")
requires  entities  to  expense  costs  of  such  start-up  and   organizational
activities as incurred.  The Company has elected early  adoption of this SOP and
implemented  it,  effective  January 1, 1998.  Accordingly,  only those costs of
organization  associated with the initial stock offering ("IPO"), which were net
against the IPO proceeds, were not expensed.

Advances From Organizers
- ------------------------

In 1997, one of the organizers of the Company advanced $50,000 to the Company to
cover  organizational costs incurred during the months leading up to the Company
formally  organizing  and  authorizing  the  issuance  of  common  stock to meet
anticipated  funding needs.  During 1998,  this organizer  received common stock
amounting to 5,000 shares,  at $10.00 per share,  in lieu of  reimbursement  for
funds advanced. The funds advanced earned no interest.


                                       30
<PAGE>



1.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Cash Flow Information
- ---------------------

Cash equivalents  include amounts due from banks and  interest-bearing  deposits
with banks that have original maturities of 90 days or less.

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

In June 1998,  the  Financial  Accounting  Standards  Board issued  Statement of
Financial Accounting  Standards No. 133, "Accounting for Derivative  Instruments
and  Hedging  Activities."  The  Statement  provides  accounting  and  reporting
standards for derivative  instruments,  including certain derivative instruments
embedded in other  contracts,  by requiring  the  recognition  of those items as
assets or liabilities in the statement of financial  position,  recorded at fair
value.  Statement  No. 133  precludes  a held to  maturity  security  from being
designated as a hedged item; however, at the date of initial application of this
Statement, an entity is permitted to transfer any held to maturity security into
the available for sale or trading  categories.  The  unrealized  holding gain or
loss on such  transferred  securities  shall  be  reported  consistent  with the
requirements of Statement No. 115,  "Accounting for Certain  Investments in Debt
and  Equity  Securities."  Such  transfers  do not raise an issue  regarding  an
entity's  intent to hold other debt  securities to maturity in the future.  This
Statement  applies  prospectively for all fiscal quarters of all years beginning
after June 15, 1999.  Earlier  adoption is permitted for any fiscal quarter that
begins after the issue date of this Statement.

In March 1998, the Accounting  Standards Executive Committee issued Statement of
Position (SOP) 98-1, "Accounting for the Costs of Computer Software Developed or
Obtained  for  Internal  Use." This SOP,  which is  effective  for fiscal  years
beginning after December 15, 1998, provides guidance on accounting for the costs
of  computer  software  developed  or obtained  for  internal  use and  provides
guidance for  determining  whether  computer  software is for internal  use. The
Company  will adopt SOP 98-1 in the first  quarter of 1999 and does not  believe
the effect of adoption will be material.

2.    INVESTMENT SECURITIES

The  amortized  cost  and  estimated  market  values  of  investment  securities
available for sale are summarized as follows:

<TABLE>
<CAPTION>
                                                                            1998
                                         ---------------------------------------------------------------------------
                                                                 Gross               Gross            Estimated
                                            Amortized          Unrealized          Unrealized           Market
                                               Cost              Gains               Losses             Value
                                         -----------------  -----------------   -----------------  -----------------
<S>                                   <C>                 <C>                <C>                 <C>
U.S. Government agency
  securities                          $         5,716,790 $            4,048 $           (1,654) $        5,719,184
Corporate securities                            3,533,210              1,322            (13,295)          3,521,237
Mortgage-backed securities                      3,624,154                  -            (21,007)          3,603,147
                                         -----------------  -----------------   -----------------  -----------------
     Total debt securities                     12,874,154              5,370            (35,956)         12,843,568
Equity securities                                 307,200                  -                  -             307,200
                                         -----------------  -----------------   -----------------  -----------------

               Total                  $        13,181,354 $            5,370 $          (35,956) $       13,150,768
                                         =================  =================   =================  =================
</TABLE>



                                       31
<PAGE>
                                 

2.    INVESTMENT SECURITIES (Continued)

The amortized cost and estimated  market value of investments in debt securities
available for sale by contractual maturity are shown below.

<TABLE>
<CAPTION>
                                                                                                     Estimated
                                                                                   Amortized            Market
                                                                                      Cost              Value
                                                                                -----------------  -----------------

<S>                                                                         <C>                 <C>               
Due after one year through five years                                        $         2,506,934 $        2,508,650
Due after five years through ten years                                                 4,228,985          4,229,802
Due after ten years                                                                    6,138,235          6,105,116
                                                                                -----------------  -----------------

                 Total                                                       $        12,874,154 $       12,843,568
                                                                                =================  =================
</TABLE>

Investment  securities available for sale with a carrying value of $7,554,427 at
December 31, 1998,  were pledged to secure public deposits and other purposes as
required by law.

3.    LOANS RECEIVABLE

Loans receivable consists of the following at December 31:
<TABLE>
<CAPTION>
                                                                                      1998
                                                                                -----------------
<S>                                                                         <C>                
Real estate loans:
     Residential                                                             $         1,653,004
     Home equity                                                                         997,740
     Commercial                                                                          858,000
Commercial                                                                               163,122
Consumer loans                                                                           860,406
                                                                                -----------------
                                                                                       4,532,272
Less:
     Deferred loan fees, net                                                               9,152
     Allowance for loan losses                                                            98,988
                                                                                -----------------

                    Total                                                    $         4,424,132
                                                                                =================
</TABLE>

     Aggregate  loans  of  $60,000  or  more  extended  to  executive  officers,
     directors,  and corporations in which they are  beneficially  interested as
     stockholders,  executive  officers,  or directors were $239,470 at December
     31, 1998. An analysis of these related party loans follows:

          1997            Additions           Repayments            1998
    -----------------  -----------------   -----------------  -----------------

 $                 -   $         239,470   $              -  $          239,470

The Company's  primary  business  activity is with customers  located within its
local trade area.  Residential,  consumer,  and commercial loans are granted. At
year end 1998, a single commercial real estate loan for  approximately  $743,000
or 16.4  percent of the  Company's  total loan  portfolio  represented  the only
concentration exceeding ten percent. Although the Company has a diversified loan
portfolio at December 31, 1998,  the repayment of these loans is dependent  upon
the local economic conditions in its immediate trade area.


