FIRST NILES FINANCIAL INC
SB-2/A, 1998-08-28
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: FIRST NILES FINANCIAL INC, 8-A12G, 1998-08-28
Next: XOOM INC, S-1, 1998-08-28




   
     As filed with the Securities and Exchange Commission on August 28, 1998
                                                     Registration No. 333-58883
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                   ----------
                          Pre-Effective Amendment No. 1
                                       to
                                    FORM SB-2
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933
                                   ----------
                           FIRST NILES FINANCIAL, INC.
             (Exact name of registrant as specified in its charter)
    

          Delaware                          6035                 Applied For
          --------                          ----                 -----------
(State or other jurisdiction of (Primary Standard Industrial  (I.R.S. Employer
incorporation or organization)  Classification Code Number)  Identification No.)

                    55 N. Main Street, Niles, Ohio 44446-5097
                                 (330) 652-2539
       (Address, including zip code, and telephone number, including area
               code, of registrant's principal executive offices)
                                   ----------
                         William L. Stephens, President
                           First Niles Financial, Inc.
                                55 N. Main Street
                             Niles, Ohio 44446-5097
                                 (330) 652-2539
            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)
                                   ----------
                  Please send copies of all communications to:

                            James S. Fleischer, P.C.
                             Michael S. Sadow, P.C.
                         SILVER, FREEDMAN & TAFF, L.L.P.
      (a limited liability partnership including professional corporations)
                            1100 New York Avenue, NW
                            Seventh Floor, East Tower
                            Washington, DC 20005-3934
                                 (202) 414-6100
                                   ----------
        Approximate date of commencement of proposed sale to the public:
   As soon as practicable after this Registration Statement becomes effective.

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

                         CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>
====================================================================================================================================
                                                                    Proposed Maximum         Proposed Maximum
   Title of Each Class of                    Amount to be            Offering Price             Aggregate              Amount of
Securities to be Registered                  Registered(1)           Per Share (1)          Offering Price(1)      Registration Fee
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                         <C>                       <C>                    <C>                    <C>          
Common Stock, par value $.01 per shares      2,645,000 shares           $10.00                $26,450,000            $7,802.75(1)
====================================================================================================================================
</TABLE>
(1)  Estimated solely for the purpose of calculating the registration fee.

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

<PAGE>
PROSPECTUS
[Logo]

                           FIRST NILES FINANCIAL, INC.
    (Proposed Holding Company for Home Federal Savings and Loan Association
                                   of Niles)

   
                     Up to 2,645,000 Shares of Common Stock
                                $10.00 Per Share
    

Home  Federal  Savings  and Loan  Association  of Niles  ("Home  Federal" or the
"Association")  is converting  from the mutual to the stock form of organization
(the "Conversion"). As part of the Conversion, Home Federal will become a wholly
owned subsidiary of First Niles Financial,  Inc. First Niles Financial, Inc. was
formed in July 1998 and upon  consummation of the Conversion will own all of the
shares of Home Federal. The common stock of First Niles Financial, Inc. is being
offered for sale to the public in accordance with a plan of conversion. The plan
of  conversion  must be  approved by the Office of Thrift  Supervision  and by a
majority of the votes eligible to be cast by members of Home Federal.  No common
stock will be sold if Home Federal does not receive these  approvals or if First
Niles Financial, Inc. does not receive orders for at least the minimum number of
shares.

                              Terms of the Offering

   
Keller & Co., Inc., an independent  appraisal  firm, has estimated the pro forma
market value of Home Federal,  on a converted  basis, to be between  $17,000,000
and $23,000,000.  Based on this estimate, First Niles Financial, Inc. will offer
between  1,700,000  shares  and  2,300,000  shares,  to  depositors,  borrowers,
directors  and  officers  of Home  Federal,  and the  public.  Home  Federal may
increase  the number of shares  offered to up to  2,645,000  shares,  subject to
regulatory approval.  Based on these estimates,  First Niles Financial,  Inc. is
making the following offering of shares of common stock:

                                                                      Adjusted
                             Minimum       Midpoint       Maximum      Maximum
                             -------       --------       -------      -------
Per Share Price ........   $     10.00   $     10.00   $     10.00   $     10.00
Number of Shares .......     1,700,000     2,000,000     2,300,000     2,645,000
Underwriting Commission
  and Other Expenses ...       582,596       624,000       665,387       712,991
Net Proceeds ...........   $16,417,404   $19,376,000   $22,334,613   $25,737,009
Net Proceeds per share .   $      9.66   $      9.69   $      9.71   $      9.73


Please refer to Risk Factors beginning on page 13 of this document.
    

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

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

For information on how to subscribe,  call the Stock Information Center at (___)
___-____.

   
First Niles Financial,  Inc. anticipates that its common stock will be traded on
the Nasdaq National Market under the symbol "FNFI".
    

                             CHARLES WEBB & COMPANY,
                   a Division of Keefe, Bruyette & Woods, Inc.


                The date of this Prospectus is ___________, 1998


<PAGE>








                                  [INSERT MAP]



<PAGE>


                               PROSPECTUS SUMMARY

         This summary highlights selected information from this document and may
not contain all the  information  that is  important to you. To  understand  the
stock offering fully, you should read this entire document carefully,  including
the  financial  statements  and the notes to the  financial  statements  of Home
Federal  Savings and Loan  Association of Niles.  References in this document to
"Home Federal",  the "Association",  "we", "us", and "our" refer to Home Federal
Savings and Loan  Association  of Niles either in its present form or as a stock
savings association following the Conversion. References in this document to the
"Company"  refer to First  Niles  Financial,  Inc.  In certain  instances  where
appropriate, the "Company" refers collectively to First Niles Financial, Inc.
and to Home Federal Savings and Loan Association of Niles.

The Company:

                           First Niles Financial, Inc.
                              55 North Main Street
                             Niles, Ohio 44446-5097
                                 (330) 652-2539

   
First Niles Financial,  Inc. is not an operating  company and has not engaged in
any   significant   business  to  date.   It  was  formed  in  July  1998  as  a
Delaware-chartered  corporation to be the holding company for Home Federal.  The
holding  company  structure  will  provide  greater   flexibility  in  terms  of
operations, expansion and diversification.  See "First Niles Financial, Inc." on
pages 18 and 19.
    

The Association:

               Home Federal Savings and Loan Association of Niles
                              55 North Main Street
                             Niles, Ohio 44446-5097
                                 (330) 652-2539

   
         Home Federal was established in Niles, Ohio in 1897. We are a community
and customer oriented federal mutual savings  association  serving primarily the
Niles,  Ohio area through our one office located in Niles. We provide  financial
services to individuals,  families and small businesses.  Historically,  we have
emphasized   residential  mortgage  lending,   primarily   originating  one-  to
four-family  mortgage  loans.  Deposits at the Association are insured up to the
applicable  limits by the Federal Deposit  Insurance  Corporation.  At April 30,
1998, Home Federal had total assets of $72.5 million, deposits of $57.8 million,
and  retained  earnings of $12.2  million.  See "Home  Federal  Savings and Loan
Association of Niles" on page 18.
    

The Conversion

         On July 6, 1998, we adopted a Plan of Conversion,  pursuant to which we
will  convert  from  a  federally  chartered  mutual  savings  institution  to a
federally chartered stock savings institution and immediately  thereafter become
a wholly owned  subsidiary of the Company.  The Conversion will include adoption
of a federal stock  charter and bylaws which will  authorize us to issue capital
stock.


<PAGE>


Under the Plan,  Home  Federal  common  stock is being sold to the  Company  and
Company  common  stock is being  offered to the public on a priority  basis.

   
         Currently, in our mutual form, our depositors and borrowers are members
and have voting rights.  Subsequent to Conversion,  voting rights will be vested
exclusively in the Company as the sole  stockholder of the  Association.  Voting
rights as to the  Company  will be held  exclusively  by its  stockholders.  Our
members  will  have the  opportunity  to vote on the Plan of  Conversion  at our
Special  Meeting  of  Members  to be  held  on  _____________,  1998.  See  "The
Conversion" on pages 81 to 98.
    

Important Risks in Owning First Niles Financial, Inc.'s Common Stock

   
         Before you decide to purchase  stock in the  offering,  you should read
the "Risk Factors"  section on pages 13 to 17 of this  document,  in addition to
the other sections of this Prospectus. The Common Stock is subject to investment
risk, including the possible loss of principal invested.
    

The Stock Offering

   
         First Niles Financial, Inc. is offering between 1,700,000 and 2,300,000
shares of common  stock  ("Common  Stock") at $10.00 per share.  The Company may
increase the offering to 2,645,000  shares  without  further  notice to you. Any
increase  over  2,645,000  shares  would  require the  approval of the Office of
Thrift  Supervision  (the  "OTS").  You may not change or cancel any stock order
previously  delivered  to us as a result of an increase in the  offering  within
these limits.
    

Stock Purchase Priorities and Limitations

   
         The shares of Common Stock will be offered on the basis of  priorities.
Certain of our depositors  and borrowers and the Employee  Stock  Ownership Plan
established  by the  Association  will receive  subscription  rights to purchase
shares  of Common  Stock.  Any  shares  not  subscribed  for by  depositors  and
borrowers will be offered in a direct  community  offering or a public offering.
Subscriptions  for shares of Common  Stock will be  subject to the  maximum  and
minimum purchase  limitations set forth in the Plan of Conversion and as further
described in this Prospectus.  See "The Conversion - Offering of Holding Company
Common Stock" on pages 86 to 89.
    

Prohibition on Transfer of Subscription Rights

         You may not sell or assign your  subscription  rights.  Any transfer of
subscription  rights is  prohibited  by law and may result in the  forfeiture of
your subscription rights.

Stock Pricing and Number of Shares to be Issued

         First Niles Financial, Inc.'s board of directors set the purchase price
per share of the Common Stock at $10.00.  It is the price most  commonly used in
stock offerings involving conversions of mutual savings institutions. The number
or range of shares of Common  Stock to be issued in the  offering is based on an
independent appraisal of the pro forma market value of the Common Stock

                                       -2-

<PAGE>


   
by Keller & Company, Inc. ("Keller & Company"). Keller & Company is an appraisal
firm  experienced  in  appraisals  of  savings  institutions.   The  independent
valuation  prepared by Keller & Company  estimates that as of June 26, 1998, the
pro forma market  valuation range (the "Estimated  Valuation Range" or "EVR") of
First Niles  Financial,  Inc. was between  $17,000,000 and  $23,000,000  (with a
midpoint  of  $20,000,000).  Based on this  valuation  and the  $10.00 per share
price,  the number of shares of Common  Stock that First Niles  Financial,  Inc.
will issue will range from between  1,700,000  shares to 2,300,000  shares.  See
"Pro Forma Data" on pages 22 to 26.

         The  appraisal  was  based  both  upon  our  financial   condition  and
operations and upon the effect of the  additional  capital we will raise in this
offering.  The  independent  appraisal  will be updated  before we complete  the
Conversion. Changes in market and financial conditions and demand for the Common
Stock may cause the Estimated Valuation Range to increase by up to 15%, to up to
$26,450,000.  If this occurs,  the maximum  number of shares that can be sold in
this  offering can increase to up to 2,645,000  shares.  Subscribers  for Common
Stock will not be notified if the maximum  number of shares to be sold increases
by 15% or less. If, however,  the Estimated  Valuation Range of the Common Stock
is either below $17,000,000 or above $26,450,000,  then you will be notified and
will have the opportunity to modify or cancel your order.  See "The Conversion -
Stock Pricing and Number of Shares to be Issued" on pages 84 to 86.
    

         The  independent  valuation  prepared  by  Keller  &  Company  is not a
recommendation   as  to  the   advisability  of  purchasing  the  Common  Stock.
Accordingly,  you  should  not buy the  Common  Stock  based on the  independent
valuation.

Termination of the Offering

         The  subscription  offering will terminate at __:__ _.m.,  Niles,  Ohio
time, on ________,  1998. Any direct  community  offering or public offering may
terminate at any time without notice, but no later than ________,  1998, without
approval by the OTS. If the offering is not completed by  __________,  1998, all
subscribers  will be  notified  and will be given the  opportunity  to cancel or
modify their order.


                                       -3-

<PAGE>

Benefits to Management and Employees from the Offering

   
         General.  Our Board of Directors and employees will  participate in the
offering through  individual  purchases.  Directors and executive  officers have
indicated their intent to purchase  approximately  $1.5 million (or 8.82% at the
minimum of the EVR and 5.67% at the  adjusted  maximum of the EVR) of the Common
Stock issued in the Conversion.  For information on the individual  purchases of
our directors and executive officers, see "The Conversion - Participation by the
Board and Executive Officers" on page 95.

         Management  and  employees  of Home  Federal may also  receive  certain
monetary  benefits in connection  with the  Conversion,  as described  below. In
addition  to these  monetary  benefits,  the  implementation  of the stock plans
described below will provide management,  at either no cost or a reduced cost to
them, with additional  voting power with respect to the Common Stock.  See "Risk
Factors - Possible Voting Control of Shares by the Board,
Management and Employee Plans" on page 14.

         ESOP. We intend to establish an Employee Stock  Ownership Plan ("ESOP")
which will purchase Common Stock in connection with the Conversion. An ESOP is a
tax-qualified  defined  contribution  retirement plan, in which virtually all of
the  employees  of Home  Federal will  participate.  Directors  who are not also
employees of Home Federal are not eligible to participate in the ESOP.

         First  Niles  Financial,  Inc.  intends  to lend a  portion  of the net
proceeds  received in the Conversion to the ESOP to fund the ESOP's  purchase of
8% of the Common Stock issued in the Conversion. Based upon the initial purchase
price of $10.00 per share,  the dollar  amount of the ESOP loan would range from
$1.4  million  to $1.8  million  (or up to $2.1  million  based upon the sale of
shares at the adjusted  maximum of the EVR).  The stock  purchased with the loan
proceeds  will be held in a "suspense  account"  in the ESOP.  As we make annual
pension  contributions  to the ESOP on  behalf of our  participating  employees,
those  contributions are then used to make payments on the loan. The appropriate
number of shares are then removed from the suspense account and allocated to the
accounts of our employees.  It is currently anticipated that the ESOP will repay
the loan over a 12 year period; accordingly, approximately one-twelfth or 17,633
shares of the 211,600  shares of Common  Stock (at the  adjusted  maximum of the
EVR) held by the ESOP would be  allocated to our  employees on an annual  basis.
For  additional  information  on the financial  accounting  implications  of the
allocation  of ESOP shares,  see "Risk Factors - ESOP  Compensation  Expense" on
page 14 and "Pro Forma Data" on pages 22 to 26.
    

                                      -4-
<PAGE>


   
         Furthermore,  each  employee is entitled to instruct the trustee of the
ESOP as to how to vote the shares allocated to his or her account.  With respect
to  shares of Common  Stock  which  have not yet been  allocated  to  employees'
accounts,  the trustee will vote all such shares in the same proportion as those
shares for which the trustee receives voting  instructions on allocated  shares.
The trustee will not be affiliated with the Company or Home Federal.

         For  additional  information  concerning  the ESOP, see "Risk Factors -
Possible  Voting Control of Shares by the Board,  Management and Employee Plans"
on page  14,  "Use of  Proceeds"  on  pages  22 to 26,  and  "Management  of the
Association - Employee Stock Ownership Plan" on pages 78 and 80.

         Employment Agreements.  We intend to enter into an employment agreement
with the following  executive officers of the Association upon completion of the
Conversion:  William L. Stephens,  President and Chief Executive Officer; George
J. Swift, Vice President and Secretary; and Lawrence Safarek, Vice President and
Treasurer.  The employment agreements are designed to assist us in maintaining a
stable and  competent  management  team  after the  Conversion.  The  employment
agreements  will have an initial  term of three  years and provide for an annual
base  salary  in an  amount  not less than  such  individual's  current  salary.
Officers  Stephens,  Swift and Safarek currently have a base salary of $142,440,
$142,440 and $62,400, respectively. The agreements provide for extensions of one
year,  in  addition to the  then-remaining  term under the  agreements,  on each
anniversary  of the  effective  date  of the  agreements,  subject  to a  formal
performance  evaluation  performed  by  disinterested  members  of the  Board of
Directors of Home Federal.  The agreements also provide for  participation in an
equitable manner in employee benefits applicable to all executive personnel. See
"Management of the Association - Employment Agreements" on page 78.

         Stock Option and Incentive Plan and  Recognition and Retention Plan. As
do most converting  institutions,  we may consider the implementation of a stock
option and  incentive  plan and a  restricted  stock plan for the benefit of our
directors,  officers  and  employees.  We  anticipate  that any stock option and
incentive plan and restricted stock plan adopted by us would authorize an amount
of shares equal to 10% (264,500  shares at the adjusted  maximum of the EVR) and
4% (105,800  shares at the adjusted  maximum of the EVR),  respectively,  of the
Common Stock sold in the  Conversion.  The estimated  dollar value of the Common
Stock that would be  available  for awards to our current and future  directors,
officers  and  employees,  based  on a 4%  restricted  stock  plan  and a $10.00
offering  price,  would be between  $680,000 and $1.1 million at the minimum and
adjusted  maximum of the  Estimated  Valuation  Range,  respectively.  Grants of
Common  Stock made  pursuant to the  restricted  stock plan will be issued at no
cost to the recipient.  See "Management of the Association - Other Stock Benefit
Plans."

         We  have no  current  intention  to  implement  any  stock  option  and
incentive  plan or  restricted  stock  plan  within  one year of the date of the
consummation of the Conversion, subject to continuing OTS jurisdiction. When and
if a  determination  is made to implement a stock option and  incentive  plan or
restricted  stock plan, it is anticipated  that any such plans will be submitted
to stockholders  for their  consideration  at which time  stockholders  would be
provided  with  detailed  information  regarding  such plans.  If such plans are
approved  and  effected,  they will  have a  dilutive  effect  on the  Company's
    

                                      -5-

<PAGE>

   
stockholders  as well as affect  the  Company's  net  income  and  stockholders'
equity,  although the actual results  cannot be determined  until such plans are
implemented.  See also, "Risk Factors - Dilutive Effect of Restricted Stock Plan
and Stock Options" on page 14, "Risk Factors  -Possible Voting Control of Shares
by the Board,  Management  and Employee  Plans" on page 14, "Use of Proceeds" on
pages  19 and  20,  and  "Pro  Forma  Data"  on  pages  22 to 26 for  additional
information  on the effects of the adoption of a stock option and incentive plan
and restricted stock plan.
    


Use of the Proceeds Raised from the Sale of Common Stock

         First Niles Financial, Inc. will use the net proceeds received from the
offering as follows. The percentages used are estimates.

          *    50% will be used to buy all of the capital stock of Home Federal.
          *    8% will be  loaned  to the ESOP to fund its  purchase  of  Common
               Stock.
          *    42% will be  retained  and  initially  be  placed  in  short-term
               investments,  which  may  later be used as a  possible  source of
               funds  for  stock  repurchases,   the  payment  of  dividends  to
               stockholders, and for other general corporate purposes.

   
         The proceeds  received by Home  Federal  will  increase our capital and
will be available for expansion of our retail banking  franchise  through future
lending and investment,  in addition to general corporate purposes.  See "Use of
Proceeds" on pages 19 and 20.
    

Dividends

   
         First  Niles  Financial,  Inc.  has not made a decision  regarding  the
future declaration of dividends.  A dividend policy may, however, be established
in the future. See "Dividends" on page 21.
    

Market for the Common Stock

   
         We  anticipate  the Common  Stock to be traded on the  Nasdaq  National
Market  System under the symbol  "FNFI".  An active and liquid  trading  market,
however, may not develop or be
    

                                       -6-

<PAGE>



   
maintained.  Investors  should  have  a  long-term  investment  intent.  Persons
purchasing  shares may not be able to sell their shares when they desire or sell
them at a price  equal to or above  $10.00.  Webb has  informed  us that  Keefe,
Bruyette & Woods,  Inc. ("KBW") has agreed to make a market in the Common Stock.
KBW will,  however,  not be  subject  to any  obligation  with  respect  to such
efforts. See "Market for the Common Stock" on pages 21 and 22.
    

Prospectus Delivery and Procedures for Purchasing Common Stock

         To ensure that each person or entity is properly  identified as to such
party's stock purchase priorities,  such party must list all deposit accounts on
the order form  accompanying  this prospectus,  giving all names on each account
and the account numbers at the applicable  date. The failure to provide accurate
and complete account information on the order form may result in a reduction
or elimination of your order.

   
         Only  orders  submitted  on original  order forms will be accepted  for
processing.  Photocopies  or  facsimile  copies  of  order  forms or the form of
certification  will not be accepted.  Payment by cash, check,  money order, bank
draft or withdrawal from an existing account at Home Federal must accompany your
order form. No wire transfers will be accepted.  See "The Conversion - Method of
Payment for Subscriptions" on pages 92 to 94.
    


                                       -7-

<PAGE>



                   SELECTED CONSOLIDATED FINANCIAL INFORMATION

         The  summary  information  presented  below under  "Selected  Financial
Condition Data" and "Selected  Operations  Data" for, and as of the end of, each
of the years ended December 31 is derived from Home Federal's  audited financial
statements.  The selected data presented below as of April 30, 1998, and for the
four  months  ended  April 30,  1998 and 1997 is  derived  from  Home  Federal's
unaudited financial statements.  The following information is only a summary and
you  should  read it in  conjunction  with our  financial  statements  and notes
beginning on page F-1.

<TABLE>
<CAPTION>
   
                                                                                          December 31,
                                                              April 30,        ------------------------------------
                                                                1998            1997           1996            1995
                                                               ------          ------         ------          -----
                                                                                    (In Thousands)
Selected Financial Condition Data:
<S>                                                           <C>               <C>           <C>            <C>    
Total assets.........................................         $72,539           $72,497       $71,213        $70,221
Loans receivable, net................................          36,151            36,744        33,183         29,514
Mortgage-backed and related securities...............          12,589            12,359        12,900         13,908
Investment securities................................          17,483            17,741        22,098         23,762
Deposits.............................................          57,765            57,854        57,673         57,774
Total borrowings.....................................             400               400           500            ---
Retained earnings....................................          12,186            11,899        11,513         11,087
</TABLE>
    

<TABLE>
<CAPTION>
                                                              Four Months Ended
                                                                  April 30,              Years Ended December 31
                                                              -----------------        ---------------------------
                                                               1998       1997         1997        1996       1995
                                                               ----       ----         ----        ----       ----
                                                                                   (In Thousands)
Selected Operations Data:
<S>                                                            <C>        <C>          <C>         <C>        <C>   
Total interest income.....................................     $1,671     $1,652       $5,002      $4,780     $4,649
Total interest expense....................................        824        793        2,476       2,402      2,290
                                                               ------     ------       ------      ------     ------
   Net interest income....................................        847        859        2,526       2,378      2,359
Provision for loan losses.................................         20        ---          700          40         60
                                                             --------   --------      -------    --------    -------
  Net interest income after provision for loan losses.....        827        859        1,826       2,338      2,299
Fees and service charges..................................          6          6           18          17         18
Gain on sales of investment securities....................        461        ---            4         ---        ---
Other non-interest income.................................          2          2            5           6          8
                                                            ---------  ---------    ---------   ---------   --------
Total non-interest income.................................        469          8           27          23         26
Total non-interest expense................................        890        457        1,380       1,751      1,213
                                                              -------    -------       ------      ------     ------
  Income before taxes and extraordinary item..............        406        410          473         610      1,112
Income tax provision......................................        119        112           87         184        378
                                                              -------    -------     --------     -------    -------
  Net income..............................................     $  287     $  298        $ 386      $  426     $  734
                                                               ======     ======        =====      ======     ======
</TABLE>


                                       -8-

<PAGE>

<TABLE>
<CAPTION>
                                                                            Four Months
                                                                               Ended
                                                                               April 30,       Years Ended December 31,
                                                                           ---------------     ------------------------
                                                                            1998      1997      1997     1996      1995
                                                                            ----      ----      ----     ----      ----
<S>                                                                        <C>       <C>       <C>      <C>       <C> 
Selected Financial Ratios and Other Data:
Performance Ratios:
  Return on average assets (ratio of net income to
    average total assets)(1).........................................      1.19%      1.25%     0.54%    0.60%     1.05%
  Return on average retained earnings (ratio of
    net income to average retained earnings)(1)......................      7.15       7.67      3.27     3.75      6.84
  Interest rate spread:
    Average during period............................................      2.77       2.92      2.83     2.66      2.77
    End of period....................................................      2.62       3.01      2.82     2.85      2.73
  Net interest margin(2).............................................      3.58       3.67      3.58     3.40      3.43
  Ratio of operating expense to average total assets.................      3.62       1.86      1.86     2.42      1.74
  Ratio of average interest-earning assets to average interest-
      bearing liabilities............................................      1.23       1.22      1.22     1.21      1.20

Quality Ratios:
  Non-performing assets to total assets at end of period.............      2.33       1.34      2.29     1.37      1.77
  Allowance for loan losses to non-performing loans, end
       of period.....................................................     50.29      31.19     51.38    30.90     21.05
  Allowance for loan losses to loans receivable, net, end
      of period......................................................      2.36       0.85      2.32     0.91      0.88

Capital Ratios:
  Retained earnings to total assets at end of period.................     16.80      16.45     16.41    16.17     15.79
  Average retained earnings to average assets........................     16.61      16.31     16.37    16.07     15.43

Other Data:
  Number of full-service offices.....................................         1          1         1        1         1
</TABLE>

- ---------
(1)  Percentages for the four-month periods have been annualized.
(2)  Net interest income divided by average interest earning assets.


                                       -9-

<PAGE>

   
                              RECENT FINANCIAL DATA

         The summary  information  presented  below as of June 30, 1998, and for
the two months  ended  June 30,  1998 and 1997 is  derived  from Home  Federal's
unaudited financial statements.  The following information is only a summary and
you  should  read it in  conjunction  with our  financial  statements  and notes
beginning on page F-1.


                                        June 30,    April 30,   December 31,
                                         1998         1998         1997
                                         ----         ----         ----
                                                 (In Thousands)
Selected Financial Condition Data:

Total assets .......................... $72,936      $72,539      $72,497
Loans receivable, net .................  36,112       36,151       36,744
Mortgage-backed and related
  securities ..........................  12,842       12,589       12,359
Investment securities .................  17,529       17,483       17,741
Deposits ..............................  57,967       57,765       57,854
Total borrowings ......................     400          400          400
Retained earnings .....................  12,138       12,186       11,899


                                              For the Two         For the Six
                                              Months Ended        Months Ended
                                                June 30,           June 30,
                                             --------------      --------------
                                             1998      1997      1998      1997
                                             ----      ----      ----      ----
                                                       (In Thousands)
Selected Operations Data:

Total interest income .................    $  832     $  834    $2,503    $2,486
Total interest expense ................       412        425     1,236     1,218
                                           ------     ------    ------    ------
   Net interest income ................       420        409     1,267     1,268
Provision for loan losses .............        --         --        20        --
                                           ------     ------    ------    ------
   Net interest income after
     provision for loan losses ........       420        409     1,247     1,268
Fees and service charges ..............         3          1         9         4
Gain on sales of investment
  securities ..........................        --          4       461         4
Other non-interest income .............         2          2         4         7
                                           ------     ------    ------    ------
Total non-interest income .............         5          7       474        15
Total non-interest expense ............       540        239     1,430       696
                                           ------     ------    ------    ------
   Income before taxes and
    extraordinary item ................      (115)       177       291       587
Income tax (benefit) expense ..........       (67)        46        52       158
                                           ------     ------    ------    ------
  Net income ..........................    $  (48)    $  131    $  239    $  429
                                           ======     ======    ======    ======
    


                                      -10-

<PAGE>

   
<TABLE>
<CAPTION>

                                                                                  At and For the       At and For the
                                                                                     Two Months          Six Months
                                                                                       Ended                Ended
                                                                                      June 30,             June 30,
                                                                                  ---------------      ----------------
                                                                                  1998       1997      1998        1997
                                                                                  ----       ----      ----        ----
<S>                                                                              <C>        <C>       <C>         <C>
Selected Financial Ratios and Other Data:

Performance Ratios:
  Return on average assets (ratio of net income to
    average total assets)(1)...........................................          (0.40)%     1.09%     0.66%       1.22%
  Return on average retained earnings (ratio of
    net income to average retained earnings)(1)........................          (2.37)      6.58      3.95        7.27
  Interest rate spread:
      Average during period............................................           2.79       2.73      2.81        2.90
      End of period....................................................           2.65       2.89      2.65        2.89
  Net interest margin(2)...............................................           3.55       3.48      3.57        3.61
  Ratio of operating expense to average total assets...................           4.36       1.93      3.91        1.88
  Ratio of average interest-earning assets to average
    interest-bearing liabilities.......................................           1.22       1.21      1.22        1.21

Quality Ratios(3):
  Non-performing assets to total assets at end of period...............           2.39%      1.32%     2.39%       1.32%
  Allowance for loan losses to non-performing loans, end
    of period..........................................................          48.91      31.42     48.91       31.42
  Allowance for loan losses to loans receivable, net, end
    of period..........................................................           2.36       0.84      2.36        0.84

Capital Ratios:
  Retained earnings to total assets at end of period...................          16.64%     16.50%    16.64%      16.50%
  Average retained earnings to average assets..........................          16.72      16.58     16.64       16.44

Other Data:
  Number of full-service offices.......................................              1          1         1           1
</TABLE>
- -----------

(1)  Percentages for the two-month and six-month periods have been annualized.

(2)  Net interest income divided by average interest earning assets.

(3)  In  August  1998,  approximately  $662,000  of  non-performing  loans  were
     paid-off,  reducing  non-performing assets to approximately $1.0 million as
     of August 31, 1998.
    

                                      -11-

<PAGE>

   

             MANAGEMENT'S DISCUSSION AND ANALYSIS OF RECENT RESULTS

Comparison of Financial Condition at June 30, 1998 and April 30, 1998

         Total assets at June 30, 1998  increased  by $400,000 to $72.9  million
from $72.5 million at April 30, 1998. Net loans receivable decreased by $39,000,
while mortgage-backed and related securities and investment securities increased
$253,000 and $46,000,  respectively. The increase in mortgage-backed and related
securities and investment  securities was funded primarily by the funds received
from maturing loans and an increase in deposits.

         Total liabilities at June 30, 1998 were $59.7 million compared to $59.3
million at April 30, 1998, an increase of $400,000.  The increase in liabilities
was  primarily  attributable  to a $202,000  increase in deposits and a $288,000
contribution to executive  officer deferred  compensation  plans. The additional
contributions to the executive deferred compensation plans was the result of the
Board of  Directors'  decision  to suspend  after  August 31,  1998 any  further
contributions  to the  executives  under  such  plans.  See  "Management  of the
Association - Benefit Plans -- Supplemental  Executive  Retirement  Plan." These
increases were partially offset by a decrease in other liabilities.

         Retained  earnings  decreased  $48,000  from April 30, 1998 to June 30,
1998, as a result of the net loss incurred during the two month period.

Comparison  of Operating  Results for the Two and Six Months Ended June 30, 1998
and June 30, 1997

         Net Income  (Loss).  Net income  decreased  $179,000 to  ($48,000)  and
$190,000  to  $239,000  for  the  two  and  six  months  ended  June  30,  1998,
respectively,  compared to the same periods in 1997. The primary reasons for the
decreases in net income were increases in  noninterest  expenses of $301,000 and
$734,000  during  the two and six  months  ended  June 30,  1998,  respectively,
compared  to the same  periods  the prior year.  The major  components  of these
increases  were  the  $288,000  contribution  at June 30,  1998 to the  deferred
compensation  plans of the  Association's  two most senior officers as discussed
above and bonuses totaling $435,000 paid to directors, officers and employees of
the Association  during April 1998. Net income for the six months ended June 30,
1998 was also affected by a $20,000  provision for loan losses  recorded  during
such period, while no provision was made for the same period in the prior year.

         The increase in non-interest  expense for the two months ended June 30,
1998 was partially  offset by the federal income tax benefit of $67,000 recorded
by the Association in connection with its net loss for the period.  The increase
in  non-interest  expense for the six months  ended June 30, 1998 was  partially
offset by a $461,000 gain on sales of investment securities during such period.

         For the two and six months ended June 30, 1998,  annualized  returns on
assets were (0.40%) and 0.66%, respectively, compared to 1.09% and 1.22% for the
same periods in 1997.  Annualized  returns on retained earnings were (2.37%) and
3.95% for the two and six months ended June 30, 1998, respectively,  compared to
6.58% and 7.27% for the same periods in 1997.

    

                                      -12-

<PAGE>

   

         Net Interest Income.  Net interest income increased $11,000 to $420,000
and  decreased  $1,000 to $1.3 million for the two and six months ended June 30,
1998,  respectively,  compared to the same periods in 1997.  Interest  income of
$832,000 for the two months ended June 30, 1998  remained  relatively  unchanged
compared  to the same  period in 1997.  Interest  expense  declined  $13,000  to
$412,000 for the two months  ended June 30, 1998  compared to the same period in
1997,  primarily as a result of a decline in our cost of funds.  Interest income
increased $17,000 for the six months ended June 30, 1998,  primarily as a result
of an increase in the average outstanding balance of interest-earning assets and
a  slight   shift  in  our  asset  mix  from   lower-yielding   securities   and
interest-bearing  deposits  to higher  yielding  mortgage  loans.  However,  the
increase  in  interest  income was offset by the  $18,000  increase  in interest
expense for the six months  ended June 30,  1998,  primarily  as a result of the
higher rate paid on, and the higher average  outstanding balance of, certificate
accounts.

         Our  average  outstanding   balance  of   interest-earning   assets  to
interest-bearing  liabilities  was 1.22x at June 30,  1998  compared to 1.21x at
June 30, 1997. Our average  interest rate spread for the  comparative  six-month
periods  decreased  nine basis  points to 2.81% from  2.90%,  as a result of the
yield on interest-earning  assets declining three basis points and cost of funds
rising six basis  points.  Our cost of funds  increased for the six months ended
June 30, 1998  compared to the six months  ended June 30,  1997,  primarily as a
result of the increased balance of higher costing certificate accounts.

         Provision  for Loan Losses.  No provision  for loan losses was recorded
for the two months  ended  June 30,  1998 or June 30,  1997.  For the six months
ended June 30, 1998, we recorded a $20,000  provision for loan losses,  compared
to no provision  for the six months ended June 30, 1997.  This  provision  was a
result of management's  ongoing analysis of risks inherent in the  Association's
loan  portfolio  from time to time,  as well as a charge of $21,000  against the
allowance account for a loan loss.

         Noninterest  Income.  Noninterest  income was $5,000 for the two months
ended June 30, 1998,  compared to $7,000 for the two months ended June 30, 1997.
Noninterest  income was  $474,000  for the six months  ended June 30,  1998,  or
$459,000  higher than the $15,000 of  noninterest  income  recorded  for the six
months  ended June 30,  1997.  The  increase  in  noninterest  income was almost
entirely  attributable  to a $461,000  gain on sales of  investment  securities.
Other components of noninterest income,  primarily comprised of fees and service
charges,  totaled  $13,000 for the six months ended June 30,  1998,  compared to
$11,000 for the same period in 1997.

         Noninterest Expense.  Noninterest expense increased $301,000,  or 126%,
to $540,000 and  $734,000,  or 106%,  to $1.4 million for the two and six months
ended June 30, 1998,  respectively,  compared to the same periods in 1997. These
increases  primarily  were  attributable  to the  lump-sum  contribution  to the
executive  deferred  compensation  plans as discussed  above and a bonus paid to
directors,  officers and employees in April 1998.  Excluding these two expenses,
noninterest  expense  rose only 5.4% and 1.6% for the two and six  months  ended
June 30, 1998, compared to the same periods in 1997.

    

                                      -13-

<PAGE>


   
         Federal  Income  Taxes.  For the two  months  ended June 30,  1998,  we
recorded a federal income tax benefit of $67,000,  compared to a $46,000 federal
income tax expense for the same  period in 1997.  For the six months  ended June
30, 1998,  federal income taxes were $52,000,  compared to $158,000 for the same
period in 1997. The tax benefit  recorded for the two months ended June 30, 1998
and the decrease in federal income tax expense for the six months ended June 30,
1998 are the result of the decline in income  before  taxes  during such periods
compared to the same periods in the prior year.
    


                                  RISK FACTORS

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

Decreased  Return on Average  Equity and Increased  Expenses  Immediately  After
Conversion

         As a result of the Conversion,  our equity will increase substantially.
Expenses are expected to increase due to the costs  associated with our employee
stock  ownership  plan, our restricted  stock plan, and being a public  company.
Because of the  increases in our equity and  expenses,  our return on equity may
decrease as compared to our  performance  in previous  years.  A lower return on
equity could limit the trading price potential of the Common Stock.  See "Use of
Proceeds" and "Pro Forma Data."


Potential Impact of Changes in Interest Rates

         Our  ability  to make a  profit  largely  depends  on our net  interest
income.  Net  interest  income  is  the  difference  between  what  we  earn  on
interest-earning  assets (such as loans,  mortgage-backed and related securities
and investment securities) and what we pay on interest-bearing liabilities (such
as deposits and borrowings).  The rates we earn on assets and pay on liabilities
are  generally  established  for a  contractual  period of time.  We,  like many
savings  institutions,  have liabilities that generally have shorter contractual
maturities  than our assets.  This  imbalance  can create  significant  earnings
volatility,  since market interest rates change over time. In a period of rising
interest  rates,  the interest  income  earned on our assets may not increase as
rapidly as the  interest  expense  paid on our  liabilities.  See  "Management's
Discussion  and  Analysis of  Financial  Condition  and Results of  Operations -
Asset/Liability Management" and "Business of Home Federal."

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

ESOP Compensation Expense

         In November 1993 the American Institute of Certified Public Accountants
("AICPA") issued Statement of Position 93-6 "Employers'  Accounting for Employee
Stock  Ownership  Plans" ("SOP  93-6").  SOP 93-6 requires an employer to record
compensation expense in an amount equal to the fair value of shares committed to
be released to employees from an employee stock ownership plan.  Assuming shares
of Common  Stock  appreciate  in value over time,  the adoption of SOP 93-6 will
increase  compensation  expense  relating  to  the  ESOP  to be  established  in
connection with the  Conversion.  It is impossible to determine at this time the
extent of such impact on future net income.

                                      -14-

<PAGE>


   
Dilutive Effect of Restricted Stock Plan and Stock Options
    

         The Company expects to ask  stockholders to approve a restricted  stock
plan and stock option plan  approximately  one year following  completion of the
Conversion.  If approved,  we will issue stock and options to purchase  stock to
our directors, officers and employees through these plans. If the shares for the
restricted  stock plan and stock  options  are issued  from our  authorized  but
unissued  stock,  your voting  interests  may be diluted by up to  approximately
12.3% and the trading  price of our stock may be limited.  See "Pro Forma Data,"
"Management  of the  Association  - Benefit  Plans" and "- Other  Stock  Benefit
Plans."

Possible Voting Control of Shares by the Board, Management and Employee Plans

         Our Board of  Directors  and  executive  officers  intend  to  purchase
approximately  8.82% (at the minimum of the EVR),  7.50% (at the midpoint of the
EVR),  6.52% (at the maximum of the EVR) and 5.67% (at the  adjusted  maximum of
the EVR) of the Common Stock issued in the Conversion. These purchases, together
with the purchase of shares by the ESOP  (anticipated  to equal 8% of the shares
issued in the  offering),  as well as the potential  acquisition of Common Stock
through the proposed stock option plan and restricted stock plan,  together with
the votes of a few  supporters,  could make it difficult  for a  stockholder  to
obtain  majority  support  for  stockholder  proposals  which are opposed by our
management and board of directors. In addition, the voting of those shares could
block the  approval of  transactions  (including,  but not limited to,  business
combinations and amendments to the Company's  certificate of  incorporation  and
bylaws)  requiring the approval of 80% of the  stockholders  under the Company's
certificate of incorporation.  See "Management - Benefit Plans," "Description of
Capital Stock" and  "Restrictions  on Acquisitions of Stock and Related Takeover
Defensive Provisions."

   
Large Concentration of Non-Owner Occupied One- to Four-Family Loans in a Limited
Number of Borrowers

         At April 30, 1998,  112 loans  totaling  approximately  $4.3 million or
17.0% of the aggregate  principal  balance of our one- to  four-family  mortgage
loans were held by seven borrowers or groups of related borrowers.  All of these
loans  are  secured  by  properties  located  in the  Niles,  Ohio area and were
performing  at April  30,  1998.  Each loan is  secured  by a  separate  one- to
four-family  property and certain of the loans carry  cross-default  provisions.
These loans  generally are secured by rental  properties  and are  considered to
involve a higher degree of risk than typical  residential  mortgage  loans which
are secured by properties  occupied by the borrower.  This increased risk is the
result of the fact that payments on such loans are typically dependent on rental
income generated from the property,  which may be significantly  affected by the
supply and  demand  conditions  in the local  market  for such  housing  and the
effects of general economic  conditions in the area. The large  concentration of
loan  principal in a limited  number of borrowers also creates a greater risk of
loss  for the  Association  than  would  otherwise  exist if the  principal  was
allocated among a larger group of borrowers.

         While we  currently  believe that our loans are  adequately  secured or
reserved for, in the event the real estate rental market  substantially  weakens
or economic conditions in our market area deteriorate,  it is possible both that
some of these  borrowers  may  default  and that  the  value of the real  estate
collateral  may be  insufficient  to fully secure the loan.  In such event,  the
Association may experience  increased levels of delinquencies and related losses
having an adverse impact on net income.
    

                                      -15-

<PAGE>


Geographical Concentration of Loans

         At April 30, 1998,  substantially all of our real estate mortgage loans
were secured by properties  located in the Niles,  Ohio area. While we currently
believe that our loans are adequately secured or reserved for, in the event that
real  estate  prices  in  our  market  area  substantially  weaken  or  economic
conditions in our market area  deteriorate,  some  borrowers may default and the
value of the real estate  collateral  may be  insufficient  to fully  secure the
loan. In such events,  we may experience  increased levels of delinquencies  and
related losses which could adversely impact net income.

Absence of Prior Market for Common Stock

         Home Federal,  as a mutual thrift  institution,  and the Company,  as a
newly organized company, have never issued capital stock. Consequently, there is
not at this time an existing  market for the Common Stock.  We expect the Common
Stock of the Company to be traded on the Nasdaq National  Market.  If the Common
Stock cannot be quoted and traded on the Nasdaq National Market,  it is expected
that  transactions  in the Common  Stock  will be traded on the Nasdaq  SmallCap
Market.  Webb has  informed  us that  KBW has  agreed  to make a  market  in the
Company's Common Stock upon completion of the offering. However, KBW will not be
subject to any obligation with respect to such efforts.

         An active trading market may not develop or be maintained. If an active
market does not develop,  you may not be able to sell your shares promptly or at
a price  equal to or above  the price you paid for  them.  See  "Market  for the
Common Stock."