                                       32
<PAGE>



4.    ALLOWANCE FOR LOAN LOSSES

Activity in the allowance for loan losses for the year ended  December 31, 1998,
is as follows:

     Balance, January 1                                    $                 -
     Add provisions charged to operations                              100,000
     Less loans charged off                                              1,012
                                                              -----------------

     Balance, December 31                                  $            98,988
                                                              =================

5.    PREMISES AND EQUIPMENT

Premises and equipment consist of the following:

                                                                    1998
                                                              -----------------

     Leasehold improvements                                $            34,863
     Furniture and equipment                                            95,303
                                                              -----------------
                                                                       130,166
     Less accumulated depreciation and amortization                      4,006
                                                              -----------------

                    Total                                  $           126,160
                                                              =================

Depreciation and amortization  expense for the year ended December 31, 1998, was
$4,006.

6.    FEDERAL HOME LOAN BANK STOCK

The Bank is a member of the FHLB  System.  As a member,  the Bank  maintains  an
investment in the capital stock of the FHLB of Pittsburgh, at cost, in an amount
not less than the greater of one percent of its  outstanding  home loans or five
percent of its outstanding notes payable to the FHLB of Pittsburgh as calculated
at December 31, of each year.

7.    DEPOSITS

Time deposits  include  certificates of deposit in  denominations of $100,000 or
more. Such deposits aggregated $773,786 at December 31, 1998. Deposits in excess
of $100,000 are not federally insured.

The  scheduled  maturities  of time  certificates  of deposit as of December 31,
1998, are as follows:

     Within one year                                         $        3,286,958
     Beyond one year but within two years                               811,685
     Beyond two years but within three years                            226,676
     Beyond three years but within five years                            64,226
                                                               -----------------

          Total                                              $        4,389,545
                                                               =================

In the normal course of business,  deposit  relationships  have been established
with directors,  executive officers,  and their associates.  Deposits of related
parties  amounted to $1,810,000 or 12.9 percent of the Company's  total deposits
as of December 31, 1998. Management believes liquidity is adequate to compensate
for these deposit levels.


                                       33
<PAGE>



8.    FHLB ADVANCE

On December 22, 1998,  the Bank  entered into a five-year  "Convertible  Select"
fixed commitment  advance  arrangement for $5,000,000 with the Federal Home Loan
Bank of Pittsburgh at an interest rate of 4.32 percent. The rate may be reset at
the FHLB's  discretion on a quarterly  basis,  after June 22, 1999, based on the
three-month LIBOR rate. At each rate change,  the Bank may exercise a put option
and satisfy the obligation without penalty.

The Bank has the  capability  to borrow  additional  funds  through a multi-line
credit  arrangement  with the FHLB. The FHLB credit  arrangements  typically are
subject to annual  renewal and are secured by a blanket  security  agreement  on
certain investment securities,  qualifying residential mortgages, and the Bank's
investment in FHLB stock. As of December 31, 1998, the Bank's maximum  borrowing
capacity with the FHLB was $7.0 million.

9.    OTHER EXPENSES

The following is an analysis of other expenses:
<TABLE>
<CAPTION>
                                                                                      1998               1997
                                                                                -----------------  -----------------

<S>                                                                         <C>                 <C>               
     Professional fees                                                       $           115,675 $                -
     Stationery, printing, supplies, and postage                                          59,413                  -
     Amortization of intangible assets                                                     7,908                  -
     Other                                                                                63,893              6,323
                                                                                -----------------  -----------------

               Total                                                         $           246,889 $            6,323
                                                                                =================  =================
</TABLE>

Malizia,  Spidi,  Sloane & Fisch, P.C.,  attorneys at law, are and will continue
providing  legal  and  consulting  services  to the  Company  and the  Bank.  An
individual that is an organizer, Board member, and shareholder of the Company is
a principal of Malizia,  Spidi, Sloane & Fisch, P.C. For the year ended December
31, 1998, the Company paid approximately $38,000 in legal fees to this firm.

10.      INCOME TAXES

The  components of income taxes for the years ended  December 31, are summarized
as follows:

<TABLE>
<CAPTION>
                                                                                      1998               1997
                                                                                -----------------  -----------------

<S>                                                                          <C>                 <C>       
     Current payable:
         Federal                                                             $                 - $                -
         State                                                                                 -                  -
                                                                                 -----------------  -----------------
                                                                                               -                  -

     Deferred taxes                                                                      229,071              8,764
     Adjustment to valuation allowance for deferred tax assets                          (229,071)            (8,764)
                                                                                -----------------  -----------------

                         Total                                               $                 - $                -
                                                                                =================  =================
</TABLE>


                                       34
<PAGE>



INCOME TAXES (Continued)

The following temporary differences gave rise to the net deferred tax assets:

<TABLE>
<CAPTION>
                                                                                      1998               1997
                                                                                -----------------  -----------------
<S>                                                                             <C>                <C>             
Deferred tax assets:
     Net unrealized loss on securities                                          $         10,400   $              -
     Allowance for loan losses                                                            31,574                  -
     Organization costs                                                                   66,063              8,764
     Net operating loss carryforward                                                     140,800                  -
                                                                                -----------------  -----------------
                    Total gross deferred tax assets                                      248,837              8,764
                    Less valuation allowance                                             248,235              8,764
                                                                                -----------------  -----------------
                          Deferred tax assets after allowance                                602                  -
                                                                                -----------------  -----------------

Deferred tax liabilities:
     Premises and equipment                                                                  378                  -
     Loan origination costs                                                                  224                  -
                                                                                -----------------  -----------------
                    Total gross deferred tax liabilities                                     602                  -
                                                                                -----------------  -----------------

                          Net deferred tax assets                               $              -   $              -
                                                                                =================  =================
</TABLE>

The Company  represents  an entity that has been in existence  for less than two
years and has  accumulated a net operating  loss since its  inception.  As such,
management  has  established a valuation  allowance for its deferred tax assets,
primarily the accumulated  future tax benefits  attributed to the operating loss
carryforward  and loan loss  provisions  since it is more  likely  than not that
realization of these deferred  assets cannot be fully  supported at December 31,
1998 and 1997.

The  reconciliation  of the federal  statutory rate and the Company's  effective
income tax rate is as follows:
<TABLE>
<CAPTION>
                                                      1998                                     1997
                                      -------------------------------------     ------------------------------------
                                                               % of                                      % of
                                                              Pre-tax                                  Pre-tax
                                           Amount             Income                 Amount             Income
                                      -----------------  ------------------     -----------------  -----------------

<S>                                  <C>                             <C>       <C>                            <C>  
Provision at statutory rate           $      (169,957)                34.0%     $         (8,764)              34.0%
State income tax benefit,
  net of federal tax                          (39,722)                 7.9                     -                  -
Adjustment of valuation
  allowance for deferred
  tax assets                                  229,071                (45.8)                8,764              (34.0)
Other, net                                    (19,392)                 3.9                     -                  -
                                       -----------------  ------------------     -----------------  -----------------

Actual tax expense
   and effective rate                 $             -                    -%     $              -                  -%
                                      =================  ==================     =================  =================
</TABLE>

The Bank is subject to the Pennsylvania Mutual Thrift Institution's tax which is
calculated at 11.5 percent of earnings  based on generally  accepted  accounting
principles  with  certain  adjustments.  At  December  31,  1998,  the  Bank has
available a net operating loss  carryforward of $466,000 for state tax purposes.
If unused, the carry-forward will expire 2001.

At  December  31,  1998,   the  Company  has  available  a  net  operating  loss
carryforward  of  $297,000  for  federal  income tax  purposes.  If unused,  the
carryforwards  will expire 2018.  The Company also has available a net operating
loss  carryforward  of $66,000 for state income tax  purposes  which will expire
2008.

                                       35
<PAGE>



11.   COMMITMENTS

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

The off-balance sheet commitments were comprised of the following:

                                                                   1998
                                                             -----------------
     Commitments to extend credit:
           Fixed rate                                     $           611,700
           Variable rate                                            2,326,000
                                                             -----------------

                    Total                                 $         2,937,700
                                                             =================

The range of interest rates on fixed rate loan  commitments  was 7.00 percent to
9.74 percent at December 31, 1998.

Commitments  to extend  credit are  agreements  to lend to a customer as long as
there is no violation of any condition established in the loan agreement.  These
commitments  are comprised  primarily of available  personal lines of credit and
loans  approved  but not yet funded.  Fees from the issuance of the credit lines
are generally recognized over the period of maturity.

The Company is committed under two  noncancellable  operating leases for both of
the Bank's office  facilities with remaining terms through 2007. At December 31,
1998, the minimum rental commitments under these leases are as follows:

                                             1999         $          127,962
                                             2000                    127,962
                                             2001                    127,962
                                             2002                    127,962
                                             2003                    127,962
                                          Thereafter                 372,571
                                                            -----------------

                                                  Total   $        1,012,381
                                                            =================

Occupancy and equipment  expenses  include  rental  expenditures  of $34,701 for
1998.

12.   REGULATORY MATTERS

Dividend Restrictions
- ---------------------

The Bank is subject to a dividend  restriction which generally limits the amount
of dividends that can be paid by an OTS-chartered  bank. OTS regulations require
the Bank to give the OTS 30 days notice of any proposed declaration of dividends
to the Company,  and the OTS has the authority under its  supervisory  powers to
prohibit the payment of dividends by the Bank to the Company.


                                       36
<PAGE>



12.   REGULATORY MATTERS (Continued)

Regulatory Capital Requirements
- -------------------------------

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

Quantitative  measures  established by the regulation to ensure capital adequacy
require the Company and the Bank to maintain minimum amounts and ratios of Total
and Tier I Capital (as defined in the regulations) to Risk-weighted  Assets, and
of Tangible and Core Capital (as defined in the  regulations) to Adjusted Assets
(as defined).  Management believes, as of December 31, 1998, the Company and the
Bank meet all capital adequacy requirements to which they are subject.

As of December  31,  1998,  the most recent  notification  from the  appropriate
regulatory authorities  categorized the Company and the Bank as well capitalized
under the regulatory  framework for prompt corrective  action. To be categorized
as well  capitalized  the Company and the Bank must maintain  minimum  Tangible,
Core, and Risk-based ratios.  There have been no conditions or events since that
notification  that management  believes have changed the Company's or the Bank's
category.