Risk of Delay In Completion of the Offering

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

                                      -16-

<PAGE>



         The subscription offering will expire at ___:___ _.m., Niles, Ohio time
on  _________,  1998  unless  extended  by us.  All  orders  generally  will  be
irrevocable unless the Conversion is not completed by ___________,  199_. If the
Conversion is not completed by ________, 199_, subscribers for Common Stock will
have the  right to modify  or  rescind  their  subscriptions  and to have  their
subscription funds returned with interest.

Competition

         We  experience   strong   competition  in  our  local  market  area  in
originating loans and attracting deposits. This competition arises from a highly
competitive market area with numerous savings institutions and commercial banks,
as well as credit  unions,  mortgage  bankers  and,  with  respect to  deposits,
banking institutions and other financial  intermediaries.  We recognize the need
to monitor  competition and modify our products and services as necessary and as
possible,  taking  into  consideration  the  cost  impact.  As  a  result,  such
competition may limit our future growth and profitability. See "Business of Home
Federal - Competition" and "- Loan Originations, Purchases and Repayments."

Certain Anti-Takeover Provisions

         Provisions in the Company's  certificate of  incorporation  and bylaws,
the General  Corporation Code of Delaware,  and certain federal  regulations may
make it  difficult  for someone to pursue a tender  offer,  change in control or
takeover  attempt  which is opposed by our  management  and board of  directors.
These  provisions  include:  restrictions  on the  acquisition  of the Company's
equity securities by certain  stockholders and limitations on voting rights; the
classification  of the terms of the members of the board of  directors;  certain
provisions relating to meetings of stockholders;  denial of cumulative voting to
stockholders in the election of directors;  the ability to issue preferred stock
and  additional  shares  of  Common  Stock  without  shareholder  approval;  and
super-majority provisions for the approval of certain business combinations.  As
a result,  stockholders  who may desire to participate in such a transaction may
not have such an opportunity.  These  provisions will also render the removal of
the current board of directors or management of the Company more  difficult.  In
addition,  the effect of these  provisions  could be to limit the trading  price
potential of the Common Stock.  See  "Restrictions  on  Acquisition of Stock and
Related Takeover Defensive Provisions."

Restrictions on Repurchase of Shares

         Generally,  during the first year following the Conversion, the Company
may not repurchase its shares without  regulatory  approval.  During each of the
second and third years following the  Conversion,  the Company may repurchase up
to  5% of  its  outstanding  shares,  with  additional  repurchases  subject  to
regulatory  approval.  During those periods,  even if the Company  believes that
additional  repurchases would be a good use of funds, we would not be able to do
so without first obtaining OTS approval. There is no assurance that OTS approval
would be given. See "The Conversion - Restrictions on Repurchase of Stock."


                                      -17-

<PAGE>



Possible Year 2000 Computer Problems

         A great deal of information has been disseminated  about the widespread
computer  problems that may arise in the year 2000.  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 operation of Home Federal. Data
processing is also essential to most other financial institutions and many other
companies.

   
         All our material data processing that could be affected by this problem
is provided by a third party  service  bureau.  The service  bureau used by Home
Federal  has  advised us that it expects to resolve  this  potential  problem by
October 1998, and to begin testing the system in November 1998. If by the end of
this year it appears that our primary  data  processing  service  bureau will be
unable to resolve  this  problem  in a timely  manner,  then we will  identify a
secondary  data  processing  service  provider to complete  the task.  If we are
unable to do this,  we will  identify  those steps  necessary  to  minimize  the
negative  impact  the  computer  problems  could have on us. If we are unable to
resolve this potential  problem in time, we will likely  experience  significant
data processing delays, mistakes or failures. These delays, mistakes or failures
could have a significant  adverse impact on the financial  condition and results
of operation of the  Association.  We have also  received year 2000 updates from
most of our material non-information system providers, including but not limited
to security cameras, credit card and ATM card processors, the vault alarm, check
printers,  telephone systems,  participation loan servicers, and institutions we
invest  through  or with,  and  based on these  updates  do not  anticipate  any
significant year 2000 issues.  At this time we cannot determine the expense that
may  be  incurred  in  connection  with  year  2000  issues.  See  "Management's
Discussion  and Analysis of Financial  Condition and Results of Operation  -Year
2000 Issues."

         In  addition  to expenses  related to our own  systems,  we could incur
losses if loan payments are delayed due to year 2000  problems  affecting any of
our significant borrowers or impairing the payroll systems of large employers in
our market  area.  We have been  communicating  with our vendors to assess their
progress in evaluating their systems and  implementing  any corrective  measures
required by them to be prepared  for the year 2000.  We have also sent year 2000
readiness  request letters to 23 borrowers.  These borrowers were selected based
on the aggregate amounts owed to the Association, the type of loans outstanding,
and the perceived  Year 2000 risk based on our  knowledge of the loan  customers
and their  operations.  To date,  we have not been  advised by such parties that
they do not have plans in place to address  and  correct  the issues  associated
with  the  year  2000  problem;  however,  no  assurance  can be given as to the
adequacy of such plans or to the timeliness of their implementation.  Currently,
due to the types of borrowers doing business with the Association and the nature
of our loans with such borrowers, we do not consider the year 2000 issue as part
of our underwriting criteria.
    

                                      -18-

<PAGE>


               HOME FEDERAL SAVINGS AND LOAN ASSOCIATION OF NILES

         Home  Federal,  established  in 1897, is a federally  chartered  mutual
savings  institution  located in Niles,  Ohio. We currently  serve primarily the
Niles, Ohio area. We serve this area through our one full service office located
at 55 North Main Street,  Niles,  Ohio; our telephone  number at that address is
(330)  652-2539.  Deposits at the  Association  are insured up to the applicable
limits by the Federal Deposit Insurance  Corporation (the "FDIC").  At April 30,
1998,  we had total  assets of $72.5  million,  deposits of $57.8  million,  and
retained earnings of $12.2 million.

         We intend to continue to be a community-oriented  financial institution
offering a variety of financial services to meet the needs of our community. Our
principal  business  consists of  attracting  retail  deposits  from the general
public and investing those funds primarily in permanent and  construction  loans
secured by first mortgages on one- to four-family residences.  We also originate
permanent and  construction  loans secured by first  mortgages on commercial and
multi-family real estate and, to a much lesser extent we originate  consumer and
commercial business loans. While our primary business is the origination of one-
to  four-family  residential  mortgage  loans funded  through  retail  deposits,
competition  from other financial  institutions  has limited the volume of loans
the  Association  has been able to originate  and place in its  portfolio.  As a
result,  we invest our excess funds into short-term,  lower-yielding  investment
and mortgage-backed and related securities.

         At April 30, 1998,  our gross loan  portfolio  totaled  $39.3  million,
including  $25.0 million of one- to four-family  residential  mortgage loans. We
also had on that date $17.2 million of investment  securities (excluding Federal
Home  Loan  Bank  stock)  and  $12.6  million  of  mortgage-backed  and  related
securities,   which   consisted   primarily  of  short-term   mutual  funds  and
collateralized  mortgage  obligations  (issued  by United  States  agencies  and
government-sponsored enterprises).


                           FIRST NILES FINANCIAL, INC.

         First Niles  Financial,  Inc. was formed at our  direction in July 1998
for the purpose of owning all of the outstanding stock of Home Federal issued in
the  Conversion.  The  Company  is  incorporated  under the laws of the State of
Delaware,  and  authorized to do business in the State of Ohio, and generally is
authorized to engage in any activity  that is permitted by the Delaware  General
Corporation Law. Initially, the business of the Company will consist only of the
business of Home Federal.  The holding company structure will, however,  provide
the Company with greater  flexibility  than the Association has to diversify its
business activities,  through existing or newly formed subsidiaries,  or through
acquisitions or mergers of both mutual and stock thrift  institutions as well as
other companies.  Although there are no current arrangements,  understandings or
agreements regarding any such activity or acquisition,  the Company will be in a
position  after the  Conversion,  subject to  regulatory  restrictions,  to take
advantage of any favorable acquisition opportunities that may arise.

   
         The assets of the Company  initially  will consist of the stock of Home
Federal,  the loan to the ESOP and 50% (less the  amount  loaned to the ESOP) of
the net proceeds from the Conversion.  Initially,  any activities of the Company
are anticipated to be funded by these retained proceeds and the income generated
thereon and dividends from Home Federal, if any. See "Dividends" and "Regulation
- - Holding Company Regulation." Thereafter, activities of the Company may also be
funded through sales of additional  securities,  through  borrowings and through
income generated by other activities of the Company.  At this time, there are no
plans regarding such other  activities  other than the intended loan to the ESOP
to facilitate its purchase of Common Stock in the Conversion.
    

         The  executive  offices  of the  Company  are  located at 55 North Main
Street,  Niles,  Ohio  44446.  Its  telephone  number at that  address  is (330)
652-2539.


                                      -19-

<PAGE>


                                 USE OF PROCEEDS

         The actual net  proceeds  from the sale of the Common  Stock  cannot be
determined  until the  Conversion  is  completed.  It is presently  anticipated,
however,  that such net proceeds will be between $16.1 million and $22.0 million
(or up to $25.4 million if the Estimated  Valuation Range is increased up to the
adjusted maximum).  See "Pro Forma Data" and "The Conversion - Stock Pricing and
Number of  Shares to be  Issued"  as to the  assumptions  used to arrive at such
amounts.

         The  Company  will  contribute  approximately  50% of the net  proceeds
received  from the sale of its Common  Stock in  exchange  for all of the common
stock of Home Federal issued in the Conversion. The proceeds we receive from the
Company in exchange for the common stock of Home Federal will become part of our
general  funds  for  use in our  business  and  will  be  used  to  support  the
Association's  existing  operations.  We  anticipate  initially  investing  such
proceeds into short-term  assets similar to those currently in the Association's
portfolio.  Thereafter,  we will redirect the net proceeds to the origination of
loans and the purchase of investment and mortgage-backed and related securities,
subject to market conditions.

         Furthermore,  the Company intends to lend a portion of the net proceeds
to the ESOP to fund the ESOP's  purchase of 8% of the Common  Stock.  Based upon
the initial  purchase  price of $10.00 per share,  the dollar amount of the ESOP
loan would range from $1.4 million to $1.8 million (or up to $2.1 million  based
upon the sale of shares  at the  adjusted  maximum  of the  Estimated  Valuation
Range).  The interest rate to be charged by the Company on the ESOP loan will be
based  upon  the  IRS  prescribed   applicable  federal  rate  at  the  time  of
origination.  It is  anticipated  that  the ESOP  will  repay  the loan  through
periodic  tax-deductible  contributions  from the Association over a twelve-year
period.

         The remainder of the net proceeds will be retained by the Company.  The
Company  anticipates  that initially the remaining  proceeds will be invested in
short-term   investments   similar  to  those  currently  in  the  Association's
portfolio.  These funds would be available for general corporate  purposes which
may include  expansion of operations  through  acquisitions  of other  financial
service  organizations  and  diversification  into other  related  or  unrelated
businesses,  or for  investment  purposes.  See  "Regulation  - Holding  Company
Regulation" for a discussion of OTS activity restrictions.  Currently, there are
no specific  plans being  considered  for the  expansion  of the business of the
Company.  In addition,  the funds may be used to infuse additional  capital into
the Association when and if appropriate.

         The Company also may use a portion of the proceeds to fund a restricted
stock plan, subject to shareholder  approval of such plan.  Compensation expense
related to the  restricted  stock plan will be  recognized as share awards vest.
See "Pro Forma Data." Following shareholder ratification of the restricted stock
plan,  such plan will be funded either with shares  purchased in the open market
or with authorized but unissued shares. Based upon the initial purchase price of
$10.00 per share,  the amount required to fund the restricted stock plan through
open-market  purchases  would range from  $680,000  to  $920,000  (or up to $1.1
million  based upon the sale of shares at the adjusted  maximum of the Estimated
Valuation  Range).  In the event that the per share  price of the  Common  Stock
increases above the initial $10.00 per share purchase price following completion
of the offering,  the amount  necessary to fund the restricted  stock plan would
also increase. The use of authorized

                                      -20-

<PAGE>



but unissued shares to fund the restricted  stock plan could dilute the holdings
of shareholders  who purchase the Common Stock.  See "Management - Benefit Plans
- -- Other Stock Benefit Plans."

         The Board of Directors of the Company may use the net proceeds received
in the  Conversion  to  repurchase  (at  prices  which may be above or below the
initial   offering  price)  shares  of  Common  Stock,   subject  to  regulatory
restrictions.  Under current OTS regulations,  no repurchases may be made within
the first year following Conversion except with OTS approval.  During the second
and third years following Conversion, OTS regulations permit, subject to certain
limitations,  the repurchase of up to five percent of the outstanding  shares of
stock during each  twelve-month  period with a greater amount permitted with OTS
approval.  The OTS regulations  generally do not restrict  repurchases after the
third  year  following  the  Conversion;  however,  after  the  Conversion,  the
principal   source  of  funds  for  the  Company  will  be  dividends  from  the
Association. OTS regulations do place limits on the Association's ability to pay
dividends  to  the  Company.  For  a  description  of  these  restrictions,  see
"Dividends" and "The Conversion - Restrictions on Repurchase of Stock."

         The  Company  will make  decisions  relating to the  repurchase  of the
Common Stock based on its view of the appropriateness of the repurchase price of
the  Common  Stock as well as the  Company's  and the  Association's  investment
opportunities,  capital needs,  current and projected  results of operations and
asset/liability structure, the economic environment and tax and other regulatory
considerations.  Other facts and circumstances  that may influence the Company's
decision to repurchase  shares of Common Stock in the future include but are not
limited to (i) market and economic  factors such as the price at which the stock
is trading in the market,  the volume of trading,  the  attractiveness  of other
investment  alternatives in terms of the rate of return and risk involved in the
investment,  the ability to increase the book value and/or earnings per share of
the remaining  outstanding  shares,  and the effect on the  Company's  return on
equity;  (ii) the avoidance of dilution to  shareholders  by not having to issue
additional  shares to cover the  exercise of stock  options or to fund  employee
stock benefit  plans;  and (iii) any other  circumstances  in which  repurchases
would be in the best  interests  of the  Company and its  shareholders.  A stock
repurchase program may have the effect of: (a) reducing the overall market value
of the Company;  (b)  increasing  the overall cost of capital;  (c)  promoting a
temporary  demand for Common Stock;  and (d) increasing the percentage of shares
outstanding held by shareholders,  including  management.  The Company currently
has no specific plan to repurchase any of its stock.


                                    DIVIDENDS

         The  Company  may  consider a policy of paying  cash  dividends  on the
Common Stock after the completion of the Conversion.  No decision has been made,
however, as to the amount or timing of such dividends,  if any. Dividends,  when
and if paid,  will be subject to  determination  and declaration by the Board of
Directors  at its  discretion,  which  will  take  into  account  the  Company's
consolidated financial condition and results of operations,  tax considerations,
industry  standards,  economic  conditions,  regulatory  restrictions,   general
business practices and other factors. The Company may also consider making a one
time only  special  dividend or  distribution  (including  a tax-free  return of
capital)  provided  that the  Company  will take no steps  toward  making such a
distribution  for at least one year following the completion of the  Conversion.
No assurances can be given that dividends will be declared.

                                      -21-

<PAGE>



         It  is  not  presently   anticipated  that  the  Company  will  conduct
significant  operations  independent  of those  of Home  Federal  for some  time
following  the  Conversion.  As such,  the  Company  does not expect to have any
significant  source of income other than  earnings on the net proceeds  from the
Conversion  retained by the Company (which  proceeds are currently  estimated to
range from $6.7 million to $10.6  million  based on the minimum and the adjusted
maximum of the EVR,  respectively)  and  dividends  from Home  Federal,  if any.
Consequently,  the  ability  of  the  Company  to  pay  cash  dividends  to  its
shareholders   will  be  dependent  upon  these  retained  proceeds  and  income
generated, and upon the ability of Home Federal to pay dividends to the Company.

         Home Federal,  like all savings  associations  regulated by the OTS, is
subject to certain restrictions on capital distributions,  including the payment
of dividends,  based on its net income,  its capital in excess of the regulatory
capital  requirements,  and the amount of  regulatory  capital  required for the
liquidation  account to be established in connection  with the  Conversion.  See
"The  Conversion  -  Effects  of  Conversion  to Stock  Form on  Depositors  and
Borrowers  of the  Association  --  Liquidation  Rights  in  Proposed  Converted
Institution" and "Regulation - Regulatory Capital  Requirements," "- Limitations
on  Dividends  and  Other  Capital  Distributions"  and  "-  Federal  and  State
Taxation." At April 30, 1998,  Home Federal had available $5.0 million  (without
giving  effect  to  any  proceeds  received  upon  Conversion)  which  could  be
distributed pursuant to OTS regulations.


                           MARKET FOR THE COMMON STOCK

   
         Home  Federal,  as  a  mutual  thrift  institution,   and  First  Niles
Financial,  Inc., as a newly organized company, have never issued capital stock.
Consequently, there is not at this time an existing market for the Common Stock.
Following  the  completion of the offering,  it is  anticipated  that the Common
Stock will be traded on the Nasdaq National  Market under the symbol "FNFI".  In
order to be quoted on the Nasdaq National  Market,  among other criteria,  there
must be at least three market makers for the Common Stock.  Webb has informed us
that KBW has agreed, subject to certain conditions, to act as a market maker for
the Common Stock  following the offering,  and to assist in securing  additional
market makers to do the same.
    

         A  public  market  having  the  desirable   characteristics  of  depth,
liquidity and  orderliness  depends upon the presence in the marketplace of both
willing  buyers and sellers of the Common Stock at any given time,  which is not
within the control of the Company or any market maker. There can be no assurance
that an active or liquid trading market will develop for the Common Stock, or if
a market develops, that it will continue. Accordingly, there can be no assurance
that  purchasers  of the Common  Stock  will be able to sell their  shares at or
above the amount that they paid for such Common Stock.



                                      -22-

<PAGE>



                                 PRO FORMA DATA

   
         The following  tables set forth the historical  net income,  equity and
per share data of Home  Federal at and for the four months  ended April 30, 1998
and the fiscal year ended  December  31, 1997,  and after  giving  effect to the
Conversion, the pro forma net income, capital stock and shareholders' equity and
per share data of the  Company at and for the four  months  ended April 30, 1998
and the  fiscal  year  ended  December  31,  1997.  The pro forma  data has been
computed on the  assumptions  that (i) the specified  number of shares of Common
Stock  was sold at the  beginning  of the  specified  periods  and  yielded  net
proceeds  to the  Company  as  indicated,  (ii)  50% of such net  proceeds  were
retained by the Company and the remainder were used to purchase all of the stock
of Home Federal,  and (iii) such net proceeds,  less the amount to fund the ESOP
and restricted  stock plan,  were invested by the Association and Company at the
beginning  of the  periods to yield a pre-tax  return of 5.39% and 5.30% for the
four months  ended April 30,  1998 and for the fiscal  year ended  December  31,
1997,   respectively.   The  after-tax  rate  of  return  is  3.56%  and  3.50%,
respectively,  assuming a combined federal and state income tax rate of 34%. The
assumed  return  is based  upon the  market  rate of  one-year  U.S.  Government
Treasury Securities as of the end of the periods indicated. The use of this rate
is viewed  to be more  relevant  than the use of an  arithmetic  average  of the
weighted average yield earned by the Association on its interest-earning  assets
and the weighted average rate paid on its  interest-bearing  liabilities  during
such periods.  In calculating  the  underwriting  fees to be paid as part of the
offering,  the table  assumes that (i) no  commission  was paid on $1,500,000 of
shares sold to directors,  officers and  employees,  (ii) 8% of the total shares
sold in the  Conversion  were sold to the ESOP at no  commission,  and (iii) the
remaining shares were sold at a 1.5% commission.  (These  assumptions  represent
management's  estimate as to the distribution of stock orders in the Conversion.
However,  there can be no assurance that such estimate will be accurate and that
a greater  proportion  of shares will not be sold at a higher  commission,  thus
increasing  offering  expenses.)  Fixed  expenses are  estimated to be $395,500.
Actual Conversion  expenses may be more or less than those estimated because the
fees paid to Webb and other brokers will depend upon the actual amount of shares
purchased by directors,  officers and employees of the Association and the ESOP,
and the number of shares, if any, sold by brokers other than Webb. The pro forma
net income amounts  derived from the  assumptions set forth herein should not be
considered  indicative  of the actual  results of operations of the Company that
would have been  attained  for any period if the  Conversion  had been  actually
consummated  at the  beginning of such  period,  and the  assumptions  regarding
investment  yields  should not be  considered  indicative  of the actual  yields
expected to be achieved during any future period.
    

         The total  number of  shares  to be  issued  in the  Conversion  may be
increased  or  decreased  significantly,  or the price per share  decreased,  to
reflect  changes in market and  financial  conditions  prior to the close of the
offering.  However,  if the aggregate purchase price of the Common Stock sold in
the  Conversion  is below  $16,700,000  (the  minimum  of the EVR) or more  than
$26,150,000 (the adjusted  maximum of the EVR),  subscribers will be offered the
opportunity to modify or cancel their subscriptions. See "The Conversion - Stock
Pricing and Number of Shares to be Issued."

                                      -23-

<PAGE>

   
<TABLE>
<CAPTION>
                                                                            At or For the Four Months Ended April 30, 1998
                                                                    --------------------------------------------------------------
                                                                                                                        Adjusted
                                                                      Minimum          Midpoint         Maximum          Maximum
                                                                     1,700,000        2,000,000        2,300,000        2,645,000
                                                                    Shares Sold      Shares Sold      Shares Sold      Shares Sold
                                                                     at $10.00        at $10.00        at $10.00        at $10.00
                                                                     per Share        per Share        per Share        per Share
                                                                     ---------        ---------        ---------        ---------
                                                                           (Dollars in Thousands, Except Per Share Amounts)
<S>                                                                 <C>              <C>              <C>              <C>        
Pro forma market capitalization ................................    $    17,000      $    20,000      $    23,000      $    26,450
Less offering expenses and commissions .........................           (583)            (624)            (665)            (713)
                                                                    -----------      -----------      -----------      -----------
 Estimated net conversion proceeds .............................         16,417           19,376           22,335           25,737
Less ESOP shares ...............................................         (1,360)          (1,600)          (1,840)          (2,116)
Less restricted stock plan shares ..............................           (680)            (800)            (920)          (1,058)
                                                                    -----------      -----------      -----------      -----------
 Estimated proceeds available for investment(1) ................    $    14,377      $    16,976      $    19,575      $    22,563
                                                                    ===========      ===========      ===========      ===========

Net Income:
  Historical ...................................................    $       287      $       287      $       287      $       287
Pro Forma Adjustments:
   Net earnings from proceeds(2) ...............................            170              201              232              268
   ESOP(3) .....................................................            (25)             (29)             (34)             (39)
   Restricted stock plan (4) ...................................            (30)             (35)             (40)             (47)
                                                                    -----------      -----------      -----------      -----------
     Pro forma net income(5) ...................................    $       402      $       424      $       445      $       469
                                                                    ===========      ===========      ===========      ===========

Net Income Per Share:
    Historical(6) ..............................................    $      0.18      $      0.16      $      0.14      $      0.12
Pro forma Adjustments:
     Net earnings from proceeds ................................           0.11             0.11             0.11             0.11
     ESOP(3) ...................................................          (0.02)           (0.02)           (0.02)           (0.02)
     Restricted stock plan(4) ..................................          (0.02)           (0.02)           (0.02)           (0.02)
                                                                    -----------      -----------      -----------      -----------
         Pro forma net income per share(4)(5) ..................    $      0.25      $      0.23      $      0.21      $      0.19
                                                                    ===========      ===========      ===========      ===========

 Ratio of offering price to pro forma net income per share
   (annualized) ................................................         13.33x           14.49x           15.87x           17.54x

    Number of shares used in calculating EPS(3)(6) ............      1,567,777        1,844,444        2,121,111        2,439,277

Shareholders' Equity (Book Value)(7):
  Historical ...................................................    $    13,282      $    13,282      $    13,282      $    13,282
Pro Forma Adjustments:
  Estimated net Conversion proceeds ............................         16,417           19,376           22,335           25,737
  Plus tax benefit of Stock Contribution .......................            102              102              102              102
  Less common stock acquired by:
   ESOP(3) .....................................................         (1,360)          (1,600)          (1,840)          (2,116)
   Restricted stock plan(4) ....................................           (680)            (800)            (920)          (1,058)
                                                                    -----------      -----------      -----------      -----------
       Pro forma shareholder's equity(4) .......................    $    27,659      $    30,258      $    32,857      $    35,845
                                                                    ===========      ===========      ===========      ===========

Shareholders' Equity (Book Value)Per Share(7):
  Historical(6) ................................................    $      7.81      $      6.64      $      5.77      $      5.02
Pro Forma Adjustments:
  Estimated net Conversion proceeds ............................           9.66             9.69             9.71             9.73
  Plus tax benefit of Stock Contribution .......................            .06              .05              .04              .04
  Less: Common stock acquired by:
   ESOP(3) .....................................................          (0.80)           (0.80)           (0.80)           (0.80)
   Restricted stock plan(4) ....................................          (0.40)           (0.40)           (0.40)           (0.40)
                                                                    -----------      -----------      -----------      -----------
       Pro forma book value per share(4)(5) ....................    $     16.27      $     15.13      $     14.28      $     13.55
                                                                    ===========      ===========      ===========      ===========

Pro forma price to book value ..................................          61.46%           66.09%           70.03%           73.80%
Number of shares ...............................................      1,700,000        2,000,000        2,300,000        2,645,000
</TABLE>
    


                                      -24-

<PAGE>

<TABLE>
<CAPTION>
   
                                                                                At or For the Year Ended December 31, 1997
                                                                    --------------------------------------------------------------
                                                                                                                        Adjusted
                                                                      Minimum          Midpoint         Maximum          Maximum
                                                                     1,700,000        2,000,000        2,300,000        2,645,000
                                                                    Shares Sold      Shares Sold      Shares Sold      Shares Sold
                                                                     at $10.00        at  $10.00       at $10.00        at $10.00
                                                                     per Share        per Share        per Share        per Share
                                                                     ---------        ---------        ---------        ---------
                                                                         (Dollars in Thousands, Except Per Share Amounts)
<S>                                                                 <C>              <C>              <C>              <C>        
Pro forma market capitalization ................................    $    17,000      $    20,000      $    23,000      $    26,450
Less offering expenses and commissions .........................           (583)            (624)            (665)            (713)
                                                                    -----------      -----------      -----------      -----------
 Estimated net conversion proceeds .............................         16,417           19,376           22,335           25,737
Less ESOP shares ...............................................         (1,360)          (1,600)          (1,840)          (2,116)
Less restricted stock plan shares ..............................           (680)            (800)            (920)          (1,058)
                                                                    -----------      -----------      -----------      -----------
 Estimated proceeds available for investment(1) ................    $    14,377      $    16,976      $    19,575      $    22,563
                                                                    ===========      ===========      ===========      ===========

Net Income:
  Historical ...................................................    $       386      $       386      $       386      $       386
Pro Forma Adjustments:
   Net earnings from proceeds(2) ...............................            503              594              685              789
   ESOP(3) .....................................................            (75)             (88)            (101)            (116)
   Restricted stock plan(4) ....................................            (90)            (106)            (121)            (140)
                                                                    -----------      -----------      -----------      -----------
     Pro forma net income(5) ...................................    $       724      $       786      $       849      $       919
                                                                    ===========      ===========      ===========      ===========

Net Income Per Share:
    Historical(6) ..............................................    $      0.25      $      0.21      $      0.18      $      0.16
Pro forma Adjustments:
     Net earnings from proceeds ................................           0.32             0.32             0.32             0.32
     ESOP(3) ...................................................          (0.05)           (0.05)           (0.05)           (0.05)
     Restricted stock plan(4) ..................................          (0.06)           (0.06)           (0.06)           (0.06)
                                                                    -----------      -----------      -----------      -----------
         Pro forma net income per share(4)(5) ..................    $      0.46      $      0.42      $      0.39      $      0.37
                                                                    ===========      ===========      ===========      ===========

Ratio of offering price to pro forma net income per share ......          21.74x           23.81x           25.64x           27.03x

Number of shares used in calculating EPS(3)(6) .................      1,575,333        1,853,333        2,131,333        2,451,033

Shareholders' Equity (Book Value)(7):
  Historical ...................................................    $    13,163      $    13,163      $    13,163      $    13,163
Pro Forma Adjustments:
  Estimated net Conversion proceeds ............................         16,417           19,376           22,335           25,737
  Less common stock acquired by:
   ESOP(3) .....................................................         (1,360)          (1,600)          (1,840)          (2,116)
   Restricted stock plan(4) ....................................           (680)            (800)            (920)          (1,058)
                                                                    -----------      -----------      -----------      -----------
       Pro forma shareholders' equity(4) .......................    $    27,540      $    30,139      $    32,738      $    35,726
                                                                    ===========      ===========      ===========      ===========
Shareholders' Equity (Book Value) Per Share(7):
  Historical(6) ................................................    $      7.74      $      6.58      $      5.72      $      4.98
Pro Forma Adjustments:
  Estimated net Conversion proceeds ............................           9.66             9.69             9.71             9.73
  Less: Common stock acquired by:
   ESOP(3) .....................................................          (0.80)           (0.80)           (0.80)           (0.80)
   Restricted stock plan(4) ....................................          (0.40)           (0.40)           (0.40)           (0.40)
                                                                    -----------      -----------      -----------      -----------
       Pro forma book value per share(4)(5) ....................    $     16.20      $     15.07      $     14.23      $     13.51
                                                                    ===========      ===========      ===========      ===========

Pro forma price to book ........................................          61.73%           66.36%           70.27%           74.02%
Number of shares ...............................................      1,700,000        2,000,000        2,300,000        2,645,000
</TABLE>
    


                                      -25-

<PAGE>
   
- -------------

(1)  Reflects  a  reduction  to net  proceeds  for the  cost of the ESOP and the
     restricted stock plan (assuming shareholder ratification is received) which
     it is assumed will be funded from the net proceeds retained by the Company.

(2)  No effect has been  given to  withdrawals  from  savings  accounts  for the
     purpose of  purchasing  Common  Stock in the  Conversion.  For  purposes of
     calculating pro forma net income, proceeds attributable to purchases by the
     ESOP and  restricted  stock plan,  which  purchases are to be funded by the
     Company and the Association, have been deducted from net proceeds.

(3)  It is  assumed  that  8% of  the  shares  of  Common  Stock  issued  in the
     Conversion  will be purchased  by the ESOP.  The funds used to acquire such
     shares  will be  borrowed  by the ESOP from the  Company.  The  Association
     intends to make  contributions to the ESOP in amounts at least equal to the
     principal and interest  requirement of the debt. The Association's  payment
     of the ESOP debt is based upon equal installments of principal and interest
     over a 12-year  period.  Interest  income earned by the Company on the ESOP
     debt will offset the interest  paid by the  Association.  Accordingly,  the
     only expense to the Company on a consolidated  basis will be related to the
     allocations  of earned  ESOP  shares  which  will be based on the number of
     shares committed to be released to participants for the year at the average
     market value of the shares during the year  tax-effected at 34%. The amount
     of ESOP debt is reflected as a reduction of  shareholders'  equity.  In the
     event that the ESOP were to receive a loan from an independent third party,
     both ESOP  expense  and  earnings on the  proceeds  retained by the Company
     would be expected to  increase.  For purposes of  calculating  earnings per
     share,  unallocated  ESOP shares are not considered to be  outstanding.  In
     addition,  the ESOP shares  committed to be released at the end of the year
     are assumed to be outstanding at the beginning of the year. For the interim
     period, shares committed to be released for the year have been allocated on
     a pro rata basis.

(4)  Adjustments  to both  book  value and net  earnings  have been made to give
     effect to the proposed open market purchase (based upon an assumed purchase
     price of $10.00 per share)  following  Conversion by the  restricted  stock
     plan  (assuming  shareholder  ratification  of such plan is received) of an
     amount of shares  equal to 4% of the shares of Common  Stock  issued in the
     Conversion for the benefit of certain directors, officers and employees. It
     is  assumed  that the  sale of the  shares  to the  restricted  stock  plan
     occurred at the beginning of the period. Funds used by the restricted stock
     plan to purchase the shares will be  contributed  to the  restricted  stock
     plan  by  the  Company  if  the  restricted   stock  plan  is  ratified  by
     shareholders following the Conversion.  Therefore,  this funding is assumed
     to reduce the proceeds available for reinvestment. For financial accounting
     purposes, the amount of the contribution will be recorded as a compensation
     expense  (although not an actual  expenditure  of funds) over the period of
     vesting.  These grants are  expected to vest in equal  annual  installments
     over a period of years following shareholder ratification of the restricted
     stock plan. In the event the restricted  stock plan is unable to purchase a
     sufficient  number of shares of Common Stock to fund the  restricted  stock
     plan, the restricted stock plan may issue authorized but unissued shares of
     Common Stock from the Company to fund the remaining  balance.  In the event
     the  restricted  stock plan is funded by the  issuance  of  authorized  but
     unissued  shares  in an  amount  equal  to 4% of  the  shares  sold  in the
     Conversion,  the interests of existing  shareholders would be diluted up to
     approximately  3.8%.  The  Association  has no current plans to implement a
     restricted  stock plan within one year of the date of the  consummation  of
     the   Conversion,    subject   to   continuing   OTS   jurisdiction.    See
     "Management-Benefit Plans -- Other Stock Benefit Plans."

     In the event that the restricted  stock plan is funded  through  authorized
     but  unissued  shares,  for the four  months  ended April 30, 1998 and year
     ended  December  31,  1997,  pro forma net income per share would be $0.27,
     $0.24, $0.22 and $0.21 and $0.51, $0.48, $0.45 and $0.43, respectively, and
     pro forma shareholders'  equity per share would be $16.03,  $14.93,  $14.12
     and $13.42 and $15.96, $14.87, $14.07 and $13.37,
    

                                      -26-

<PAGE>

   

     respectively,  in each case at the minimum,  midpoint, maximum and adjusted
     maximum of the Estimated Valuation Range.

(5)  No effect has been given to the shares to be reserved  for  issuance  under
     the  proposed  Stock  Option  Plan which is  expected  to be adopted by the
     Company following the Conversion,  subject to shareholder  approval. In the
     event the Stock  Option Plan is funded by the  issuance of  authorized  but
     unissued  shares  in an  amount  equal  to 10% of the  shares  sold  in the
     Conversion,  at $10.00 per share,  the  interests of existing  shareholders
     would be  diluted as  follows:  pro forma net income per share for the four
     months  ended April 30, 1998 and the year ended  December 31, 1997 would be
     $0.23,   $0.21,  $0.19  and  $0.17  and  $0.41,  $0.38,  $0.36  and  $0.34,
     respectively, and pro forma shareholders' equity per share would be $14.79,
     $13.75,   $12.99  and  $12.32  and  $14.73,   $13.70,  $12.94  and  $12.28,
     respectively,  in each case at the minimum,  midpoint, maximum and adjusted
     maximum of the Estimated  Valuation Range. In the alternative,  the Company
     may  purchase  shares  in the open  market to fund the  Stock  Option  Plan
     following  shareholder  approval of such plan. To the extent the entire 10%
     of the shares to be reserved  for  issuance  under the Stock Option Plan is
     funded  through open market  purchases at the purchase  price of $10.00 per
     share,  proceeds available for reinvestment would be reduced by $1,700,000,
     $2,000,000, $2,300,000 and $2,645,000 at the minimum, midpoint, maximum and
     adjusted  maximum of the Estimated  Valuation Range. The Association has no
     current plans to  implement a Stock Option Plan within one year of the date
     of  the   consummation  of  the  Conversion,   subject  to  continuing  OTS
     jurisdiction.  See  "Management  -  Benefit  Plans -- Other  Stock  Benefit
     Plans."

(6)  Historical  per share amounts have been computed as if the shares of Common
     Stock indicated had been  outstanding at the beginning of the periods or on
     the dates shown,  but without any  adjustment of  historical  net income or
     historical  equity to reflect the  investment of the estimated net proceeds
     of the sale of shares in the Conversion as described above. All ESOP shares
     have been  considered  outstanding for purposes of computing book value per
     share. Pro forma share amounts have been computed by dividing the pro forma
     net income or  shareholders'  equity  (book  value) by the number of shares
     indicated as outstanding under SOP 93-6.

(7)  "Book value"  represents the  difference  between the stated amounts of the
     Association's assets (based on historical cost) and liabilities computed in
     accordance with generally accepted accounting principles. The amounts shown
     do not  reflect  the  effect  of the  Liquidation  Account  which  will  be
     established for the benefit of Eligible and  Supplemental  Eligible Account
     Holders in the  Conversion,  or the federal income tax  consequences of the
     restoration  to income of the  Association's  special bad debt reserves for
     income tax  purposes  which  would be  required  in the  unlikely  event of
     liquidation.  See "The  Conversion - Effects of Conversion to Stock Form on
     Depositors and Borrowers of the  Association" and "Regulation - Federal and
     State  Taxation."  The amounts shown for book value do not  represent  fair
     market values or amounts,  if any,  distributable  to  shareholders  in the
     unlikely event of liquidation.

    

                                      -27-

<PAGE>


                      PRO FORMA REGULATORY CAPITAL ANALYSIS

          At April 30, 1998, the Association exceeded each of the OTS regulatory
capital  requirements.  Set  forth  below  is a  summary  of  the  Association's
compliance  with the OTS regulatory  capital  requirements  as of April 30, 1998
based on  historical  capital and also  assuming  that the  indicated  number of
shares  were sold as of such  date  using the  assumptions  contained  under the
caption "Pro Forma Data."

<TABLE>
<CAPTION>
   
                                                                             Pro Forma at April 30, 1998
                                                   ------------------------------------------------------------------------------
                                                       1,700,000           2,000,000          2,300,000           2,645,000
                                 Historical         Shares Sold at       Shares Sold at     Shares Sold at       Shares Sold at
                              at April 30, 1998         Minimum             Midpoint            Maximum         Adjusted Maximum
                              ------------------   ----------------     ---------------     ----------------    -----------------
                              Amount     Percent   Amount    Percent    Amount   Percent    Amount   Percent    Amount    Percent
                              ------     -------   ------    -------    ------   -------    ------   -------    ------    -------
                                                                   (Dollars in Thousands)
<S>         <C>               <C>         <C>      <C>         <C>      <C>        <C>      <C>        <C>      <C>          <C>  
GAAP Capital(1)............   $13,282     18.3%    $19,451     24.7%    $20,570    25.8%    $21,690    26.8%    $22,977     27.9%
                              =======     ====     =======     ====     =======    ====     =======    ====     =======     ====

Tangible Capital(2):
  Capital level............   $12,186     17.1%    $18,355     23.6%    $19,474    24.7%    $20,594    25.8%    $21,881     27.0%
  Requirement..............     1,072      1.5       1,164      1.5       1,181     1.5       1,198     1.5       1,217      1.5
                            ---------    -----   ---------    -----   ---------   -----   ---------   -----   ---------    -----
  Excess...................   $11,114     15.6%    $17,189     22.1%    $18,293    23.2%    $19,396    24.3%    $20,664     25.5%
                              =======     ====     =======     ====     =======    ====     =======    ====     =======     ====

Core Capital(2):
  Capital level(3).........   $12,186     17.1%    $18,355     23.6%    $19,474    24.7%    $20,594    25.8%    $21,881     27.0%
  Requirement..............     2,143      3.0       2,328      3.0       2,362     3.0       2,396     3.0       2,434      3.0
                            ---------    -----   ---------    -----   ---------   -----   ---------   -----   ---------    -----
  Excess...................   $10,043     14.1%    $16,027     20.6%    $17,112    21.7%    $18,198    22.8%    $19,447     24.0%
                              =======     ====     =======     ====     =======    ====     =======    ====     =======     ====

Risk-Based Capital(2):
  Capital level(4)(5)......   $12,675     32.4%    $18,843     44.3%    $19,963    46.3%    $21,082    48.2%    $22,369     50.3%
  Requirement..............     3,129      8.0       3,400      8.0       3,449     8.0       3,498     8.0       3,555      8.0
                            ---------    -----   ---------    -----   ---------   -----   ---------   -----   ---------    -----
  Excess...................  $  9,546     24.4%    $15,443     36.3%    $16,514    38.3%    $17,584    40.2%    $18,814     42.3%
                             ========     ====     =======     ====     =======    ====     =======    ====     =======     ====
</TABLE>
    

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

(1)  Total equity as calculated under generally accepted  accounting  principles
     ("GAAP").  Assumes that the  Association  receives 50% of the net proceeds,
     offset in part by the aggregate  purchase price of Common Stock acquired at
     a  price  of  $10.00  per  share  by the  ESOP  in the  Conversion  and the
     anticipated expenses associated with the restricted stock plan.

(2)  Tangible and core capital  figures are  determined as a percentage of total
     adjusted assets;  risk-based capital figures are determined as a percentage
     of  risk-weighted  assets.  Adjusted  assets  assumed for tangible and core
     capital are $71.4 million,  $77.5 million, $78.6 million, $79.7 million and
     $81.0  million at  historical,  minimum,  midpoint,  maximum  and  adjusted
     maximum.  Risk-weighted  assets  are  assumed  to be $39.1  million,  $42.4
     million,  $43.0  million,  $43.6 million and $44.4  million at  historical,
     minimum, midpoint, maximum and adjusted maximum,  respectively.  See Note K
     of the Notes to Consolidated Financial Statements.

(3)  In April 1991,  the OTS  proposed a core  capital  requirement  for savings
     associations  comparable to the  requirement for national banks that became
     effective on November 30, 1990.  This  proposed core capital ratio is 3% of
     total  adjusted  assets for thrifts  that  receive the highest  supervisory
     rating for  safety and  soundness  ("CAMEL"  rating),  with a 4% to 5% core
     capital  requirement  for all other thrifts.  See  "Regulation - Regulatory
     Capital Requirements."

(4)  Includes  $853,000  of  general  valuation  allowances,  of which  $489,000
     qualifies as supplementary  capital.  See "Regulation - Regulatory  Capital
     Requirements."

(5)  Pro forma  amounts and  percentages  assume net  proceeds  are  invested in
     assets that carry a 54.9% risk-weight.


                                      -28-

<PAGE>



                                 CAPITALIZATION

          Set forth below is the  capitalization,  including  deposits,  of Home
Federal as of April 30, 1998, and the pro forma capitalization of the Company at
the minimum, the midpoint, the maximum and the adjusted maximum of the Estimated
Valuation  Range,  after  giving  effect  to the  Conversion  and based on other
assumptions set forth in the table and under the caption "Pro Forma Data."
   
<TABLE>
<CAPTION>
                                                                                  Company - Pro Forma
                                                                           Based Upon Sale at $10.00 per share
                                                                    -----------------------------------------------
                                                                                                          Adjusted
                                                     Home Federal   Minimum      Midpoint     Maximum      Maximum
                                                       Existing    1,700,000    2,000,000    2,300,000    2,645,000
                                                    Capitalization   Shares       Shares       Shares       Shares
                                                    --------------   ------       ------       ------       ------
                                                                                (In Thousands)
<S>                                                    <C>         <C>          <C>          <C>          <C>     
Deposits(1) ........................................    $ 57,765    $ 57,765     $ 57,765     $ 57,765     $ 57,765
Borrowings .........................................         400         400          400          400          400
                                                        --------    --------     --------     --------     --------
Total Deposits and borrowed funds ..................    $ 58,165    $ 58,165     $ 58,165     $ 58,165     $ 58,165
                                                        ========    ========     ========     ========     ========

Shareholders' Equity:
  Serial Preferred Stock ($0.01 par value)
   authorized - 500,000 shares; none to be
   outstanding .....................................    $     --   $      --     $     --    $      --     $     --
  Common Stock ($0.01 par value)
    authorized  - 6,500,000 shares; to be
    outstanding (as shown)(2) ......................          --          17           20           23           26
  Additional paid-in capital .......................          --      16,400       19,356       22,312       25,711
  Shares issued to the Foundation ..................          --         300          300          300          300
  Retained earnings, substantially
    restricted(3) ..................................      12,186      12,186       12,186       12,186       12,186
  Net unrealized gain (loss) on securities
    available for sale .............................       1,096       1,096        1,096        1,096        1,096
Less:
  Common Stock acquired by ESOP(4) .................          --      (1,360)      (1,600)      (1,840)      (2,116)
  Common Stock acquired by restricted
    stock plan(4) ..................................          --        (680)        (800)        (920)      (1,058)
                                                        --------    --------     --------     --------     --------
Total Shareholders' Equity .........................    $ 13,282    $ 27,659     $ 30,258     $ 23,857     $ 35,845
                                                        ========    ========     ========     ========     ========
</TABLE>
    
- --------------

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

(2)  Does not  reflect  the  shares of Common  Stock  that may be  reserved  for
     issuance pursuant to the Stock Option Plan.

(3)  See  "Dividends"  and  "Regulation  -  Limitations  on Dividends  and Other
     Capital  Distributions"  regarding restrictions on future dividend payments
     and "The Conversion - Effects of Conversion to Stock Form on Depositors and
     Borrowers  of the  Association"  regarding  the  liquidation  account to be
     established upon Conversion.

   
(4)  Assumes that 8% of the shares issued in the Conversion will be purchased by
     the ESOP.  The funds used to acquire the ESOP shares will be borrowed  from
     the Company.  The  Association  intends to make  contributions  to the ESOP
     sufficient  to  service  and  ultimately  retire  the  ESOP's  debt  over a
     twelve-year  period.  Also  assumes that an amount of shares equal to 4% of
     the
    

                                      -29-

<PAGE>



     amount  of  shares  issued  in  the  Conversion  will  be  acquired  by the
     restricted  stock plan,  following  shareholder  ratification  of such plan
     after completion of the Conversion.  In the event that the restricted stock
     plan is funded  solely by the issuance of authorized  but unissued  shares,
     the  interest of existing  shareholders  would be diluted by  approximately
     3.8%.  The amount to be borrowed by the ESOP and the Common Stock  acquired
     by the restricted  stock plan is reflected as a reduction of  shareholders'
     equity.  See  "Management - Benefit Plans - Employee Stock  Ownership Plan"
     and "- Other Stock Benefit Plans."


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

         Management's discussion and analysis of financial condition and results
of operations is intended to assist you in understanding the financial condition
and results of  operations of Home Federal.  The  information  contained in this
section  should also be read in  conjunction  with our Financial  Statements and
Notes to the Financial Statements included elsewhere in this document.

General

         The Company has recently been formed and,  accordingly,  has no results
of operations. The following discussion relates only to Home Federal's financial
condition and results of operations.  Our results of operations depend primarily
on net interest income,  which is determined by (i) the difference between rates
of interest we earn on interest-earning assets, consisting primarily of mortgage
loans, collateralized mortgage obligations and other investments,  and the rates
we pay on  interest-bearing  liabilities,  consisting  primarily of deposits and
borrowings,  and (ii) the relative amounts of such  interest-earning  assets and
interest-bearing  liabilities.  The level of  noninterest  income,  such as fees
received from customer  deposit  account  service  charges and gains on sales of
investments,  and the level of  noninterest  expense,  such as  federal  deposit
insurance  premiums,  salaries and benefits,  office  occupancy  costs, and data
processing costs, also affect our results of operations. Finally, our results of
operations  may  also  be  affected   significantly   by  general  economic  and
competitive   conditions,   particularly   changes  in  market  interest  rates,
government  policies  and actions of  regulatory  authorities,  all of which are
beyond our control.

Financial Condition

         April 30, 1998  Compared to December  31,  1997.  Total assets of $72.5
million  and total  liabilities  of $59.3  million  at April 30,  1998  remained
relatively  unchanged  compared to  December  31,  1997.  Loans  receivable  and
investment  securities  categorized as available for sale declined  $593,000 and
$263,000, respectively, between December 31, 1997 and April 30, 1998 as a result
of such loans and  investments  maturing and being repaid.  These  declines were
partially offset by a $230,000 increase in securities,  primarily collateralized
mortgage  obligations  ("CMOs"),  categorized  by the  Association  as  held  to
maturity at April 30, 1998.

         Equity increased $119,000 from December 31, 1997 to April 30, 1998 as a
result of $287,000 of net income  earned  during  such  four-month  period and a
$168,000  decrease in unrealized  gains for securities  categorized as available
for sale.


                                      -30-

<PAGE>



         December 31, 1997 Compared to December 31, 1996. Total assets increased
$1.3 million,  or 1.8%, to $72.5 million at December 31, 1997 from $71.2 million
at December 31, 1996. The increase in total assets  resulted from a $3.6 million
increase in the loan  portfolio to $36.7 million and a $2.6 million  increase in
cash and cash  equivalents to $4.9 million at December 31, 1997. These increases
were partially  offset by a $4.9 million decline in the securities  portfolio at
December 31, 1997, as a result of sales and maturities of such  securities.  The
increase  in  the  loan  portfolio  is  attributable  to  a  reduction  in  loan
prepayments in 1997.  Proceeds from the sales and maturities of securities  were
used to fund loan growth.

         Total liabilities  increased  $284,000 to $59.3 million at December 31,
1997. The increase was attributable to a $181,000  increase in deposits to $57.9
million.

         Equity increased $1.0 million,  or 8.2%, as a result of $386,000 of net
income earned by the Association and a $614,000 increase on unrealized gains for
securities categorized as available for sale.

                                      -31-

<PAGE>
Average Balances, Interest Rates and Yields

         The following table presents for the periods indicated the total dollar
amount of interest income from average interest-earning assets and the resultant
yields, as well as the interest expense on average interest-bearing liabilities,
expressed both in dollars and rates.  No tax equivalent  adjustments  were made.
All average balances are monthly average balances.
<TABLE>
<CAPTION>
                                                             Four Months Ended April 30,                  Year Ended December 31,  
                                            --------------------------------------------------------   ----------------------------
                                                         1998                          1997                        1997             
                                            -----------------------------   ------------------------   ----------------------------
                                              Average    Interest            Average   Interest          Average   Interest         
                                            Outstanding  Earned/    Yield/ Outstanding Earned/ Yield/  Outstanding  Earned/   Yield/
                                              Balance     Paid       Rate    Balance     Paid   Rate     Balance    Paid       Rate 
                                              -------     ----       ----    -------     ----   ----     -------    ----       ---- 
Interest-Earning Assets:                                                 (Dollars in Thousands)     
<S>                                          <C>       <C>          <C>    <C>        <C>      <C>     <C>         <C>        <C>  
 Loans receivable(1).....................     $36,447   $1,016       8.36%  $34,165    $  936   8.22%   $35,507     $2,959     8.33%
 Mortgage-backed and related securities..      12,502      250       6.00    11,588       237   6.14     11,677        665     5.70 
 Investment securities...................      17,300      321       5.57    22,068       434   5.90     19,210      1,150     5.99 
 FHLB stock..............................         297        7       7.07       276         6   6.52        283         20     7.07 
 Interest bearing deposits...............       4,337       77       5.33     2,077        38   5.49      3,791        208     5.49 
                                              -------   ------              -------     -----           -------      -----
  Total interest-earning assets(1).......     $70,883    1,671       7.07   $70,174     1,651   7.06    $70,468      5,002     7.10 
                                              =======   ------              =======     -----           =======      -----
Interest-Bearing Liabilities:                                                                                    
 Savings deposits........................     $25,392      259       3.06   $26,176       267   3.06    $26,340        806     3.06 
 Demand and NOW deposits.................       2,951       30       3.05     2,754        28   3.05      2,885         88     3.05 
 Certificate accounts....................      28,770      523       5.45    28,102       483   5.16     28,231      1,539     5.45 
 Borrowings..............................         400       12       9.00       500        15   9.00        488         43     8.81 
                                              -------   ------              -------     -----           -------      -----
   Total interest-bearing liabilities.....    $57,513      824       4.30   $57,532       793   4.14    $57,944      2,476     4.27 
                                              =======   ------              =======     -----           =======      -----
Net interest income......................               $  847                          $ 858                       $2,526
                                                        ======                          =====                       ======
Net interest rate spread.................                            2.77%                      2.92%                          2.83%
                                                                     ====                       ====                           ==== 
Net earning assets.......................     $13,370                       $12,642                     $12,524                     
                                              =======                       =======                     =======                     
Net yield on average interest-
  earning assets.........................                            3.58%                      3.67%                          3.58%
                                                                     ====                       ====                           ==== 
Average interest-earning assets to average
  interest-bearing liabilities...........                 1.23x                          1.22x                        1.22x         
                                                          ====                           ====                         ====        
</TABLE>
                                                      Year Ended December 31,   
                                                  ----------------------------- 
                                                              1996              
                                                  ----------------------------- 
                                                    Average   Interest          
                                                  Outstanding  Earned/   Yield/ 
                                                    Balance     Paid      Rate  
                                                    -------     ----      ----  
                                                       (Dollars in Thousands)   
Interest-Earning Assets:                                                 
 Loans receivable(1)............................   $30,753   $2,510       8.16% 
 Mortgage-backed and related securities.........    14,536      845       5.81  
 Investment securities..........................    21,756    1,266       5.82  
 FHLB stock.....................................       263       18       6.84  
 Interest bearing deposits......................     2,631      141       5.36  
                                                   -------   ------
  Total interest-earning assets(1)..............   $69,939    4,780       6.83  
                                                   =======   ======
Interest-Bearing Liabilities:                                            
 Savings deposits...............................   $27,320      836       3.06  
 Demand and NOW deposits........................     2,820       86       3.05  
 Certificate accounts...........................    27,453    1,475       5.37  
 Borrowings.....................................        62        5       8.06
                                                   -------   ------
   Total interest-bearing liabilities...........   $57,655    2,402       4.17  
                                                   =======   ------
Net interest income.............................             $2,378             
                                                             ======
Net interest rate spread........................                          2.66% 
                                                                          ====
Net earning assets..............................   $12,284
                                                   =======
Net yield on average interest-earning assets....                          3.40%
                                                                          ====
Average interest-earning assets
  to average interest-bearing liabilities.......               1.21x            
                                                               ====
- ----------------
(1)  Calculated net of deferred loan fees, loan discounts,  loans in process and
     loss reserves. Includes non-accrual loans.
                                      -32-

<PAGE>



Rate/Volume Analysis of Net Interest Income

         The  following  schedule  presents  the  dollar  amount of  changes  in
interest income and interest  expense for major  components of  interest-earning
assets and interest-bearing  liabilities.  It distinguishes  between the changes
related to outstanding  balances and that due to the changes in interest  rates.
For each category of interest-earning  assets and interest-bearing  liabilities,
information is provided on changes  attributable to (i) changes in volume (i.e.,
changes  in  volume  multiplied  by old rate) and (ii)  changes  in rate  (i.e.,
changes in rate multiplied by old volume).  For purposes of this table,  changes
attributable  to both rate and volume,  which  cannot be  segregated,  have been
allocated  proportionately  to the  change  due to volume  and the change due to
rate.

<TABLE>
<CAPTION>
                                                      Four Months Ended
                                                          April 30,               Years Ended December 31,
                                                        1997 vs. 1998                  1996 vs. 1997
                                                 ---------------------------   -----------------------------
                                                    Increase                     Increase
                                                   (Decrease)                   (Decrease)
                                                     Due to          Total        Due to            Total
                                                 -------------      Increase   -------------       Increase
                                                 Volume   Rate     (Decrease)  Volume   Rate      (Decrease)
                                                 ------   ----     ----------  ------   ----      ----------
                                                                          (Dollars in Thousands)
Interest-Earning assets:
<S>                                               <C>     <C>        <C>        <C>     <C>           <C> 
  Loans receivable.........................       $ 69    $ 11       $   80     $399    $ 50          $449
  Mortgage-backed and related securities...         18      (5)          13     (164)    (16)         (180)
  Investment securities....................        (90)    (23)        (113)    (155)     39          (116)
  Interest bearing deposits and other......         40      (1)          39       64       5            69
                                                ------  ------      -------  -------   -----       -------
    Total interest-earning
       assets..............................       $ 37    $(18)          19     $144    $ 78           222
                                                  ====    ====       ------     ====    ====          ----

Interest-Bearing liabilities:
  Savings deposits.........................       $ (8)  $ ---         $ (8)   $ (30)  $ ---         $ (30)
  Demand and NOW deposits..................          2     ---            2        2     ---             2
  Borrowings...............................         (3)    ---           (3)      37       1            38
  Certificate accounts.....................         12      28           40       42      22            64
                                                 -----   -----       ------     ----    ----        ------
    Total interest-bearing
       liabilities.........................       $  3    $ 28           31     $ 51    $ 23            74
                                                  ====    ====       ------     ====    ====         -----

Net interest income........................                           $ (12)                          $148
                                                                      =====                           ====
</TABLE>


                                      -33-

<PAGE>



Interest Rate Spreads

         The  following  table  presents the weighted  average  yields earned on
loans,  investments and other interest-earning  assets, and the weighted average
rates paid on savings  deposits and the  resultant  interest rate spreads at the
dates indicated. Weighted average balances are based on monthly balances.


                                                                At December 31,
                                                  April 30,    -----------------
                                                    1998       1997       1996
                                                    ----       ----       ----
Weighted average yield on:
 Loans receivable .............................     8.04%      8.34%      8.27%
 Mortgage-backed and related securities .......     6.06       5.96       5.69
 Investment securities ........................     5.46       5.52       6.00
 FHLB stock ...................................     7.25       7.31       7.04
 Interest bearing deposits ....................     5.44       6.56       6.85
 Combined weighted average yield
   on interest-earning assets .................     6.89       7.13       7.04

Weighted average rate paid on:
 Savings deposits .............................     3.06       3.06       3.06
 Demand and NOW deposits ......................     3.05       3.05       3.05
 Certificate accounts .........................     5.41       5.52       5.32
 Borrowings ...................................     8.88       8.88       8.88
 Combined weighted average rate paid
   on interest-bearing liabilities ............     4.27       4.31       4.19

Spread ........................................     2.62       2.82       2.85


Results of Operations

         Comparison  of  Operating  Results for the Four Months  Ended April 30,
1998 and 1997

         Net Income. Net income was $287,000 for the four months ended April 30,
1998,   compared  to  $298,000  for  the  four  months  ended  April  30,  1997,
representing a decrease of 3.7%. Interest income increased $19,000, primarily as
a result of an increase in our  outstanding  balance of loans,  and  noninterest
income  increased  $461,000,  as a result of gains on the  sales of  securities.
These increases were mostly offset by the $31,000  increase in interest  expense
resulting from higher certificate  account balances and the $433,000 increase in
noninterest  expense  relating  to  bonuses  paid  to  directors,   officer  and
employees.  Our provision  for loan losses was also $20,000  higher for the four
months  ended April 30, 1998  compared to the same period in 1997.  For the four
months  ended April 30,  1998 and 1997,  the  annualized  returns on assets were
1.19% and 1.25%, respectively, while the returns on retained earnings were 7.15%
and 7.67%, respectively.

         Net  Interest  Income.  Net  interest  income was $847,000 for the four
months ended April 30, 1998 compared to $859,000 for the four months ended April
30, 1997,  representing a decrease of 1.4%. Interest income increased $19,000 to
$1,671,000  for the four months ended April 30, 1998 compared to the same period
in 1997, as a result of a $709,000 increase in the average  outstanding  balance
of   interest-earning   assets  and  a  slight  shift  in  our  asset  mix  from
lower-yielding securities and

                                      -34-

<PAGE>



interest-bearing  deposits  to higher  yielding  mortgage  loans.  However,  the
increase  in interest  income was more than  offset by the  $31,000  increase in
interest expense to $824,000 for the four months ended April 30, 1998,  compared
to $793,000 for the four months  ended April 30, 1997,  primarily as a result of
the  higher  rate  paid on,  and the  higher  average  outstanding  balance  of,
certificate accounts. See "- Average Balances, Interest Rates and Yields" and "-
Rate Volume Analysis of Net Interest Income."

         Our  average  outstanding   balance  of   interest-earning   assets  to
interest-bearing  liabilities remained relatively constant at 1.23x for the four
months  ended  April 30,  1998,  compared  to 1.22x for the same period in 1997.
Proceeds received from maturing  lower-yielding  investment and mortgage-related
securities were redeployed into  higher-yielding  mortgage loans, which resulted
in the increase in interest  income.  Our average  outstanding  balance of loans
receivable  was  $2,282,000  higher for the four  months  ended  April 30,  1998
compared to the same period in 1997,  while our average  outstanding  balance of
our   mortgage-backed  and  related   securities,   investment   securities  and
interest-bearing  deposits was  $1,594,000  lower during the same  periods.  The
average yield on our loan  portfolio also increased to 8.36% for the four months
ended April 30,  1998,  compared to 8.22% for the same period in 1997.  However,
our net interest rate spread  decreased to 2.77% for the four months ended April
30,  1998,  compared  to 2.92%  for same  period  in  1997,  as a result  of the
increased balance of higher costing certificate accounts.

   
         Provision for Loan Losses. The provision for loan losses is a result of
management's periodic analysis of the adequacy of the allowance for loan losses.
The provision was $20,000 for the four months ended April 30, 1998. No provision
was made during the four months ended April 30, 1997. The $20,000  provision for
loan losses for the four months ended April 30, 1998 was  recorded  primarily to
offset the $21,000  charged-off  during the four months,  as well as a result of
management's  continuing  reassessment  of the portfolio.  At April 30, 1998 our
allowance for loan losses totaled $853,000, or 2.36% of net loans receivable and
50.29% of total  non-performing  loans.  See  "Business  of Home Federal - Asset
Quality."
    

         It is our policy to provide  valuation  allowances for estimated losses
on loans  based  upon  past  loss  experience,  current  trends  in the level of
delinquent and specific problem loans, loan  concentrations to single borrowers,
adverse  situations  that may  affect  the  borrower's  ability  to  repay,  the
estimated  value of any  underlying  collateral,  and  current  and  anticipated
economic  conditions in our market area.  Accordingly,  the  calculation  of the
adequacy of the allowance for loan losses is not based  directly on the level of
non-performing assets.

         We will  continue  to monitor  our  allowance  for loan losses and make
future  additions  to the  allowance  through the  provision  for loan losses as
economic conditions dictate.  Although we maintain our allowance for loan losses
at a level which we consider to be adequate to provide for losses,  there can be
no  assurance  that  future  losses  will not exceed  estimated  amounts or that
additional provisions for loan losses will not be required in future periods. In
addition, our determination as to the amount of the allowance for loan losses is
subject to review by the OTS and the FDIC, as part of their examination process,
which may result in the establishment of an additional allowance.


                                      -35-

<PAGE>



         Noninterest  Income.  Our  noninterest  income  consists  primarily  of
service fees charged on  transaction  accounts and gains on sales of securities.
Noninterest  income was  $469,000  for the four  months  ended  April 30,  1998,
compared to $8,000 for the same period in 1997.  This increase was the result of
a $461,000  gain on the sale of investment  securities  as  management  chose to
realize gains on approximately 20% of its Federal Home Loan Mortgage Corporation
stock, which at the time of sale was at or near record price levels.

         Noninterest  Expense.  Noninterest  expense was  $890,000  for the four
months  ended April 30, 1998  compared to $457,000  for the same period in 1997,
representing  a 95%  increase.  This  increase  was  primarily  attributable  to
salaries  and  employee  benefits,  our largest  noninterest  expense  which was
$745,000 for the four month period ended April 30, 1998 compared to $297,000 for
the same  period in 1997,  representing  an increase  of 151%.  The  increase in
salaries and benefits was the result of a bonus paid to directors,  officers and
employees.

         Federal  Income Taxes.  Federal income taxes were $119,000 for the four
months ended April 30,  1998,  compared to $112,000 for the same period in 1997.
The increase in federal income taxes,  despite the slightly lower taxable income
earned by the Association  for the period,  was the result of a reduction in the
tax  credits  generated  by  our  investment  in  a  limited  partnership.   See
"Subsidiaries  and Other  Activities."  Our  effective  tax rates were 29.3% and
27.3% for the four months ended April 30, 1998 and 1997, respectively.

         Comparison of Operating  Results for the Years Ended  December 31, 1997
and 1996

         Net Income.  Net income was  $386,000  for the year ended  December 31,
1997 compared to $426,000 for the year ended  December 31, 1996,  representing a
decrease of 9.4%. Net income decreased as a result of a $660,000 increase to our
provision  for loan  losses  as a  result  of the  increased  loan  balance  and
increased nonperforming assets, as well as management's continued assessments of
the portfolio. Net interest income increased $148,000,  primarily as a result of
the  increase in our  average  outstanding  balance of loans  during  1997,  and
noninterest expense decreased $371,000,  primarily as a result of the absence of
the one-time SAIF assessment paid in November 1996.  Absent the SAIF assessment,
net income for 1996 would have been $675,000, or $289,000 higher than net income
in 1997.  For the years ended  December 31, 1997 and 1996, the returns on assets
were 0.54% and 0.60% (0.95% excluding the SAIF assessment),  respectively, while
the returns on retained  earnings were 3.27% and 3.75% (5.94% excluding the SAIF
assessment), respectively.

         Net Interest  Income.  Net interest  income was $2,526,000 for the year
ended December 31, 1997,  compared to $2,378,000 for the year ended December 31,
1996,  representing a 6.2%  increase.  The increase was the result of a $222,000
increase in interest  income to $5,002,000 for the year ended December 31, 1997.
Interest  expense also  increased,  but only  slightly,  to $2,476,000  for 1997
compared to $2,402,000 for 1996,  partially  offsetting the increase in interest
income.

         While our average  outstanding  balance of  interest-earning  assets to
interest-bearing  liabilities  remained relatively constant at 1.22x during 1997
compared to 1.21x  during  1996,  we were  successful  in  redeploying  proceeds
received from maturing  lower-yielding  securities into higher-  yielding loans,
which resulted in increased interest income. Our average  outstanding balance of
mortgage  loans  increased  $4.8  million  from 1996 to 1997,  while our average
outstanding balance of

                                      -36-

<PAGE>



securities and interest-bearing  deposits decreased $4.2 million during the same
period.  The average yield on our loan  portfolio also increased 17 basis points
to 8.33% for 1997,  compared to 8.16% for 1996.  In  addition,  our net interest
rate spread increased to 2.83% for the year ended December 31, 1997, compared to
2.66% for the year ended December 31, 1996 as a result of the shift in our asset
mix.

          The increase in interest expense was due to a $778,000 increase in the
average outstanding balance of certificate  accounts and, to a lesser extent, an
8  basis  point  increase  in the  rate  paid on such  accounts.  The  increased
borrowings  associated  with our equity  investment in a limited  partnership to
construct low-cost  multi-family  housing units also contributed to the increase
in interest expense. See "Subsidiary and Other Activities." These increases were
partially  offset  by a  $1,000,000  decline  in our lower  costing  transaction
accounts. See "- Average Balances, Interest Rates and Yields" and "- Rate/Volume
Analysis of Net Interest Income."

   
         Provision for Loan Losses.  During the year ended December 31, 1997, we
recorded a provision  for loan losses of  $700,000,  compared to $40,000  during
1996.  The increase in the provision  was the result of  additional  credit risk
inherent in our  portfolio as a result of an  increased  amount of loans held in
portfolio,  an increased level of nonperforming  loans, a charge-off of $147,000
arising from the write-down of a loan to estimated net realizable value, as well
as  management's  continuing  reassessment  of the portfolio.  The allowance was
increased to reflect the deterioration of loans made to four separate  borrowers
where full  collection of loan principal had become  uncertain,  including three
loans  which  had  become  impaired.  The  increased  allowance  also  reflected
management's  assessment of additional  credit risk resulting from a significant
increase in loan  concentrations  to several  borrowers  for  financing  one- to
four-family rental properties that are dependent on future rent collections.  At
December 31, 1997, our allowance for loan losses totaled  $854,000,  or 2.32% of
net loans receivable and 51.38% of total non-performing  loans. See "Business of
Home Federal - Asset Quality."
    

        Noninterest  Income.  Noninterest income was $27,000 for the year ended
December 31, 1997, compared to $23,000 for 1996. The $4,000 increase was related
to a gain on the sale of an investment security in 1997.

         Noninterest  Expense.  Noninterest  expense  decreased by $371,000,  or
21.2%,  to $1,380,000 for the year ended  December 31, 1997 from  $1,751,000 for
the year ended December 31, 1996. The decrease  primarily was due to the absence
in 1997 of the $378,000  special  assessment  paid in 1996 to  recapitalize  the
SAIF.  Absent the SAIF  assessment,  noninterest  expense  would have  increased
$7,000.

         Salaries  and  employee  benefits,  our  largest  noninterest  expense,
increased  $47,000  from 1996 to 1997,  representing  an increase  of 5.7%.  The
increase in salaries and benefits was the result of normal wage  adjustments and
the addition of one  full-time  employee.  Other  operating  expenses  increased
$60,000,  or 19.9%,  from 1996 to 1997,  primarily as a result of increased data
processing costs.

         Federal  Income Taxes.  Federal  income taxes were $87,000 for the year
ended  December 31, 1997,  compared to $184,000 for the same period in 1996.  We
paid less  federal  income  taxes during 1997 as a result of earning less income
and  the  effect  of tax  credits  generated  by  our  investment  in a  limited
partnership.  Our  effective  tax rates  were 18.4% and 30.2% for 1997 and 1996,
respectively.


                                      -37-

<PAGE>

   
Asset/Liability Management and Market Risk

         Qualitative  Aspects of Market  Risk.  As stated  above,  we derive our
income  primarily from the excess of interest  collected over interest paid. The
rates  of  interest  we earn on  assets  and pay on  liabilities  generally  are
established  contractually  for a period of time.  Market  interest rates change
over time. Accordingly,  our results of operations, like those of many financial
institutions,  are impacted by changes in interest  rates and the interest  rate
sensitivity of our assets and  liabilities.  The risk associated with changes in
interest  rates and our  ability to adapt to these  changes is known as interest
risk and is the Association's most significant market risk.

         Quantitative  Aspects  of Market  Risk.  In an  attempt  to manage  our
exposure to changes in interest rates and comply with applicable regulations, we
monitor the Association's  interest rate risk. In monitoring  interest rate risk
we continually  analyze and manage assets and liabilities based on their payment
streams  and  interest  rates,  the  timing  of  their  maturities,   and  their
sensitivity to actual or potential changes in market interest rates.
    

         An asset or liability is interest rate sensitive within a specific time
period if it will  mature or  reprice  within  that time  period.  If our assets
mature or reprice more rapidly or to a greater extent than our liabilities, then
net  portfolio  value and net  interest  income  would tend to  increase  during
periods of rising interest rates and decrease during periods of falling interest
rates.  Conversely,  if our assets  mature or reprice more slowly or to a lesser
extent than our  liabilities,  then net portfolio  value and net interest income
would tend to decrease  during  periods of rising  interest  rates and  increase
during  periods of falling  interest  rates.  Our policy has been to address the
interest rate risk inherent in the historical  savings  institution  business of
originating  long-term  loans  funded  by  short-term  deposits  by  maintaining
sufficient liquid assets for material and prolonged changes in interest rates.

   
         To  manage   the   interest   rate  risk,   we  attempt  to   originate
adjustable-rate  loans;  however,  due to the low interest rate environment over
the past several years, customer demand for fixed-rate loans has been strong. At
April 30,  1998,  ARM loans  totaled  $21.9  million  or 55.7% of our total loan
portfolio.  We also maintain a large  portfolio of liquid assets which  includes
investment  securities.  Maintaining  liquid  assets,  however,  tends to reduce
potential net income because  liquid assets  usually  provide a lower yield than
other  interest-earning  assets.  Despite  these  strategies  we are still  more
vulnerable  to increases in interest  rates than to decreases in interest  rates
given current  market  interest rate levels,  as illustrated in the table on the
following page.

         Our Board of  Directors  is  responsible  for  reviewing  our asset and
liability  position.  The Board meets quarterly to review interest rate risk and
trends,  liquidity and capital ratios and related  regulatory  requirements.  In
addition,  the Board reviews  simulations of the effect of interest rates on the
Association's capital, net interest income and net income under various interest
rate scenarios.  Management of the  Association is responsible for  implementing
the policies and  decisions of the Board of Directors  with respect to our asset
and liability  goals and  strategies.  The Association has operated for the last
three years within the Board's defined asset/liability parameters.  Furthermore,
we believe that our  liquidity  position and capital  levels,  which are well in
excess of regulatory requirements,  assist us in reasonably limiting the effects
of our interest rate risk exposure.

Net Portfolio Value as a Measure of Interest Rate Risk.
    

         In order to encourage  savings  associations  to reduce their  interest
rate risk,  the OTS adopted a rule  incorporating  an interest rate risk ("IRR")
component  into the  risk-based  capital  rules.  The IRR  component is a dollar
amount that will be deducted from total  capital for the purpose of  calculating
an institution's  risk-based capital requirement and is measured in terms of the
sensitivity of its net portfolio value ("NPV") to changes in interest rates. NPV
is the difference between

                                      -38-

<PAGE>



incoming  and  outgoing  discounted  cash flows from  assets,  liabilities,  and
off-balance  sheet contracts.  An institution's IRR is measured by the change to
its NPV as a result of a  hypothetical  200 basis point ("bp")  change in market
interest  rates.  A  resulting  change in NPV of more  than 2% of the  estimated
present value of total assets ("PV") will require the institution to deduct from
its capital 50% of that excess change. Based on the Association's asset size and
risk-based  capital,  we have  been  informed  by the OTS that Home  Federal  is
exempted from this rule. Nevertheless,  the following table presents an estimate
of the change in our NPV at March 31, 1998 as calculated by our personnel, based
on quarterly financial information.


                                 March 31, 1998
    ----------------------------------------------------------------------------
                    Net Portfolio Value                  NPV as % of PV of Asset
    --------------------------------------------------   -----------------------
    Change in
       Rate       $ Amount      $ Change      % Change     NPV Ratio   BP Change
    ---------     --------      --------      --------     ---------   ---------
                                (Dollars in Thousands)

+400 bp            $10,172      $(3,683)        (26.6)%       14.54%    (428)
+300                11,403       (2,452)        (17.7)        16.02     (280)
+200                12,459       (1,396)        (10.1)        17.25     (157)
+100                13,260         (595)         (4.3)        18.16      (66)
  --                13,855           --            --         18.82        --
- -100                14,473           618          4.5         19.49        67
- -200                14,854           999          7.2         19.90       108
- -300                15,006         1,151          8.3         20.07       125
- -400                15,142         1,287          9.3         20.21       139


         In the above  table,  the first  column on the left  presents the basis
point  increments of yield curve shifts.  The second column presents the overall
dollar amount of NPV at each basis point increment. The third and fourth columns
present the Association's actual position in dollar change and percentage change
in NPV at  each  basis  point  increment.  The  remaining  columns  present  the
Association's  percentage  change  and  basis  point  change  in  its  NPV  as a
percentage of portfolio value of assets.

         Were the Association subject to the IRR component at March 31, 1998, it
would  not have  been  considered  to have had a greater  than  normal  level of
interest  rate  exposure  and a  deduction  from  capital  would  not have  been
required.  Although  we have been  advised  by the OTS that Home  Federal is not
subject to the IRR component  discussed  above,  it is still subject to interest
rate risk and,  as can be seen  above,  rising  interest  rates will  reduce the
Association's  NPV.  The OTS has  the  authority  to  require  otherwise  exempt
institutions  to  comply  with the  rule  concerning  interest  rate  risk.  See
"Regulation - Regulatory Capital Requirements."

         Computations  of  prospective  effects of  hypothetical  interest  rate
changes  are based on  numerous  assumptions,  including  interest  rates,  loan
prepayment  rates,  deposit decay rates, and the market values of certain assets
under the  various  interest  rate  scenarios  and should not be relied  upon as
indicative of actual results. Certain shortcomings are inherent in the method of
analysis  presented  in the  computation  of NPV.  Although  certain  assets and
liabilities may have similar maturities or

                                      -39-

<PAGE>



periods  within which they  reprice,  they may react  differently  to changes in
market  interest  rates.  The  interest  rates on  certain  types of assets  and
liabilities may fluctuate in advance of changes in market interest rates,  while
interest  rates on other types may lag behind  changes in market  rates.  In the
event of a change in interest  rates,  prepayments and early  withdrawal  levels
could deviate  significantly  from those assumed in making the  calculations set
forth above.

Liquidity and Capital Resources

         Our primary  sources of funds are deposits,  repayments and prepayments
of loans and securities  and interest  income.  Although  maturity and scheduled
amortization  of loans and  securities  are  relatively  predictable  sources of
funds,  deposit flows and  prepayments  on loans and  securities  are influenced
significantly by general interest rates, economic conditions and competition.

         Our primary  investment  activity is  originating  one- to  four-family
residential  mortgages and, to a lesser  extent,  commercial,  multi-family  and
construction real estate loans to be held to maturity. For the four months ended
April 30,  1998,  and the fiscal  years ended  December  31,  1997 and 1996,  we
originated  loans for our portfolio in the amount of $3.2 million,  $7.0 million
and $9.5 million,  respectively.  For the four months ended April 30, 1998,  and
the fiscal years ended December 31, 1997 and 1996,  these activities were funded
from repayments of loans and securities of $7.1 million, $12.6 million and $15.8
million,  respectively.  Excess  funds  are  generally  invested  in  short-term
investment securities and collateralized mortgage obligations.

         Our most  liquid  assets  are cash and cash  equivalents.  At April 30,
1998,  and  December  31,  1997 and 1996,  cash and cash  equivalents  were $5.5
million,  $4.9  million,  and  $2.2  million,  respectively.  The  Association's
management  monitors and reviews its liquidity and maintains a $2.0 million line
of credit with a commercial bank which can be accessed immediately.

         Liquidity  management  is an  ongoing  and  long-term  function  of our
asset/liability  management  strategy.  Excess funds  generally  are invested in
interest-bearing  overnight  deposits  at other  financial  institutions  and in
short-term  investment  securities.  If we require  funds  beyond our ability to
generate  deposits,  additional  sources of funds are available  through certain
other assets as collateral for such advances.  We believe,  based on our current
balance  sheet  structure  and our  ability  to  acquire  funds from the FHLB of
Cincinnati and other sources, that the Association's liquidity is adequate.

Impact of Inflation and Changing Prices

         The financial  statements and related data  presented  herein have been
prepared in accordance  with  generally  accepted  accounting  principles  which
require the measurement of financial  position and operating results in terms of
historical dollars without  considering changes in the relative purchasing power
of money over time due to  inflation.  The primary  impact of  inflation  on our
operations is reflected in increased  operating  costs.  Unlike most  industrial
companies,   virtually  all  of  the  assets  and  liabilities  of  a  financial
institution are monetary in nature. As a result, interest rates, generally, have
a more  significant  impact on a financial  institution's  performance than does
inflation.  Interest rates do not  necessarily  move in the same direction or to
the same extent as the prices of goods and services.


                                      -40-

<PAGE>

Year 2000 Issues

         The  approaching  millennium is causing  organizations  of all types to
review their computer  systems for the ability to properly  accommodate the year
2000.  When  computer  systems  were first  developed,  two digits  were used to
designate the year in date calculations and "19" was assumed for the century. As
a result,  there is  significant  concern about the integrity of date  sensitive
calculations  when the calendar  rolls over to January 1, 2000.  An older system
could interpret  01/01/00 as January 1, 1900 potentially  causing major problems
calculating  interest,  payment,  delinquency  or  maturity  dates.  An internal
committee of the Association, comprised of two officers and an outside director,
has been  formed to  address  the  potential  risk that year 2000  poses for the
Association.

   
         Accurate data  processing is essential to our  operations and a lack of
accurate  processing  by our vendors or by us could have a  significant  adverse
impact on the Association's  financial  condition and results of operations.  We
have been  assured by our data  processing  service  bureau that their  computer
services  will  function  properly  on and  after  January  1,  2000.  Our  data
processing service bureau has advised  Management that it, in fact,  anticipates
completing programming corrections by October 1998, and will commence testing in
November  1998.  If by the end of this year it  appears  that our  primary  data
processing  service  bureau will be unable to resolve  this  problem in a timely
manner,  then we will identify a secondary data processing  service  provider to
complete the task.  If we are unable to do this,  we will  identify  those steps
necessary  to minimize  the negative  impact the  computer  problems.  We do not
anticipate  any  significant  year 2000 issues with  respect to our  premises or
other non-information systems. At this time we cannot determine the expense that
may be incurred in connection with year 2000 issues.

         In  addition  to expenses  related to our own  systems,  we could incur
losses if loan payments are delayed due to year 2000  problems  affecting any of
our significant borrowers or impairing the payroll systems of large employers in
our market  area.  We have been  communicating  with our vendors to assess their
progress in evaluating their systems and  implementing  any corrective  measures
required by them to be prepared  for the year 2000.  We have also sent year 2000
readiness  request letters to 23 borrowers.  These borrowers were selected based
on the aggregate amounts owed to the Association, the type of loans outstanding,
and the perceived  Year 2000 risk based on our  knowledge of the loan  customers
and their  operations.  To date,  we have not been  advised by such parties that
they do not have plans in place to address  and  correct  the issues  associated
with  the  year  2000  problem;  however,  no  assurance  can be given as to the
adequacy of such plans or to the timeliness of their implementation.
    

Recent Accounting Pronouncements

         FASB  Statement on Reporting  Comprehensive  Income.  In June 1997, the
Financial  Accounting  Standards  Board ("FASB")  issued  Statement of Financial
Accounting  Standards ("SFAS") No. 130. SFAS No. 130 will require the Company to
classify  items of other  comprehensive  income by their nature in the financial
statements and display the  accumulated  balance of other  comprehensive  income
separately from retained  earnings and additional  paid-in capital in the equity
section of the  statement of equity.  SFAS No. 130 is effective for fiscal years
beginning after December 15, 1997. The adoption of this standard is not expected
to have a material impact on the Company's consolidated financial statements.

         FASB Statement on Earnings Per Share.  In March 1997,  FASB issued SFAS
No.  128.  SFAS No. 128  establishes  standards  for  computing  and  presenting
earnings per share and applies to

                                      -41-

<PAGE>



entities  with  publicly  held common  stock or  potential  common  stock.  This
statement  simplifies the standards for computing  earnings per share previously
found in Accounting  Principles Board ("APB") Opinion No. 15, Earnings per Share
("EPS"),  and makes them comparable to international EPS standards.  It replaces
the  presentation  of primary  EPS with a  presentation  of basic  EPS.  It also
requires  dual  presentation  of basic and diluted EPS on the face of the income
statement  for all  entities  with  complex  capital  structures  and requires a
reconciliation of the numerator and the denominator of the basic EPS computation
to the  numerator  and  denominator  of the diluted EPS  computation.  Basic EPS
excludes  dilution  and is  computed  by  dividing  income  available  to common
stockholders by the weighted-average number of common shares outstanding for the
period.  Diluted  EPS  reflects  the  potential  dilution  that  could  occur if
securities or other  contracts to issue common stock were exercised or converted
into common  stock or resulted in the  issuance of common stock that then shared
in the  earnings of the  entity.  Diluted  EPS is  computed  similarly  to fully
diluted EPS pursuant to APB Opinion No. 15. SFAS No. 128  supersedes  Opinion 15
and AICPA  Accounting  Interpretation  1-102 of Opinion  15. This  statement  is
effective for financial  statements issued for periods ending after December 15,
1997,  including  interim periods.  The Company intends to adopt SFAS No. 128 in
the initial reporting period following consummation of the offering.

         FASB Statement on Disclosure of Information about Capital Structure. In
February  1997,  the FASB  issued SFAS No. 129.  SFAS No. 129  incorporates  the
disclosure  requirements  of APB Opinion No. 15,  Earnings per Share,  and makes
them applicable to all public and nonpublic entities that have issued securities
addressed  by  the  Statement.   APB  Opinion  No.  15  requires  disclosure  of
descriptive  information about securities that is not necessarily related to the
computation  of  earnings  per share.  This  statement  continues  the  previous
requirements to disclose certain information about an entity's capital structure
found in APB Opinions No. 10, Omnibus  Opinion-  1966, and No. 15,  Earnings per
Share,  and FASB  Statement  No. 47,  Disclosure of Long-Term  Obligations,  for
entities that were subject to the requirements of those standards.  SFAS No. 129
eliminates  the  exemption  of  nonpublic   entities  from  certain   disclosure
requirements  of Opinion 15 as provided by FASB Statement No. 21,  Suspension of
the  Reporting  of  Earnings  per Share and  Segment  Information  by  Nonpublic
Enterprises.  It supersedes specific disclosure  requirements of Opinions No. 10
and No. 15 and FASB Statement No. 47 and consolidates them in this Statement for
ease of retrieval and for greater visibility to nonpublic entities. FASB No. 129
is effective  for financial  statements  for periods  ending after  December 15,
1997.  SFAS No. 129 will be adopted by the  Company and the  Association  in the
initial period following consummation of the offering.

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

                                      -42-

<PAGE>



after December 15, 1995. Pro forma  disclosures  must include the effects of all
awards  granted in fiscal years  beginning  after December 15, 1994. The Company
expects to use the  "intrinsic  value based method" as prescribed by APB Opinion
No. 25.

         FASB  Statement on  Disclosures  about  Segments of an  Enterprise  and
Related  Information.  In June 1997,  the FASB issued SFAS No. 131. SFAS No. 131
establishes  standards for the way public  enterprises are to report information
about  operating  segments in annual  financial  statements  and requires  those
enterprises to report selected  information about operating  segments in interim
financial  reports.  SFAS No. 131 is  effective  for  financial  statements  for
periods  beginning after December 15, 1997. The adoption of this standard is not
expected  to have a  material  impact on the  Company's  consolidated  financial
statements.