The following table  reconciles the Company's  capital under generally  accepted
accounting principles to OTS regulatory capital:
                                                                  1998
                                                            -----------------

     Total stockholder's equity                          $         5,153,653
     Unrealized loss on securities                                    30,586
     Intangible asset                                               (941,886)
                                                            -----------------

     Tier I, core, and tangible capital                            4,242,353
     Allowance for loan losses                                        98,988
                                                            -----------------

     Total risk-based capital                            $         4,341,341
                                                            =================




                                       37
<PAGE>



12.   CAPITAL MATTERS (Continued)

The consolidated capital position of the Company does not materially differ from
the Bank's;  therefore,  the following  table sets forth the  Company's  capital
position and minimum requirements as of December 31, 1998:

<TABLE>
<CAPTION>
                                                                                   Amount              Ratio
                                                                              ------------------  -----------------
<S>                                                                         <C>                                <C>   
Total Capital (to Risk-weighted Assets)
- ---------------------------------------

Actual                                                                      $         4,341,341                 32.3 %
For Capital Adequacy Purposes                                                         1,074,640                  8.0
To Be Well Capitalized                                                                1,343,300                 10.0
                                                                                                                    
                                                                                                                    
Tier I Capital (to Risk-weighted Assets)                                                                            
- ----------------------------------------                                                                            
                                                                                                                    
Actual                                                                      $         4,242,353                 31.6 %
For Capital Adequacy Purposes                                                           537,320                  4.0
To Be Well Capitalized                                                                  805,980                  6.0
                                                                                                                    
                                                                                                                    
Core Capital (to Adjusted Assets)                                                                                   
- ---------------------------------                                                                                   
                                                                                                                    
Actual                                                                      $         4,242,353                 18.7 %
FDIC Denovo Capital Required                                                          1,812,517                  8.0
For Capital Adequacy Purposes                                                           679,694                  3.0
To Be Well Capitalized                                                                1,132,823                  5.0
                                                                                                                    
                                                                                                                    
Tangible Capital (to Adjusted Assets)                                                                               
- -------------------------------------                                                                               
                                                                                                                    
Actual                                                                      $         4,242,353                 18.7 %
For Capital Adequacy Purposes                                                           339,847                  1.5
To Be Well Capitalized                                                                 N/A                       N/A
</TABLE>

13.   FAIR VALUE OF FINANCIAL INSTRUMENTS

The estimated fair values of the Company's financial instruments at December 31,
1998, are as follows:

<TABLE>
<CAPTION>
                                                                                    Carrying             Fair
                                                                                     Value              Value
                                                                                -----------------  -----------------
<S>                                                                         <C>                 <C>               
Financial assets:
     Cash and due from banks and interest-bearing
        deposits with other banks                                            $         5,929,243 $        5,929,243
     Investment securities available for sale                                         13,150,768         13,150,768
     Loans receivable                                                                  4,424,132          4,496,056
     Accrued interest receivable                                                         165,446            165,446
                                                                                -----------------  -----------------

        Total                                                                $        23,669,589 $       23,741,513
                                                                                =================  =================

Financial liabilities:
     Deposits                                                                $        13,992,384 $       14,020,930
     FHLB advance                                                                      5,000,000          5,000,000
     Accrued interest payable                                                             94,345             94,345
                                                                                -----------------  -----------------

         Total                                                               $        19,086,729 $       19,115,275
                                                                                =================  =================

</TABLE>


                                       38
<PAGE>



13.   FAIR VALUE OF FINANCIAL INSTRUMENTS (Continued)

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

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

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

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

The Company  employed  estimates using  discounted cash flows in determining the
estimated  fair value of financial  instruments  for which quoted  market prices
were not available based upon the following assumptions:

Cash and Due from Banks,  Interest-bearing  Deposits  with Other Banks,  Accrued
- --------------------------------------------------------------------------------
Interest Receivable, and Accrued Interest Payable
- -------------------------------------------------

The fair value is equal to the current carrying value.

Investment Securities Available for Sale
- ----------------------------------------

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

Loans Receivable, Deposits, and FHLB Advance
- --------------------------------------------

The fair value of loans is estimated  using  discounted  contractual  cash flows
generated  using  prepayment  estimates.  Discount  rates are based upon current
market rates  generally  being  offered for new loan  originations  with similar
credit and payment characteristics.  Savings, checking, and money market deposit
accounts are valued at the amount  payable on demand as of year end. Fair values
for time  deposits and the FHLB advance are  estimated  using a discounted  cash
flow calculation that applies  contractual  costs currently being offered in the
existing  portfolio  to current  market  rates being  offered for  deposits  and
borrowings of similar remaining maturities.

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

These  financial  instruments  are generally not subject to sale,  and estimated
fair values are not readily  available.  The carrying value,  represented by the
net deferred fee arising from the unrecognized  commitment,  and the fair value,
determined by  discounting  the remaining  contractual  fee over the term of the
commitment  using fees currently  charged to enter into similar  agreements with
similar credit risk, are not considered material for disclosure. The contractual
amounts of unfunded commitments are presented in Note 11.


                                       39
<PAGE>



14.      FORMATION CAPITALIZATION AND INITIAL PUBLIC OFFERING

Initial  capitalization  of the Company  occurred  through the  subscription and
issuance of common stock in a private placement which was exclusively offered to
the  organizers  of the  Company  during the first  quarter of 1998.  A total of
29,998 shares,  at an offering price of $10.00 per share, were issued and remain
outstanding.

The Company issued 537,438 shares of common stock at $10.00 per share in the IPO
completed in October 1998. The Company  purchased all of the common stock issued
by  the  Bank  using  proceeds   received  from  the  IPO.  Total  initial  Bank
capitalization was $5,425,000.

15.      BRANCH PURCHASE AND ASSUMPTION AGREEMENT

On March 24, 1998, the Company,  through its  organizers,  entered into a Branch
Purchase  and  Deposit  Assumption  Agreement  (the  "Agreement"),   with  First
Commonwealth Financial Corp. ("FCFC"), for the acquisition of certain assets and
the assumption of certain deposit  liabilities  related to FCFC's branch offices
located  at 116 East  College  Avenue  and 1276  North  Atherton  Street,  State
College,  Pennsylvania.  The effective closing date of the transactions occurred
on October 23, 1998, in conjunction with the initiation of banking operations.

Pursuant to the Agreement,  the Company,  through its subsidiary,  the Bank: (i)
assumed approximately $10.2 million of deposit liabilities;  (ii) purchased,  at
book value,  loans from these  offices that are secured by deposit  accounts and
unsecured loans created by overdraft line arrangements with the customer;  (iii)
purchased,  at  book  value,  furniture,   fixtures,  equipment,  and  leasehold
improvements  owned by  Commonwealth  and  located at each branch  office;  (iv)
purchased the safe deposit box business  conducted at the branches;  (v) assumed
the lease  contracts for each office;  and (vi) purchased all cash funds on hand
at each office.

In consideration for the assumption of the deposit liabilities, the Company paid
FCFC a deposit  premium of ten  percent.  The  premium was paid using cash (nine
percent) and common stock of the Company (one percent).

16.   STOCK OPTION PLAN

The  Company's  Board of  Directors  adopted a Stock  Option Plan (the  "Plan"),
subject to stockholder  approval of the Plan. Pursuant to the Plan, up to 86,615
shares of common stock are to be reserved  under the  Company's  authorized  but
unissued shares for issuance upon exercise of granted stock options by officers,
directors,  key  employees,  and other persons from time to time. On October 23,
1998,  the Board  authorized  the granting of 82,500 stock  options to officers,
directors, and certain employees. The per share exercise price of a stock option
shall be $10 per share which  represents  the fair market  value of the stock at
the completion of the initial  public  offering on October 23, 1998. The purpose
of the Plan is to attract  and  retain  qualified  personnel  for  positions  of
substantial  responsibility  and to  provide  additional  incentive  to  certain
officers,  directors,  key employees, and other persons in promoting the success
of the business of the Company and the Bank.  Options  awarded to employees  and
officers become first  exercisable at a rate of 25 percent and for  non-employee
directors at a rate of 33 1/3 percent annually, commencing on the date of grant.
The  Plan,  which  shall  become  effective  upon  the date of  approval  by the
stockholders of the Company, provides for option terms of ten years, after which
time no awards may be made.




                                       40
<PAGE>



17.   PARENT COMPANY

Following are condensed financial statements for Nittany Financial Corp.:

                             CONDENSED BALANCE SHEET
<TABLE>
<CAPTION>


                                                                                     1998                  1997
                                                                              --------------------  --------------------

<S>                                                                        <C>                     <C>                
ASSETS
     Cash                                                                   $               9,327   $            29,449
     Investment in subsidiary bank                                                      4,930,945                     -
     Other assets                                                                         361,666                70,000
                                                                              --------------------  --------------------

TOTAL ASSETS                                                                $           5,301,938   $            99,449
                                                                              ====================  ====================

LIABILITIES AND STOCKHOLDERS' EQUITY
     Other liabilities                                                      $             148,285   $           125,226
     Stockholders' equity                                                               5,153,653               (25,777)
                                                                              --------------------  --------------------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                  $           5,301,938   $            99,449
                                                                              ====================  ====================
</TABLE>



                          CONDENSED STATEMENT OF INCOME
<TABLE>
<CAPTION>
                                                                                                        Period From
                                                                                                     October 9, 1997,
                                                                                                        the Date of
                                                                                  Year Ended           Inception, to
                                                                                 December 31,          December 31,
                                                                                     1998                  1997
                                                                              --------------------  --------------------

<S>                                                                         <C>                      
INCOME                                                                      $              16,538   $               295

EXPENSES                                                                                  251,064                26,072
                                                                              --------------------  --------------------

Loss before equity in undistributed net loss of subsidiary                               (234,526)              (25,777)

Equity in undistributed net loss of subsidiary                                           (287,174)                    -
                                                                              --------------------  --------------------

NET LOSS                                                                    $            (521,700)  $           (25,777)
                                                                              ====================  ====================
</TABLE>


                                       41

<PAGE>



17.   PARENT COMPANY (Continued)

                        CONDENSED STATEMENT OF CASH FLOWS
<TABLE>
<CAPTION>
                                                                                                        Period From
                                                                                                     October 9, 1997,
                                                                                                        the Date of
                                                                                  Year Ended           Inception, to
                                                                                 December 31,          December 31,
                                                                                     1998                  1997
                                                                              --------------------  --------------------
<S>                                                                         <C>                     <C>                 
OPERATING ACTIVITIES
     Net loss                                                               $            (521,700)  $           (25,777)

     Adjustments to reconcile net loss to 
       net cash used for operating activities:
            Equity in undistributed net loss of subsidiary                                463,468                     -
            Other, net                                                                   (146,779)                5,226
                                                                              --------------------  --------------------
                     Net cash used for operating activities                              (205,011)              (20,551)
                                                                              --------------------  --------------------

INVESTING ACTIVITIES
     Initial capitalization of subsidiary bank                                         (5,425,000)                    -
                                                                              --------------------  --------------------
                     Net cash used for investing activities                            (5,425,000)                    -    
                                                                              --------------------  --------------------

FINANCING ACTIVITIES
     Proceeds from issuance of common stock                                             5,609,889                     -
     Advances from organizers                                                                   -                50,000
                                                                              --------------------  --------------------
                     Net cash provided by financing activities                          5,609,889                50,000
                                                                              --------------------  --------------------

                  Decrease in cash                                                        (20,122)               29,449

CASH AT BEGINNING OF PERIOD                                                                29,449                     -
                                                                              --------------------  --------------------

CASH AT END OF PERIOD                                                       $               9,327   $            29,449
                                                                              ====================  ====================
</TABLE>


                                       42



                                       

<PAGE>




Item  8.  Changes  in and  Disagreements  with  Accountants  On  Accounting  and
- --------------------------------------------------------------------------------
Financial Disclosure.
- ---------------------

         Not Applicable.