         FASB  Statement  on  Employers'  Disclosures  about  Pensions and Other
Post-retirement  Benefits.  In February 1998, the FASB issued SFAS No. 132. SFAS
NO. 132 revises employers'  disclosures about pension and other  post-retirement
benefit  plans.  SFAS No. 132 does not change the  measurement or recognition of
those plans and is effective for fiscal years beginning after December 15, 1997.
The adoption of this  standard is not expected to have a material  impact on the
Company's consolidated financial statements.

   
         FASB  Statement on Accounting for  Derivative  Instruments  and Hedging
Activities. In June 1998, the FASB issued SFAS No. 133. SFAS NO. 133 establishes
accounting and reporting standards for derivative instruments, including certain
derivative instruments embedded in other contracts  (collectively referred to as
derivatives),  and for hedging activities. SFAS No. 133 requires that any entity
recognize all  derivatives  as either asset or  liabilities  in the statement of
financial  position and measure those instruments at fair value and is effective
for all fiscal  quarters of fiscal  years  beginning  after June 15,  1999.  The
adoption  of this  standard  is not  expected  to have a material  impact on the
Company's consolidated financial statements.
    


                            BUSINESS OF HOME FEDERAL

General

         Our principal  business consists of attracting retail deposits from the
general public and investing those funds primarily in permanent and construction
loans  secured  by  first  mortgages  on  owner-occupied,  one-  to  four-family
residences.   We  also   originate   loans   secured  by  first   mortgages   on
nonowner-occupied,  one- to four-family  residences,  permanent and construction
loans secured by commercial real estate and  multi-family  real estate and, to a
much lesser extent,  consumer and commercial  business loans.  While our primary
business is the  origination of one- to four-family  residential  mortgage loans
funded through retail deposits,  competition  from other financial  institutions
has limited the volume of loans the  Association  has been able to originate and
place in its portfolio. As a result, we invest our excess funds into short-term,
lower-yielding investment and mortgage-related securities.

         Our  revenues  are derived  principally  from  interest on mortgage and
other loans,  and interest and  dividends  on  investment  and  mortgage-related
securities.

         We offer a variety of deposit  accounts having a wide range of interest
rates  and  terms,  which  generally  include  passbook  and  statement  savings
accounts,  money market  deposit  accounts,  NOW and  interest-bearing  checking
accounts and  certificate  accounts  with varied  terms  ranging from 91 days to
three years.  We only solicit  deposits in our primary market area and we do not
accept brokered deposits.

                                      -43-

<PAGE>

Market Area

         We intend to continue to be a community-oriented  financial institution
offering a variety of financial  services to meet the needs of the  community we
serve.  We  primarily  serve the Niles,  Ohio area.  Our  primary  lending  area
consists  generally of the area within a 30 mile radius of the City of Niles. We
may grant a loan  outside of this 30 mile radius on  occasion  and only with the
approval of our Board of  Directors.  We do not grant loans outside the State of
Ohio.

         Trumbull County,  where the Association is located,  consists primarily
of suburban and rural communities with manufacturing and wholesale  distribution
activities  serving as the basis of the local  economy.  Major  employers in the
area include General Motors Corp. and WCI Steel, Inc.

         Our market area has experienced a higher current unemployment rate than
Ohio and the United States.  In April 1998,  Trumbull County had an unemployment
rate of 4.5%, compared to an unemployment rate of 3.8% in Ohio, and 4.3 % in the
United  States.  Furthermore,  the  population of Niles has remained  relatively
stagnant  from 1990 to 1997,  and is  projected  to remain  relatively  the same
through the year 2002.

Lending Activities

         General.  Our  primary  lending  activity is the  origination  of loans
secured by first  mortgages on one- to four-family  residential  properties.  We
also make  permanent  and  construction  loans on  multi-family  and  commercial
properties,  and a limited number of consumer and commercial business loans. Our
mortgage  loans carry either a fixed or an adjustable  interest  rate.  Mortgage
loans are generally long-term and amortize on a monthly basis with principal and
interest due each month. At April 30, 1998, our net loan portfolio totaled $36.2
million, which constituted 50.0% of our total assets.

   
         All loans are originated by management,  subject to ratification by the
Board of  Directors.  Commercial  real estate loans and  multi-family  loans are
generally  reviewed by the Board prior to a lending  commitment  being extended.
Unless we are aware of factors  that may lead to an  environmental  concern,  we
generally do not require any environmental  study at the time a loan is made. If
an  environmental  problem  were  discovered  to  exist  after a loan  has  been
originated and the loan has become delinquent, we may choose not to foreclose on
the property if the potential  environmental  liability would render foreclosure
imprudent.
    

         Management is responsible for presenting to the Board information about
the  credit-worthiness  of a borrower  and the  estimated  value of the  subject
property.  Information  pertaining to  credit-worthiness of a borrower generally
consists of a summary of the borrower's credit history,  employment,  employment
stability,  net worth and income.  The  estimated  value of the property must be
supported by an  appraisal  report  prepared in  accordance  with our  appraisal
policy.

         At April 30, 1998, the maximum amount which we could have loaned to any
one borrower and the borrower's related entities was approximately $1.9 million.
Except as described below, at April 30, 1998, we had no loans or groups of loans
to related borrowers with outstanding balances in excess of this amount. At that
date,  our  largest  lending  relationship  to a single  borrower  or a group of
related  borrowers  consisted  of 12  loans  totaling  $2.6  million  (of  which
approximately  $808,000 was unfunded at April 30, 1998). Of the 12 loans,  three
loans were for the construction of a residential housing development,  six loans
were for individual home construction, and three loans were secured by apartment
rental units and commercial office space. This lending relationship was

                                      -44-

<PAGE>



within federal  regulatory  guidelines  pursuant to exceptions  for  residential
housing developments. The second largest lending relationship at April 30, 1998,
consisted of two purchased  participation  loans totaling $1.9 million (of which
approximately  $803,000 was unfunded at April 30, 1998) for the  construction of
an apartment complex and a warehouse/office  complex in Columbus,  Ohio. Each of
these loans was current and performing in accordance with its terms at April 30,
1998.

         Our third largest  lending  relationship at April 30, 1998 totaled $1.4
million and consisted of six loans secured by commercial  and  residential  real
estate. At April 30, 1998, three of the six loans were nonperforming.  The three
nonperforming loans totaled approximately $1.0 million at April 30, 1998. See "-
Asset Quality - Nonperforming Assets."

         The next two largest lending relationships at April 30, 1998, consisted
of one loan totaling  $994,000 secured by 114  nonowner-occupied,  single family
residences and one loan totaling $942,000 secured by an apartment complex.  Each
of these loans was current and performing in accordance  with its terms at April
30, 1998. The loan secured by the apartment complex was paid in full during June
1998.

         We had only four other lending relationships which exceeded $700,000 at
April 30, 1998, all of which were current and performing generally in accordance
with their loan terms at such date.

         Loan Portfolio Composition.  The following table sets forth information
concerning  the  composition  of our loan  portfolio  in dollar  amounts  and in
percentages (before deductions for loans in process, deferred fees and discounts
and allowances for losses) as of the dates indicated.

<TABLE>
<CAPTION>
                                                                                        December 31,
                                                   April 30,           --------------------------------------------
                                                     1998                      1997                   1996
                                             ----------------------    --------------------    --------------------
                                             Amount      Percent       Amount       Percent    Amount       Percent
                                             ------      -------       ------       -------    ------       -------
                                                               (Dollars in Thousands)
Real Estate Loans:
<S>                                          <C>            <C>        <C>           <C>      <C>             <C>    
 One- to four-family....................     $25,054        63.74%     $25,634       64.29%   $22,310         62.99 %
 Commercial.............................       4,680        11.91        4,603       11.54      4,746         13.40
 Multi-family...........................       3,057         7.78        4,143       10.39      3,299          9.31
 Construction or development............       5,310        13.51        4,231       10.61      3,681         10.39
                                             -------      -------      -------     -------    -------        ------
     Total real estate loans............      38,101        96.94       38,611       96.83     34,036         96.09
                                             -------      -------      -------     -------    -------        ------
                                                                                             
Other Loans:                                                                                 
 Consumer Loans:                                                                             
  Home equity...........................         909         2.31          926        2.32        931          2.63
  Deposit account.......................          63         0.16           84        0.21        197          0.56
                                            --------     --------      -------     -------    -------        ------
     Total consumer loans...............         972         2.47        1,010        2.53      1,128          3.19
                                            --------     --------      -------     -------    -------        ------
 Commercial business loans..............         232         0.59          255        0.64        256          0.72
     Total other loans..................       1,204         3.06        1,265        3.17      1,384          3.91
                                            --------     --------      -------     -------    -------        ------
     Total loans........................      39,305       100.00%      39,876      100.00%    35,420        100.00%
                                                           ======                   ======                   ======
                                                                                             
Less:                                                                                        
 Loans in process.......................       2,301                     2,278                  1,936
 Allowance for losses...................         853                       854                    301
                                            --------                   -------                -------
                                               3,154                     3,132                  2,237
                                            --------                   -------                -------
 Total loans receivable, net............     $36,151                   $36,744                $33,183
                                             =======                   =======                =======
                                                                                           
</TABLE>


                                      -45-

<PAGE>



         The  following  table shows the  composition  of our loan  portfolio by
fixed- and adjustable-rate at the dates indicated.


<TABLE>
<CAPTION>

                                                                                                December 31,
                                                 April 30,            -------------------------------------------------------
                                                   1998                          1997                         1996
                                         ------------------------     ------------------------    ---------------------------
                                         Amount           Percent     Amount           Percent    Amount             Percent
                                         ------           -------     ------           -------    ------             -------
                                                                               (Dollars in Thousands)
Fixed-Rate Loans:
- -----------------
 Real estate:
<S>                                      <C>                 <C>      <C>                <C>     <C>                  <C>   
  One- to four-family.............       $12,032             30.61%   $11,997            30.09%  $  9,354             26.41%
  Commercial......................           612              1.56      1,430             3.59      1,553              4.38
  Multi-family....................           269              0.68        289             0.72        342              0.97
  Construction or development.....         3,300              8.40      1,776             4.45      3,581             10.11
                                        --------         ---------   --------          -------   --------           -------
     Total real estate loans......        16,213             41.25     15,492            38.85     14,830             41.87
                                         -------         ---------    -------          -------    -------           -------

 Consumer.........................           972              2.47      1,010             2.53      1,128              3.19
 Commercial business..............           232              0.59        255             0.64        256              0.72
                                        --------         ---------  ---------          -------   --------           -------
                                           1,204              3.06      1,265             3.17      1,384              3.91
                                        --------         ---------   --------          -------   --------           -------
     Total fixed-rate loans.......        17,417             44.31     16,757            42.02     16,214             45.78

Adjustable-Rate Loans:
- ----------------------
 Real estate:
  One- to four-family.............        13,022             33.13     13,637            34.20     12,956             36.58
  Commercial......................         4,068             10.35      3,173             7.96      3,193              9.01
  Multi-family....................         2,788              7.09      3,854             9.66      2,957              8.35
  Construction or development.....         2,010              5.12      2,455             6.16        100              0.28
                                        --------           -------    -------          -------    -------           -------
     Total real estate loans......        21,888             55.69     23,119            57.98     19,206             54.22
                                         -------            ------    -------          -------    -------           -------
 Consumer.........................            --                --         --               --         --                --
                                         -------           -------    -------          -------    -------           -------
     Total adjustable-rate loans..        21,888             55.69     23,119            57.98     19,206             54.22
                                         -------           -------    -------          -------    -------           -------
     Total loans..................        39,305            100.00%    39,876           100.00%    35,420            100.00%
                                                            ======                      ======                       ======

Less:
- -----
 Loans in process.................         2,301                        2,278                       1,936
 Deferred fees and discounts......            --                           --                          --
 Allowance for loan losses........           853                          854                         301
                                         -------                      -------                     -------
                                           3,154                        3,132                       2,237
                                         -------                      -------                     -------
    Total loans receivable, net...       $36,151                      $36,744                     $33,183
                                         =======                      =======                     =======
</TABLE>


                                      -46-

<PAGE>



         The following schedule illustrates the contractual maturity of our loan
portfolio at April 30, 1998 before net items. Mortgages which have adjustable or
renegotiable interest rates are shown as maturing in the period during which the
contract  is due.  The  schedule  does  not  reflect  the  effects  of  possible
prepayments or enforcement of due-on-sale clauses.


<TABLE>
<CAPTION>
                                            Real Estate
                     -----------------------------------------------------
                                         Multi-family and    Construction                            Commercial
                     One-to Four-Family    Commercial       or Development         Consumer           Business          Total
                     ------------------  ----------------   ---------------     ----------------   ---------------  ----------------
                              Weighted          Weighted          Weighted             Weighted          Weighted          Weighted
                               Average           Average           Average              Average           Average           Average
                       Amount    Rate   Amount     Rate    Amount    Rate      Amount     Rate    Amount    Rate   Amount     Rate
                       ------    ----   ------     ----    ------    ----      ------     ----    ------    ----   ------     ----
                                                                                      (Dollars in Thousands)
     Due During
   Periods Ending
     April 30,
     ---------
<S>                    <C>        <C>    <C>        <C>     <C>       <C>      <C>        <C>     <C>       <C>    <C>       <C>
1998(1)..............  $   139    8.68%  $  732     12.69   $    --      --%    $  65      7.37%   $  --      --%   $ 936    11.73%
1999(1)..............      163    8.82      103      8.50        86    8.50         9      7.77       --      --      361     8.63
2000.................      343    8.56       20      9.50       874      --        19      7.61        4    7.50    1,260     2.62
2001 and 2002........      366    8.34      746      8.87     1,254    8.27       314      8.02       19    8.50    2,699     8.42
2003 to 2004.........      672    7.99       34      8.12       347    8.00       358      8.05       86    8.52    1,497     8.04
2005 to 2019.........   17,167    7.92    5,808      8.50     2,282    9.04       207      8.04      123    7.91   25,587     8.15
2020 and following...    6,204    7.88      294      9.00       467    7.47        --        --       --      --    6,965     7.90
                       -------           ------              ------             -----              ------          ------
     Totals..........  $25,054           $7,737              $5,310              $972               $232          $39,305
                       =======           ======              ======              ====               ====          =======
</TABLE>

- ----------
(1)  Includes demand loans,  non-accrual  loans, loans having no stated maturity
     and overdraft loans.


         The  total  amount  of loans  due  after  April  30,  1999  which  have
predetermined  interest rates is $16.8 million,  while the total amount of loans
due after such dates which have floating or adjustable  interest  rates is $21.2
million.


                                      -47-

<PAGE>



         One- to Four-Family  Residential Real Estate Lending.  Residential loan
originations  are  generated  by our  marketing  efforts,  present  and  walk-in
customers,  and referrals from real estate brokers and builders. We have focused
our lending  efforts  primarily  on the  origination  of loans  secured by first
mortgages on owner-occupied,  one- to four-family residences in our market area.
At April 30, 1998, one- to four-family  residential mortgage loans totaled $25.0
million, or 63.7% of our gross loan portfolio.

         Home Federal currently originates one- to four-family mortgage loans on
either a fixed or adjustable  basis,  as consumer demand  dictates.  The pricing
strategy for fixed-rate  mortgage loans revolves  around setting  interest rates
that are competitive  with other local financial  institutions.  Adjustable-rate
mortgage ("ARM") loans are offered with either one-year or three-year  repricing
periods. Due to their wide availability and market rate sensitivity we currently
use the one-year and three-year U.S. Treasury  Security  Constants plus a margin
of 250 basis points for pricing of ARM loans. During the year ended December 31,
1997 and the four months ended April 30, 1998,  we  originated  $2.9 million and
$612,000 of one- to four-family ARM loans,  and $3.2 million and $1.3 million of
one- to four-family,  fixed-rate mortgage loans, respectively.  We have not sold
any  mortgage  loans.  See  "Management's  Discussion  and Analysis of Financial
Condition and Results of Operations -Asset/Liability Management."

         Fixed-rate loans secured by one- to four-family residences have maximum
maturities  of 30 years,  and are fully  amortizing,  with payments due monthly.
These loans normally remain outstanding,  however,  for a substantially  shorter
period of time  because of  refinancing  and other  prepayments.  A  significant
change in the current level of interest  rates could alter the average life of a
residential loan in our portfolio  considerably.  All of our one- to four-family
loans are not assumable,  do not contain prepayment  penalties and do not permit
negative  amortization of principal.  Our real estate loans generally  contain a
"due on sale" clause allowing us to declare the unpaid principal balance due and
payable upon the sale of the security property.

         Our one- to  four-family  residential  ARM loans  are fully  amortizing
loans with contractual  maturities of up to 30 years, with payments due monthly.
Our ARM loans provide for specified  minimum and maximum  interest  rates.  As a
consequence  of using caps, the interest rates on these loans may not be as rate
sensitive as are our cost of funds.  Our ARM loans are generally not convertible
into fixed-rate loans.

         ARM loans generally pose different credit risks than fixed-rate  loans,
primarily  because  as  interest  rates  rise,  the  borrower's  payment  rises,
increasing the potential for default.  We have not  experienced  difficulty with
the payment  history for these  loans.  See "- Asset  Quality --  Non-Performing
Assets" and "-Asset  Quality -- Classified  Assets." At April 30, 1998, our one-
to four-family ARM loan portfolio  totaled $13.0 million,  or 33.1% of our gross
loan portfolio.  At that date the fixed-rate residential mortgage loan portfolio
totaled $12.0 million, or 30.6% of our gross loan portfolio.

         As  mentioned  above,  we  have  primarily   concentrated  our  lending
activities on the origination of owner-occupied, one- to four-family residences.
In recent years, however, loans secured by nonowner occupied, one-to four-family
residences have accounted for a growing share of total loan volume.  These loans
are underwritten generally using the same criteria as owner-occupied, one- to

                                      -48-

<PAGE>



four-family  residential loans, but typically are originated at higher rates and
lower loan-to-value ratios than owner-occupied loans.

         We  generally  underwrite  our one- to  four-family  loans based on the
applicant's  employment,  credit  history,  and  appraised  value of the subject
property.  Presently,  we lend up to 90% of the lesser of the appraised value or
purchase price for one- to four-family  loans.  Properties  securing our one- to
four-family  loans are  appraised by  independent  fee  appraisers  approved and
qualified  by the Board of  Directors.  We  generally  require our  borrowers to
obtain title insurance and fire,  property and flood insurance (if necessary) in
an amount not less than the value of the security property.

         Commercial  and  Multi-family  Real Estate  Lending.  We are engaged in
commercial  and  multi-family  real  estate  lending.  These  loans are  secured
primarily  by small retail  establishments,  small  office  buildings  and other
non-residential and residential  properties located in our market area. At April
30, 1998, commercial and multi-family real estate loans totaled $4.7 million and
$3.1 million, or 11.9% and 7.8% of our gross loan portfolio, respectively.

         Our loans  secured  by  commercial  and  multi-family  real  estate are
originated with either a fixed or adjustable interest rate. The interest rate on
adjustable-rate  loans is based on a variety of  indices,  generally  determined
upon negotiation with the borrower.  Loan-to-value  ratios on our commercial and
multi-family  loans  typically do not exceed 80% of the  appraised  value of the
property  securing the loan. These loans typically  require monthly payments and
have maximum  maturities of 30 years.  While maximum maturities may extend to 30
years, loans frequently have shorter maturities, generally ranging from 10 to 15
years.

         Loans secured by commercial  and  multi-family  real estate are granted
based on the  income  producing  potential  of the  property  and the  financial
strength of the borrower.  The net operating income (the income derived from the
operation of the property  less all  operating  expenses)  must be sufficient to
cover the  payments  related  to the  outstanding  debt.  We  generally  require
personal  guaranties  of the  borrowers in addition to the security  property as
collateral  for such loans.  Appraisals on properties  securing  commercial  and
multi-family  real estate loans are  performed  by  independent  fee  appraisers
approved by the Board of  Directors.  See "- Loan  Originations,  Purchases  and
Repayments."

         Loans secured by commercial and multi-family real estate properties are
generally  larger  and  involve  a greater  degree  of credit  risk than one- to
four-family  residential  mortgage  loans.  Such loans  typically  involve large
balances to single borrowers or groups of related borrowers. Because payments on
loans secured by commercial and  multi-family  real estate  properties are often
dependent on the successful operation or management of the properties, repayment
of such loans may be subject to adverse  conditions in the real estate market or
the economy.  If the cash flow from the project is reduced (e.g.,  if leases are
not  obtained  or  renewed),  the  borrower's  ability  to repay the loan may be
impaired. See "- Asset Quality -- Nonperforming Loans."

         Construction  and  Development   Lending.   We  originate   residential
construction  loans to  individuals as well as loans secured by building lots or
raw land held for  development.  Presently,  all of these  loans are  secured by
property located within our market area. At April 30, 1998, we had participation
interests  in  construction   loans  secured  by  an  apartment  complex  and  a
warehouse/office

                                      -49-

<PAGE>



complex located in Columbus,  Ohio totaling $1.9 million (of which approximately
$803,000 was unfunded).  At that date, we had $5.3 million in  construction  and
development loans outstanding, representing 13.5% of our gross loan portfolio.

         Construction  loans to individuals for their  residences  generally are
structured  to be converted to  permanent  loans at the end of the  construction
phase, which typically runs six months.  These construction loans have rates and
terms which match any one- to four-family loans then offered by the Association,
except that during the  construction  phase,  the borrower pays  interest  only.
Residential  construction loans are generally  underwritten pursuant to the same
guidelines used for originating  permanent residential loans. At April 30, 1998,
$590,000 of our  construction  loans were to borrowers  intending to live in the
properties upon completion of construction.

         Loans  secured by building  lots or raw land held for  development  are
generally  granted  with terms of up to five years and are  available at a fixed
interest  rate.  Payments on loans  secured by building lots are due monthly and
amortized  on a 20-year  basis,  resulting  in a balloon  payment  at  maturity.
Payments on raw land held for  development  are due  monthly,  and are  interest
only.  Loans  secured by building lots or raw land for  development  are granted
based  on both the  financial  strength  of the  borrower  and the  value of the
underlying property.  At April 30, 1998, we had $1.7 million of loans secured by
building lots and raw land.

         Construction loans are obtained  principally through continued business
from  builders who have  previously  borrowed from the  Association,  as well as
referrals from existing and walk-in customers.  The application process includes
submission  of  accurate  plans,  specifications  and costs of the project to be
constructed. These items are used as a basis to determine the appraised value of
the subject  property.  Loans are based on the lesser of current appraised value
and/or the cost of construction  (land plus building).  We also conduct periodic
inspections of the construction project being financed.

         Because of the uncertainties inherent in estimating  construction costs
and the market for the project upon  completion,  it is relatively  difficult to
evaluate  accurately  the total loan funds  required to complete a project,  the
related  loan-to-value  ratios and the  likelihood  of  ultimate  success of the
project. Construction loans to borrowers other than owner-occupants also involve
many of the same risks discussed  above  regarding  commercial real estate loans
and tend to be more  sensitive to general  economic  conditions  than many other
types of loans.

         Other  Lending.  We also  originate a nominal  amount of  consumer  and
commercial  business loans,  generally as an accommodation to our customers.  At
April 30, 1998,  consumer and  commercial  business  loans totaled  $972,000 and
$232,000,  respectively,  or  2.5%  and .6% of our  gross  loan  portfolio.  Our
consumer loan portfolio  consists  almost  entirely of personal loans secured by
first or second mortgages on real estate.  Such loans are offered at fixed rates
of interest with terms not exceeding ten years.


                                      -50-

<PAGE>



Loan Originations, Purchases and Repayments

         We originate loans through our marketing efforts,  existing and walk-in
customers  and  referrals  from  real  estate  brokers  and  builders.  While we
originate both  adjustable-rate  and fixed-rate  loans, our ability to originate
loans is dependent  upon the relative  customer  demand for loans in our market.
Demand is affected  by local  competition  and the  interest  rate  environment.
During  the last  several  years,  our  dollar  volume  of  fixed-rate,  one- to
four-family   loans  has  exceeded  the  dollar  volume  of  the  same  type  of
adjustable-rate  loans. While our primary business is the origination of one- to
four-family  mortgage  loans,  competition  from  other  financial  institutions
continues to limit the volume of loans we have been able to originate  and place
in our portfolio.  As a result we have  purchased  mortgage loans and investment
and mortgage-backed  and related securities to supplement our portfolios.  We do
not sell loans and our loans are not  originated  according to secondary  market
guidelines.  Furthermore,  during  the past  few  years,  we,  like  many  other
financial  institutions,  have experienced  significant prepayments on loans and
mortgage-backed  and related  securities  due to the sustained low interest rate
environment prevailing in the United States.

         In  periods  of  economic   uncertainty,   the  ability  of   financial
institutions,  including Home Federal, to originate large dollar volumes of real
estate  loans may be  substantially  reduced  or  restricted,  with a  resultant
decrease in interest income.



                                      -51-

<PAGE>



         The following table shows our loan origination,  purchase and repayment
activities for the periods indicated.


                                     Four Months Ended           Years Ended
                                          April 30,              December 31,
                                    --------------------    --------------------
                                       1998        1997       1997       1996
                                       ----        ----       ----       ----
                                                  (In Thousands)
Originations by type:
 Adjustable rate:
  Real estate - one- to
   four-family ..................   $    612    $  1,456    $  2,876    $  2,325
       - commercial .............         70          --         360         550
       - multi-family ...........         --          --          --         224
                                    --------    --------    --------    --------
   Total adjustable-rate ........        682       1,456       3,236       3,099
                                    --------    --------    --------    --------
 Fixed rate:
  Real estate - one- to
   four-family ..................      1,299       1,000       3,188       4,602
       - commercial .............         --          --          --         302
       - multi-family ...........        675          --          --         250
       - land ...................        349          --          95         525
  Non-real estate - consumer ....        181         260         462         606
       - commercial business ....         10          39          56         155
                                    --------    --------    --------    --------
   Total fixed-rate .............      2,514       1,299       3,801       6,440
                                    --------    --------    --------    --------
   Total loans originated .......      3,196       2,755       7,037       9,539
                                    --------    --------    --------    --------

Purchases:
  Real estate - one- to
   four-family ..................         --          --       1,000          --
       - commercial .............         --          --         900          --
       - multi-family ...........         --          --       1,000       1,000
                                    --------    --------    --------    --------
  Total loans purchased .........         --          --       2,900       1,000
 Mortgage-backed and
   mortgage-related securities ..      3,561          --       7,872       7,432
                                    --------    --------    --------    --------
     Total purchased ............      3,561          --      10,772       8,432
                                    --------    --------    --------    --------

Repayments:
  Principal repayments ..........      7,110       1,977      13,645      14,783
                                    --------    --------    --------    --------
    Total reductions ............      7,110       1,977      13,645      14,783
Increase (decrease) in other
  items, net ....................          8         (16)       (668)          6
                                    --------    --------    --------    --------
    Net increase (decrease) .....   $   (345)   $    762    $  3,496    $  3,194
                                    ========    ========    ========    ========

Asset Quality

         When a  borrower  fails to make a payment  on a loan on or  before  the
default  date,  the loan is  considered  30 days  past  due,  at  which  time we
generally send out a delinquent notice to the borrower.  All delinquent accounts
are reviewed by our collection officer, and at his or her discretion, we attempt
to cause the  delinquency  to be cured by contacting  the borrower.  If the loan
becomes  60 days  delinquent,  the  collection  officer  will  generally  send a
personal letter to the borrower  requesting  payment of the delinquent amount in
full, or the  establishment  of an acceptable  repayment  plan to bring the loan
current  within 90 days.  If the  account  becomes  90 days  delinquent,  and an
acceptable  repayment plan has not been agreed upon, the collection officer will
generally  refer the account to legal counsel,  with  instructions  to prepare a
notice of intent to  foreclose.  The  notice of intent to  foreclose  allows the
borrower up to 30 days to bring the account current.  During this 30 day period,
the  collection  officer may accept a written  repayment  plan from the borrower
which would bring the

                                      -52-

<PAGE>



account current within 90 days. Once the loan becomes 120 days  delinquent,  and
an acceptable  repayment plan has not been agreed upon, the collection  officer,
after receiving  consent from the  Association's  Board of Directors,  will turn
over the account to our legal counsel with instructions to initiate foreclosure.

         Delinquent Loans. The following table sets forth our loan delinquencies
by type, number, amount and percentage of type at April 30, 1998.

<TABLE>
<CAPTION>
                                                        Loans Delinquent For:
                                    ------------------------------------------------------------
                                             30-89 Days                   90 Days and Over              Total Delinquent Loans
                                    ---------------------------    -----------------------------    -----------------------------
                                                        Percent                          Percent                          Percent
                                                        of Loan                          of Loan                          of Loan
                                    Number   Amount    Category    Number    Amount     Category    Number    Amount     Category
                                    ------   ------    --------    ------    ------     --------    ------    ------     --------
                                                        (Dollars in Thousands)
Real Estate:
<S>                                   <C>    <C>           <C>         <C>   <C>            <C>        <C>    <C>            <C>  
   One- to four-family ...........    12     $  530        2.12%       4     $  159         0.64%      16     $  689         2.76%
   Commercial ....................     2         56        1.20        1        656        14.02        3        712        15.21
   Multi-family ..................     1         76        2.49       --         --           --        1         76         2.49
   Construction or
     development .................     1         86        2.76        1        875        28.04        2        961        30.79
Consumer .........................    --         --          --        1          6         0.64        1          6         0.64
                                     ---     ------                  ---     ------                   ---      -----             

     Total .......................    16     $  748        2.02%       7     $1,696         4.58%      23     $2,444         6.60%
                                     ===     ======                 ====     ======                   ===     ======              
</TABLE>


         Non-Performing  Assets.  The table  below  sets forth the  amounts  and
categories of non-performing  assets in our loan portfolio.  Loans are placed on
non-accrual  status when the  collection of principal  and/or  interest  becomes
doubtful.  For all years  presented,  we have had no  foreclosed  assets  and no
troubled debt  restructurings  (which involve forgiving a portion of interest or
principal  on any loans or making loans at a rate  materially  less than that of
market rates).

                                                              December 31,
                                               April 30,  -------------------
                                                 1998       1997       1996
                                                 ----       ----       ----
                                                   (Dollars in Thousands)
Non-accruing loans:
  One- to four-family ...................      $  132      $   --      $   --
  Construction or development ...........         875         875          --
                                               ------      ------      ------
     Total ..............................       1,007         875          --
                                               ------      ------      ------

Accruing loans delinquent
 more than 90 days:
  One- to four-family ...................          27          95         205
  Multi-family ..........................          --          --         104
  Commercial real estate ................         656         653         662
  Construction or development ...........          --          33          --
  Consumer ..............................           6           6           3
  Commercial business ...................          --          --          --
                                               ------      ------      ------
     Total ..............................         689         787         974
                                               ------      ------      ------

Total non-performing assets .............      $1,696      $1,662      $  974
                                               ======      ======      ======
Total as a percentage of total
 assets .................................        2.33%       2.29%       1.37%
                                               ======      ======      ======


                                      -53-

<PAGE>



         Nonperforming  loans.  At  April  30,  1998,  we had  $1.7  million  in
nonperforming loans, which constituted 4.3% of our gross loan portfolio.  Except
as discussed  below,  there were no  nonperforming  loans to any one borrower or
group of related borrowers that exceeded either individually or in the aggregate
$500,000.

         Included  in the  table  above are  three  loans to a group of  related
borrowers aggregating  approximately $1.0 million at April 30, 1998. The largest
of the three loans is a commercial real estate loan with an outstanding  balance
of $875,000 at April 30, 1998 for the development of 34  single-family  lots and
23 condominium sites for the eventual construction of 56 condominium units. This
loan was originated in June 1994 for $1.0 million with a loan-to-value  ratio of
approximately 79%. The development consists of three phases, the first being for
development  of 34  single-family  residential  lots,  with  phase  two  for the
development  of the 23  condominium  sites.  Phase three,  for which we have not
granted  any  financing  commitment,  is for the  development  of 37  additional
single-family  lots.  The borrower  initially  projected that phase one would be
completed in early 1995, with sales occurring  during 1995 and 1996. As a result
of  construction  delays,  phases  one and two were  completed  during the first
quarter of 1997.  Lot sales have been  significantly  slower than projected with
only six  single-family  lots and four condominium  sites having been sold as of
April 30, 1998.
Lot sales remain slow.

         The two other nonperforming loans to this group of borrowers aggregated
$132,000 at April 30, 1998 and are secured by a condominium  unit.  The first of
these loans was  originated  to a local  developer in December 1989 for $240,000
with a loan-to-value  ratio of 80%. The local developer abandoned the project in
December  1991 with the  current  borrower  assuming  the loan  with  additional
financing from us in the amount of $140,000.  We also have an agreement with the
borrower that calls for the borrower to split  equally any loss  sustained by us
after sale of the remaining unit. The property is currently on the market.  This
group  of  related  borrowers  also  has  three  other  loans  with us  totaling
approximately  $400,000  at April 30,  1998,  each of which was  current at that
date.

         The only  other  nonperforming  loan or group  of  loans in  excess  of
$500,000 at April 30,  1998,  consisted  of two  commercial  real  estate  loans
aggregating  $675,000 secured by a retail/office  complex.  The largest of these
two loans was originated in July 1986 for $650,000 with a loan-to-value ratio of
81% and an  outstanding  balance at April 30, 1998 of $656,000.  The property is
also  subject  to  a  second  mortgage  by  a  third  party  in  the  amount  of
approximately  $200,000. This loan has a history of delinquent payments and loan
modifications  to provide relief to the borrower.  The most recent  modification
occurred in January 1997 to reduce the  interest  rate charged on the loan to 8%
for a period of 12 months.  Foreclosure  proceedings were instituted during June
1998.

         For the four months ended April 30, 1998,  gross interest  income which
would have been recorded had the  non-accruing  loans been current in accordance
with their original terms amounted to $31,000. The amounts that were included in
interest income on such loans were $2,000.

         Other Loans of Concern.  In addition to the  non-performing  assets set
forth in the table above,  as of April 30, 1998,  there was also an aggregate of
$1.6 million in net book value of loans with respect to which known  information
about the possible  credit  problems of the borrowers have caused  management to
have  doubts as to the ability of the  borrowers  to comply  with  present  loan
repayment  terms and which may result in the future  inclusion  of such items in
the non-performing

                                      -54-

<PAGE>



asset categories. These loans have been considered in management's determination
of the adequacy of our allowance for loan losses.

         Classified Assets.  Federal  regulations provide for the classification
of loans and other assets, such as debt and equity securities  considered by the
OTS to be of lesser quality, 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 obligor or of the collateral  pledged,  if any.
"Substandard"  assets include those characterized by the "distinct  possibility"
that the insured  institution  will sustain "some loss" if the  deficiencies are
not  corrected.  Assets  classified  as  "doubtful"  have all of the  weaknesses
inherent in those classified  "substandard," with the added  characteristic that
the weaknesses present make "collection or liquidation in full," on the basis of
currently  existing facts,  conditions,  and values,  "highly  questionable  and
improbable."  Assets  classified as "loss" are those considered  "uncollectible"
and  of  such  little  value  that  their  continuance  as  assets  without  the
establishment of a specific loss reserve is not warranted.

         When  an  insured  institution  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 an insured  institution  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.   An   institution's   determination  as  to  the
classification  of its  assets  and the amount of its  valuation  allowances  is
subject to review by the OTS and the FDIC, which may order the  establishment of
additional general or specific loss allowances.

         In connection with the filing of our periodic  reports with the OTS and
in accordance with our  classification of assets policy, we regularly review the
problem  assets  in our  portfolio  to  determine  whether  any  assets  require
classification  in  accordance  with  applicable  regulations.  On the  basis of
management's  review of our assets,  at April 30, 1998, we had  classified  $1.7
million  of our  assets  as  substandard,  none as  doubtful  and  none as loss,
representing 13.9% of our retained earnings and 2.3% of our assets.

   
         Allowance for Loan Losses. The allowance for loan losses is established
through a provision for loan losses which is based on management's evaluation of
past loss  experience,  current  trends in the level of delinquent  and specific
problem loans, loan  concentration to single borrowers,  adverse situations that
may  affect  the  borrower's  ability  to  repay,  the  estimated  value  of any
underlying  collateral,  and current and anticipated  economic conditions in our
market area. A significant portion of our loan portfolio is concentrated in one-
to  four-family  mortgage  loans  which,  historically,   has  not  led  to  any
significant  loan  losses.  Management  prepares  quarterly  analyses  of  loans
classified as  substandard  and  non-performing,  and  evaluates  these loans in
connection with its  determination of the appropriate  provision for loan losses
to  be  recorded  for  the  period.  Management  also  analyzes  borrowers  with
significant  outstanding  balances to reevaluate credit risk, the quality of the
loan and factors that may affect the borrowers' ability to pay. Accordingly, the
allowance  represents  management's  estimate  of  losses  inherent  in our loan
portfolio as of a specified date.
    

         Although   management  believes  that  it  uses  the  best  information
available to determine the allowance,  unforeseen market conditions could result
in adjustments and net earnings could be significantly affected if circumstances
differ   substantially   from  the   assumptions   used  in  making   the  final
determination.  Future additions to our allowance will be the result of periodic
loan,  property and collateral  reviews and thus cannot be predicted in advance.
At April 30, 1998,  we had a total  allowance  for loan losses of  $853,000,  or
50.3% of  non-performing  loans.  See Notes A and D of the Notes to Consolidated
Financial Statements.

                                      -55-

<PAGE>


         The  following  table sets forth an analysis of our  allowance for loan
losses.


                                                At and For
                                                  the Four      At and For the
                                                  Months          Years Ended
                                                    Ended         December 31,
                                                  April 30,    -----------------
                                                    1998        1997       1996
                                                    ----        ----       ----
                                                       (Dollars in Thousands)

Balance at beginning of period ..............       $854        $301        $261

Charge-offs: One- to four-family ............         21         147          --
                                                    ----        ----        ----
    Total Charge-offs .......................         21         147          --

Recoveries: .................................         --          --          --
                                                    ----        ----        ----
   Net charge-offs ..........................         21         147          --
Additions charged to operations .............         20         700          40
                                                    ----        ----        ----
Balance at end of period ....................       $853        $854        $301
                                                    ====        ====        ====

Ratio of net charge-offs during
 the period to average loans
 outstanding during the period ..............       0.06%       0.41%        --%
                                                    ====        ====        ====

Ratio of net charge-offs during
 the period to average
 non-performing assets ......................       1.25%       11.51 %      --%
                                                    ====        ====        ====


   
         At December  31,  1996,  we  increased  the  allowance  for loan losses
$40,000 to $301,000 as a result of  management's  estimate of losses inherent in
the loan portfolio based on an increased amount of identified substandard loans.
During the year ended December 31, 1997, we recorded a provision for loan losses
of $700,000,  increasing the allowance for loan losses to $854,000. We increased
the allowance to reflect the additional credit risk inherent in our portfolio as
a result of an increased  amount of loans held in portfolio,  an increased level
of nonperforming  loans, a charge-off of $147,000 arising from the write-down of
a loan to estimated net realizable  value,  as well as  management's  continuing
reassessment  of the  portfolio.  The  allowance  was  increased  to reflect the
deterioration of loans made to four separate  borrowers where full collection of
loan  principal  had become  uncertain,  including  three loans which had become
impaired.  The increased  allowance  also reflected  management's  assessment of
additional   credit  risk  resulting   from  a  significant   increase  in  loan
concentrations  to several  borrowers for financing one- to  four-family  rental
properties that are dependent on future rent collections.  We recorded a $20,000
provision for loan losses for the four months ended April 30, 1998 to offset the
$21,000  charged-off  during  the four  month  period,  as well as a  result  of
management's review of losses inherent in the loan portfolio at April 30, 1998.
    


                                      -56-

<PAGE>


         The  distribution  of our  allowance  for  loan  losses  at  the  dates
indicated is summarized as follows:

<TABLE>
<CAPTION>
                                                                                    December 31,
                                                          ----------------------------------------------------------------
                                  April 30, 1998                       1997                             1996
                         -------------------------------  ---------------------------------  -----------------------------
                                                Percent                            Percent                        Percent
                                                of Loans                           of Loans                       of Loans
                                     Loan       in Each                Loan        in Each              Loan      in Each
                         Amount of  Amounts     Category  Amount of   Amounts     Category  Amount of  Amounts    Category
                         Loan Loss    by        to Total  Loan Loss     by        to Total  Loan Loss     by      to Total
                         Allowance  Category     Loans    Allowance   Category      Loans   Allowance  Category     Loans
                         ---------  --------     -----    ---------   --------      -----   ---------  --------     -----
                                                                   (Dollars in Thousands)
<S>                        <C>      <C>           <C>        <C>     <C>           <C>        <C>       <C>         <C>   
One- to four-family......  $ 26     $24,987       67.53%     $115    $25,814       68.66%     $129      22,410      66.93%
Multi-family,
 commercial, real
 estate, construction
 or development..........   504      10,858       29.34       592     10,519       27.98       160       9,731      29.06
Consumer and
 commercial business.....     1       1,159        3.13         1      1,265        3.36         1       1,343       4.01
Unallocated..............   322          --          --       146         --          --        11          --         --
     Total...............  $853     $37,004      100.00%     $854    $37,598      100.00%     $301     $33,484     100.00%
                           ====     =======      ======      ====    =======      ======      ====     =======     ======
</TABLE>


                                      -57-

<PAGE>


Investment Activities

         Home Federal must maintain  minimum levels of investments  that qualify
as liquid  assets  under OTS  regulations.  Liquidity  may  increase or decrease
depending upon the  availability of funds and comparative  yields on investments
in  relation to the return on loans.  Historically,  we have  maintained  liquid
assets at levels above the minimum  requirements  imposed by the OTS regulations
and  above  levels  believed   adequate  to  meet  the  requirements  of  normal
operations,  including  potential  deposit  outflows.  Cash flow projections are
regularly  reviewed and updated to assure that adequate liquidity is maintained.
At March 31, 1998 (the latest  available  date),  our  liquidity  ratio  (liquid
assets  as a  percentage  of  net  withdrawable  savings  deposits  and  current
borrowings) was 9.4%.

         Federally  chartered savings  institutions have the authority to invest
in various types of liquid assets, including United States Treasury obligations,
securities  of various  federal  agencies,  certain  certificates  of deposit of
insured banks and savings institutions, certain bankers' acceptances, repurchase
agreements  and  federal  funds.  Subject  to  various  restrictions,  federally
chartered savings  institutions may also invest their assets in investment grade
commercial  paper and corporate  debt  securities  and mutual funds whose assets
conform to the investments  that a federally  chartered  savings  institution is
otherwise  authorized  to make  directly.  We generally  invest in the foregoing
types  of  investments.   See  "Regulation  -  Federal   Regulation  of  Savings
Associations"  for a discussion of  additional  restrictions  on our  investment
activities.

         President   Stephens   and  Vice   President   Swift   have  the  basic
responsibility  for the management of the  Association's  investment  portfolio,
subject to the direction  and guidance of the Board of Directors.  Such officers
consider  various factors when making  decisions,  including the  marketability,
maturity and tax consequences of the proposed investment. The maturity structure
of  investments  will be affected by various  market  conditions,  including the
current and anticipated  slope of the yield curve,  the level of interest rates,
the trend of new  deposit  inflows,  and the  anticipated  demand  for funds via
deposit withdrawals and loans.

         The general objectives of our investment  portfolio are to: (i) provide
and maintain liquidity within the guidelines prescribed by OTS regulations; (ii)
provide liquidity when loan demand is high and to assist in maintaining earnings
when  loan  demand is low;  and (iii)  maximize  earnings  while  satisfactorily
managing risk,  including  credit risk,  reinvestment  risk,  liquidity risk and
interest  rate risk.  See  "Management's  Discussion  and  Analysis of Financial
Condition and Results of Operations - Asset/Liability Management."

         Our investment  securities consist primarily of mutual funds the assets
of  which  conform  to  the  investments  that  a  federally  chartered  savings
institution  is  otherwise  authorized  to  make  directly.  These  funds  offer
professional  management,  easy  access to funds,  continuous  reinvestment  and
relatively low historical price volatility.  Currently, we are invested in three
different mutual funds.

         Our  mortgage-backed  and  related  securities  portfolio  consists  of
securities issued under government-sponsored  agency programs. We hold primarily
collateralized   mortgage   obligations   (CMOs).  CMOs  are  special  types  of
pass-through  debt  securities  in which the stream of  principal  and  interest
payments on the underlying  mortgages or  mortgage-backed  securities is used to
create classes

                                      -58-

<PAGE>



with different maturities and, in some cases, amortization schedules, as well as
a  residual   interest,   with  each  such  class   possessing   different  risk
characteristics.

         Our  policy  is to  purchase  only CMOs that are in the first or second
repayment tranche (investment class) and are AAA rated. The expected life of our
CMOs is typically under five years at the time of purchase.  Premiums associated
with CMOs  purchased are not  significant;  therefore,  the risk of  significant
yield  adjustments  because  of  accelerated   prepayments  is  limited.   Yield
adjustments  are  encountered as interest  rates rise or decline,  which in turn
slows or increases  prepayment  rates and affects the average lives of the CMOs.
The purpose of our CMO investment  strategy is to: (i) assist in maintaining the
Association's Qualified Thrift Lender Status (see "Regulation - Qualified Thrift
Lender");   (ii)  generate  high  cash  flow  so  as  to  lessen  liquidity  and
reinvestment  risk; (iii) preserve asset quality;  and (iv) generate  additional
interest income. At April 30, 1998, we held CMOs totaling $12.5 million,  all of
which  were  secured  by   underlying   collateral   issued   under   government
agency-sponsored  programs.  All of our CMOs and mortgage-backed  securities are
currently  classified as held to maturity.  At April 30, 1998,  our CMOs did not
qualify as high risk mortgage securities as defined under OTS regulations.

         While  mortgage-backed and  mortgage-related  securities (such as CMOs)
carry a reduced credit risk as compared to whole loans,  such securities  remain
subject to the risk that a  fluctuating  interest rate  environment,  along with
other factors such as the geographic  distribution  of the  underlying  mortgage
loans,  may alter the prepayment  rate of such mortgage loans and so affect both
the prepayment speed, and value, of such securities.


                                      -59-

<PAGE>


         The following  table sets forth the  composition  of our investment and
mortgage-backed  and related  securities  portfolio at the dates indicated.  Our
investment  securities portfolio at April 30, 1998, contained neither tax-exempt
securities  nor  securities of any issuer with an aggregate book value in excess
of 10% of our retained  earnings,  excluding  those issued by the United  States
Government or its agencies and excluding our mutual fund investments.

<TABLE>
<CAPTION>
                                                                               December 31,
                                                                 --------------------------------------
                                            April 30, 1998             1997                  1996
                                           ----------------      ----------------      ----------------
                                             Book     % of         Book     % of         Book      % of
                                            Value     Total       Value     Total       Value     Total
                                           -------   ------      -------   ------      -------   ------
                                                                (Dollars in Thousands)
Investment securities:
<S>                                        <C>       <C>         <C>        <C>        <C>        <C>   
  Mutual funds(1) .....................    $15,315    87.60%     $15,347    86.51%     $19,437    87.96%
  FHLMC stock..........................      1,852    10.59        2,085    11.75        1,372     6.21
  Federal agency obligations...........        ---      ---          ---      ---        1,000     4.52
  FHLB stock...........................        301     1.72          294     1.66          274     1.24
  Other................................         15     0.09           15     0.08           15     0.07
                                           -------   ------      -------   ------      -------   ------
     Total investment securities
      and FHLB stock...................    $17,483   100.00%     $17,741   100.00%     $22,098   100.00%
                                           =======   ======      =======   ======      =======   ======
Average remaining life of investment
  securities...........................      N/A                   N/A                   N/A

Other interest-earning assets:
  Interest-bearing deposits with banks.    $ 1,375    27.75%         727    17.92%     $   202    12.81%
  Federal funds sold...................      3,580    72.25        3,330    82.08        1,375    87.19
                                           -------   ------      -------   ------      -------   ------
     Total.............................    $ 4,955   100.00%     $ 4,057   100.00%     $ 1,577   100.00%
                                           =======   ======      =======   ======      =======   ======

Mortgage-backed and related securities:
  CMOs.................................    $12,496    99.26%     $12,238    99.02%     $12,760    98.91%
  FHLMC................................         81     0.64           93     0.75           94     0.73
  GNMA.................................         44     0.35           53     0.43           77     0.60
                                           -------   ------      -------   ------      -------   ------
                                            12,621   100.25       12,384   100.20       12,931   100.24
Unamortized premium (discounts), net...        (32)   (0.25)         (25)   (0.20)         (31)   (0.24)
                                           -------   ------      -------   ------      -------   ------
     Total mortgage-backed securities..    $12,589   100.00%     $12,359   100.00%     $12,900   100.00%
                                           =======   ======      =======   ======      =======   ======
</TABLE>

(1)  Mutual funds invest primarily in obligations of the U.S.  Government and it
     agencies.

         The  following  table  sets  forth the  contractual  maturities  of our
mortgage-backed securities at April 30, 1998.

<TABLE>
<CAPTION>
                                               Due in                                          April 30,
                  -------------------------------------------------------------------------       1998
                  6 Months    6 Months    1 to     3 to 5     5 to 10   10 to 20    Over 20     Balance
                   or Less    to 1 Year  3 Years    Years      Years      Years      Years    Outstanding
                   -------    ---------  -------    -----      -----      -----      -----    -----------
                                                   (In Thousands)
<S>                 <C>          <C>       <C>      <C>         <C>      <C>        <C>         <C>    
CMOs............    $ 13         $209      $150     $  --       $852     $3,506     $7,737      $12,467
FHLMC...........      22           --        --        59         --         --         --           81
GNMA............      --           --        --        41         --         --         --           41
                    ----         ----      ----      ----       ----     ------     ------      -------
     Total......    $ 35         $209      $150      $100       $852     $3,506     $7,737      $12,589
                    ====         ====      ====      ====       ====     ======     ======      =======
</TABLE>

                                      -60-

<PAGE>

Sources of Funds

         General.  Our sources of funds are  deposits,  payment of principal and
interest  on  loans,  interest  earned  on or  maturation  of  other  investment
securities and short-term investments, and funds provided from operations.

         Deposits. We offer a variety of deposit accounts having a wide range of
interest rates and terms. Our deposits consist of passbook and statement savings
accounts,  money market deposit  accounts,  NOW accounts,  non-interest  bearing
checking accounts and certificate of deposit accounts currently ranging in terms
from 91 days to three years.  We only solicit  deposits from our market area and
do not use brokers to obtain deposits.  We primarily rely on competitive pricing
policies, advertising and customer service to attract and retain these deposits.

         The flow of deposits is influenced  significantly  by general  economic
conditions,   changes  in  money  market  and  prevailing  interest  rates,  and
competition.

         The  variety  of  deposit  accounts  we  offer  has  allowed  us  to be
competitive  in obtaining  funds and to respond with  flexibility  to changes in
consumer demand.  We have become more susceptible to short-term  fluctuations in
deposit  flows,  as  customers  have become more  interest  rate  conscious.  We
endeavor   to  manage  the  pricing  of  our   deposits  in  keeping   with  our
asset/liability management, liquidity and profitability objectives. Based on our
experience,  we believe  that our savings and checking  accounts are  relatively
stable  sources  of  funds.   However,  our  ability  to  attract  and  maintain
certificates  of deposit and the rates paid on these  deposits has been and will
continue to be significantly affected by market conditions.

         The  following  table sets forth the deposit  flows at the  Association
during the periods indicated.


                                  Four Months Ended
                                      April 30,         Years Ended December 31,
                                  -----------------     ------------------------
                                    1998      1997          1997         1996
                                              (Dollars in Thousands)

Opening balance...............    $57,854    $57,673       $57,673      $57,774
Deposits......................     13,721     12,958        35,880       34,255
Withdrawals...................    (14,490)   (13,599)      (37,875)     (36,521)
Interest credited.............        680        647         2,176        2,165
                                  -------    -------       -------      -------
Ending balance................    $57,765    $57,679       $57,854      $57,673
                                  =======    =======       =======      =======
Net increase (decrease).......    $   (89)   $     6       $   181      $  (101)
                                  =======    =======       =======      ========
Percent increase (decrease)...      (0.15)%     0.01%         0.31%      (0.17)%
                                  =======    =======       =======      ========

                                      -61-

<PAGE>


         The following table sets forth the dollar amount of savings deposits in
the various types of deposit programs we offered for the periods indicated.

<TABLE>
<CAPTION>
                                                                           December 31,
                                                             -----------------------------------------
                                        April 30, 1998              1997                   1996
                                      ------------------     ------------------     ------------------
                                                 Percent               Percent                Percent
                                       Amount   of Total      Amount   of Total      Amount   of Total
                                      -------    ------      -------    ------      -------     ------
                                                         (Dollars in Thousands)
<S>                                   <C>        <C>         <C>        <C>         <C>         <C>
Transactions and Savings Deposits:
Passbook and statement savings
 accounts (3.00%)(1)................  $21,861     37.84%     $22,289     38.53%     $22,463      38.95%
NOW accounts (3.00%)(1).............    2,969      5.14        2,830      4.89        2,722       4.72
Money market accounts (3.05%)(1)....    3,985      6.90        4,145      7.16        4,732       8.20
                                      -------    ------      -------    ------      -------     ------
Total non-certificates..............   28,815     49.88       29,264     50.58       29,917      51.87
                                      -------    ------      -------    ------      -------     ------
Certificates:
 2.00 -  3.99%......................       53      0.09           53      0.10           57       0.10
 4.00 -  5.99%......................   28,527     49.39       27,426     47.40       26,884      46.62
 6.00 -  7.99%......................      370      0.64        1,111      1.92          815       1.41
                                      -------    ------     --------    ------      -------     ------
Total certificates..................   28,950     50.12       28,590     49.42       27,756      48.13
                                      -------    ------      -------    ------      -------     ------
Total deposits......................  $57,765    100.00%     $57,854    100.00%     $57,673     100.00%
                                      =======    ======      =======    ======      =======     ======
</TABLE>
- -------------
(1)  Interest rates stated apply to all dates presented.

         The  following  table  shows  rate  and  maturity  information  for our
certificates of deposit as of April 30, 1998.

   
                                 2.00-      4.00-     6.00-             Percent
                                 3.99%      5.99%     7.99%    Total    of Total
                                 ----      -----     -----     -----    --------
                                             (Dollars in Thousands)
Certificate accounts maturing
in quarter ending:
June 30, 1998..................  $ 53      $4,818     $236    $ 5,107     17.64%
September 30, 1998.............   ---       7,890       71      7,961     27.50
December 31, 1998..............   ---       4,289       63      4,352     15.03
March 31, 1999.................   ---       5,309      ---      5,309     18.34
June 30, 1999..................   ---       2,347      ---      2,347      8.11
September 30, 1999.............   ---       1,336      ---      1,336      4.62
December 31, 1999..............   ---         843      ---        843      2.91
March 31, 2000.................   ---         305      ---        305      1.05
June 30, 2000..................   ---         453      ---        453      1.56
September 30, 2000.............   ---         284      ---        284      0.98
December 31, 2000..............   ---         347      ---        347      1.20
March 31, 2001.................   ---         196      ---        196      0.68
Thereafter.....................   ---         110      ---        110      0.38
                                 ----     -------     ----    -------    ------
   Total.......................  $ 53     $28,527     $370    $28,950    100.00%
                                 ====     =======     ====    =======    ======
   Percent of total............  0.18%      98.54%    1.28%
                                 ====     =======     ====
    

                                      -62-

<PAGE>

         The following table indicates the amount of our certificates of deposit
and other deposits by time remaining until maturity as of April 30, 1998.


                                               Maturity
                              -----------------------------------------
                                           Over      Over
                              3 Months    3 to 6    6 to 12     Over
                               or Less    Months    Months    12 months   Total
                              --------    ------    -------    --------   ------
                                               (In Thousands)
Certificates of deposit
   less than $100,000.......   $5,680     $8,329     $7,424     $4,246   $25,679
Certificates of deposit
   of $100,000 or more......      855        536      1,766        114     3,271
                               ------     ------     ------     ------   -------
   Total certificates
      of deposit............   $6,535     $8,865     $9,190     $4,360   $28,950
                               ======     ======     ======     ======   =======

         Borrowings.  Although  deposits are our primary source of funds, we may
utilize  borrowings  when they are a less  costly  source  of funds,  and can be
invested  at a  positive  interest  rate  spread  or when we  desire  additional
capacity to fund loan demand.  At December  31, 1997 and April 30, 1998,  we had
borrowings totaling $400,000 and $400,000,  respectively. The average balance of
our borrowings during such periods were $488,000 and $400,000, respectively. Our
current  borrowings  relate to a five-year term note payable to a third party by
the Association in connection with the Association's  capital  contribution to a
limited  partnership  formed  to  construct   multi-family  housing  units.  See
"-Subsidiary and Other Activities" and Note E of Notes to Consolidated Financial
Statements.

Subsidiary and Other Activities

         As a federally chartered savings  association,  we are permitted by OTS
regulations to invest up to 2% of our assets, or $1.5 million at April 30, 1998,
in the stock of, or unsecured loans to, service corporation subsidiaries. We may
invest  an  additional  1% of our  assets in  service  corporations  where  such
additional funds are used for inner-city or community  development  purposes. We
have no subsidiaries.

         In 1996, we acquired a fractional  interest  (17.5%) in an Ohio limited
partnership formed to construct  multi-family  housing units. Under the terms of
the limited partnership agreement,  we will make a total capital contribution to
the partnership of $500,000 and are allocated tax losses and affordable  housing
federal  income  tax  credits.  See Note E of Notes  to  Consolidated  Financial
Statements.

Competition

         We face strong  competition in originating  real estate and other loans
and in attracting  deposits.  Competition in originating real estate loans comes
primarily from other savings  institutions,  commercial banks, credit unions and
mortgage bankers.  Other savings  institutions,  commercial banks, credit unions
and finance companies provide vigorous competition in consumer lending.

                                      -63-

<PAGE>


         We attract all of our deposits through the  Association's one office in
Niles,  Ohio.  Competition for those deposits is principally  from other savings
institutions,  commercial banks and credit unions located in the same community,
as well as mutual funds.  We compete for these deposits by offering a variety of
deposit accounts at competitive rates and superior service.

Employees

         At April  30,  1998,  we had a total  of 13  employees,  including  one
part-time  employee.  Our  employees  are  not  represented  by  any  collective
bargaining group. Management considers its employee relations to be good.

Properties

         We conduct our business through the  Association's  only office located
in Niles,  Ohio, which is owned by the Association.  We believe that our current
facilities  are  adequate  to meet  the  present  and  foreseeable  needs of the
Association  and the  Company.  The  total net book  value of the  Association's
premises and equipment (including land, building and leasehold  improvements and
furniture, fixtures and equipment) at April 30, 1998 was $287,000. See Note F of
Notes to Consolidated Financial Statements.

         We  maintain  an  on-line  data base with a  service  bureau  servicing
financial  institutions.  The net book value of the data processing and computer
equipment utilized by the Association at April 30, 1998 was $49,000.

Legal Proceedings

         From time to time Home Federal is involved as plaintiff or defendant in
various legal actions  arising in the normal course of business.  Presently,  we
are not involved as a defendant in any legal proceedings.

                                   REGULATION

General

         Home Federal is a federally chartered savings association, the deposits
of which are  federally  insured  and backed by the full faith and credit of the
United  States  Government.   Accordingly,  we  are  subject  to  broad  federal
regulation and oversight extending to all our operations. We are a member of the
FHLB of Cincinnati and are subject to certain limited regulation by the Board of
Governors  of the Federal  Reserve  System  ("Federal  Reserve  Board").  As the
savings and loan holding company of Home Federal, the Company also is subject to
federal  regulation and oversight.  The purpose of the regulation of the Company
and other holding companies is to protect  subsidiary savings  associations.  We
are a member  of the  SAIF,  which  together  with  the BIF are the two  deposit
insurance  funds  administered  by the FDIC, and our deposits are insured by the
FDIC. As a result,  the FDIC has certain  regulatory and  examination  authority
over us.

                                      -64-

<PAGE>


         Certain of these regulatory requirements and restrictions are discussed
below or elsewhere in this document.

Federal Regulation of Savings Associations

         The  OTS  has  extensive  authority  over  the  operations  of  savings
associations.  As part of  this  authority,  we are  required  to file  periodic
reports with the OTS and are subject to periodic examinations by the OTS and the
FDIC.  The last  regular OTS  examination  of Home Federal was as of March 1997.
Under agency scheduling  guidelines,  it is likely that another examination will
be initiated in the near future.  When these  examinations  are conducted by the
OTS and the FDIC,  the examiners may require us to provide for higher general or
specific  loan  loss  reserves.  All  savings  associations  are  subject  to  a
semi-annual  assessment,  based upon the savings  association's total assets, to
fund the  operations  of the OTS. Our OTS  assessment  for the fiscal year ended
December 31, 1997 was $24,000.

         The OTS also  has  extensive  enforcement  authority  over all  savings
institutions  and  their  holding  companies,  including  Home  Federal  and the
Company. This enforcement authority includes, among other things, the ability to
assess civil money penalties, to issue cease-and-desist or removal orders and to
initiate  injunctive  actions.  In  general,  these  enforcement  actions may be
initiated  for  violations  of  laws  and  regulations  and  unsafe  or  unsound
practices.  Other  actions or  inactions  may provide the basis for  enforcement
action,  including  misleading or untimely  reports  filed with the OTS.  Except
under certain  circumstances,  public disclosure of final enforcement actions by
the OTS is required.

         In addition,  the  investment,  lending and branching  authority of the
Association is prescribed by federal laws and it is prohibited  from engaging in
any activities not permitted by such laws. For instance,  no savings institution
may invest in non-investment grade corporate debt securities.  In addition,  the
permissible  level of  investment  by federal  associations  in loans secured by
non-residential real property may not exceed 400% of total capital,  except with
approval of the OTS. Federal savings  associations are also generally authorized
to branch nationwide. We are in compliance with the noted restrictions.

         Our general  permissible  lending  limit for  loans-to-one-borrower  is
equal to the  greater of  $500,000  or 15% of  unimpaired  capital  and  surplus
(except for loans fully secured by certain  readily  marketable  collateral,  in
which case this limit is increased to 25% of unimpaired capital and surplus). At
April 30,  1998,  our lending  limit under this  restriction  was $1.9  million.
Assuming the sale of the minimum number of shares in the Conversion at April 30,
1998,  that limit would be increased to $3.1 million.  We are in compliance with
the loans-to-one-borrower limitation.

         The OTS, as well as the other  federal  banking  agencies,  has adopted
guidelines  establishing  safety and soundness standards on such matters as loan
underwriting and  documentation,  asset quality,  earnings  standards,  internal
controls and audit  systems,  interest rate risk exposure and  compensation  and
other  employee  benefits.  Any  institution  which  fails to comply  with these
standards must submit a compliance plan.


                                      -65-

<PAGE>


Insurance of Accounts and Regulation by the FDIC

         We are a member of the SAIF,  which is  administered  by the FDIC.  Our
deposits are insured up to applicable  limits by the FDIC and such  insurance is
backed by the full faith and credit of the United States Government. As insurer,
the FDIC  imposes  deposit  insurance  premiums  and is  authorized  to  conduct
examinations of and to require reporting by FDIC-insured  institutions.  It also
may prohibit any FDIC-insured institution from engaging in any activity the FDIC
determines by regulation or order to pose a serious risk to the SAIF or the BIF.
The FDIC also has the authority to initiate  enforcement actions against savings
associations,  after giving the OTS an opportunity to take such action,  and may
terminate  the deposit  insurance  if it  determines  that the  institution  has
engaged in unsafe or unsound practices or is in an unsafe or unsound condition.

         The FDIC's deposit insurance premiums are assessed through a risk-based
system under which all insured  depository  institutions  are placed into one of
nine  categories  and  assessed  insurance  premiums  based upon their  level of
capital and supervisory evaluation. Under the system, institutions classified as
well  capitalized  (i.e., a core capital ratio of at least 5%, a ratio of Tier 1
or core capital to  risk-weighted  assets  ("Tier 1  risk-based  capital") of at
least 6% and a risk-based  capital ratio of at least 10%) and considered healthy
pay the  lowest  premium  while  institutions  that  are  less  than  adequately
capitalized (i.e., core or Tier 1 risk-based capital ratios of less than 4% or a
risk-based  capital  ratio  of less  than  8%)  and  considered  of  substantial
supervisory concern pay the highest premium.  Risk classification of all insured
institutions  is made by the FDIC  semi-annually.  At April  30,  1998,  we were
classified as a well-capitalized institution.

         The FDIC is authorized to increase  assessment  rates,  on a semiannual
basis, if it determines that the reserve ratio of the SAIF will be less than the
designated  reserve  ratio of 1.25% of SAIF insured  deposits.  In setting these
increased  assessments,  the FDIC must seek to restore the reserve ratio to that
designated  reserve  level,  or such higher  reserve ratio as established by the
FDIC.  The FDIC may also impose  special  assessments  on SAIF  members to repay
amounts  borrowed from the United States Treasury or for any other reason deemed
necessary by the FDIC.

         In order to equalize the deposit  insurance  premium  schedules for BIF
and SAIF insured institutions, the FDIC imposed a one-time special assessment on
all SAIF-assessable deposits pursuant to federal legislation passed on September
30, 1996. Our special assessment, which was $378,000, was paid in November 1996,
and included in federal deposit insurance expense in the year ended December 31,
1996.  Effective  January 1, 1997, the premium schedule for BIF and SAIF insured
institutions   ranged  from  0  to  27  basis  points.   However,   SAIF-insured
institutions are required to pay a Financing  Corporation (FICO) assessment,  in
order to fund the  interest on bonds  issued to resolve  thrift  failures in the
1980s,  equal to 6.48 basis  points for each $100 in  domestic  deposits,  while
BIF-insured  institutions  pay an assessment equal to 1.52 basis points for each
$100 in  domestic  deposits.  The  assessment  is expected to be reduced to 2.43
basis points no later than January 1, 2000, when BIF insured  institutions fully
participate in the  assessment.  These  assessments,  which may be revised based
upon the level of BIF and SAIF deposits, will continue until the bonds mature in
the year 2017.

         We will continue to be insured by the SAIF following  completion of the
Conversion.

                                      -66-

<PAGE>

Regulatory Capital Requirements

         Federally  insured  savings  associations,  such as Home  Federal,  are
required  to  maintain  a  minimum  level  of  regulatory  capital.  The OTS has
established  capital  standards,  including a tangible  capital  requirement,  a
leverage  ratio  (or  core  capital)   requirement  and  a  risk-based   capital
requirement applicable to such savings associations.  These capital requirements
must be  generally  as  stringent as the  comparable  capital  requirements  for
national  banks.  The OTS is also  authorized to impose capital  requirements in
excess of these standards on individual associations on a case-by-case basis.

         The capital  regulations  require  tangible capital of at least 1.5% of
adjusted total assets (as defined by  regulation).  Tangible  capital  generally
includes  common   stockholders'   equity  and  retained  income,   and  certain
noncumulative  perpetual  preferred stock and related income.  In addition,  all
intangible  assets,  other than a limited amount of purchased mortgage servicing
rights,  must be deducted from tangible capital for calculating  compliance with
the requirement. At April 30, 1998, we did not have any intangible assets.

         The OTS regulations establish special  capitalization  requirements for
savings associations that own subsidiaries.  In determining  compliance with the
capital requirements,  all subsidiaries engaged solely in activities permissible
for national  banks or engaged in certain other  activities  solely as agent for
its customers are  "includable"  subsidiaries  that are consolidated for capital
purposes in proportion to the association's  level of ownership.  For excludable
subsidiaries the debt and equity  investments in such  subsidiaries are deducted
from assets and capital. We do not have any non-includable subsidiaries.

         At April 30, 1998, we had tangible  capital of $12.2 million,  or 17.1%
of  total  assets,  which is  approximately  $11.1  million  above  the  minimum
requirement  of 1.5% of  adjusted  total  assets  in  effect  on that  date.  We
traditionally,  and as of April 30, 1998,  have a higher  capital ratio than our
peers and are considered  "well-capitalized"  for regulatory purposes.  On a pro
forma  basis,  after  giving  effect to the sale of the  minimum,  midpoint  and
maximum  number  of  shares  of  Common  Stock  offered  in the  Conversion  and
investment  of 50% of the net  proceeds  in assets  not  excluded  for  tangible
capital purposes,  we would have had tangible capital equal to 23.5%,  24.6% and
25.7%, respectively,  of adjusted total assets at April 30, 1998, which is $17.0
million, $18.1 million and $19.2 million, respectively, above the requirement.

         The capital standards also require core capital equal to at least 3% of
adjusted total assets.  Core capital generally consists of tangible capital plus
certain intangible  assets,  including a limited amount of purchased credit card
relationships.  As a result of the prompt corrective action provisions discussed
below,  however, a savings  association must maintain a core capital ratio of at
least  4%  to  be  considered  adequately  capitalized  unless  its  supervisory
condition is such to allow it to maintain a 3% ratio.  At April 30, 1998, we had
no intangibles which were subject to these tests.

         At April 30, 1998, we had core capital equal to $12.2 million, or 17.1%
of adjusted  total assets,  which is $10.0  million  above the minimum  leverage
ratio  requirement of 3% as in effect on that date. On a pro forma basis,  after
giving effect to the sale of the minimum,  midpoint and maximum number of shares
of Common  Stock  offered in the  Conversion  and  investment  of 50% of the net
proceeds  in assets  not  excluded  from core  capital,  we would  have had core
capital equal to

                                      -67-

<PAGE>


23.5%,  24.6% and 25.7%,  respectively,  of adjusted  total  assets at April 30,
1998,  which is $15.9 million,  $17.0 million and $18.1  million,  respectively,
above the requirement.

          The OTS risk-based  requirement  requires savings associations to have
total capital of at least 8% of risk-weighted  assets. Total capital consists of
core capital, as defined above, and supplementary capital. Supplementary capital
consists of certain  permanent  and  maturing  capital  instruments  that do not
qualify as core capital and general  valuation loan and lease loss allowances up
to a maximum of 1.25% of risk-weighted assets. Supplementary capital may be used
to satisfy the risk-based  requirement  only to the extent of core capital.  The
OTS is  also  authorized  to  require  a  savings  association  to  maintain  an
additional  amount of total capital to account for  concentration of credit risk
and the risk of non-traditional  activities.  At April 30, 1998, we had $853,000
of general loss  reserves,  which was $364,000 more than 1.25% of  risk-weighted
assets.

         Certain  exclusions from capital and assets are required to be made for
the purpose of calculating  total  capital.  Such  exclusions  consist of equity
investments  (as  defined  by  regulation)  and that  portion  of land loans and
nonresidential  construction  loans in excess of an 80% loan-to-value  ratio and
reciprocal holdings of qualifying capital instruments. We had no such exclusions
from capital and assets at April 30, 1998.

         In  determining  the  amount  of  risk-weighted   assets,  all  assets,
including certain  off-balance sheet items, will be multiplied by a risk weight,
ranging from 0% to 100%,  based on the risk  inherent in the type of asset.  For
example,  the OTS has assigned a risk weight of 50% for  prudently  underwritten
permanent  one- to  four-family  first lien mortgage loans not more than 90 days
delinquent and having a loan-to-value  ratio of not more than 80% at origination
unless insured to such ratio by an insurer approved by the FNMA or FHLMC.

         OTS  regulations  also  require that  savings  associations  with above
normal interest rate risk exposure deduct from their total capital, for purposes
of determining  compliance with such requirement,  an amount equal to 50% of its
interest-rate risk exposure  multiplied by the present value of its assets. This
exposure is a measure of the potential  decline in the net portfolio  value of a
savings  association,  greater than 2% of the present value of its assets, based
upon a  hypothetical  200 basis point  increase  or  decrease in interest  rates
(whichever  results in a greater  decline).  Net portfolio  value is the present
value of expected  cash flows from assets,  liabilities  and  off-balance  sheet
contracts.  The rule  will not  become  effective  until the OTS  evaluates  the
process by which savings associations may appeal an interest rate risk deduction
determination.  It is uncertain as to when this evaluation may be completed. Any
savings association with less than $300 million in assets and a total risk-based
capital  ratio in excess of 12% is exempt from this  requirement  unless the OTS
determines otherwise.  At the present time, the proposal is not expected to have
a material impact on the Association.

         On April 30, 1998,  we had total  risk-based  capital of  approximately
$12.7  million  (including  $12.2  million  in  core  capital  and  $489,000  in
qualifying  supplementary capital) and risk-weighted assets of $39.1 million, or
total  capital of 32.4% of  risk-weighted  assets.  This amount was $9.5 million
above the 8%  requirement  in effect on that date.  On a pro forma basis,  after
giving effect to the sale of the minimum,  midpoint and maximum number of shares
of Common Stock offered in the  Conversion,  the infusion to the  Association of
50% of the net Conversion proceeds and the

                                      -68-

<PAGE>


investment  of those  proceeds in 55%  risk-weighted  assets (the  average  risk
weight of the  Association's  assets at April 30, 1998), we would have had total
risk-based  capital of 44.1%,  46.0% and 48.0%,  respectively,  of risk-weighted
assets,  which is above the  current  8%  requirement  by $15.3  million,  $16.4
million and $17.4 million, respectively.

         The OTS and the FDIC are authorized  and,  under certain  circumstances
required, to take certain actions against savings associations that fail to meet
their  capital  requirements.  The OTS is  generally  required to take action to
restrict the activities of an "undercapitalized  association" (generally defined
to be  one  with  less  than  either  a 4%  core  capital  ratio,  a 4%  Tier  1
risked-based  capital  ratio  or an  8%  risk-based  capital  ratio).  Any  such
association  must  submit a capital  restoration  plan and,  until  such plan is
approved by the OTS, may not increase its assets,  acquire another  institution,
establish a branch or engage in any new  activities,  and generally may not make
capital   distributions.   The  OTS  is  authorized  to  impose  the  additional
restrictions that are applicable to significantly undercapitalized associations.

          As a condition to the approval of the capital  restoration  plan,  any
company  controlling  an  undercapitalized  association  must agree that it will
enter  into  a  limited  capital  maintenance  guarantee  with  respect  to  the
institution's achievement of its capital requirements.

         Any savings  association  that fails to comply with its capital plan or
is  "significantly  undercapitalized"  (i.e.,  Tier 1 risk-based or core capital
ratios of less than 3% or a  risk-based  capital  ratio of less than 6%) must be
made  subject  to one or more of  additional  specified  actions  and  operating
restrictions  which may cover all aspects of its operations and include a forced
merger  or  acquisition  of  the   association.   An  association  that  becomes
"critically  undercapitalized" (i.e., a tangible capital ratio of 2% or less) is
subject to further mandatory restrictions on its activities in addition to those
applicable to significantly  undercapitalized associations. In addition, the OTS
must appoint a receiver (or conservator  with the concurrence of the FDIC) for a
savings  association,  with certain limited exceptions,  within 90 days after it
becomes critically  undercapitalized.  Any undercapitalized  association is also
subject to the general enforcement  authority of the OTS and the FDIC, including
the appointment of a conservator or a receiver.

         The OTS is also generally  authorized to reclassify an association into
a lower capital category and impose the restrictions applicable to such category
if the institution is engaged in unsafe or unsound  practices or is in an unsafe
or unsound condition.

         The  imposition by the OTS or the FDIC of any of these  measures on the
Association  may  have  a  substantial  adverse  effect  on its  operations  and
profitability.

Limitations on Dividends and Other Capital Distributions

         OTS regulations  impose various  restrictions  on savings  associations
with respect to their ability to make  distributions  of capital,  which include
dividends,  stock  redemptions  or  repurchases,   cash-out  mergers  and  other
transactions  charged to the capital  account.  OTS regulations  also prohibit a
savings  association from declaring or paying any dividends or from repurchasing
any of its stock if, as a result,  the  regulatory  capital  of the  association
would be reduced below the amount  required to be maintained for the liquidation
account established in connection with its mutual to

                                      -69-

<PAGE>


stock  conversion.  See "The Conversion - Effects of Conversion to Stock Form on
Depositors and Borrowers of the  Association"  and "- Restrictions on Repurchase
of Stock".

         Generally, savings associations,  such as Home Federal, that before and
after the  proposed  distribution  meet  their  capital  requirements,  may make
capital  distributions  during any calendar year equal to the greater of 100% of
net  income for the  year-to-date  plus 50% of the amount by which the lesser of
the  association's  tangible,  core or  risk-based  capital  exceeds its capital
requirement  for such  capital  component,  as measured at the  beginning of the
calendar  year,  or 75% of their net  income  for the most  recent  four-quarter
period.  However,  an  association  deemed  to be in need of  more  than  normal
supervision by the OTS may have its dividend authority restricted by the OTS. We
may pay dividends in accordance with this general authority.

         Savings  associations  proposing to make any capital  distribution need
only  submit  written  notice  to the OTS 30 days  prior  to such  distribution.
Savings  associations  that do not,  or would  not meet  their  current  minimum
capital requirements  following a proposed capital  distribution,  however, must
obtain OTS approval prior to making such distribution. The OTS may object to the
distribution  during that 30-day  period  notice  based on safety and  soundness
concerns. See "- Regulatory Capital Requirements."

         The OTS has proposed  regulations that would revise the current capital
distribution  restrictions.  Under the proposal a savings association may make a
capital  distribution  without notice to the OTS (unless it is a subsidiary of a
holding  company)  provided  that  it  has a  CAMEL  1 or 2  rating,  is  not of
supervisory concern, and would remain adequately  capitalized (as defined in the
OTS prompt corrective action regulations)  following the proposed  distribution.
Savings  associations  that would remain  adequately  capitalized  following the
proposed  distribution but do not meet the other noted  requirements must notify
the OTS 30 days prior to  declaring  a capital  distribution.  The OTS stated it
will generally regard as permissible that amount of capital  distributions  that
do not exceed 50% of the institution's excess regulatory capital plus net income
to date during the calendar year. A savings  association  may not make a capital
distribution  without  prior  approval  of  the  OTS  and  the  FDIC  if  it  is
undercapitalized  before,  or as a result of, such a distribution.  As under the
current  rule,  the  OTS  may  object  to a  capital  distribution  if it  would
constitute  an unsafe  or  unsound  practice.  No  assurance  may be given as to
whether or in what form the regulations may be adopted.

Liquidity

         All savings  associations,  including  Home  Federal,  are  required to
maintain an average daily balance of liquid assets equal to a certain percentage
of the sum of its average daily balance of net withdrawable deposit accounts and
short-term borrowings (borrowings payable in one year or less). For a discussion
of what we include in liquid assets,  see "Management's  Discussion and Analysis
of  Financial  Condition  and  Results of  Operations  -  Liquidity  and Capital
Resources."  This  liquid  asset  ratio  requirement  may vary from time to time
(between 4% and 10%) depending upon economic conditions and savings flows of all
savings associations. At the present time, the minimum liquid asset ratio is 4%.
Penalties may be imposed upon  associations  for  violations of the liquid asset
ratio  requirement.  At March 31, 1998 (the latest  available  date), we were in
compliance with this requirement with an overall  regulatory  liquidity ratio of
9.4%.

                                      -70-

<PAGE>


Qualified Thrift Lender Test

         All savings associations,  including Home Federal, are required to meet
a qualified  thrift lender ("QTL") test to avoid certain  restrictions  on their
operations. This test requires a savings association to have at least 65% of its
portfolio assets (as defined by regulation) in qualified thrift investments on a
monthly  average  for nine out of every 12  months  on a  rolling  basis.  As an
alternative,  the savings  association  may  maintain 60% of its assets in those
assets  specified in Section  7701(a)(19)  of the Internal  Revenue Code.  Under
either test, such assets primarily consist of residential  housing related loans
and investments. At April 30, 1998, we met the test and have always met the test
since it became effective.

         Any savings association that fails to meet the QTL test must convert to
a national bank charter, unless it requalifies as a QTL and thereafter remains a
QTL. If an  association  does not  requalify  and  converts  to a national  bank
charter,  it must remain  SAIF-insured  until the FDIC permits it to transfer to
the BIF.  If such an  association  has not yet  requalified  or  converted  to a
national  bank,  its  new  investments  and  activities  are  limited  to  those
permissible  for both a  savings  association  and a  national  bank,  and it is
limited to national bank branching  rights in its home state.  In addition,  the
association is immediately  ineligible to receive any new FHLB borrowings and is
subject to national  bank limits for payment of dividends.  If such  association
has not requalified or converted to a national bank within three years after the
failure,  it must  divest  of all  investments  and  cease  all  activities  not
permissible  for a  national  bank.  In  addition,  it must repay  promptly  any
outstanding FHLB borrowings,  which may result in prepayment  penalties.  If any
association  that fails the QTL test is  controlled by a holding  company,  then
within one year after the failure,  the holding  company must register as a bank
holding  company  and  become  subject  to  all  restrictions  on  bank  holding
companies. See "- Holding Company Regulation."

Community Reinvestment Act

         Under the  Community  Reinvestment  Act  ("CRA"),  every  FDIC  insured
institution has a continuing and affirmative obligation consistent with safe and
sound banking  practices to help meet the credit needs of its entire  community,
including  low and moderate  income  neighborhoods.  The CRA does not  establish
specific lending requirements or programs for financial institutions nor does it
limit an institution's  discretion to develop the types of products and services
that it believes are best suited to its particular  community,  consistent  with
the CRA. The CRA requires the OTS, in connection  with the  examination  of Home
Federal,  to assess the institution's  record of meeting the credit needs of its
community  and to take such record  into  account in its  evaluation  of certain
applications,  such  as a  merger  or the  establishment  of a  branch,  by Home
Federal. An unsatisfactory  rating may be used as the basis for the denial of an
application by the OTS.

         The federal banking agencies,  including the OTS, have recently revised
the CRA  regulations  and  the  methodology  for  determining  an  institution's
compliance with the CRA. Due to the heightened  attention being given to the CRA
in the past few years,  the  Association  may be required  to devote  additional
funds for  investment and lending in its local  community.  We were examined for
CRA compliance in March 1997 and received a rating of "satisfactory."


                                      -71-

<PAGE>


Transactions with Affiliates

         Generally,   transactions   between  a  savings   association   or  its
subsidiaries  and its affiliates are required to be on terms as favorable to the
association as transactions with non-affiliates.  In addition,  certain of these
transactions,  such as loans to an affiliate,  are restricted to a percentage of
the  association's  capital.  Affiliates of Home Federal include the Company and
any company which is under common control with the Association.  In addition,  a
savings  association  may not lend to any affiliate  engaged in  activities  not
permissible  for a bank  holding  company  or  acquire  the  securities  of most
affiliates.  The  OTS  has the  discretion  to  treat  subsidiaries  of  savings
associations as affiliates on a case by case basis.

         Certain  transactions with directors,  officers or controlling  persons
are also subject to conflict of interest  regulations enforced by the OTS. These
conflict of interest  regulations and other statutes also impose restrictions on
loans to such persons and their  related  interests.  Among other  things,  such
loans must  generally  be made on terms  substantially  the same as for loans to
unaffiliated  individuals  or as  offered  to all  employees  in a  company-wide
benefit program.

Holding Company Regulation

         The Company will be 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 which also permits the OTS to restrict or
prohibit  activities  that are determined to be a serious risk to the subsidiary
savings association.

         As a unitary savings and loan holding company, the Company generally is
not subject to activity restrictions. 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  Home  Federal  or  any  other  SAIF-insured  savings
association)  would  become  subject  to such  restrictions  unless  such  other
associations  each  qualify  as  a  QTL  and  were  acquired  in  a  supervisory
acquisition.

         If we fail the QTL test,  the Company  must obtain the  approval of the
OTS prior to  continuing  after such  failure,  directly  or  through  its other
subsidiaries,  any  business  activity  other than those  approved  for multiple
savings and loan holding companies or their  subsidiaries.  In addition,  within
one year of such failure the Company must  register as, and will become  subject
to, the  restrictions  applicable  to bank  holding  companies.  The  activities
authorized  for a bank holding  company are more limited than are the activities
authorized for a unitary or multiple savings and loan holding company.
See "- Qualified Thrift Lender Test."

         The Company must obtain approval from the OTS before acquiring  control
of  any  other  SAIF-insured   association.   Such  acquisitions  are  generally
prohibited  if they  result  in a  multiple  savings  and loan  holding  company
controlling  savings  associations  in  more  than  one  state.   However,  such
interstate  acquisitions are permitted based on specific state  authorization or
in a supervisory acquisition of a failing savings association.

                                      -72-

<PAGE>


Federal Securities Law

         The  stock of the  Company  will be  registered  with the SEC under the
Securities  Exchange Act of 1934, as amended (the "Exchange  Act").  The Company
will  be  subject  to  the  information,  proxy  solicitation,  insider  trading
restrictions and other requirements of the SEC under the Exchange Act.

         Company stock held by persons who are affiliates  (generally  officers,
directors and principal  stockholders)  of the Company may not be resold without
registration or unless sold in accordance with certain resale  restrictions.  If
the Company  meets  specified  current  public  information  requirements,  each
affiliate  of the  Company  is  able  to  sell  in the  public  market,  without
registration, a limited number of shares in any three-month period.