                                    PART III


Item 9. Directors, Executive Officers, Promoters and Control Persons; Compliance
- --------------------------------------------------------------------------------
with Section 16(a) of the Exchange Act.
- ---------------------------------------

         David K. Goodman,  Jr., is the President and Chief Executive Officer of
D. C.  Goodman  &  Sons,  Inc.,  a  Huntingdon  based  contracting  firm,  which
specializes in specialty construction for industry, institutions, and commercial
customers in the fields of fire protection  sprinkler systems,  mechanical,  and
electrical  contracting.  Mr.  Goodman is a member of the board of  directors of
Huntingdon  County United Way, J. C. Blair  Memorial  Hospital,  and  Huntingdon
County  Business and Industry.  He is also a member of the Trustee's  Council of
Juniata College. Mr. Goodman received his education at Juniata College and holds
numerous   professional   memberships  in  fire   protection   and   contracting
organizations.

         William A. Jaffe,  the President and owner of The Jaffe Group,  a Human
Resource  Consultancy,  headquartered in State College,  Pennsylvania,  which he
established in January 1996. Previously,  he was Compensation and Human Resource
Practice Leader for the Mid-Atlantic Region of Alexander & Alexander  Consulting
Group.  He  received  his  Bachelor  of  Arts  degree  in  journalism  from  the
Pennsylvania  State  University and Masters of Science degree in Management from
the University of Illinois. He is President of The Mount Nittany Conservancy and
on the Executive  Committee for the Nittany Lion Club, the Penn State College of
Communications  Alumni Society,  and the Penn State Hillel  Foundation.  For two
years,  he served as the chair of the Camber of  Business  & Industry  of Center
County's  Human  Resource  Committee.  He is an alumnus of several  Pennsylvania
State  University  organizations,  including  Lions Paw,  Skull and Bones  Honor
Society and The Daily  Collegian.  He was a board member of Acme and Chairman of
its Government  Relations  Committee and an adjunct  associate  professor at The
George  Washington  University  from 1991 to 1995.  In 1996, he was named a Penn
State Alumni Fellow.

         Samuel J.  Malizia is the  Chairman of the Board of the Company and the
Bank.  Mr.  Malizia is the managing  partner of the law firm of Malizia,  Spidi,
Sloane & Fisch,  P.C., a law firm  headquartered in Washington,  DC with a State
College,  Pennsylvania office. For over 18 years, Mr. Malizia has specialized in
transactional,  securities and regulatory matters for financial institutions and
related  entities.  He received a Bachelor of Science Degree with Distinction in
accounting from the Pennsylvania State University and a Juris Doctor Degree from
the George Washington University. He served as Attorney Advisor to Special Trial
Judge Francis Cantrel at the United States Tax Court and attended the Masters of
Law in Taxation program at the Georgetown University. He was associate editor of
the Tax  Lawyer.  He is a member of the  Pennsylvania  and  District of Columbia
bars,  the U.S. Tax Court,  U.S.  Claims  Court,  U.S.  Court of Appeals for the
District of Columbia  and a member of the Federal Bar  Association  and American
Bar Association.  He is an alumnus of several  Pennsylvania  State  Universities
organizations,  including  Lions Paw, Skull and Bones Honor Society,  Beta Alpha
Psi and Omicron  Delta  Kappa.  He serves on the Board of Directors of the Lions
Paw Alumni Society and the Mount Nittany Conservancy.

                                       43
<PAGE>



         J.  Garry  McShea  has  been  owner  and  founder  of the  J.G.  McShea
Construction  Company,  Boalsburg,  Pennsylvania since 1978. McShea Construction
specializes    in    custom    home    construction,     remodeling    projects,
commercial/residential  rental properties and land  development.  Prior to this,
Mr. McShea was employed by Certain Teed Corporation, Valley Forge, Pennsylvania,
as a Residential  Building Material  Specialist.  Mr. McShea is a past President
and 22 year member of the Builders Association of Central Pennsylvania.  He is a
Director  of the  Tussey  Mountain  Ski  Corporation  and  serves on the  Harris
Township Planning  Commission.  Mr. McShea received a Bachelor of Science Degree
in Marketing from the Pennsylvania State University College of Business.

         Donald J. Musso is the  founder  of  FinPro,  Inc.,  a  consulting  and
investment  banking  firm  which  specializes  in  providing  advisory  services
nationally to the financial  institutions  industry. Mr. Musso has a Bachelor of
Science  in  Finance  from  Villanova  University  and an MBA  in  Finance  from
Fairleigh Dickinson  University.  Mr. Musso's corporation has represented dozens
of  financial  institutions   nationally  in  connection  with  business  plans,
appraisals, asset liability management,  strategic planning, branch acquisitions
and de novo financial institutions.  Prior to establishing FinPro, he had direct
industry  experience,  having  managed the  Corporate  Planning  and Mergers and
Acquisitions  departments  for Meritor  Financial  Group,  a $20 billion  dollar
institution in Philadelphia.  Prior to that, he was responsible for the banking,
thrift and real estate consulting  practice in New Jersey for DeLoitte,  Haskins
and Sells.  He is also an  instructor  of  strategic  planning  for the  Stonier
Graduate School of Banking.