Federal Reserve System

         The Federal  Reserve  Board  requires all  depository  institutions  to
maintain   noninterest  bearing  reserves  at  specified  levels  against  their
transaction accounts (primarily checking,  NOW and Super NOW checking accounts).
At April 30, 1998, we were in compliance  with these reserve  requirements.  The
balances  maintained  to meet the  reserve  requirements  imposed by the Federal
Reserve Board may be used to satisfy liquidity  requirements that may be imposed
by the OTS. See "- Liquidity."

         Savings  associations are authorized to borrow from the Federal Reserve
Bank  "discount   window,"  but  Federal  Reserve  Board   regulations   require
associations to exhaust other reasonable alternative sources of funds, including
FHLB borrowings, before borrowing from the Federal Reserve Bank.

Federal Home Loan Bank System

         We are a member of the FHLB of Cincinnati,  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, which are subject to the oversight of the
Federal  Housing  Finance  Board.  All advances from the FHLB are required to be
fully secured by  sufficient  collateral as determined by the FHLB. In addition,
all  long-term  advances  are  required to provide  funds for  residential  home
financing.

         As a member, we are required to purchase and maintain stock in the FHLB
of  Cincinnati.  At April 30, 1998, we had $301,000 in FHLB stock,  which was in
compliance with this  requirement.  We receive dividends on our FHLB stock. Such
dividends averaged 7.07% for 1997.

         Under  federal  law the FHLBs are  required  to  provide  funds for the
resolution  of  troubled  savings  associations  and to  contribute  to low- and
moderately priced housing programs through direct loans or interest subsidies on
advances targeted for community investment and low- and moderate- income housing
projects.  These  contributions  have  affected  adversely  the  level  of  FHLB
dividends

                                      -73-

<PAGE>


paid and could continue to do so in the future.  These  contributions could also
have an adverse effect on the value of FHLB stock in the future.  A reduction in
value of our FHLB stock may result in a corresponding reduction in our capital.

Federal and State Taxation

         Federal Taxation.  Savings  associations such as Home Federal that meet
certain  conditions  prescribed by the Internal Revenue Code of 1986, as amended
(the  "Code"),  are  permitted to  establish  reserves for bad debts and to make
annual additions thereto which may, within specified formula limits, be taken as
a deduction in computing  taxable  income for federal  income tax purposes.  The
amount of the bad debt  reserve  deduction  is  computed  under  the  experience
method. Under the experience method, the bad debt reserve deduction is an amount
determined under a formula based generally upon the bad debts actually sustained
by the savings association over a period of years.

         In August 1996, legislation was enacted that repealed the percentage of
taxable  income method used by many thrifts to calculate  their bad debt reserve
for federal income tax purposes.  As a result, small thrifts must recapture that
portion of the reserve  that exceeds the amount that could have been taken under
the experience  method for tax years  beginning  after December 31, 1987. Due to
certain  limitations  as to allowable  additions to the bad debt  reserve,  Home
Federal  has not made  additions  to its  allowance  since  1987 and will not be
subject to federal income tax recapture.

         In addition to the regular income tax, corporations,  including savings
associations  such as Home  Federal,  generally are subject to a minimum tax. An
alternative  minimum tax is imposed at a minimum tax rate of 20% on  alternative
minimum  taxable  income,  which is the sum of a  corporation's  regular taxable
income (with certain  adjustments) and tax preference  items, less any available
exemption.  The alternative  minimum tax is imposed to the extent it exceeds the
corporation's  regular  income tax and net  operating  losses can offset no more
than 90% of alternative minimum taxable income.

         A portion of our reserves for losses on loans may not,  without adverse
tax  consequences,  be  utilized  for the  payment  of cash  dividends  or other
distributions   to  a  shareholder   (including   distributions  on  redemption,
dissolution or  liquidation) or for any other purpose (except to absorb bad debt
losses).  As of April 30,  1998,  the  portion of our  reserves  subject to this
treatment for tax purposes totaled approximately $2.54 million.

         We file  federal  income tax  returns on a fiscal  year basis using the
accrual   method  of  accounting.   The  Company  does  not  anticipate   filing
consolidated federal income tax returns with Home Federal.  Savings associations
that  file  federal  income  tax  returns  as part of a  consolidated  group are
required by applicable  Treasury  regulations to reduce their taxable income for
purposes of computing the percentage bad debt deduction for losses  attributable
to activities of the non-savings  association  members of the consolidated group
that are  functionally  related to the  activities  of the  savings  association
member.

         The federal  income tax returns of the  Association  for the last three
years are open to possible audit by the Internal  Revenue  Service  ("IRS").  No
returns  are being  audited by the IRS at the  current  time.  In the opinion of
management, any examination of still open returns (including returns of

                                      -74-

<PAGE>


predecessors  or  entities  merged into the  Association)  would not result in a
deficiency which could have a material adverse effect on the financial condition
of the Association.

         Ohio Taxation. We are subject to the Ohio corporate franchise tax. As a
financial  institution,  we compute  our  franchise  tax based on our net worth.
Under this method, the Association will compute its Ohio corporate franchise tax
by multiplying its net worth (as determined under generally accepted  accounting
principles) as specifically adjusted pursuant to Ohio law, by the applicable tax
rate, which is currently 1.5%. The Company will be subject to the Ohio franchise
tax on holding  companies  of  financial  institutions.  The tax  imposed is the
greater of the tax on net worth, as adjusted to include the portion attributable
to the  Association,  or the tax on net income.  Home Federal may claim a credit
equal to the annual  assessment  paid to the State  pursuant to the Ohio Revised
Code.

         Delaware  Taxation.  As a  Delaware  holding  company,  the  Company is
exempted  from Delaware  corporate  income tax but is required to file an annual
report with and pay an annual fee to the State of Delaware.  The Company is also
subject to an annual franchise tax imposed by the State of Delaware.

                        MANAGEMENT OF THE HOLDING COMPANY

Directors and Executive Officers

         The  Board of  Directors  of the  Company  currently  consists  of five
members, each of whom is also a director of the Association. As discussed below,
upon  consummation of the Conversion,  the current  directors of the Association
will become directors of the stock-chartered Association. See "Management of the
Association - Directors."  Each director of the Company has served as such since
the Company's  incorporation  in July 1998.  Directors of the Company will serve
three-year staggered terms so that approximately one-third of the directors will
be  elected at each  annual  meeting of  stockholders.  One class of  directors,
consisting of Horace L. McLean,  has a term of office  expiring at the Company's
first Annual Meeting of Stockholders,  a second class,  consisting of William L.
Stephens  and George J. Swift,  has a term of office  expiring at the  Company's
second Annual Meeting of Stockholders, and a third class, consisting of P. James
Kramer and Ralph A. Zuzolo,  Sr.,  has a term  expiring at the  Company's  third
Annual Meeting of  Stockholders.  For  biographical  information  regarding each
director of the Company, see "Management of the Association - Directors."

         The  executive  officers of the Company are elected  annually  and hold
office until their  respective  successors  have been  elected and  qualified or
until death,  resignation  or removal by the Board of  Directors.  The executive
officers of the Company are as follows: William L. Stephens, President and Chief
Executive Officer;  George J. Swift, Vice President and Secretary;  and Lawrence
Safarek, Vice President and Treasurer.  It is not currently anticipated that the
executive  officers  of the  Company  will  receive  any  remuneration  in their
capacity as Company executive officers.  For information regarding  compensation
of directors and executive  officers of the Association,  see "Management of the
Association--Meetings   and   Committees  of  the  Board  of  Directors  of  the
Association" and "--Executive Compensation."


                                      -75-

<PAGE>


Indemnification

         The  certificate  of  incorporation  of  the  Company  provides  that a
director or officer of the Company  shall be  indemnified  by the Company to the
fullest  extent  authorized  by the  General  Corporation  Law of the  State  of
Delaware  against  all  expenses,  liability  and loss  reasonably  incurred  or
suffered  by such  person in  connection  with his  activities  as a director or
officer or as a director  or officer of  another  company,  if the  director  or
officer held such position at the request of the Company.  Delaware law requires
that such director, officer, employee or agent, in order to be indemnified, must
have acted in good faith and in a manner  reasonably  believed to be not opposed
to the best interests of the Company and, with respect to any criminal action or
proceeding, did not have reasonable cause to believe his conduct was unlawful.

         The certificate of  incorporation  of the Company and Delaware law also
provide that the indemnification  provisions of such certificate and the statute
are not exclusive of any other right which a person seeking  indemnification may
have or later  acquire  under any statute,  or provision of the  certificate  of
incorporation,  bylaws  of the  Company,  agreement,  vote  of  shareholders  or
disinterested directors or otherwise.

         These   provisions  may  have  the  effect  of  deterring   shareholder
derivative actions, since the Company may ultimately be responsible for expenses
for both parties to the action.

         In  addition,  the  certificate  of  incorporation  of the  Company and
Delaware  law also  provide  that the Company  may  maintain  insurance,  at its
expense, to protect itself and any director,  officer,  employee or agent of the
Company or  another  corporation,  partnership,  joint  venture,  trust or other
enterprise  against any expense,  liability or loss,  whether or not the Company
has the power to indemnify such person  against such expense,  liability or loss
under the Delaware  General  Corporation Law. The Company intends to obtain such
insurance.

                          MANAGEMENT OF THE ASSOCIATION

Directors

         The  direction  and  control of the  Association,  as a mutual  savings
association, has been vested in its Board of Directors. Upon consummation of the
Conversion,  each  of the  current  directors  of the  Association  will  become
directors  of the  Association  in stock  form.  The Board of  Directors  of the
converted Association will consist of five directors divided into three classes,
with approximately  one-third of the directors elected at each annual meeting of
stockholders.  Because  the Company  will own all of the issued and  outstanding
shares of capital stock of the Association after the Conversion, the Company, as
sole stockholder, will elect the directors of the Association.

                                      -76-

<PAGE>


         The  following  table  sets forth  certain  information  regarding  the
directors of the Association.

                                                                         Term of
                                                              Director    Office
Name                   Age   Position(s) Held                  Since     Expires
- ----                   ---   ----------------                 --------   -------
William L. Stephens    66    Chairman of the Board, President   1969        2000
                               and Chief Executive Officer
George J. Swift        75    Director, Vice President and       1969        2000
                               Secretary
P. James Kramer        42    Director                           1994        2001
Horace L. McLean       67    Director                           1987        1999
Ralph A. Zuzolo, Sr.   56    Director                           1979        2001

         The  business  experience  of each  director for at least the past five
years is set forth below.

         William L.  Stephens.  Mr.  Stephens  serves as  Chairman of the Board,
President and Chief Executive Officer of the Association,  positions he has held
since 1969.

         George J. Swift.  Mr.  Swift is Vice  President  and  Secretary  of the
Association, positions he has held since 1969.

         P. James  Kramer.  Since 1980,  Mr.  Kramer has served as  President of
William Kramer & Son, a heating and air conditioning company,  located in Niles,
Ohio.

         Horace L.  McLean.  Since 1987,  Mr.  McLean has served as President of
McLean Engineering, Inc.

         Ralph A. Zuzolo,  Sr. Mr.  Zuzolo is an attorney and a principal in the
law firm of Zuzolo, Zuzolo & Zuzolo, located in Niles, Ohio. Mr. Zuzolo has been
with his law firm since 1968.

Executive Officers Who are not Directors

         Each of the  executive  officers  of the  Association  will  retain his
office  following the Conversion.  Officers are elected annually by the Board of
Directors of the Association.  The business experience of the executive officers
who are not also directors is set forth below.

         Lawrence  Safarek.  Mr.  Safarek,  age  49,  currently  serves  as Vice
President and Treasurer of the Association. Mr. Safarek has been employed by the
Association since 1971.

Meetings and Committees of the Board of Directors

         Our Board of  Directors  meets  twice a month,  or more  frequently  as
necessary.  During the year ended December 31, 1997, the Board of Directors held
30 meetings.  No director  attended  fewer than 75% of the total meetings of the
Board of Directors and  committees on which such Board member served during this
period.

   
         We  currently  have a standing  Executive  Committee.  We do not have a
standing Compensation,  Audit or Nominating Committee;  rather, the entire Board
of Directors  performs these  functions.  We have several other committees which
meet as needed to review various other functions
    

                                      -77-

<PAGE>


of the  Association.  Following  the  Conversion,  the Board of Directors of the
Association may revise the membership and structure of the current committees of
the Board of Directors.

         The Executive Committee is comprised of President Stephens  (Chairman),
Vice President Swift and Director Zuzolo. The Executive Committee meets on an as
needed basis and  exercises  the power of the Board of Directors  between  Board
meetings, to the extent permitted by applicable law.
The Executive Committee did not meet during 1997.

         The entire Board of Directors of the  Association  is  responsible  for
determining  salaries to be paid to officers and  employees of the  Association,
based  on  recommendations  of  President  Stephens  and Vice  President  Swift.
President  Stephens  and Vice  President  Swift  excuse  themselves  from  Board
discussions   concerning   their  salaries  as  President  and  Vice  President,
respectively.   The  Board  of  Directors   met  once  during  1997  to  discuss
compensation matters.

   
         The entire Board of Directors  acts as the Audit  Committee.  The Audit
Committee  meets  annually with the  Association's  accounting  firm in order to
review the annual audit. This committee met once in fiscal 1997.
    

         The entire Board of Directors  acts as the  Nominating  Committee.  The
Nominating  Committee  reviews the terms of the directors and makes  nominations
for directors to be voted on by members.  The committee  generally  meets once a
year to make nominations.

Director Compensation

         During  1997,  each  director   (employee  and   non-employee)  of  the
Association  was paid a fee of $450 for each  meeting of the Board of  Directors
attended, with up to five excused absences paid per year.

         In addition, Ralph A. Zuzolo, Sr., a director of the Association,  is a
partner in the law firm of Zuzolo, Zuzolo & Zuzolo. From time to time, such firm
acts as counsel to the Association. The legal fees received by the law firm from
professional services rendered to the Association during the year ended December
31, 1997 did not exceed 5% of the firm's gross revenues.

Executive Compensation

         The following table sets forth information  concerning the compensation
paid or granted to the  Association's  Chief  Executive  Officer  and each other
executive officer who made in excess of $100,000 during 1997.

                                      -78-

<PAGE>


                           Summary Compensation Table
- --------------------------------------------------------------------------------
                                     Annual Compensation(1)
                                     ----------------------       All Other
Name and Principal Position   Year   Salary($)(2)   Bonus($)  Compensation($)(3)
- ---------------------------   ----   -----------    -------   ------------------
William L. Stephens           1997    $117,200      $39,400        $72,000
  President and CEO
George J. Swift               1997    $117,200      $39,400        $72,000
  Vice President and
  Secretary
- ---------
(1)  As a mutual institution, the Association does not have any stock options or
     restricted  stock plans.  The Company does,  however,  intend to adopt such
     plans following the Conversion. See "- Benefit Plans -- Other Stock Benefit
     Plans." Messrs.  Stephens and Swift did not receive any additional benefits
     or perquisites from the Association which exceeded,  in the aggregate,  the
     lesser of 10% of such individual's salary and bonus, or $50,000.
(2)  Includes director fees of $13,400 for service on the Board of Directors and
     inspection fees of $600 received for services rendered to the Association.
(3)  Represents  the  amounts  accrued  by the  Association  for the  benefit of
     Messrs. Stephens and Swift under their supplemental retirement agreements.


Employment Agreements

   
         Upon completion of the  Conversion,  Home Federal intends to enter into
employment  agreements  with President  Stephens and Vice  Presidents  Swift and
Safarek.  The  employment  agreements are designed to assist us in maintaining a
stable and competent management team after the Conversion. The continued success
of Home Federal depends to a significant  degree on the skills and competence of
its officers.  The form of agreement has been filed with,  and been approved by,
the OTS as part of the  application  of the  Company  for  approval  to become a
thrift  holding  company.  The  employment   agreements  become  effective  upon
completion of the Conversion and provide for annual base salary in an amount not
less than such  individual's  current salary and an initial term of three years.
The  agreements  provide  for  extensions  of  one  year,  in  addition  to  the
then-remaining  term under the agreements,  on each anniversary of the effective
date of the agreements,  subject to a formal performance evaluation performed by
disinterested  members of the Board of Directors of Home Federal. The agreements
provide  for  termination  upon the  employee's  death,  for cause or in certain
events  specified  by  OTS  regulations.  The  employment  agreements  are  also
terminable by the employees upon 90 days notice to Home Federal.
    

         The agreements  grant  participation in an equitable manner in employee
benefits  applicable  to executive  personnel.  The  agreements do not contain a
change in control provision.

Benefit Plans

         General.  We currently  provide  health care benefits to our employees,
including hospitalization, major medical, dental, life and disability insurance,
subject to certain  deductibles and copayments by employees.  We also maintain a
defined benefit pension plan for our employees.

                                      -79-

<PAGE>


   
         Supplemental  Executive  Retirement Plan.  Effective September 1, 1987,
the  Board of  Directors  of the  Association  approved  non-qualified  deferred
compensation  agreements  ("DCA") for Messrs.  Stephens and Swift.  The DCAs are
subject to renewal  annually  (i.e.,  each  September 1). During the term of the
agreements  and as long  as  employment  of the  executives  by the  Association
continues,  we will provide for monthly  accruals of specified  amounts for each
executive.  Accrued deferred compensation amounts are payable in a lump sum upon
the executive's death, disability,  voluntary resignation, or termination by the
Association  without  cause.  Until  disbursed,  the amounts  payable  under the
agreements  are subject to the claims of general  creditors.  As of December 31,
1997,  Home  Federal had accrued  benefits to Messrs.  Stephens  and Swift under
their DCAs totaling $204,000 and $444,000, respectively.

         As of June 30, 1998,  the Board of Directors  determined to make a lump
sum  contribution  of $144,000 to both  Messrs.  Stephens  and Swift under their
DCAs, in addition to the $6,000 monthly contributions to be made to each of them
for the remaining two months (July and August 1998) of such  agreements,  and to
thereafter  suspend  and make no further  contributions  under such  agreements.
These  amounts,  together with all other  contributions  previously  made by the
Association,  will be paid to such  individuals in accordance  with the terms of
their individual DCAs.
    

         Employee Stock  Ownership Plan. The Board of Directors has approved the
adoption  of an ESOP for the benefit of our  employees.  The ESOP is designed to
meet the  requirements  of an employee  stock  ownership  plan as  described  at
Section 4975(e)(7) of the Code and Section 407(d)(6) of the Employee  Retirement
Income Security Act of 1974, as amended ("ERISA").  The ESOP may borrow in order
to finance purchases of the Common Stock.

         It is  anticipated  that the ESOP will be  funded  with a loan from the
Company (not to exceed an amount equal to 8% of the gross conversion  proceeds).
The Company  intends to apply to the OTS to permit it to lend funds to the ESOP.
In the event the Company is not permitted to lend funds to the ESOP and the ESOP
is unable to obtain  financing from an unrelated  lender for its stock purchase,
the Company may  contribute  funds to the ESOP to enable it purchase up to 3% of
the shares of Common  Stock in the  Conversion;  provided,  however that in such
event the total  contributions  of the Company to the ESOP and restricted  stock
plans for stock  purchases  in the  Conversion  may not  exceed 4% of the Common
Stock sold in the Conversion.

         GAAP  generally  requires  that  any  borrowing  by the  ESOP  from  an
unaffiliated  lender be reflected as a liability in the  Company's  consolidated
financial  statements,  whether  or not such  borrowing  is  guaranteed  by,  or
constitutes a legally  binding  contribution  commitment  of, the Company or the
Association.  The funds  used to acquire  the ESOP  shares  are  expected  to be
borrowed from the Company.  If the Company finances the ESOP debt, the ESOP debt
will be eliminated  through  consolidation and no liability will be reflected on
the Company's consolidated financial statements.  In addition,  shares purchased
with  borrowed  funds will,  to the extent of the  borrowings,  be excluded from
stockholders' equity, representing unearned compensation to employees for future
services not yet performed.  Consequently,  if the ESOP purchases already-issued
shares in the open market, the Company's consolidated  liabilities will increase
to the extent of the ESOP's  borrowings,  and total and per share  stockholders'
equity will be reduced to reflect such  borrowings.  If the ESOP purchases newly
issued  shares  from the  Company,  total  stockholders'  equity  would  neither
increase  nor  decrease,  but per share  stockholders'  equity and per share net
income  would  decrease  because of the  increase  in the number of  outstanding
shares.  In either  case,  as the  borrowings  used to fund ESOP  purchases  are
repaid, total stockholders' equity will correspondingly increase.

         All employees are eligible to participate in the ESOP after they attain
age 21 and complete one year of service. Employees will be credited for years of
service to the Association  prior to the adoption of the ESOP for  participation
and vesting purposes. Contributions to the ESOP are

                                      -80-

<PAGE>


allocated among  participants on the basis of compensation.  Each  participant's
account will be credited with cash and shares of Company Common Stock based upon
compensation  earned during the year with respect to which the  contribution  is
made.  Contributions  credited  to  a  participant's  account  are  vested  on a
graduated  basis and become fully vested when such  participant  completes seven
years of service.  ESOP participants are entitled to receive  distributions from
their ESOP accounts only upon termination of service. Distributions will be made
in the  form of a lump  sum in cash and in whole  shares  of the  Common  Stock.
Fractional  shares  will be paid in  cash.  Participants  will  not  incur a tax
liability until a distribution is made.

   
         Each participating  employee is entitled to instruct the trustee of the
ESOP as to how to vote the shares allocated to his or her account.  With respect
to shares of common  stock which have not yet been  allocated  to  participants'
accounts,  the trustee will vote all such shares in the same proportion as those
shares for which the trustee receives such voting instructions. The trustee will
not be affiliated with the Company or Home Federal.
    

         The ESOP may be  amended  by the  Board of  Directors,  except  that no
amendment may be made which would reduce the interest of any  participant in the
ESOP trust  fund or divert any of the assets of the ESOP trust fund to  purposes
other than the exclusive benefit of participants or their beneficiaries.

         Other Stock Benefit Plans. In addition to the employment agreements, in
the future we may consider the  implementation  of a stock option and  incentive
plan (the "Stock  Option  Plan") and a restricted  stock plan for the benefit of
selected directors,  officers and employees. We anticipate that the Stock Option
Plan and restricted stock plan will be comprised of 10% and 4%, respectively, of
the Company stock sold in the Conversion. Grants of common stock pursuant to the
restricted  stock  plan  will be  issued  without  cost to the  recipient.  If a
determination is made to implement a Stock Option Plan or restricted stock plan,
it is  anticipated  that any such plans will be  submitted to  stockholders  for
their  consideration at which time stockholders  would be provided with detailed
information regarding such plan. If such plans are approved, and effected,  they
will have a dilutive effect on the Company's  stockholders as well as affect the
Company's  net income and  stockholders'  equity,  although  the actual  results
cannot be  determined  until such plans are  implemented.  Any such Stock Option
Plan or  restricted  stock plan will not be  implemented  within one year of the
date  of  the  consummation  of  the  Conversion,   subject  to  continuing  OTS
jurisdiction.

Certain Transactions

         The Association has followed a policy of granting loans to officers and
directors.  Loans to directors and  executive  officers are made in the ordinary
course of business and on the same terms and  conditions  as those of comparable
transactions  with the general public prevailing at the time, in accordance with
our  underwriting  guidelines,  and do not involve  more than the normal risk of
collectibility or present other unfavorable features.

         All loans we make to our directors  and executive  officers are subject
to OTS  regulations  restricting  loan and other  transactions  with  affiliated
persons of the  Association.  Loans to all directors and executive  officers and
their associates totaled approximately $922,000 at April 30,

                                      -81-

<PAGE>


1998,  which was 6.9% of our equity capital at that date. All loans to directors
and executive  officers were  performing in accordance with their terms at April
30, 1998.

                                 THE CONVERSION

         The Board of Directors of the Association and the OTS have approved the
Plan  of  Conversion.  OTS  approval  is  subject  to  approval  of the  Plan of
Conversion by the our members,  and subject to the satisfaction of certain other
conditions imposed by the OTS. OTS approval does not constitute a recommendation
or endorsement of the Plan of Conversion.

General

         On July 6, 1998, we adopted a Plan of Conversion,  pursuant to which we
will  convert  from  a  federally  chartered  mutual  savings  institution  to a
federally chartered stock savings institution and immediately  thereafter become
a wholly owned  subsidiary of the Company.  The Conversion will include adoption
of the proposed  federal  stock charter and bylaws,  which will  authorize us to
issue  capital  stock.  Under the Plan,  our  common  stock is being sold to the
Company and the Company Common Stock is being offered to our eligible depositors
and borrowers and other members and then to the public.  The Conversion  will be
accounted for at historical  cost in a manner similar to a pooling of interests.
The OTS has  approved  the  Company's  application  to become a savings and loan
holding  company  and to acquire  all of the  Association's  common  stock to be
issued in the Conversion.

         The  shares  of  Company  Common  Stock are first  being  offered  in a
subscription offering to holders of subscription rights. To the extent shares of
Company Common Stock remain available after the subscription  offering shares of
Company  Common  Stock may be offered in a direct  community  offering on a best
efforts  basis  through  Charles  Webb in such a  manner  as to  promote  a wide
distribution of the shares. The direct community offering,  if any, may commence
anytime subsequent to the commencement of the subscription offering.  Shares not
subscribed for in the subscription offering and direct community offering may be
offered for sale by the  Company on a best  efforts  basis in a public  offering
conducted by Charles Webb. We have the right, in our sole discretion,  to accept
or  reject,  in whole or in part,  any orders to  purchase  shares of the Common
Stock received in the direct community offering and the public offering.  See "-
Offering of Holding Company Common Stock."

         Subscriptions  for shares  will be subject to the  maximum  and minimum
purchase limitations set forth in the Plan of Conversion.

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

                                      -82-

<PAGE>


Effects of Conversion to Stock Form on Depositors and Borrowers of the
 Association

         Voting Rights. Currently in our mutual form, our depositor and borrower
members have voting rights and may vote for election of directors. Subsequent to
Conversion,  voting rights will be vested exclusively in the Company as the sole
stockholder  of the  Association.  Voting  rights as to the Company will be held
exclusively by its stockholders. Each purchaser of Company Common Stock shall be
entitled to vote on any matters to be considered by the Company stockholders.  A
stockholder  will be entitled to one vote for each share of Company Common Stock
owned,  subject to certain  limitations  applicable to holders of 10% or more of
the shares of the Company Common Stock. See "Description of Capital Stock."

         Deposit  Accounts  and  Loans.  The  balance  terms and FDIC  insurance
coverage  of  deposit   accounts  will  not  be  affected  by  the   Conversion.
Furthermore,  the  amounts  and  terms  of  loans,  and the  obligations  of the
borrowers under their individual  contractual  arrangements  with us will not be
affected by the Conversion.

         Tax Effects. We have received an opinion from Silver,  Freedman & Taff,
L.L.P.  with regard to federal  income  taxation,  and an opinion  from  Anness,
Gerlach & Williams with regard to Ohio taxation, to the effect that the adoption
and  implementation  of the Plan of  Conversion  set  forth  herein  will not be
taxable for federal or Ohio tax purposes to the Association or the Company.  See
"- Income Tax Consequences."

         Liquidation  Rights.  We have no plans to  liquidate,  either before or
subsequent to the completion of the Conversion. However, if there should ever be
a complete  liquidation,  either  before or after  Conversion,  deposit  account
holders would  receive the  protection of insurance by the FDIC up to applicable
limits. Subject thereto, liquidation rights before and after Conversion would be
as follows:

         Liquidation  Rights in Present Mutual  Institution.  In addition to the
         protection of FDIC insurance up to applicable  limits,  in the event of
         our  complete  liquidation,  each  holder  of a deposit  account  would
         receive  his or her pro rata  share of any  assets  of the  Association
         remaining  after  payment  of claims of all  creditors  (including  the
         claims of all depositors in the amount of the withdrawal value of their
         accounts).  Such holder's pro rata share of such remaining  assets,  if
         any,  would be in the same  proportion of such assets as the balance in
         his or her  deposit  account  was to the  aggregate  balance in all our
         deposit accounts at the time of liquidation.

         Liquidation Rights in Proposed Converted Institution. After Conversion,
         each deposit account holder, in the event of our complete  liquidation,
         would have a claim of the same  general  priority  as the claims of all
         our other  general  creditors  in  addition to the  protection  of FDIC
         insurance  up to  applicable  limits.  Therefore,  except as  described
         below, the deposit account holder's claim would be solely in the amount
         of the balance in his or her deposit account plus accrued  interest.  A
         deposit  account  holder  would have no  interest  in the assets of the
         Association above that amount, if any.


                                      -83-

<PAGE>


   
        The  Plan  of  Conversion  provides  for  the  establishment,  upon  the
        completion of the Conversion, of a special "liquidation account" for the
        benefit of Eligible Account Holders (i.e.,  eligible depositors at March
        31, 1997) and Supplemental  Account Holders (eligible depositors at June
        30,  1998).  Each  Eligible  Account  Holder and  Supplemental  Eligible
        Account  Holder,  if he or she  continues to maintain his or her deposit
        account with us, would be entitled upon our complete  liquidation  after
        Conversion,  to an  interest  in the  liquidation  account  prior to any
        payment to  stockholders.  Each  Eligible  Account  Holder would have an
        initial  interest in such  liquidation  account for each deposit account
        held with us on the qualifying date,  March 31, 1997. Each  Supplemental
        Eligible  Account  Holder  would  have  a  similar  interest  as of  the
        qualifying  date, June 30, 1998. The interest as to each deposit account
        would be in the same proportion of the total liquidation  account as the
        balance  of the  deposit  account  on the  qualifying  dates  was to the
        aggregate  balance  in all the  deposit  accounts  of  Eligible  Account
        Holders and  Supplemental  Eligible  Account  Holders on such qualifying
        dates.  However,  if the  amount in the  deposit  account  on any annual
        closing  date  (December  31) is less than the amount in such account on
        the  respective  qualifying  dates,  then the  interest in this  special
        liquidation  account  would  be  reduced  at  that  time  by  an  amount
        proportionate  to any such  reduction,  and the interest  would cease to
        exist if such  deposit  account was closed.  The interest in the special
        liquidation  account will never be increased despite any increase in the
        related deposit account after the respective qualifying dates.
    

         Any assets  remaining  after the above  liquidation  rights of Eligible
         Account  Holders  and   Supplemental   Eligible  Account  Holders  were
         satisfied  would be distributed to the Company as the sole  stockholder
         of the Association.

         No merger,  consolidation,  purchase of bulk assets with  assumption of
         deposit accounts and other liabilities, or similar transaction, whether
         the Association,  as converted, or another SAIF-insured  institution is
         the surviving  institution,  is deemed to be a complete liquidation for
         purposes of distribution  of the  liquidation  account and, in any such
         transaction,  the  liquidation  account  would be  assumed  to the full
         extent authorized by regulations of the OTS as then in effect.  The OTS
         has stated that the consummation of a transaction of the type described
         in the  preceding  sentence  in which  the  surviving  entity  is not a
         SAIF-insured  institution would be reviewed on a case-by-case  basis to
         determine  whether  the  transaction   should  constitute  a  "complete
         liquidation"  requiring  distribution of any then remaining  balance in
         the  liquidation  account.  While we  believe  that such a  transaction
         should not constitute a complete liquidation, there can be no assurance
         that the OTS will not adopt a contrary position.

         Common Stock. For information as to the  characteristics  of the Common
Stock  to  be  issued  under  the  Plan  of  Conversion,   see  "Dividends"  and
"Description of Capital Stock." Common Stock issued under the Plan of Conversion
cannot, and will not, be insured by the FDIC or any other
governmental agency.

                                      -84-

<PAGE>


         We will continue,  immediately  after completion of the Conversion,  to
provide our  services  to  depositors  and  borrowers  pursuant to our  existing
policies and will maintain our existing management and employees. Other than for
payment of certain expenses incident to the Conversion,  none of our assets will
be  distributed in the  Conversion.  We will continue to be a member of the FHLB
System,  and our deposit  accounts will continue to be insured by the FDIC.  Our
affairs  will  continue to be directed by our existing  Board of  Directors  and
management.
       

Stock Pricing and Number of Shares to be Issued

         Federal  regulations  require that the aggregate  purchase price of the
securities of a thrift  institution  sold in connection with its conversion must
be based on an appraised  aggregate market value of the institution as converted
(i.e., taking into account the expected receipt of proceeds from the sale of the
securities in the conversion), as determined by an independent valuation. Keller
& Company,  which is  experienced  in the  valuation  and  appraisal of business
entities,  including thrift institutions involved in the conversion process, was
retained by us to prepare an appraisal of the  estimated  pro forma market value
of the Association and the Company upon Conversion.

         Keller & Company  will receive a fee of  approximately  $19,000 for its
appraisal  in  addition to its  reasonable  out-of-pocket  expenses  incurred in
connection with the appraisal.  Keller & Company has also agreed to assist us in
the preparation of our business plan and to perform  certain records  management
services for us for such fee. We have agreed to indemnify Keller & Company under
certain  circumstances  against  liabilities and expenses (including legal fees)
arising out of, related to, or based upon the Conversion.

   
         Keller & Company has prepared an appraisal of our  estimated  pro forma
market as converted. The Keller & Company appraisal concluded that, at April 30,
1998,  the Estimated  Valuation  Range of the Common Stock was from a minimum of
$17,000,000 to a maximum of $23,000,000 with a midpoint of $20,000,000. Assuming
that the shares are sold at $10.00 per share in the  Conversion,  the  estimated
number  of  shares to be issued in the  Conversion  is  expected  to be  between
1,700,000 and  2,300,000.  The purchase price of $10.00 per share was determined
by discussion between us and Keller & Company,  taking into account, among other
factors,  (i) the  requirement  under OTS  regulations  that the Common Stock be
offered in a manner  that would  achieve the widest  distribution  of shares and
(ii) liquidity in the Common Stock subsequent to the Conversion.
    

         The appraisal  involved a  comparative  evaluation of our operating and
financial statistics with those of other thrift institutions. The appraisal also
took into account such other factors as the market for thrift institution stocks
generally,  prevailing economic  conditions,  both nationally and in Ohio, which
affect the operations of thrift institutions, the competitive environment within
which we operate and the effect of us becoming a subsidiary  of the Company.  No
detailed  individual  analysis  of the  separate  components  of our  assets and
liabilities was performed in connection with the

                                      -85-

<PAGE>


evaluation.  The Plan of Conversion  requires that all of the shares  subscribed
for in the offering be sold at the same price per share.  The Board of Directors
reviewed the appraisal, including the methodology and the appropriateness of the
assumptions  utilized by Keller & Company and determined that in its opinion the
appraisal was not  unreasonable.  The Estimated  Valuation  Range may be amended
with  the  approval  of the OTS in  connection  with  changes  in our  financial
condition or operating  results,  or market conditions  generally.  As described
below, an amendment to the Estimated Valuation Range above $26,450,000 would not
be made without a  resolicitation  of  subscriptions  and/or  proxies  except in
limited circumstances.

         If, upon  completion  of the offering,  at least the minimum  number of
shares are subscribed for,  Keller & Company,  after taking into account factors
similar to those involved in its prior appraisal, will determine its estimate of
our pro forma market value upon Conversion, as of the close of the offering.

   
         If, based on the estimate of Keller & Company,  our aggregate pro forma
market value is not within the Estimated Valuation Range, Keller & Company, upon
the consent of the OTS, will determine a new Estimated Valuation Range ("Amended
Valuation  Range").  If the  aggregate pro forma market value of the stock to be
sold in the offering has increased in the Amended  Valuation  Range to an amount
that does not exceed  $26,450,000 (i.e., 15% above the maximum of the EVR), then
the number of shares to be issued may be increased to accommodate  such increase
in value without a resolicitation of subscriptions and/or proxies. In such event
we do not  intend  to  resolicit  subscriptions  and/or  proxies  unless we then
determine, after consultation with the OTS, that circumstances otherwise require
such a resolicitation.  If, however, the aggregate pro forma market value of the
Common Stock to be sold of the Company,  at that time is less than $17.0 million
or more than $26.45 million,  a resolicitation of subscribers and/or proxies may
be made,  the Plan of Conversion  may be terminated or such other actions as the
OTS may permit may be taken.  In the event that upon completion of the offering,
the pro forma market value of the Common Stock to be sold is below $17.0 million
or above $26.45 million (15% above the maximum of the EVR), the Company  intends
to file the revised  appraisal with the SEC by  post-effective  amendment to its
Registration Statement on Form S-1. See "Additional Information." If the Plan of
Conversion is terminated,  all funds would be returned promptly with interest at
our current  passbook  rate, and holds on funds  authorized for withdrawal  from
deposit  accounts  would  be  released.   If  there  is  a   resolicitation   of
subscriptions,  subscribers  will be given the  opportunity  to cancel or change
their subscriptions and to the extent  subscriptions are so canceled or reduced,
funds will be returned with  interest at our current  passbook rate and holds on
funds  authorized  for  withdrawal  from  deposit  accounts  will be released or
reduced.  Stock  subscriptions  received  by us  may  not  be  withdrawn  by the
subscriber and, if accepted by us, are final. If the Conversion is not completed
prior to _________,  2000 (two years after the date of the Special Meeting), the
Plan of Conversion will automatically terminate.
    

         Any  increase  in the total  number  of  shares  of Common  Stock to be
offered  in the  Conversion  will  dilute a  subscriber's  percentage  ownership
interest  and will  reduce the pro forma net income and net worth on a per share
basis.  A decrease in the number of shares to be issued in the  Conversion  will
increase a subscriber's  proportionate ownership interest and will increase both
pro forma net income and net worth on a per share  basis while  decreasing  that
amount on an aggregate basis.

                                      -86-

<PAGE>


         No sale of the shares will take place unless,  prior thereto,  Keller &
Company confirms to the OTS that, to the best of Keller &Company's knowledge and
judgment,  nothing of a material  nature has occurred which would cause Keller &
Company to conclude  that the actual  purchase  price on an  aggregate  basis is
incompatible  with its estimate of the  aggregate  pro forma market value of the
Company and the  Association as converted at the time of the sale. If,  however,
the facts do not justify  such a  statement,  the  offering or other sale may be
canceled, a new Estimated Valuation Range set and new offering held.

         In  preparing  its  valuation  of  our  pro  forma  market  value  upon
Conversion,   Keller  &  Company  relied  upon  and  assumed  the  accuracy  and
completeness of all financial and statistical information provided by us. Keller
& Company  also  considered  information  based  upon other  publicly  available
sources  which it believes  are  reliable.  However,  Keller & Company  does not
guarantee  the  accuracy  and  completeness  of  such  information  and  did not
independently  verify the financial  statements and other data provided by us or
independently value our assets or liabilities.  The appraisal is not intended to
be,  and must not be  interpreted  as,  a  recommendation  of any kind as to the
advisability  of voting to approve the  Conversion  or of  purchasing  shares of
Common Stock.  The appraisal  considers us only as going concerns and should not
be considered as any indication of the liquidation  value of Home Federal or the
Company.  Moreover,  the  appraisal is  necessarily  based on many factors which
change from time to time.  There can be no  assurance  that persons who purchase
shares in the Conversion  will be able to sell such shares at prices at or above
the purchase price.

Offering of Holding Company Common Stock

   
         Under the Plan of  Conversion,  up to 2,300,000  shares of Common Stock
will be  offered  for sale,  subject to certain  restrictions  described  below,
initially  through the subscription  offering.  Federal  conversion  regulations
require,  with certain  exceptions,  that all shares  offered in a conversion be
sold in order for the conversion to become effective.
    

         The  subscription  offering will expire at noon,  Niles,  Ohio time, on
________,  1998 (the  "Subscription  Expiration  Date")  unless  extended by us.
Depending on the  availability  of shares and market  conditions  at or near the
completion  of the  subscription  offering,  we may  effect a  direct  community
offering and/or a public offering of shares to selected persons through Webb. To
order Common  Stock in  connection  with the direct  community  offering  and/or
public  offering,  if any,  an  executed  stock  order  and  account  withdrawal
authorization  and  certification   must  be  received  by  Webb  prior  to  the
termination of the direct community  offering and public  offering.  The date by
which  orders must be received in the direct  community  offering and the public
offering,  if  any,  will  be  set by us at  the  time  of  such  offering.  OTS
regulations  require  that all shares to be offered  in the  Conversion  be sold
within a period ending not more than 45 days after the  Subscription  Expiration
Date (or such longer period as may be approved by the OTS) or, despite  approval
of the Plan of Conversion by members, the Conversion will not be effected and we
will remain in mutual form. This period expires on _____,  1998, unless extended
with the  approval  of the OTS. In  addition,  if the  subscription  offering is
extended beyond _____,  1998, all  subscribers  will have the right to modify or
rescind  their  subscriptions  and to have  their  subscription  funds  returned
promptly with interest.  In the event that the  Conversion is not effected,  all
funds submitted and not previously refunded

                                      -87-

<PAGE>


pursuant to the offering will be promptly  refunded to subscribers with interest
at our  current  passbook  rate,  and  all  withdrawal  authorizations  will  be
terminated.

   
         Subscription    Offering.   In   accordance   with   OTS   regulations,
non-transferable  subscription  rights  have  been  granted  under  the  Plan of
Conversion to the  following  persons in the  following  order of priority:  (1)
Eligible  Account Holders (our deposit account holders  maintaining an aggregate
balance of $50.00 or more as of March 31, 1997), (2) our Tax-Qualified  Employee
Plans; provided, however, that the Tax-Qualified Employee Plans shall have first
priority  subscription  rights to the extent that the total  number of shares of
Common  Stock  sold in the  Conversion  exceeds  the  maximum  of the  Estimated
Valuation Range; (3) Supplemental Eligible Accounts Holders (our deposit account
holders  maintaining a balance of $50.00 or more as of June 30, 1998), (4) Other
Members (our  depositors  and  borrowers at the close of business on  _________,
1998,  the voting  record date for the Special  Meeting)  and (5) our  officers,
directors  and  employees.  All  subscriptions  received  will be subject to the
availability of Company Common Stock after  satisfaction of all subscriptions of
all persons having prior rights in the subscription offering, and to the maximum
and minimum purchase limitations set forth in the Plan of Conversion.
    

         Category  No.  1  is  reserved  for  the  Eligible   Account   Holders.
Subscription  rights to purchase  shares under this  category  will be allocated
among Eligible  Account Holders to permit each such depositor to purchase shares
in this  Category in an amount equal to the greater of $150,000 of Common Stock,
one-tenth of one percent (.10%) of the total shares  offered in the  Conversion,
or 15 times the  product  (rounded  down to the next whole  number)  obtained by
multiplying  the  total  number  of  shares  of  Common  Stock to be issued by a
fraction of which the numerator is the amount of the qualifying  deposits of the
Eligible  Account  Holder  and  the  denominator  is  the  total  amount  of the
qualifying  deposit  of all  Eligible  Account  Holders,  in  each  case  on the
Eligibility  Record  Date.  To the  extent  shares  are  oversubscribed  in this
category,  shares shall be allocated first to permit each  subscribing  Eligible
Account Holder to purchase,  to the extent  possible,  100 shares and thereafter
among each  subscribing  Eligible Account Holder pro rata in the same proportion
that his  qualifying  deposit  bears to the  total  qualifying  deposits  of all
subscribing Eligible Account Holders whose subscriptions remain unsatisfied.