         David Z.  Richards,  Jr. is  President  and CEO of the  Company and the
Bank. Mr. Richards was President and Chief Executive Officer of Mifflinburg Bank
and Trust Company of Mifflinburg,  Pennsylvania  from 1991 until 1997. From 1978
until  1990,  he served in various  capacities,  including  Vice  President  and
Financial Officer of The First National Bank of Danville,  Pennsylvania. In 1997
he was  appointed  to  the  Executive  Committee  of  the  Pennsylvania  Bankers
Association,  for which he has  chaired  and  served on several  committees.  He
formerly  served as President of LUN Data Inc., a  multi-owned  data  processing
consortium.  He is a graduate  of  Susquehanna  University  in  Finance  and The
Stonier Graduate School of Banking.

         D.  Michael  Taylor  is  an  architect,   real  estate   developer  and
entrepreneur,  who has resided in the State College area for more than 20 years.
Mr. Taylor has a Masters of  Architecture  degree from Kansas State  University.
Upon graduation,  he spent several years in commercial architecture for Phillips
Petroleum  and other firms,  specializing  in retail  construction  for national
companies. In addition to his architecture practice, Mr. Taylor is part owner of
G-Wal-Taylor, a firm specializing in industrial pump sales to the paper and pulp
industry.

Executive Officers Who Are Not Directors

         Richard C.  Barrickman was appointed  Senior Vice President of the Bank
upon completion of the formation of the Bank on October 23, 1998. Mr. Barrickman
was employed by PNC Bank, N.A.  ("PNC") and its  predecessors  through  mergers.
Prior to merger with PNC and its  predecessors  in 1982, Mr.  Barrickman was the
President of Mt.  Nittany  Savings and Loan  Association.  Mr.  Barrickman  is a
native of State College, Pennsylvania.

         John E.  Arrington was appointed  Vice President of Retail Banking upon
completion  of the  formation of the Bank on October 23,  1998.  Previous to his
appointment   with  the  Bank,  Mr.  Arrington  was  employed  by  PNC  and  its
predecessors,  serving  in a  variety  of  capacities,  most  recently  as  Vice
President.  Mr.  Arrington  is  President  of the  Board of the  Nittany  Valley
Symphony.

                                       44

<PAGE>




Item 10.  Executive Compensation
- --------------------------------

Director Compensation

         Directors  and advisory  directors  have received no  compensation  for
their services, since the incorporation of the Company in 1997.

Executive Officer Compensation

         The Company has no full time employees,  but relies on the employees of
the Bank for the limited services required by the Company. All compensation paid
to officers and employees is paid by the Bank.
         Summary Compensation Table. The following table sets forth the cash and
non-cash  compensation  awarded to or earned by the chief executive officer.  No
executive  officer  of either  the Bank or the  Company  had a salary  and bonus
during the years ended  December  31, 1998 that  exceeded  $100,000 for services
rendered in all capacities to the Bank or the Company.  Mr. Richards  employment
with the Bank  commenced  on  October  23,  1998.  Prior  to that  date,  he was
compensated by the Company during the formation of the Bank.

<TABLE>
<CAPTION>
                                       Annual Compensation
                             --------------------------------------------
                                                                                    All
Name and              Fiscal                               Other Annual            Other
Principal Position     Year  Salary ($)      Bonus ($)   Compensation ($)    Compensation ($)
- -------------------    ----  ----------      ---------   ----------------    ----------------
<S>                   <C>   <C>               <C>            <C>                 <C>
David Z. Richards
President and
Chief Executive
Officer                1998  $ 76,666           --             --                  --
</TABLE>

         Employment Agreement.  The Company entered into an employment agreement
(the "Agreement") with David Z. Richards,  President and Chief Executive Officer
in December  1997. Mr.  Richards's  base salary under the Agreement is $100,000.
Under the terms of the Agreement,  Mr.  Richards  salary was 72% of the $100,000
base salary prior to the time the Bank opened for business.  The Agreement has a
term of three years and may be  terminated  by the  Company for "just  cause" as
defined in the Agreement.  If the Company  terminates Mr. Richards  without just
cause,  Mr.  Richards will be entitled to a continuation  of his salary from the
date of termination  through the remaining term of the Agreement.  The Agreement
contains a provision  stating that in the event of the termination of employment
in connection with a change in control of the Company, Mr. Richards will be paid
a lump sum  amount  equal to 2.99  times his five year  average  annual  taxable
compensation.  If such payments had been made under the Agreement as of December
31, 1998, such payments would have equaled approximately $229,000. The Agreement
may be renewed annually by the Company's Board of Directors upon a determination
of satisfactory  performance  within the Board's sole discretion.  The Agreement
was renewed for an additional year (i.e.,  until December 31, 2001) by the Board
of Directors in January 1999. If Mr.  Richards shall become  disabled during the
term of the Agreement,  he shall continue to receive  payment of 80% of the base
salary for a period of 3 months  and 50% of such base  salary for a period of 12
months, but not exceeding the remaining term of the Agreement.

                                       45

<PAGE>



Such payments  shall be reduced by any other  benefit  payments made under other
disability programs in effect for the Bank's employees.

Item 11.  Security Ownership of Certain Beneficial Owners and Management
- ------------------------------------------------------------------------

         Based upon the records of the Company's  transfer agent,  the following
table sets forth,  as of February 28, 1999,  persons or groups who own more than
5% of the Common Stock and the ownership of all executive officers and directors
of the Company as a group.  Other than as noted  below,  management  knows of no
person or group that owns more than 5% of the outstanding shares of Common Stock
at that date.

<TABLE>
<CAPTION>
                                                                             Percent of Shares of
                                                     Amount and Nature of        Common Stock
Name and Address of Beneficial Owner                 Beneficial Ownership(1)    Outstanding(%)
- ------------------------------------                 -----------------------    --------------

<S>                                                        <C>                     <C> 
Samuel J. Malizia                                            42,000                  7.27

David K. Goodman, Jr.                                        30,000                  5.20

Thistle Group Holdings, Co.                                  30,000                  5.20

All directors and executive officers of the
Company as a group (9 persons)                              139,899                 24.23%
</TABLE>

- -----------------------------
(1)      Includes  shares of Common Stock held directly as well as by spouses or
         minor  children,  in trust and other  indirect  ownership,  over  which
         shares the individuals  effectively exercise sole voting and investment
         power, unless otherwise indicated.

Item 12.  Certain Relationships and Related Transactions
- --------------------------------------------------------

         The Bank,  like many financial  institutions,  has followed a policy of
granting various types of loans to officers, directors, and employees. The loans
have been made in the ordinary course of business and on substantially  the same
terms, including interest rates and collateral,  as those prevailing at the time
for comparable transactions with the Bank's other customers,  and do not involve
more than the  normal  risk of  collectibility,  or  present  other  unfavorable
features.

Item 13. Exhibits, List and Reports on Form 8-K
- -----------------------------------------------

         (a) The following  exhibits are included in this Report or incorporated
herein by reference:
<TABLE>
<CAPTION>
                 <S>      <C>
                  3(i)     Amended Articles of Incorporation of Nittany Financial Corp. **
                  3(ii)    Bylaws of Nittany Financial Corp. **
                  4        Specimen Stock Certificate of Nittany Financial Corp. **
                  10       Employment Agreement between the Bank and David Z. Richards **
                  21       Subsidiaries of the Registrant (See "Item 1- Business")
                  27       Financial Data Schedule (electronic filing only)
</TABLE>

- --------------------
**   Incorporated  by  reference  to the  identically  numbered  exhibit  to the
     registration statement on Form SB-2 (File No. 333-57277) declared effective
     by the SEC on July 31, 1998.

         (b)      None.

                                       46

<PAGE>




                                   SIGNATURES

         Pursuant to the  requirements  of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized as of April 12, 1999.


                                        NITTANY FINANCIAL CORP.



                                        By: /s/ David Z. Richards            
                                            ------------------------------------
                                                David Z. Richards
                                                President, C.E.O. and Director
                                                (Duly Authorized Representative)


         Pursuant to the  requirement  of the  Securities  Exchange Act of 1934,
this  report has been  signed  below by the  following  persons on behalf of the
Registrant and in the capacities indicated as of April 12, 1999.




/s/ Samuel J. Malizia                          /s/ David Z. Richards 
- -----------------------------------            ---------------------------------
Samuel J. Malizia                              David Z. Richards
Chairman of the Board of Directors             President, C.E.O. and Director
                                               (Principal Executive Officer and
                                               Principal Financial Officer)



/s/ Donald J. Musso                            /s/William A. Jaffee       
- -----------------------------------            ---------------------------------
Donald J. Musso                                William A. Jaffe
Director                                       Director and Secretary



/s/ D. Michael Taylor                          /s/ J. Garry McShea           
- -----------------------------------            ---------------------------------
D. Michael Taylor                              J. Garry McShea
Director                                       Director



/s/ David K. Goodman, Jr.                
- -----------------------------------           
David K. Goodman, Jr.
Director



<TABLE> <S> <C>


<ARTICLE>                                            9
<LEGEND>
     THIS SCHEDULE  CONTAINS SUMMARY  FINANCIAL  INFORMATION  EXTRACTED FROM THE
     ANNUAL  REPORT ON FORM 10-KSB AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE
     TO SUCH FINANCIAL INFORMATION.
</LEGEND>

<MULTIPLIER>                                   1000
       
<S>                                            <C>
<PERIOD-TYPE>                                  12-MOS
<FISCAL-YEAR-END>                              DEC-31-1998
<PERIOD-END>                                   DEC-31-1998
<CASH>                                             307
<INT-BEARING-DEPOSITS>                           5,622
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                     13,151
<INVESTMENTS-CARRYING>                               0 
<INVESTMENTS-MARKET>                                 0
<LOANS>                                          4,523
<ALLOWANCE>                                         99
<TOTAL-ASSETS>                                  24,791
<DEPOSITS>                                      13,992
<SHORT-TERM>                                         0
<LIABILITIES-OTHER>                                645
<LONG-TERM>                                      5,000
                                0
                                          0
<COMMON>                                            58
<OTHER-SE>                                       5,096
<TOTAL-LIABILITIES-AND-EQUITY>                  24,791
<INTEREST-LOAN>                                     25
<INTEREST-INVEST>                                   61
<INTEREST-OTHER>                                   101
<INTEREST-TOTAL>                                   187
<INTEREST-DEPOSIT>                                  89
<INTEREST-EXPENSE>                                  95
<INTEREST-INCOME-NET>                               92
<LOAN-LOSSES>                                      100
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                                    505
<INCOME-PRETAX>                                   (500)
<INCOME-PRE-EXTRAORDINARY>                        (500)
<EXTRAORDINARY>                                      0
<CHANGES>                                            0 
<NET-INCOME>                                      (500)
<EPS-PRIMARY>                                    (3.62)
<EPS-DILUTED>                                        0
<YIELD-ACTUAL>                                    2.49
<LOANS-NON>                                          0
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                     0
<CHARGE-OFFS>                                        1
<RECOVERIES>                                         0
<ALLOWANCE-CLOSE>                                   99
<ALLOWANCE-DOMESTIC>                                99
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        


</TABLE>


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