   
         Category  No. 2 provides  for the  issuance of  subscription  rights to
Tax-Qualified Employee Plans to purchase up to 10% of the total amount of shares
of Common Stock issued in the subscription  offering on a second priority basis.
However,  such plans shall not, in the aggregate,  purchase more than 10% of the
Common Stock issued.  The ESOP intends to purchase a total of 8.0% of the Common
Stock sold in the Conversion under this category.  Subscription  rights received
pursuant  to this  category  shall be  subordinated  to all rights  received  by
Eligible  Account  Holders  to  purchase  shares  pursuant  to  Category  No. 1;
provided,  however, that notwithstanding any provision of the Plan of Conversion
to the contrary,  the  Tax-Qualified  Employee  Plans shall have first  priority
subscription  rights to the  extent  that the  total  number of shares of Common
Stock sold in the  Conversion  exceeds  the maximum of the  Estimated  Valuation
Range.
    

         Category  No.  3 is  reserved  for the  Supplemental  Eligible  Account
Holders.  Subscription  rights to purchase  shares under this  category  will be
allocated  among  Supplemental  Eligible  Account  Holders  to permit  each such
depositor to purchase  shares in this category in an amount equal to the greater
of $150,000 of Common Stock, one-tenth of one percent (.10%) of the total shares
of

                                      -88-

<PAGE>


   
Common Stock offered in the Conversion, or 15 times the product (rounded down to
the next whole  number)  obtained by  multiplying  the total number of shares of
Common Stock to be issued by a fraction of which the  numerator is the amount of
the  qualifying  deposit of the  Supplemental  Eligible  Account  Holder and the
denominator is the total amount of the qualifying  deposits of all  Supplemental
Eligible  Account  Holders  in each  case on June 30,  1998  (the  "Supplemental
Eligibility  Record Date"),  subject to the overall  purchase  limitation  after
satisfying  the  subscriptions  of Eligible  Account  Holders and Tax  Qualified
Employee Plans. Any non-transferable subscription rights received by an Eligible
Account Holder shall reduce, to the extent thereof,  the subscription  rights to
be distributed to such person as a Supplemental  Eligible Account Holder. In the
event of an oversubscription for shares, the shares available shall be allocated
first to permit each subscribing  Supplemental  Eligible Account Holder,  to the
extent  possible,  to purchase a number of shares  sufficient  to make his total
allocation (including the number of shares, if any, allocated in accordance with
Category  No. 1) equal to 100  shares,  and  thereafter  among each  subscribing
Supplemental  Eligible  Account Holder pro rata in the same  proportion that his
qualifying  deposit bears to the total  qualifying  deposits of all  subscribing
Supplemental Eligible Account Holders whose subscriptions remain unsatisfied.
    

         Category No. 4 provides,  to the extent that shares are then  available
after satisfying the  subscriptions  of Eligible Account Holders,  Tax-Qualified
Employee Plans and Supplemental  Eligible  Account Holders,  for the issuance of
subscription  rights to Other  Members to  purchase  in this  category up to the
greater of $150,000 of Common Stock,  or one-tenth of one percent  (.10%) of the
Common Stock offered in the Conversion. In the event of an oversubscription, the
shares available shall be allocated among the subscribing Other Members pro rata
in the same  proportion that his number of votes on the Voting Record Date bears
to the total number of votes on the Voting Record Date of all subscribing  Other
Members on such date.  Such  number of votes  shall be  determined  based on our
mutual  charter  and bylaws in effect on the date of approval by members of this
Plan of Conversion.

         Category No. 5 provides for the issuance of subscription  rights to our
officers,  directors and employees,  to purchase in this Category up to $150,000
of the Common Stock to the extent that shares are available after satisfying the
subscriptions  of eligible  subscribers in preference  Categories 1, 2, 3 and 4.
The total number of shares which may be  purchased  under this  category may not
exceed  24% of the  number  of  shares  of  Common  Stock.  In the  event  of an
oversubscription,  the  available  shares will be  allocated  pro rata among all
subscribers  in this  category  based on the  number of shares  ordered  by each
subscriber.

         Direct  Community  Offering  and Public  Offering.  To the extent  that
shares  remain  available  and  subject  to  market  conditions  at or near  the
completion  of the  subscription  offering,  we may offer shares of Common Stock
pursuant to the Plan to selected persons in a direct  community  offering and/or
public  offering on a  best-efforts  basis  through  Webb in such a manner as to
promote  a wide  distribution  of the  Common  Stock.  Any  orders  received  in
connection with the direct community offering and public offering,  if any, will
receive a lower priority than orders properly made in the subscription  offering
by persons properly  exercising  subscription  rights. In addition  depending on
market conditions, Webb may utilize selected broker-dealers ("Selected Dealers")
in connection  with the sale of shares in the public  offering,  if any.  Common
Stock sold in the direct community  offering and public offering will be sold at
$10.00 per share and hence will be sold at the same price as all

                                      -89-

<PAGE>


other shares in the Conversion.  We have the right to reject orders, in whole or
in part,  in our sole  discretion  in the direct  community  offering and public
offering.

         No person,  together with any  associate or group of persons  acting in
concert, will be permitted to purchase more than $150,000 of Common Stock in the
direct  community  offering  and  public  offering.  To  order  Common  Stock in
connection with the direct  community  offering or public  offering,  if any, an
executed stock order and account withdrawal authorization and certification must
be received by Webb prior to the termination of such offering. The date by which
orders must be received in the direct  community  offering  and public  offering
will  be set by us at the  time  of  commencement  of  such  offering;  provided
however, if the offering is extended beyond _______,  1998, each subscriber will
have the opportunity to maintain, modify or rescind his or her subscription.  In
such event,  all subscription  funds will be promptly  returned with interest to
each subscriber unless he or she affirmatively indicates otherwise.

         It is  estimated  that the  Selected  Dealers will receive a negotiated
commission  of up to ____% of the  Common  Stock sold by the  Selected  Dealers,
payable by us, and Webb will also receive a fee of ____% of Common Stock sold by
such firms. Such fees in the aggregate will not exceed 5.5%.
See "- Marketing Arrangements."

         In the event we determine to conduct a direct community offering and/or
public  offering,  persons to whom a prospectus  is delivered  may subscribe for
shares of  Common  Stock by  submitting  a  completed  stock  order and  account
withdrawal  authorization (provided by Webb) and an executed certification along
with  immediately  available funds to Webb by not later than the public offering
expiration  date (as  established  by us).  Promptly  upon  receipt of available
funds,  together  with a properly  executed  stock order and account  withdrawal
authorization  and  certification,  Webb  will  forward  such  funds to us to be
deposited in a subscription escrow account.

   
         If a  subscription  in the  direct  community  offering  and/or  public
offering  is  accepted,  promptly  after the  completion  of the  Conversion,  a
certificate  for the  appropriate  amount of shares will be forwarded to Webb as
nominee  for the  beneficial  owner.  In the event  that a  subscription  is not
accepted or the  Conversion is not  consummated,  we will  promptly  refund with
interest  the  subscription  funds to Webb which  will then  return the funds to
subscribers'  accounts.  If the  aggregate  pro forma market value of the Common
Stock to be sold in the offering is less than $17.0  million or more than $26.45
million,  each  subscriber  will have the right to modify or rescind  his or her
subscription.
    

         The  opportunity  to subscribe for shares of Common Stock in the direct
community  offering  and/or public offering is subject to our right, in our sole
discretion, to accept or reject any such orders in whole or in part.

Additional Purchase Restrictions

         The Plan also provides for certain additional  limitations to be placed
upon the purchase of shares in the  Conversion.  Specifically,  no person (other
than a Tax-Qualified  Employee Plan) by himself or herself or with an associate,
and no group of persons  acting in concert,  may  subscribe for or purchase more
than $300,000 of Common Stock. For purposes of this limitation, an associate of

                                      -90-

<PAGE>


a person does not include a  Tax-Qualified  Employee  Plan or Non-Tax  Qualified
Employee  Plan in which the  person has a  substantial  beneficial  interest  or
serves as a trustee or in a similar fiduciary capacity.  Moreover,  for purposes
of this paragraph, shares held by one or more Tax Qualified or Non-Tax Qualified
Employee  Plans  attributed  to a person  shall not be  aggregated  with  shares
purchased  directly by or otherwise  attributable  to that person.  See "- Stock
Pricing  and  Number of Shares to be  Issued"  regarding  potential  changes  in
subscription  rights in the event of a  decrease  in the  number of shares to be
issued in the  Conversion.  Officers and directors and their  associates may not
purchase,  in the  aggregate,  more  than  34% of the  shares  to be sold in the
Conversion.  For purposes of the Plan, the members of the Board of Directors are
not deemed to be acting in concert  solely by reason of their Board  membership.
For  purposes of this  paragraph,  an  associate  of a person does not include a
Tax-Qualified  Employee Plan. Moreover,  any shares attributable to the officers
and  directors  and  their  associates,  but  held by one or more  Tax-Qualified
Employee Plans shall not be included in  calculating  the number of shares which
may be purchased under the limitations in this paragraph.  The term  "associate"
is used above to indicate any of the following  relationships with a person: (i)
any corporation or organization  (other than the Company or the Association or a
majority-owned  subsidiary of the Company or the  Association) of which a person
is an officer or partner or is, directly or indirectly,  the beneficial owner of
10% or more of any class of equity  security;  (ii) any trust or other estate in
which such  person has a  substantial  beneficial  interest  or as to which such
person  serves as  trustee  or in a similar  fiduciary  capacity;  and (iii) any
relative  or spouse of such  person or any  relative  of such spouse who has the
same home as such  person or who is a director  or officer of the Company or the
Association or any subsidiary of the Company or the Association.

         We,  in  our  sole  discretion,   may  increase  the  maximum  purchase
limitations  referred to above up to 9.99% of the total  shares to be offered in
the offering, provided that orders for shares exceeding 5.0% of the shares being
offered in the offering shall not exceed,  in the  aggregate,  10% of the shares
being offered in the offering.  Requests to purchase additional shares of Common
Stock under this  provision  will be  allocated by us on a pro rata basis giving
priority in accordance  with the priority  rights set forth above.  Depending on
market and  financial  conditions,  we, with the approval of the OTS and without
further  approval of our  members,  may  increase  or decrease  any of the above
purchase limitations.

         To the extent that shares are available, each subscriber must subscribe
for a minimum of 25 shares.  In computing  the number of shares to be allocated,
all numbers will be rounded down to the next whole number.

         Common Stock  purchased in the Conversion  will be freely  transferable
except for shares  purchased by our  executive  officers and  directors.  See "-
Restrictions on Transfer of Subscription Rights and Shares."

Marketing Arrangements

         We have retained Webb to consult with and advise us and to assist us in
the  distribution of shares in the offering on a best-efforts  basis.  Among the
services  Webb will perform are (i) training and educating  our  employees,  who
will be performing certain ministerial functions in the offering,  regarding the
mechanics and regulatory  requirements  of the stock sale process,  (ii) keeping
records

                                      -91-

<PAGE>


of  orders  for  shares of  Common  Stock,  (iii)  targeting  our sales  efforts
including  preparation of marketing materials,  (iv) assisting in the collection
of proxies from our members for use at the Special  Meeting,  and (v)  providing
its registered stock  representatives to staff the Stock Center and meeting with
and  assisting  potential  subscribers.  For its  services,  Webb will receive a
success fee of 1.5% of the aggregate  purchase price of Common Stock sold in the
offering,  excluding  Common  Stock  purchased  by our  directors,  officers and
employees, or members of their immediate families and purchases by tax-qualified
plans.  A management fee of $25,000,  is being applied  against this fee. If the
offering is terminated before  completion,  Webb will be entitled to retain such
payments already accrued or received.

         To the extent registered broker-dealers are utilized, we will pay a fee
(to be  negotiated,  but not to exceed ___% of the aggregate  purchase  price of
shares of Common  Stock  sold in the direct  community  offering  and/or  public
offering) to such Selected  Dealers,  including any  sponsoring  dealer fees. We
will also pay Webb a fee of ____% of the aggregate  purchase  price of shares of
Common Stock sold in the offering by Selected  Dealers,  which together with the
fee to be paid to Selected Dealers will result in an aggregate fee not to exceed
5.5% of the  Common  Stock  sold in the  offering.  Fees paid to Webb and to any
other  broker-dealer  may be deemed to be  underwriting  fees, and Webb and such
other  broker-dealers  may be  deemed  to be  underwriters.  We have  agreed  to
reimburse  Webb  for  its  reasonable  out-of-pocket  expenses  (not  to  exceed
$10,000),  and its  legal  fees and  expenses  (not to  exceed  $35,000)  and to
indemnify  Webb  against  certain  claims  or  liabilities,   including  certain
liabilities under the Securities Act.

         In the event there is a direct  community  offering or public offering,
procedures may be implemented to permit a purchaser to pay for his or her shares
with funds held by or deposited  with Webb or a Selected  Dealer.  See "- Direct
Community Offering and Public Offering."

         Our  directors  and  executive  officers  may,  to  a  limited  extent,
participate in the  solicitation of offers to purchase Common Stock.  Sales will
be made from a Stock  Center  located away from the  publicly  accessible  areas
(including teller windows) of the Association's offices. Our other employees may
participate in the offering in  administrative  capacities,  providing  clerical
work in  effecting a sales  transaction  or  answering  questions of a potential
purchaser  provided that the content of the  employee's  responses is limited to
information  contained in this  Prospectus  or other  offering  document.  Other
questions of prospective  purchasers  will be directed to executive  officers or
registered  representatives  of Webb.  Such other employees have been instructed
not to solicit offers to purchase  Common Stock or provide advice  regarding the
purchase of Common Stock.  We will rely on Rule 3a4-1 under the Exchange Act and
sales of Common Stock will be conducted  within the  requirements of Rule 3a4-1,
so as to permit officers,  directors and employees to participate in the sale of
Common Stock.  Our officers,  directors and employees will not be compensated in
connection  with their  participation  by the  payment of  commissions  or other
remuneration  based either  directly or  indirectly on the  transactions  in the
Common Stock.

         We will make  reasonable  efforts to comply with the securities laws of
all states in the United  States in which  persons  entitled  to  subscribe  for
shares,  pursuant to the Plan of Conversion,  reside. However, no shares will be
offered or sold under the Plan of  Conversion to any such person who (1) resides
in a foreign  country or (2) resides in a state of the United  States in which a
small number of persons  otherwise  eligible to  subscribe  for shares under the
Plan of Conversion reside or as to which

                                      -92-

<PAGE>


we determine  that  compliance  with the  securities  law of such state would be
impracticable for reasons of cost or otherwise, including, but not limited to, a
requirement  that we or any of our  officers,  directors or employees  register,
under the securities laws of such state, as a broker, dealer, salesmen or agent.
No payments will be made in lieu of the granting of  subscription  rights to any
such person.

Method of Payment for Subscriptions

         To purchase shares in the subscription offering, an executed order form
with the required  payment for each share  subscribed  for, or with  appropriate
authorization  for  withdrawal  from your deposit  account with us (which may be
given by completing the appropriate  blanks in the order form), must be received
by us by 12:00 noon, Niles, Ohio time, on ________,  1998. Order forms which are
not received by such time or are executed  defectively  or are received  without
full payment (or  appropriate  withdrawal  instructions)  are not required to be
accepted.

         To order Common Stock in connection with the direct community  offering
and/or  the  public  offering,  if any,  an  executed  stock  order and  account
withdrawal  authorization  must be received by Webb prior to the  termination of
such offering. The date by which orders must be received in the direct community
offering and the public  offering will be set by us at the time of  commencement
of such offerings,  if any; provided however, if the offering is extended beyond
___________, 1998, each subscriber will have the opportunity to maintain, modify
or rescind his or her subscription.  In such event, all subscription  funds will
be  promptly  returned  with  interest  to  each  subscriber  unless  he or  she
affirmatively  indicates otherwise.  In addition, we are not obligated to accept
orders submitted on photocopies or facsimile order forms.

         We have the right to waive or permit the  correction  of  incomplete or
improperly  executed  forms,  but do not  represent  that we  will  do so.  Once
received,  an  executed  order  form  or  stock  order  and  account  withdrawal
authorization  may not be  modified,  amended or  rescinded  without our consent
unless the Conversion has not been completed by _________, 1998.

         Payment for subscriptions in the subscription offering, may be made (i)
in cash if delivered to us in person at our office, (ii) by check or money order
or (iii) by authorization  of withdrawal from deposit  accounts  maintained with
us. Interest will be paid on payments made by cash,  check,  bank draft or money
order,  whether or not the Conversion is complete or terminated,  at our current
passbook  rate  from the date  payment  is  received  until  the  completion  or
termination of the Conversion. If payment is made by authorization of withdrawal
from deposit or certificate accounts,  the funds authorized to be withdrawn from
such account will  continue to accrue  interest at the  contractual  rates until
completion or termination of the  Conversion.  Such funds will be unavailable to
the depositor until completion or termination of the Conversion.

         If a  subscriber  authorizes  us to withdraw the amount of the purchase
price from his  certificate  account,  we will do so as of the effective date of
Conversion.  We will waive any applicable  penalties for early  withdrawal  from
certificate accounts at Home Federal for the purpose of purchasing Common Stock.
If  the  remaining  balance  in a  certificate  account  is  reduced  below  the
applicable  minimum balance  requirement at the time that the funds actually are
transferred under the

                                      -93-

<PAGE>


authorization,  the rate paid on the remaining  balance of the certificate  will
earn interest at the then-current passbook rate.

         A depositor interested in using his or her IRA funds to purchase Common
Stock  must do so  through  a  self-directed  IRA.  Since we do not  offer  such
accounts, we will allow a depositor to make a trustee-to-trustee transfer of the
IRA funds to a trustee  offering a self-directed  IRA program with the agreement
that such funds will be used to purchase the Common Stock in the offering. There
will be no early  withdrawal or IRS interest  penalties for such transfers.  The
new trustee would hold the Common Stock in a  self-directed  account in the same
manner as we now hold the depositor's IRA funds.  An annual  administrative  fee
may be payable to the new  trustee.  Depositors  interested  in using funds in a
Home Federal IRA to purchase  Common  Stock  should  contact the Stock Center as
soon as possible so that the necessary  forms may be forwarded for execution and
returned prior to the Subscription Expiration Date.

         The ESOP will not be required to pay for the shares  subscribed  for at
the time it  subscribes,  but rather,  may pay for such  shares of Common  Stock
subscribed for the purchase price upon consummation of the Conversion,  provided
that there is in force from the time of its subscription until such time, a loan
commitment to lend to the ESOP, at such time,  the aggregate  purchase  price of
the shares for which it subscribed.

         For  information  regarding the submission of orders in connection with
the direct community  offering and the public offering,  see "- Direct Community
Offering and Public Offering."

         All refunds and any interest due will be paid after  completion  of the
Conversion.  Certificates  representing shares of Common Stock purchased will be
mailed to  purchasers  at the last  address  of such  persons  appearing  on the
records of the  Association,  or to such other  address as may be  specified  in
properly completed order forms, as soon as practicable following consummation of
the  sale  of  all  shares  of  Common  Stock.  Any  certificates   returned  as
undeliverable will be disposed of in accordance with applicable law.

         To ensure that each  purchaser  receives a prospectus at least 48 hours
prior to the  Subscription  Expiration Date in accordance with Rule 15c2-8 under
the Exchange Act, no prospectus will be mailed any later than five days prior to
such  date or hand  delivered  any  later  than  two days  prior  to such  date.
Execution of the order form will confirm  receipt or delivery in accordance with
Rule 15c2-8.  Order forms will only be  distributed  with a prospectus.  We will
accept for processing only orders submitted on original order forms. Photocopies
or facsimile copies of order forms will not be accepted. Payment by cash, check,
money order,  bank draft or debit  authorization  to an existing  account at the
Association must accompany the order form. No wire transfers will be accepted.

   
         In order to ensure that Eligible Account Holders, Supplemental Eligible
Account  Holders and Other  Members are  properly  identified  as to their stock
purchase  priorities,  depositors as of the  Eligibility  Record Date (March 31,
1997),  Supplemental  Eligibility  Record Date (June 30, 1998) and/or the Voting
Record Date (_____ __, 1998) must list all accounts on the order form giving all
names on each account and the account number as of the applicable record date.
    

                                      -94-

<PAGE>


         In addition to the foregoing,  if shares are offered  through  Selected
Dealers, a purchaser may pay for his shares with funds held by or deposited with
a Selected  Dealer.  If an order form is executed and  forwarded to the Selected
Dealer or if the  Selected  Dealer is  authorized  to execute  the order form on
behalf of a purchaser, the Selected Dealer is required to forward the order form
and funds to us for  deposit in a  segregated  account on or before  noon of the
business day following  receipt of the order form or execution of the order form
by the Selected Dealer. Alternatively,  Selected Dealers may solicit indications
of interest  from their  customers  who  indicated  an  interest  and seek their
confirmation  as to their  intent to  purchase.  Those  indicating  an intent to
purchase  shall  forward  executed  order  forms to  their  Selected  Dealer  or
authorize the Selected  Dealer to execute such forms.  The Selected  Dealer will
acknowledge  receipt of the order to its  customer  in writing on the  following
business day and will debit such  customer's  account on the third  business day
after the customer has  confirmed  his intent to purchase (the "debit date") and
on or before noon of the next  business day  following  the debit date will send
order  forms  and  funds to us for  deposit  in a  segregated  account.  If such
alternative  procedure is employed,  purchasers' funds are not required to be in
their accounts with Selected Dealers until the debit date.

Restrictions on Transfer of Subscription Rights and Shares

         Prior  to  the  completion  of  the  Conversion,   the  OTS  conversion
regulations  prohibit any person with subscription  rights,  including  Eligible
Account Holders,  Tax-Qualified  Employee Plans,  Supplemental  Eligible Account
Holders, Other Members and employees,  officers and directors, from transferring
or  entering  into any  agreement  or  understanding  to  transfer  the legal or
beneficial  ownership of the  subscription  rights  issued under the Plan or the
shares of Common  Stock to be issued  upon their  exercise.  Such  rights may be
executed  only by the person to whom they are granted and only for his  account.
Each person exercising such subscription rights will be required to certify that
he is purchasing  shares solely for his own account and that he has no agreement
or  understanding  regarding  the  sale  or  transfer  of such  shares.  The OTS
regulations  also prohibit any person from offering or making an announcement of
an offer or  intent to make an offer to  purchase  such  subscription  rights or
shares of Common Stock prior to the completion of the Conversion.

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

         Except as to our directors and executive officers, the shares of Common
Stock sold in the Conversion will be freely  transferable.  Shares  purchased by
our directors, executive officers or their associates in the Conversion shall be
subject to the restrictions that said shares shall not be sold during the period
of one year following the date of purchase,  except in the event of the death of
the  stockholder.  Accordingly,  stock  certificates  issued by the  Company  to
directors,  executive  officers and their  associates shall bear a legend giving
appropriate  notice of such restriction and, in addition,  the Company will give
appropriate instructions to the transfer agent for the Common Stock with respect
to the applicable restriction upon transfer of any restricted shares. Any shares
issued at a later date as a stock dividend, stock split or otherwise, to holders
of restricted stock, shall be subject to the same restrictions that may apply to
such  restricted  stock.  Company  stock (like the stock of most  companies)  is
subject to the  requirements of the Securities Act.  Accordingly,  Company stock
may

                                      -95-

<PAGE>


be  offered  and sold  only in  compliance  with  registration  requirements  or
pursuant to an applicable exemption from registration.

         Common  Stock  received  in the  Conversion  by  persons  who  are  not
"affiliates" of the Company may be resold without registration.  Shares received
by affiliates of the Company  (primarily the  directors,  officers and principal
stockholders of the Company) will be subject to the resale  restrictions of Rule
144 under the Securities Act, which are discussed below.

         Rule 144 generally  requires that there be publicly  available  certain
information concerning the Company, and that sales thereunder be made in routine
brokerage  transactions or through a market maker. If the conditions of Rule 144
are satisfied, each affiliate (or group of persons acting in concert with one or
more affiliates) is entitled to sell in the public market, without registration,
in any three-month  period, a number of shares which does not exceed the greater
of (i) 1% of the number of  outstanding  shares of Common Stock,  or (ii) if the
stock is  admitted  to trading on a national  securities  exchange  or  reported
through the automated  quotation  system of a registered  securities  bank,  the
average weekly  reported  volume of trading during the four weeks  preceding the
sale.

Participation by the Board and Executive Officers

   
         Our directors and executive  officers have indicated their intention to
purchase in the  Conversion an aggregate of $1.5 million of Common Stock,  equal
to  8.82%,  7.50%,  6.52% or 5.67% of the  number  of shares to be issued in the
offering,  at  the  minimum,  midpoint,  maximum  and  adjusted  maximum  of the
Estimated  Valuation  Range,  respectively.   The  following  table  sets  forth
information  regarding  subscription  rights  to  Common  Stock  intended  to be
exercised by each of our directors,  including members of their immediate family
and their IRAs,  and by all  directors and  executive  officers as a group.  The
following  table assumes that  2,000,000  shares,  the midpoint of the Estimated
Valuation  Range, of Common Stock are issued at the purchase price of $10.00 per
share.  The table does not include  shares to be purchased  through the proposed
ESOP or awarded  under the  proposed  restricted  stock plan or  proposed  Stock
Option Plan.


                                                          Number of
                                              Aggregate   Shares at   Percent of
                                              Purchase    $10.00 per   Shares at
Name                 Title                     Price         Share     Midpoint
- ----                 -----                    ---------   ---------   ----------
William L. Stephens  Director, President and   $300,000     30,000       1.50%
                      Chief Executive Officer
George J. Swift      Director, Vice President   300,000     30,000       1.50
                      and Secretary
Ralph A. Zuzolo, Sr. Director                   300,000     30,000       1.50
Horace L. McLean     Director                   150,000     15,000        .75
P. James Kramer      Director                   300,000     30,000       1.50
Lawrence Safarek     Vice President and
                      Treasurer                 150,000     15,000        .75
                                               --------    -------
                                             $1,500,000    150,000       7.50
                                             ==========    =======
    

                                      -96-

<PAGE>


Risk of Delay in Completion of the Offering

         The completion of the sale of all  unsubscribed  shares in the offering
will be dependent,  in part, upon our operating results and market conditions at
the time of the offering.  Under the Plan of  Conversion,  all shares offered in
the  Conversion  must be sold within a period  ending 24 months from the date of
the Special Meeting.  While we anticipate  completing the sale of shares offered
in the  Conversion  within this  period,  if our Board of  Directors  are of the
opinion that  economic  conditions  generally or the market for publicly  traded
thrift  institution stocks make undesirable a sale of the Common Stock, then the
offering  may be delayed  until such  conditions  improve.  If the  offering  is
extended beyond ________ 1998, all subscribers  will have the right to modify or
rescind their  subscriptions and to have their  subscription funds returned with
interest.  There can be no assurance  that the offering  will not be extended as
set forth above.

         A  material  delay in the  completion  of the sale of all  unsubscribed
shares in the offering or otherwise may result in a significant  increase in the
costs of completing the  Conversion.  Significant  changes in our operations and
financial  condition,  the aggregate  market value of the shares to be issued in
the  Conversion  and general  market  conditions  may occur during such material
delay. In the event the Conversion is not consummated within 24 months after the
date of the Special Meeting of Members, we would charge accrued Conversion costs
to then current period operations.

Approval, Interpretation, Amendment and Termination

         All  interpretations  of  the  Plan  of  Conversion,  as  well  as  the
completeness and validity of order forms and stock order and account  withdrawal
authorizations,  will be made by us and will be final,  subject to the authority
of the OTS and the  requirements  of  applicable  law.  The  Plan of  Conversion
provides  that,  if deemed  necessary or desirable by the Boards of Directors of
the  Association  and the Company,  the Plan of Conversion may be  substantively
amended by the Boards of Directors  of the  Association  and the  Company,  as a
result of comments from  regulatory  authorities or otherwise,  at any time with
the concurrence of the OTS. In the event the Plan of Conversion is substantially
amended, other than a change in the maximum purchase limits set forth herein, we
intend to notify subscribers of the change and to refund subscription funds with
interest  unless  subscribers  affirmatively  elect  to  increase,  decrease  or
maintain their subscriptions.  The Plan of Conversion will terminate if the sale
of all shares is not  completed  within 24 months  after the date of the Special
Meeting of Members.  The Plan of  Conversion  may be  terminated by a two-thirds
vote of the our Board of Directors  at any time prior to the Special  Meeting of
Members,  and at any time following such Special Meeting with the concurrence of
the OTS.  A specific  resolution  approved  by a  majority  vote of our Board of
Directors would be required to terminate the Plan of Conversion prior to the end
of such 24-month period.

Restrictions on Repurchase of Stock

         Generally,  during the first year following the conversion, the Company
may not  repurchase  its shares and  during  each of the second and third  years
following the  conversion,  the Company may repurchase up to five percent of the
outstanding  shares  provided  they are purchased in  open-market  transactions.
Repurchases  must not cause us to become  undercapitalized  and at least 10 days
prior  notice  of the  repurchase  must  be  provided  to the  OTS.  The OTS may
disapprove a repurchase

                                      -97-

<PAGE>


program upon a  determination  that (1) the repurchase  program would  adversely
affect our financial  condition,  (2) the information  submitted is insufficient
upon which to base a conclusion as to whether the financial  condition  would be
adversely  affected,  or (3) a valid  business  purpose  was  not  demonstrated.
However,  the OTS may grant special  permission  to repurchase  shares after six
months  following the conversion and to repurchase more than five percent during
each of the second  and third  years.  In  addition,  SEC rules also  govern the
method,  time,  price,  and  number  of  shares  of  common  stock  that  may be
repurchased by the Company and  affiliated  purchasers.  If, in the future,  the
rules and  regulations  regarding the repurchase of stock are  liberalized,  the
Company may utilize the rules and regulations then in effect.

Income Tax Consequences

         Consummation of the Conversion is expressly  conditioned upon our prior
receipt of either a ruling  from the IRS or an  opinion  of  Silver,  Freedman &
Taff, L.L.P. with respect to federal taxation, and an opinion of Anness, Gerlach
& Williams with respect to Ohio taxation, to the effect that consummation of the
Conversion will not be taxable to the converted  Association or the Company. The
full text of the Silver,  Freedman & Taff,  L.L.P.  opinion,  the Keller  Letter
(hereinafter defined) and the Anness, Gerlach & Williams opinion, which opinions
are  summarized  herein,  were filed with the SEC as exhibits  to the  Company's
Registration Statement on Form S-1. See "Additional Information."

         An opinion  which is  summarized  below has been  received from Silver,
Freedman & Taff,  L.L.P.  with respect to our proposed  Conversion  to the stock
form. The Silver,  Freedman Taff, L.L.P.  opinion states that (i) the Conversion
will qualify as a  reorganization  under  Section  368(a)(1)(F)  of the Internal
Revenue Code of 1986, as amended,  and no gain or loss will be recognized to the
Association  in  either  its  mutual  form or its  stock  form by  reason of the
proposed Conversion,  (ii) no gain or loss will be recognized to the Association
in its stock form upon the receipt of money and other property, if any, from the
Company for the stock of the Association; and no gain or loss will be recognized
to the Company upon the receipt of money for Common Stock of the Company;  (iii)
the assets of the  Association  in either its mutual or its stock form will have
the same basis before and after the  Conversion;  (iv) the holding period of the
assets of the Association in its stock form will include the period during which
the assets were held by the  Association in its mutual form prior to Conversion;
(v) gain, if any, will be realized by the depositors of the Association upon the
constructive   issuance  to  them  of  withdrawable   deposit  accounts  of  the
Association in its stock form,  nontransferable  subscription rights to purchase
Common Stock and/or interests in the Liquidation  Account (any such gain will be
recognized by such  depositors,  but only in an amount not in excess of the fair
market  value of the  subscription  rights  and  Liquidation  Account  interests
received);  (vi) the  basis of the  account  holder's  savings  accounts  in the
Association  after  the  Conversion  will be the same as the basis of his or her
savings accounts in the Association prior to the Conversion;  (vii) the basis of
each account holder's interest in the Liquidation Account is assumed to be zero;
(viii) based on the Keller  Letter,  as  hereinafter  defined,  the basis of the
subscription  rights  will be zero;  (ix) the basis of the  Common  Stock to its
stockholders  will be the purchase price thereof;  (x) a  stockholder's  holding
period for Common Stock  acquired  through the exercise of  subscription  rights
shall begin on the date on which the  subscription  rights are exercised and the
holding  period for the Common Stock  purchased in the offering will commence on
the  date  following  the  date on  which  such  stock  is  purchased;  (xi) the
Association in its stock form will succeed to and take into account the earnings

                                      -98-

<PAGE>


and profits or deficit in  earnings  and  profits,  of the  Association,  in its
mutual form, as of the date of Conversion;  (xii) the  Association,  immediately
after  Conversion,  will  succeed to and take into  account the bad debt reserve
accounts of the Association, in mutual form, and the bad debt reserves will have
the same  character in the hands of the  Association  after  Conversion as if no
Conversion had occurred; and (xiii) the creation of the Liquidation Account will
have no effect on the  Association's  taxable income,  deductions or addition to
reserve for bad debts either in its mutual or stock form.

         The opinion from  Silver,  Freedman & Taff,  L.L.P.  is based on, among
other things,  certain assumptions,  including the assumptions that the exercise
price of the subscription  rights to purchase Common Stock will be approximately
equal to the fair market  value of that stock at the time of the  completion  of
the  proposed  Conversion.  With  respect to the  subscription  rights,  we have
received a letter from Keller & Company (the "Keller  Letter") which  concludes,
based on certain  assumptions,  that the  subscription  rights to be received by
Eligible  Account  Holders,  Supplemental  Eligible  Account  Holders  and other
eligible  subscribers do not have any economic value at the time of distribution
or at the time the subscription rights are exercised, whether or not an offering
takes place.

         We have also received an opinion of Silver,  Freedman & Taff, L.L.P. to
the effect that, based in part on the Keller Letter:  (i) no taxable income will
be  realized  by  depositors  as a result of the  exercise  of  non-transferable
subscription  rights to purchase  shares of Common  Stock at fair market  value;
(ii) no taxable income will be recognized by borrowers,  directors, officers and
employees of the Association on the receipt or exercise of  subscription  rights
to purchase  shares of Common Stock at fair market  value;  and (iii) no taxable
income  will be  realized  by the  Association  or  Company on the  issuance  of
subscription  rights to eligible  subscribers to purchase shares of Common Stock
at fair market value.

         Notwithstanding  the  Keller  Letter,  if the  subscription  rights are
subsequently  found to have a fair market value and are deemed a distribution of
property,  it is Silver,  Freedman & Taff,  L.L.P.'s opinion that gain or income
will be recognized by various recipients of the subscription  rights (in certain
cases,  whether or not the rights are  exercised)  and that we may be taxable on
the distribution of the subscription rights.

         With respect to Ohio taxation, we have received an opinion from Anness,
Gerlach  &  Williams  to the  effect  that  the  Ohio  tax  consequences  to the
Association, in its mutual or stock form, the Company, eligible account holders,
parties receiving  subscription rights, parties purchasing conversion stock, and
other parties  participating  in the Conversion  will be the same as the federal
income tax consequences described above.

         Unlike a private  letter  ruling,  the  opinions of Silver,  Freedman &
Taff, L.L.P. and Anness,  Gerlach & Williams, as well as the Keller Letter, have
no binding  effect or official  status,  and no assurance  can be given that the
conclusions  reached in any of those  opinions  would be sustained by a court if
contested by the IRS or the Delaware or Ohio tax authorities.


                                      -99-

<PAGE>


                    RESTRICTIONS ON ACQUISITIONS OF STOCK AND
                      RELATED TAKEOVER DEFENSIVE PROVISIONS

         Although  we are not aware of any  effort  that might be made to obtain
control of the Company after Conversion, we, as discussed below, believe that it
is  appropriate  to  include  certain   provisions  as  part  of  the  Company's
certificate  of  incorporation  to protect the  interests of the Company and its
stockholders  from  takeovers  which the Board of Directors of the Company might
conclude  are not in the best  interests  of Home  Federal,  the  Company or the
Company's stockholders.

         The following discussion is a general summary of material provisions of
the  Company's  certificate  of  incorporation  and  bylaws  and  certain  other
regulatory provisions which may be deemed to have an "anti-takeover" effect. The
following description of certain of these provisions is necessarily general and,
with  respect  to  provisions   contained  in  the  Company's   certificate   of
incorporation  and bylaws  and the  Association's  proposed  stock  charter  and
bylaws,  reference should be made in each case to the document in question, each
of  which  is part of our  Conversion  Application  filed  with  the OTS and the
Company's   Registration   Statement   filed  with  the  SEC.  See   "Additional
Information."

Provisions of the Company's Certificate of Incorporation and Bylaws

         Directors.   Certain   provisions  of  the  Company's   certificate  of
incorporation and bylaws will impede changes in majority control of the Board of
Directors. The Company's certificate of incorporation provides that the Board of
Directors of the Company will be divided into three  classes,  with directors in
each class  elected  for  three-year  staggered  terms  except  for the  initial
directors.  Thus, assuming a Board of three directors or more, it would take two
annual  elections to replace a majority of the  Company's  Board.  The Company's
certificate  of  incorporation  also  provides  that  the  size of the  Board of
Directors  may be increased or  decreased  only by a majority  vote of the whole
Board  or by a vote  of  80%  of  the  shares  eligible  to be  voted  at a duly
constituted  meeting of  stockholders  called for such purpose.  The bylaws also
provide  that any  vacancy  occurring  in the Board of  Directors,  including  a
vacancy  created by an increase in the number of directors,  shall be filled for
the remainder of the unexpired  term by a majority vote of the directors then in
office. Final ly, the bylaws impose certain notice and information  requirements
in connection  with the nomination by stockholders of candidates for election to
the Board of Directors or the proposal by  stockholders  of business to be acted
upon at an annual meeting of stockholders.

         The certificate of  incorporation  provides that a director may only be
removed for cause by the affirmative vote of 80% of the shares eligible to vote.

         Restrictions   on  Call  of  Special   Meetings.   The  certificate  of
incorporation of the Company provides that a special meeting of stockholders may
be called only  pursuant to a resolution  of the Board of Directors and for only
such business as directed by the Board.  Stockholders are not authorized to call
a special meeting.

         Absence  of   Cumulative   Voting.   The   Company's   certificate   of
incorporation  does not provide for cumulative  voting rights in the election of
directors.


                                      -100-

<PAGE>



         Authorization  of Preferred  Stock. The certificate of incorporation of
the Company authorizes 500,000 shares of serial preferred stock, $.01 par value.
The Company is authorized to issue  preferred  stock from time to time in one or
more series subject to applicable  provisions of law, and the Board of Directors
is  authorized  to  fix  the  designations,  powers,  preferences  and  relative
participating,  optional  and other  special  rights of such  shares,  including
voting  rights (which could be multiple or as a separate  class) and  conversion
rights. In the event of a proposed merger, tender offer or other attempt to gain
control of the Company that the Board of Directors does not approve, it might be
possible for the Board of  Directors  to  authorize  the issuance of a series of
preferred stock with rights and preferences  that would impede the completion of
such a transaction.  If the Company issued any preferred stock which disparately
reduced the voting  rights of the Common  Stock within the meaning of Rule 19c-4
under the Exchange  Act, the Common Stock could be required to be delisted  from
the Nasdaq  System.  An effect of the  possible  issuance  of  preferred  stock,
therefore, may be to deter a future takeover attempt. The Board of Directors has
no present plans or  understandings  for the issuance of any preferred stock and
does not intend to issue any  preferred  stock  except on terms  which the Board
deems to be in the best interests of the Company and its stockholders.

         Limitation on Voting Rights.  The certificate of  incorporation  of the
Company  provides  that in no event  shall any record  owner of any  outstanding
Common Stock which is beneficially  owned,  directly or indirectly,  by a person
who beneficially owns in excess of 10% of the then outstanding  shares of Common
Stock (the  "Limit"),  be  entitled or  permitted  to any vote in respect of the
shares held in excess of the Limit. This limitation would not inhibit any person
from soliciting (or voting) proxies from other  beneficial  owners for more than
10% of the Common Stock or from voting such proxies.  Beneficial ownership is to
be determined pursuant to Rule 13d-3 of the General Rules and Regulations of the
Exchange  Act,  and in any  event  includes  shares  beneficially  owned  by any
affiliate of such person, shares which such person or his affiliates (as defined
in the certificate of incorporation) have the right to acquire upon the exercise
of  conversion  rights or options  and  shares as to which  such  person and his
affiliates  have or share  investment  or voting  power,  but shall not  include
shares   beneficially  owned  by  directors,   officers  and  employees  of  the
Association  or the  Company.  This  provision  will be enforced by the Board of
Directors to limit the voting  rights of persons  beneficially  owning more than
10% of the  stock  and  thus  could  be  utilized  in a proxy  contest  or other
solicitation  to  defeat  a  proposal  that  is  desired  by a  majority  of the
stockholders.

         Procedures for Certain Business Combinations. The Company's certificate
of  incorporation   requires  that  certain  business  combinations   (including
transactions initiated by management) between the Company (or any majority-owned
subsidiary  thereof) and a 10% or more stockholder  either (i) be approved by at
least 80% of the total number of outstanding  voting shares,  voting as a single
class, of the Company, (ii) be approved by two-thirds of the continuing Board of
Directors (i.e.,  persons serving prior to the 10% stockholder becoming such) or
(iii) involve  consideration  per share generally equal to that paid by such 10%
stockholder when it acquired its block of stock.

         It should be noted  that,  since the Board and  management  (6 persons)
intend to  purchase  approximately  $1.5  million of the  shares  offered in the
Conversion and may control the voting of additional  shares through the ESOP and
proposed  restricted  stock plan and Stock Option Plan, the Board and management
may be able to block the  approval of  combinations  requiring  an 80% vote even
where a majority of the stockholders vote to approve such combinations.

                                      -101-

<PAGE>


         Amendment to Certificate of Incorporation and Bylaws. Amendments to the
Company's  certificate of incorporation  must be approved by the Company's Board
of Directors and also by a majority of the  outstanding  shares of the Company's
voting  stock,  provided,  however,  that  approval  by  at  least  80%  of  the
outstanding  voting stock is generally  required for certain  provisions  (i.e.,
provisions  relating  to  number,   classification,   election  and  removal  of
directors;  amendment of bylaws; call of special stockholder meetings; offers to
acquire  and  acquisitions  of control;  director  liability;  certain  business
combinations; power of indemnification; and amendments to provisions relating to
the foregoing in the certificate of incorporation).

         The bylaws may be amended by a majority  vote of the Board of Directors
or the affirmative  vote of at least 80% of the total votes eligible to be voted
at a duly constituted meeting of stockholders.

         Purpose and Takeover Defensive Effects of the Company's  Certificate of
Incorporation  and Bylaws.  We believe that the provisions  described  above are
prudent and will reduce the  Company's  vulnerability  to takeover  attempts and
certain other  transactions  which have not been negotiated with and approved by
its Board of  Directors.  These  provisions  will also  assist us in the orderly
deployment of the conversion  proceeds into productive assets during the initial
period  after  the  Conversion.  We  believe  these  provisions  are in the best
interest of the  Association  and of the Company  and its  stockholders.  In our
judgment, the Company's Board will be in the best position to determine the true
value of the Company and to negotiate  more  effectively  for what may be in the
best interests of its  stockholders.  Accordingly,  we believe that it is in the
best  interests  of the  Company and its  stockholders  to  encourage  potential
acquirors to negotiate  directly  with the Board of Directors of the Company and
that these provisions will encourage such  negotiations  and discourage  hostile
takeover  attempts.  It is also  our  view  that  these  provisions  should  not
discourage  persons  from  proposing  a merger  or other  transaction  at prices
reflective  of the true value of the Company and which is in the best  interests
of all stockholders.

         Attempts  to  take  over  financial   institutions  and  their  holding
companies have recently become increasingly common. Takeover attempts which have
not been  negotiated  with and  approved  by the Board of  Directors  present to
stockholders  the risk of a takeover on terms which may be less  favorable  than
might otherwise be available.  A transaction which is negotiated and approved by
the  Board of  Directors,  on the  other  hand,  can be  carefully  planned  and
undertaken at an opportune time in order to obtain maximum value for the Company
and its  stockholders,  with  due  consideration  given to  matters  such as the
management  and  business of the  acquiring  corporation  and maximum  strategic
development of the Company's assets.

         An unsolicited takeover proposal can seriously disrupt the business and
management of a corporation and cause it great expense.  Although a tender offer
or  other  takeover  attempt  may be made at a price  substantially  above  then
current market  prices,  such offers are sometimes made for less than all of the
outstanding  shares  of a  target  company.  As a  result,  stockholders  may be
presented with the alternative of partially  liquidating  their  investment at a
time that may be disadvantageous, or retaining their investment in an enterprise
which is under different  management and whose  objectives may not be similar to
those of the remaining  stockholders.  The concentration of control, which could
result from a tender  offer or other  takeover  attempt,  could also deprive the
Company's   remaining   stockholders  of  the  benefits  of  certain  protective
provisions of the Exchange

                                      -102-

<PAGE>


Act, if the number of beneficial  owners  becomes less than the 300 required for
Exchange Act registration.

         Despite  our  belief  as to  the  benefits  to  stockholders  of  these
provisions of the  Company's  certificate  of  incorporation  and bylaws,  these
provisions may also have the effect of  discouraging a future  takeover  attempt
which  would not be  approved  by the  Company's  Board,  but  pursuant to which
stockholders  may  receive a  substantial  premium  for their  shares  over then
current market prices. As a result, stockholders who might desire to participate
in such a transaction  may not have any  opportunity  to do so. Such  provisions
will  also  render  the  removal  of the  Company's  Board of  Directors  and of
management  more  difficult.  The Company  will  enforce  the voting  limitation
provisions  of the  certificate  of  incorporation  in proxy  solicitations  and
accordingly  could utilize these provisions to defeat proposals that are favored
by a  majority  of the  stockholders.  We,  however,  have  concluded  that  the
potential benefits outweigh the possible disadvantages.

         Pursuant to  applicable  law,  at any annual or special  meeting of its
stockholders  after the  Conversion,  the Company may adopt  additional  charter
provisions  regarding the  acquisition  of its equity  securities  that would be
permitted to a Delaware  corporation.  The Company does not presently  intend to
propose the adoption of further restrictions on the acquisition of the Company's
equity securities.

Other Restrictions on Acquisitions of Stock

         Delaware  Anti-Takeover  Statute.  The Delaware General Corporation Law
(the "DGCL")  provides that buyers who acquire more than 15% of the  outstanding
stock of a  Delaware  corporation,  such as the  Company,  are  prohibited  from
completing a hostile takeover of such corporation for three years.  However, the
takeover can be completed if (i) the buyer,  while  acquiring  the 15% interest,
acquires  at  least  85%  of  the  corporation's   outstanding  stock  (the  85%
requirement  excludes shares held by directors who are also officers and certain
shares held under employee stock plans), or (ii) the takeover is approved by the
target  corporation's  board  of  directors  and  two-thirds  of the  shares  of
outstanding stock of the corporation (excluding shares held by the bidder).

         However,  these  provisions  of the  DGCL  do  not  apply  to  Delaware
corporations with less than 2,000 stockholders or which do not have voting stock
listed on a national exchange or listed for quotation with a registered national
securities association. No prediction can be made as to whether the Company will
be listed on the Nasdaq Stock Market or have 2,000 stockholders. The Company may
exempt itself from the  requirements  of the statute by adopting an amendment to
its Certificate of  Incorporation  or Bylaws electing not to be governed by this
provision.  At the  present  time,  the Board of  Directors  does not  intend to
propose any such amendment.

         Federal Regulation.  A federal regulation prohibits any person prior to
the completion of a conversion from transferring, or entering into any agreement
or  understanding  to  transfer,  the  legal  or  beneficial  ownership  of  the
subscription  rights issued under a plan of conversion or the stock to be issued
upon their  exercise.  This  regulation  also  prohibits any person prior to the
completion of a conversion from offering,  or making an announcement of an offer
or intent to make an offer, to purchase such  subscription  rights or stock. For
three years following conversion,  this regulation prohibits any person, without
the prior approval of the OTS, from acquiring or making an offer to

                                      -103-

<PAGE>


acquire  (if the offer is opposed by the savings  association)  more than 10% of
the stock of any  converted  savings  institution  if such  person  is, or after
consummation of such acquisition would be, the beneficial owner of more than 10%
of such stock.  In the event that any person,  directly or indirectly,  violates
this regulation,  the securities  beneficially owned by such person in excess of
10% may not be  counted as shares  entitled  to vote and may not be voted by any
person or counted as voting shares in connection with any matter  submitted to a
vote of stockholders.  Like the charter provisions outlined above, these federal
regulations can make a change in control more difficult,  even if desired by the
holders of the majority of the shares of the stock.  We reserve the right to ask
the OTS or other  federal  regulators  to  enforce  these  restrictions  against
persons  seeking  to  obtain  control  of  the  Company,   whether  in  a  proxy
solicitation or otherwise.  Our policy is that these legal  restrictions must be
observed in every case,  including  instances in which an acquisition of control
of the Company is favored by a majority of the stockholders.

         Federal law provides that no company, "directly or indirectly or acting
in concert with one or more  persons,  or through one or more  subsidiaries,  or
through  one  or  more   transactions,"  may  acquire  "control"  of  a  savings
association  at any time  without the prior  approval  of the OTS. In  addition,
federal  regulations  require  that,  prior to  obtaining  control  of a savings
association,  a person, other than a company, must give 60 days' prior notice to
the OTS and have received no OTS objection to such  acquisition of control.  Any
company that acquires such control becomes a "savings and loan holding  company"
subject  to  registration,  examination  and  regulation  as a savings  and loan
holding  company.  Under  federal  law (as well as the  regulations  referred to
below) the term "savings  association"  includes  state and federally  chartered
SAIF-insured  institutions and federally  chartered savings banks whose accounts
are insured by the FDIC's BIF and holding companies thereof.

         Control,  as defined  under  federal law, in general  means  ownership,
control  of or holding  irrevocable  proxies  representing  more than 25% of any
class of voting stock,  control in any manner of the election of a majority of a
savings association's directors, or a determination by the OTS that the acquiror
has the power to direct,  or directly or  indirectly  to exercise a  controlling
influence  over, the management or policies of the  institution.  Acquisition of
more than 10% of any  class of a  savings  association's  voting  stock,  if the
acquiror also is subject to any one of eight  "control  factors,"  constitutes a
rebuttable  determination  of control  under the OTS  regulations.  Such control
factors  include the  acquiror  being one of the two largest  stockholders.  The
determination  of control may be rebutted by submission to the OTS, prior to the
acquisition of stock or the occurrence of any other circumstances giving rise to
such  determination,  of a statement setting forth facts and circumstances which
would support a finding that no control  relationship  will exist and containing
certain  undertakings.  The OTS  regulations  provide  that persons or companies
which  acquire  beneficial  ownership  exceeding  10% or more of any  class of a
savings  association's  stock  must file with the OTS a  certification  that the
holder is not in control of such  institution,  is not  subject to a  rebuttable
determination  of  control  and will  take no  action  which  would  result in a
determination or rebuttable  determination of control without prior notice to or
approval of the OTS, as applicable.

                                      -104-

<PAGE>


                          DESCRIPTION OF CAPITAL STOCK

   
         The  6,500,000  shares of capital  stock  authorized  by the  Company's
certificate  of  incorporation  are  divided  into two  classes,  consisting  of
6,000,000  shares of Common Stock (par value $.01 per share) and 500,000  shares
of serial  preferred  stock (par value $.01 per share).  The  Company  currently
expects to issue between  1,700,000 and 2,300,000 shares (subject to increase to
2,645,000) of Common Stock in the Conversion  and no shares of serial  preferred
stock.  The aggregate par value of the issued shares will constitute the capital
account of the Company on a  consolidated  basis.  Upon  payment of the purchase
price, all shares issued in the Conversion will be duly  authorized,  fully paid
and  nonassessable.  The balance of the  purchase  price of Common  Stock,  less
expenses of Conversion,  will be reflected as paid-in  capital on a consolidated
basis. See "Capitalization."
    

Common Stock

         Each share of the Common Stock will have the same  relative  rights and
will be identical in all respects with each other share of the Common Stock. The
Common  Stock  will  represent  non-withdrawable  capital,  will  not  be  of an
insurable type and will not be insured by the FDIC.

         Voting Rights. Under Delaware law, the holders of the Common Stock will
possess exclusive voting power in the Company. Each stockholder will be entitled
to one vote for each  share  held on all  matters  voted  upon by  stockholders,
subject to the limitation discussed under "Restrictions on Acquisitions of Stock
and  Related  Takeover  Defensive  Provisions  -  Provisions  of  the  Company's
Certificate of  Incorporation  and Bylaws - Limitation on Voting Rights." If the
Company issues  preferred  stock  subsequent to the  Conversion,  holders of the
preferred stock may also possess voting powers.

         Liquidation  or   Dissolution.   In  the  event  of  any   liquidation,
dissolution or winding up of the Association, the Company, as the sole holder of
the Association's  capital stock would be entitled to receive,  after payment or
provision for payment of all debts and liabilities of the Association (including
all deposit accounts and accrued interest thereon) and after distribution of the
balance in the special liquidation account to Eligible and Supplemental  Account
Holders, all assets of the Association available for distribution.  In the event
of  liquidation,  dissolution  or winding up of the Company,  the holders of its
Common  Stock  would be  entitled to receive,  after  payment or  provision  for
payment  of all its  debts and  liabilities,  all of the  assets of the  Company
available for distribution. See "The Conversion - Effects of Conversion to Stock
Form on Depositors  and  Borrowers of the  Association."  If preferred  stock is
issued  subsequent to the  Conversion,  the holders  thereof may have a priority
over the holders of Common Stock in the event of liquidation or dissolution.

         No Preemptive Rights.  Holders of the Common Stock will not be entitled
to preemptive rights with respect to any shares which may be issued.  The Common
Stock will not be  subject  to call for  redemption,  and,  upon  receipt by the
Company of the full purchase price therefor, each share of the Common Stock will
be fully paid and nonassessable.

         Preferred  Stock.  After  Conversion,  the  Board of  Directors  of the
Company will be  authorized  to issue  preferred  stock in series and to fix and
state the voting powers, designations,

                                      -105-

<PAGE>


preferences and relative, participating, optional or other special rights of the
shares of each such series and the qualifications,  limitations and restrictions
thereof.  Preferred  stock may rank  prior to the  Common  Stock as to  dividend
rights,  liquidation  preferences,  or both, and may have full or limited voting
rights.  The holders of  preferred  stock will be entitled to vote as a separate
class or series  under  certain  circumstances,  regardless  of any other voting
rights which such holders may have.

         Except as  discussed  above,  the Company has no present  plans for the
issuance of the additional authorized shares of Common Stock or for the issuance
of any shares of preferred stock. In the future, the authorized but unissued and
unreserved  shares of Common  Stock  will be  available  for  general  corporate
purposes,  including but not limited to possible  issuance as stock dividends or
stock  splits,  in  future  mergers  or  acquisitions,  under  a  cash  dividend
reinvestment  and stock purchase plan, in a future  underwritten or other public
offering,  or under a stock based  employee  plan.  The  authorized but unissued
shares of preferred  stock will  similarly  be available  for issuance in future
mergers or  acquisitions,  in a future  underwritten  public offering or private
placement or for other general corporate purposes. Except as described herein or
as  otherwise  required  to  approve  the  transaction  in which the  additional
authorized  shares of common stock or authorized shares of preferred stock would
be issued,  no  stockholder  approval will be required for the issuance of these
shares. Accordingly,  the Board of Directors of the Company, without stockholder
approval,  can issue  preferred  stock with voting and  conversion  rights which
could adversely affect the voting power of the holders of Common Stock.

                              LEGAL AND TAX MATTERS

         The  legality  of  the  Common   Stock  and  the  federal   income  tax
consequences of the Conversion will be passed upon for us by the firm of Silver,
Freedman & Taff, L.L.P. (a limited liability partnership including  professional
corporations),  7th Floor, East Tower, 1100 New York Avenue, NW, Washington,  DC
20005. Silver, Freedman & Taff, L.L.P. has consented to the references herein to
its opinions.  The Ohio income tax consequences of the Conversion will be passed
upon by Anness, Gerlach & Williams.  Anness, Gerlach & Williams has consented to
the  references  herein to its opinion.  Certain  legal matters are being passed
upon for Webb by its  legal  counsel,  Vorys,  Sater,  Seymour  and  Pease  LLP,
Cincinnati, Ohio.

                                     EXPERTS

         The  consolidated  financial  statements of Home Federal as of December
31, 1997 and 1996 and for the three-year period ended December 31, 1997 included
in this Prospectus have been audited by Anness, Gerlach & Williams,  independent
auditors,  as indicated in their report which is included herein and has been so
included in  reliance  upon such  report,  given the  authority  of that firm as
experts in accounting and auditing.

         Keller & Company has consented to the  inclusion  herein of the summary
of the Keller  Letter  setting  forth its opinion as to the  estimated pro forma
market  value  of the  Company  and  the  Association  as  converted  and to the
reference to its opinion that  subscription  rights received by Eligible Account
Holders, Supplemental Eligible Account Holders and other eligible subscribers do
not have any economic value.

                                      -106-

<PAGE>


                             ADDITIONAL INFORMATION

         The Company has filed with the SEC a Registration  Statement  under the
Securities Act with respect to the Common Stock offered hereby.  As permitted by
the rules and  regulations of the SEC, this  Prospectus does not contain all the
information set forth in the  Registration  Statement.  However,  the Prospectus
does contain a description of the material provisions of the documents contained
therein. Such information can be examined without charge at the public reference
facilities of the SEC located at 450 Fifth Street, NW, Washington, DC 20549, and
copies of such  material can be obtained from the SEC at  prescribed  rates.  In
addition,  the SEC  maintains  a Web site.  The address of the SEC's Web site is
"http://www.sec.gov."  The statements contained herein as to the contents of any
contract or other  document  filed as an exhibit to the  Registration  Statement
are, of necessity,  brief descriptions  thereof which describe only the material
provisions of such  documents;  each such statement is qualified by reference to
such contract or document.

         We have filed an Application  for Conversion  with the OTS with respect
to the  Conversion.  Pursuant  to the rules  and  regulations  of the OTS,  this
Prospectus  omits  certain  information  contained  in those  Applications.  The
Applications may be examined at the principal offices of the OTS, 1700 G Street,
NW,  Washington,  DC 20552 and at the Central  Regional Office of the OTS, Suite
1300, 200 West Madison Street, Chicago, Illinois 60606, without charge.

         In connection with the Conversion, the Company will register the Common
Stock with the SEC under  Section  12(g) of the  Exchange  Act,  and,  upon such
registration,  the  Company  and the  holders  of its Common  Stock will  become
subject to the proxy solicitation rules, reporting requirements and restrictions
on stock  purchases  and  sales by  directors,  officers  and  greater  than 10%
stockholders,  the annual and periodic  reporting and certain other requirements
of the Exchange Act. Under the Plan, the Company has undertaken that it will not
terminate such  registration  for a period of at least three years following the
Conversion.

         A copy of the  Certificate of  Incorporation  and Bylaws of the Company
are available without charge from the Association.


                                      -107-

<PAGE>


               HOME FEDERAL SAVINGS AND LOAN ASSOCIATION OF NILES

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
   
                                                                                                               Page
                                                                                                               ----
<S>                                                                                                          <C>
Independent Auditors' Report...............................................................................     F-2

Consolidated Statements of Financial Position as of April 30, 1998 (unaudited),
  and December 31, 1997 and 1996...........................................................................     F-3

Consolidated Statements of Income  for the Four Months Ended April 30, 1998 
  and 1997 (unaudited) and the Years Ended December 31, 1997, 1996 and 1995................................     F-4

Consolidated Statements of Equity for the Four Months Ended April 30, 1998
  (unaudited) and the Years Ended December 31, 1997, 1996 and 1995.........................................     F-5

Consolidated  Statements  of Cash Flows for the Four Months Ended April 30, 1998
  and 1997 (unaudited) and the Years Ended
  December 31, 1997, 1996 and 1995.........................................................................     F-7

Notes to Consolidated Financial Statements.................................................................     F-9
</TABLE>
    

         All  schedules  are omitted  because the  required  information  is not
applicable or is included in the Consolidated  Financial  Statements and related
Notes.

         The financial  statements of the Company have been omitted  because the
Company has not yet issued any stock, has no assets,  no liabilities and has not
conducted any business other than that of an organizational nature.


                                       F-1

<PAGE>

               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS




Board of Directors
Home Federal Savings and Loan
  Association of Niles
Niles, Ohio



     We have audited the consolidated  statements of financial  position of Home
Federal Savings and Loan  Association of Niles and Subsidiary as of December 31,
1997 and 1996, and the related  consolidated  statements of income,  equity, and
cash flows for each of the three years in the period  ended  December  31, 1997.
These  financial   statements  are  the   responsibility  of  the  Association's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audits.

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

     In our opinion,  the financial statements referred to above present fairly,
in all material  respects,  the consolidated  financial position of Home Federal
Savings and Loan Association of Niles and Subsidiary as of December 31, 1997 and
1996, and the consolidated  results of their operations and their cash flows for
each of the three years in the period ended  December 31,  1997,  in  conformity
with generally accepted accounting principles.




                                        /s/Anness Gerlach & Williams


   
Youngstown, Ohio
February 2, 1998, except for
  Note M as to which the date is July 6, 1998
    


                                      F-2

<PAGE>

                  CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

                    HOME FEDERAL SAVINGS AND LOAN ASSOCIATION
                             OF NILES AND SUBSIDIARY

                                 (In Thousands)

<TABLE>
<CAPTION>
                                                                      December 31
                                                       April 30,   -----------------
                                                          1998       1997      1996
                                                      -----------  -------   -------
                                                      (Unaudited)
<S>                                                     <C>        <C>       <C>    
      ASSETS              
Cash and cash equivalents:
  Noninterest bearing ...............................   $   545    $   819   $   656
  Interest bearing ..................................     4,955      4,057     1,577
                                                        -------    -------   -------
      TOTAL CASH AND CASH EQUIVALENTS ...............     5,500      4,876     2,233

Securities available for sale - at market ...........    17,184     17,447    20,824
Securities to be held to maturity - at cost .........    12,589     12,359    13,900
Loans receivable ....................................    36,151     36,744    33,183
Accrued interest receivable .........................         3          1        30
Federal Home Loan Bank stock, at cost ...............       301        294       274
Real estate investment-limited partnership, at equity       412        426       464
Prepaid expenses and other assets ...................       112         36        25
Prepaid federal income taxes ........................        --         20        24
Premises and equipment, at cost less                              
  accumulated depreciation ..........................       287        294       256
                                                        -------    -------   -------
      TOTAL ASSETS ..................................   $72,539    $72,497   $71,213
                                                        =======    =======   =======
      LIABILITIES                                                 
Deposits ............................................   $57,765    $57,854   $57,673
Accrued interest payable ............................       185        127       114
Accounts payable and other liabilities ..............       823        798       656
Note payable ........................................       400        400       500
Federal income tax payable ..........................        30         --        --
Deferred federal income tax liability ...............        54        155       107
                                                        -------    -------   -------
      TOTAL LIABILITIES                                  59,257     59,334    59,050

      EQUITY                                                      
Retained earnings substantially restricted ..........    12,186     11,899    11,513
Net unrealized gain on securities available                       
  for sale, net of related tax effects of $564                    
  in 1998, $651 in 1997 and $335 in 1996 ............     1,096      1,264       650
                                                        -------    -------   -------
                                                         13,282     13,163    12,163
                                                        -------    -------   -------
      TOTAL LIABILITIES AND EQUITY ..................   $72,539    $72,497   $71,213
                                                        =======    =======   =======
</TABLE>

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART
  OF THESE CONSOLIDATED FINANCIAL STATEMENTS.

                                      F-3

<PAGE>

                        CONSOLIDATED STATEMENTS OF INCOME

                    HOME FEDERAL SAVINGS AND LOAN ASSOCIATION
                             OF NILES AND SUBSIDIARY

                                 (In Thousands)

<TABLE>
<CAPTION>
                                          Four Months Ended
                                               April 30       Year Ended December 31
                                          -----------------  ------------------------
                                            1998     1997     1997     1996     1995
                                           ------   ------   ------   ------   ------
                                             (Unaudited)      
<S>                                        <C>      <C>      <C>      <C>      <C>   
Interest income:
  Loans receivable:
    First mortgage loans ...............   $  983   $  900   $2,851   $2,415   $2,205
    Consumer and other loans ...........       33       36      108       95       77
  Mortgage-backed and related securities      250      237      665      845      760
  Investments ..........................      328      441    1,170    1,284    1,382
  Interest-bearing deposits ............       77       38      208      141      225
                                           ------   ------   ------   ------   ------
      TOTAL INTEREST INCOME ............    1,671    1,652    5,002    4,780    4,649
Interest expense:
  Deposits .............................      812      778    2,433    2,397    2,290
  Borrowings ...........................       12       15       43        5       --
                                           ------   ------   ------   ------   ------
      TOTAL INTEREST EXPENSE ...........      824      793    2,476    2,402    2,290
                                           ------   ------   ------   ------   ------
      NET INTEREST INCOME ..............      847      859    2,526    2,378    2,359
Provision for loan losses ..............       20       --      700       40       60
                                           ------   ------   ------   ------   ------
      NET INTEREST INCOME AFTER
      PROVISION FOR LOAN LOSSES ........      827      859    1,826    2,338    2,299
Noninterest income:
  Gain on sale of investments ..........      461       --       --       --       --
  Service fees and other ...............        8        8       27       23       26
                                           ------   ------   ------   ------   ------
      TOTAL NONINTEREST INCOME .........      469        8       27       23       26
Noninterest expense:
  Equity in loss of limited partnership        14       13       38       36       --
  General and administrative:
    Compensation and benefits ..........      745      297      869      822      747
    Occupancy and equipment ............       38       35       81       81       62
    Federal deposit insurance premiums .       12        5       30      510      134
    Other operating expense ............       81      107      362      302      270
                                           ------   ------   ------   ------   ------
      TOTAL NONINTEREST EXPENSE ........      890      457    1,380    1,751    1,213
                                           ------   ------   ------   ------   ------
      INCOME BEFORE INCOME TAXES .......      406      410      473      610    1,112
Federal income taxes ...................      119      112       87      184      378
                                           ------   ------   ------   ------   ------
      NET INCOME .......................   $  287   $  298   $  386   $  426   $  734
                                           ======   ======   ======   ======   ======
</TABLE>
 
THE ACCOMPANYING NOTES ARE AN INTEGRAL PART
  OF THESE CONSOLIDATED FINANCIAL STATEMENTS.

                                      F-4

<PAGE>

                        CONSOLIDATED STATEMENTS OF EQUITY

                    HOME FEDERAL SAVINGS AND LOAN ASSOCIATION
                             OF NILES AND SUBSIDIARY

   
            For the four months ended April 30, 1998 (Unaudited) and
                  years ended December 31, 1997, 1996 and 1995
    

                                 (In Thousands)


                                                     Accumulated Other
                                           Retained    Comprehensive     Total
                                           Earnings    Income (Loss)     Equity
                                           --------  -----------------  -------
Balance at January 1, 1995 .............    $10,353      ($  328)       $10,025
                                                                       
Comprehensive income:                                                  
  Net income for the year ..............        734           --            734
                                                                       
Other comprehensive income:                                            
  Unrealized gains on securities                                       
    available for sale, net of                                         
    related tax effects of $463 ........         --          899            899
                                            -------      -------        -------
      COMPREHENSIVE INCOME .............        734          899          1,633
                                            -------      -------        -------
      BALANCE AT                                                       
      DECEMBER 31, 1995 ................     11,087          571         11,658
                                                                       
Comprehensive income:                                                  
  Net income for the year ..............        426           --            426
                                                                       
Other comprehensive income:                                            
  Unrealized gains on securities                                       
    available for sale, net of                                         
    related tax effects of $41 .........         --           79             79
                                            -------      -------        -------
      COMPREHENSIVE INCOME .............        426           79            505
                                            -------      -------        -------
      BALANCE AT                                                       
      DECEMBER 31, 1996 ................     11,513          650         12,163
                                                                       
Comprehensive income:                                                  
  Net income for the year ..............        386           --            386
                                                                       
Other comprehensive income:                                            
  Unrealized gains on securities                                       
    available for sale, net of                                         
    related tax effects of $316 ........         --          614            614
                                            -------      -------        -------
      COMPREHENSIVE INCOME .............        386          614          1,000
                                            -------      -------        -------
      BALANCE AT                                                       
      DECEMBER 31, 1997 ................     11,899        1,264         13,163
                                                                       

                                      F-5

<PAGE>

                  CONSOLIDATED STATEMENTS OF EQUITY (CONTINUED)

                    HOME FEDERAL SAVINGS AND LOAN ASSOCIATION
                             OF NILES AND SUBSIDIARY

   
            For the four months ended April 30, 1998 (unaudited) and
                  years ended December 31, 1997, 1996 and 1995
    

                                 (In Thousands)

                                                     Accumulated Other
                                           Retained    Comprehensive     Total
                                           Earnings    Income (Loss)     Equity
                                           --------  -----------------  -------
Comprehensive income:
  Net income for the four months ended
    April 30, 1998 (unaudited) .........        287           --            287

Other comprehensive income:
  Unrealized gains on securities
    available for sale, net of
    related tax effects of $70
    (unaudited) ........................         --          136            136

  Less reclassification adjustment,
    net of related tax effects of
    $157 (unaudited) ...................         --         (304)          (304)
                                            -------      -------        -------
      COMPREHENSIVE INCOME .............        287         (168)           119
                                            -------      -------        -------
      BALANCE AT APRIL 30,
      1998 (UNAUDITED) .................    $12,186      $ 1,096        $13,282
                                            =======      =======        =======

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART
  OF THESE CONSOLIDATED FINANCIAL STATEMENTS.


                                      F-6

<PAGE>

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                    HOME FEDERAL SAVINGS AND LOAN ASSOCIATION
                             OF NILES AND SUBSIDIARY

                                 (In Thousands)

<TABLE>
<CAPTION>
   

                                                            Four Months Ended
                                                                April 30             Year Ended December 31
                                                           ------------------    -----------------------------
                                                             1998       1997       1997       1996       1995
                                                           -------    -------    -------    -------    -------
                                                               (Unaudited)
<S>                                                        <C>        <C>        <C>        <C>        <C>    
CASH FLOWS FROM OPERATING ACTIVITIES
  Net income ...........................................   $   287    $   298    $   386    $   426    $   734
  Adjustments to reconcile net income to net cash
    provided by (used in) operating activities:
      Deferred income taxes credit .....................       (14)        (2)      (268)       (52)       (34)
      Depreciation .....................................        17         12         50         46         23
      Amortization of discounts on investments and
        mortgage-backed and related securities .........        (7)       (15)       (32)       (86)      (155)
      Gain on sale of securities available for sale ....      (461)        --         (4)        --         -- 
      Equity in loss of limited partnership ............        14         13         38         36         -- 
      Provision for loan losses ........................        20         --        700         40         60
      Income reinvested from liquid asset mutual funds .        --       (408)      (510)    (1,160)    (1,147)
      Federal Home Loan Bank stock dividends ...........        (7)        (4)       (20)       (18)       (17)
      Net (increase) decrease in accrued interest
        receivable and prepaid expenses and other assets       (80)       (33)        22         47         (6)
      Net increase in accrued interest, accounts payable
        and other liabilities ..........................       133        182        154         99         88
                                                           -------    -------    -------    -------    -------
        NET CASH PROVIDED BY
        (USED IN) OPERATING ACTIVITIES .................       (98)        43        516       (622)      (454)

CASH FLOWS FROM INVESTING ACTIVITIES
  Proceeds from sale of securities available for sale ..       471         --      4,821         --         -- 
  Proceeds from maturities of held to maturity 
    securities .........................................        --         --      1,000      4,000      4,000
  Purchase of securities to be held to maturity ........        --         --         --     (1,000)    (3,893)
  Proceeds from principal payments on mortgage-backed
    and related securities .............................     3,338      2,686      8,445      8,491      8,526
  Purchase of mortgage-backed and related securities ...    (3,561)        --     (7,872)    (7,432)    (4,976)
  Net (increase) decrease in interest-bearing deposits
    with banks .........................................      (898)      (823)    (2,480)       270      1,675
  Net increase in loans ................................       573     (1,964)    (4,260)    (3,710)    (3,288)
  Additions to premises and equipment ..................       (10)       (10)       (88)       (76)       (71)
                                                           -------    -------    -------    -------    -------
        NET CASH PROVIDED BY
        (USED IN) INVESTING ACTIVITIES .................       (87)      (111)      (434)       543      1,973
</TABLE>
    


                                      F-7

<PAGE>

                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

                    HOME FEDERAL SAVINGS AND LOAN ASSOCIATION
                             OF NILES AND SUBSIDIARY

                                 (In Thousands)

<TABLE>
<CAPTION>
   

                                                            Four Months Ended
                                                                April 30             Year Ended December 31
                                                           ------------------    -----------------------------
                                                             1998       1997       1997       1996       1995
                                                           -------    -------    -------    -------    -------
                                                               (Unaudited)
<S>                                                         <C>       <C>        <C>        <C>        <C>    
CASH FLOWS FROM FINANCING ACTIVITIES
  Net decrease in savings accounts ......................    (449)     (684)        (653)      (932)    (4,058)
  Net increase in certificates of deposit ...............     360       690          834        831      2,640
  Scheduled payment on note payable .....................      --        --         (100)        --         --
                                                            -----     -----      -------    -------    -------
        NET CASH PROVIDED BY
        (USED IN) FINANCING ACTIVITIES ..................     (89)        6           81       (101)    (1,418)
                                                            -----     -----      -------    -------    -------
        NET INCREASE (DECREASE) IN CASH .................    (274)      (62)         163       (180)       101
CASH AT BEGINNING OF PERIOD .............................     819       656          656        836        735
                                                            -----     -----      -------    -------    -------
        CASH AT END OF PERIOD ...........................   $ 545     $ 594      $   819    $   656    $   836
                                                            =====     =====      =======    =======    =======
Cash paid during the period for:

  Interest on deposits ..................................   $ 764     $ 729      $ 2,419    $ 2,403    $ 2,264

  Income taxes ..........................................   $  88     $  33      $   351    $   231    $   426
</TABLE>
    

        NONCASH INVESTING AND FINANCING ACTIVITY

     During 1996, the Association  acquired an interest in a real estate limited
partnership through the issuance of a note payable of $500,000.


THE ACCOMPANYING NOTES ARE AN INTEGRAL PART
  OF THESE CONSOLIDATED FINANCIAL STATEMENTS.


                                      F-8

<PAGE>


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                    HOME FEDERAL SAVINGS AND LOAN ASSOCIATION
                             OF NILES AND SUBSIDIARY

                      Four months ended April 30, 1998 and
                      1997 (unaudited) and the years ended
                        December 31, 1997, 1996 and 1995


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Home Federal Savings and Loan Association of Niles (the "Association") is a
federally chartered association  conducting a general banking business in Niles,
Ohio (Trumbull  County) which  consists of attracting  deposits from the general
public and  applying  those funds to the  origination  of loans for  commercial,
consumer,   and  residential  purposes.   The  Association's   profitability  is
significantly  dependent on its net  interest  income,  which is the  difference
between interest income generated from interest-earning  assets (i.e., loans and
investments)  and the  interest  expense  paid on  interest-bearing  liabilities
(i.e.,  customer  deposits).  Net  interest  income is affected by the  relative
amount of  interest-earnings  assets and  interest-bearing  liabilities  and the
interest received or paid on these balances. The level of interest rates paid or
received  by the  Association  can be  significantly  influenced  by a number of
environmental factors, such as governmental monetary policy, that are outside of
management's control.

     The financial  information presented herein has been prepared in accordance
with generally accepted  accounting  principles  ("GAAP") and general accounting
practices  within  the  financial  services  industry.  In  preparing  financial
statements in accordance with GAAP, management is required to make estimates and
assumptions  that affect the reported  amounts of assets and liabilities and the
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements and revenues and expenses during the reporting period. Actual results
could differ from such estimates.

     The following is a summary of  significant  accounting  policies which have
been  consistently  applied in the  preparation  of the  accompanying  financial
statements.

     Investment Securities and Mortgage-Backed and Related Securities:

     The Association accounts for investment  securities and mortgage-backed and
     related  securities in accordance  with  Statement of Financial  Accounting
     Standards ("SFAS") No. 115 "Accounting for Certain  Investments in Debt and
     Equity  Securities."  SFAS No. 115 requires that investments be categorized
     as held-to-maturity,  trading, or available for sale. Securities classified
     as  held-to-maturity  are carried at cost only if the  Association  has the
     positive intent and ability to hold these  securities to maturity.  Trading
     securities and  securities  designated as available for sale are carried at
     fair value with resulting unrealized gains or losses recorded to operations
     or equity, respectively.  At April 30, 1998 and December 31, 1997 and 1996,
     the  Association's  equity  accounts  reflected  net  unrealized  gains  of
     $1,096,000, $1,264,000 and $650,000, respectively, on securities designated
     as available for sale.  Realized gains or losses on sales of securities are
     recognized using the specific identification method.


                                      F-9

<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                    HOME FEDERAL SAVINGS AND LOAN ASSOCIATION
                             OF NILES AND SUBSIDIARY

                      Four months ended April 30, 1998 and
                      1997 (unaudited) and the years ended
                        December 31, 1997, 1996 and 1995


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

     Loans Receivable:

          Loans  held  in  portfolio   are  stated  at  the   principal   amount
     outstanding,  adjusted  for the  allowance  for loan  losses  and  unearned
     income. Interest is accrued as earned unless the collectibility of the loan
     is in doubt.  Uncollectible  interest on loans that are contractually  past
     due is charged off, or an allowance is  established  based on  management's
     periodic  evaluation.  The allowance is established by a charge to interest
     income equal to all interest previously accrued, and income is subsequently
     recognized  only to the extent that cash  payments are received  until,  in
     management's judgment, the borrower's ability to make periodic interest and
     principal  payments  has  returned  to  normal,  in which  case the loan is
     returned to accrual status.  If the ultimate  collectibility of the loan is
     in doubt,  in whole or in part, all payments  received on nonaccrual  loans
     are applied to reduce principal until such doubt is eliminated.

          Loans held for sale are identified at  origination  and are carried at
     the lower of cost or market,  determined  in the  aggregate.  In  computing
     cost,  deferred  loan  origination  fees are  deducted  from the  principal
     balance of the related loan. At April 30, 1998, December 31, 1997 and 1996,
     there were no loans identified as held for sale.

     Loan Origination Fees and Costs:

   
          The  Association  accounts  for loan  origination  fees  and  costs in
     accordance with SFAS No. 91,  "Accounting for Nonrefundable  Fees and Costs
     Associated with  Originating or Acquiring Loans and Initial Direct Costs of
     Leases."  Pursuant to the  provisions of SFAS No. 91, all loan  origination
     fees received,  net of direct origination costs, are deferred and amortized
     to  interest  income  over the  contractual  lives of the  loans  using the
     level-yield method, giving effect to actual loan prepayments. Additionally,
     SFAS No. 91 generally  limits the definition of loan  origination  costs to
     the direct costs attributable to originating a loan.
    

     Allowance for Loan Losses:

          It is the  Association's  policy to provide  valuation  allowances for
     estimated losses on loans based upon past loss  experience,  current trends
     in the level of delinquent and specific problem loans, loan  concentrations
     to single  borrowers,  adverse  situations  that may affect the  borrower's
     ability to repay,  the estimated  value of any  underlying  collateral  and
     current and  anticipated  economic  conditions in the primary  market area.
     When the collection of a loan becomes doubtful, or otherwise troubled,  the
     Association  records a loan loss provision equal to the difference  between
     the fair value of the property  securing  the loan and the loan's  carrying
     value.  Major loans and major  lending areas are reviewed  periodically  to
     determine  potential  problems at an early  date.  The  allowance  for loan
     losses is  increased by charges to earnings  and  decreased by  charge-offs
     (net of recoveries).


                                      F-10

<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                    HOME FEDERAL SAVINGS AND LOAN ASSOCIATION
                             OF NILES AND SUBSIDIARY

                      Four months ended April 30, 1998 and
                      1997 (unaudited) and the years ended
                        December 31, 1997, 1996 and 1995


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

     Allowance for Loan Losses (Continued):

          The  Association  accounts for impaired loans in accordance  with SFAS
     No. 114,  "Accounting  by Creditors for Impairment of a Loan." SFAS No. 114
     requires  that impaired  loans be measured  based upon the present value of
     expected future cash flows discounted at the loan's effective interest rate
     or, as an alternative,  at the loans observable  market price or fair value
     of the collateral.

          A loan is  defined  under  SFAS No.  114 as  impaired  when,  based on
     current  information  and events,  it is probable  that a creditor  will be
     unable to collect all amounts due according to the contractual terms of the
     loan agreement. In applying the provisions of SFAS No. 114, the Association
     considers its investment in one-to-four family residential loans,  consumer
     installment loans, and credit card loans to be homogeneous and,  therefore,
     excluded from separate  identification  for evaluation of impairment.  With
     respect to the  Association's  investment in commercial  real estate loans,
     and its  evaluation  of  impairment  thereof,  such  loans  are  collateral
     dependent and as a result are carried as a practical expedient at the lower
     of cost or fair value.

          Loans which are more than ninety days  delinquent  are  considered  to
     constitute  more than a minimum  delay in repayment  and are  evaluated for
     impairment under SFAS No. 114 at that time.

   
          At April 30, 1998 and December 31, 1997,  the  Association  identified
     three loans with a carrying  value,  net of a $200,000  allowance  for loan
     loss,  of  $806,000  and  $862,000,  respectively,  which  were  considered
     impaired due to delinquent payments. Accrual of interest on these loans has
     been discontinued.
    

          At  December  31,  1996,  the  Association  had no loans that would be
     defined as impaired under SFAS No. 114.

     Premises and Equipment:

          Premises and equipment  are recorded at cost and include  expenditures
     which extend the useful lives of existing assets. Maintenance,  repairs and
     minor  renewals  are  expensed  as  incurred.   For  financial   reporting,
     depreciation is provided on the straight-line and accelerated  methods over
     the  estimated  useful lives of the assets,  estimated to be forty to fifty
     years for buildings and three to ten years for furniture and equipment.


                                      F-11

<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                    HOME FEDERAL SAVINGS AND LOAN ASSOCIATION
                             OF NILES AND SUBSIDIARY

                      Four months ended April 30, 1998 and
                      1997 (unaudited) and the years ended
                        December 31, 1997, 1996 and 1995


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

     Federal Income Taxes:

          The Association accounts for federal income taxes pursuant to SFAS No.
     109,  "Accounting  for Income  Taxes." SFAS No. 109  established  financial
     accounting  and  reporting  standards  for the effects of income taxes that
     result from the  Association's  activities  within the current and previous
     years.  In  accordance  with SFAS No.  109, a  deferred  tax  liability  or
     deferred tax asset is computed by applying the current  statutory tax rates
     to net taxable or deductible temporary differences between the tax basis of
     an asset or liability and its reported  amount in the financial  statements
     that will result in net taxable or  deductible  amounts in future  periods.
     Deferred tax assets are recorded  only to the extent that the amount of net
     deductible temporary differences or carryforward attributes may be utilized
     against  current  period  earnings,   carried  back  against  prior  years'
     earnings,  offset against taxable temporary differences reversing in future
     periods,  or  utilized  to the extent of  management's  estimate  of future
     taxable income.  A valuation  allowance is provided for deferred tax assets
     to the extent that the value of net deductible  temporary  differences  and
     carryforward  attributes exceeds management's estimates of taxes payable on
     future taxable  income.  Deferred tax liabilities are provided on the total
     amount of net temporary differences taxable in the future.

          Deferral of income taxes results primarily from deferred  compensation
     accruals,  Federal Home Loan Bank stock dividends and book/tax  differences
     in the allowance for loan losses.

     Cash and Cash Equivalents:

   
          For  purposes of  reporting  cash  flows,  cash  includes  noninterest
     bearing cash which includes cash on hand and amounts due from correspondent
     banks.

     New Accounting Standard:

          In June 1998, the FASB issued SFAS No. 133, "Accounting for Derivative
     Instruments and Hedging Activities." This Statement establishes  accounting
     and  reporting  standards for  derivative  instruments,  including  certain
     derivative instruments embedded in other contracts,  (collectively referred
     to as derivatives) and for hedging activities.  It requires that any entity
     recognize all  derivatives as either assets or liabilities in the statement
     of  financial  position and measure  those  instruments  at fair value.  If
     certain  conditions are met, a derivative may be specifically designated as
     (a) a hedge of the  exposure  to changes in the fair value of a  recognized
     asset or liability or an unrecognized  firm commitment,  (b) a hedge of the
     exposure of variable cash flows of a forecasted transaction, or (c) a hedge
     of  the  foreign  currency  exposure  of a  net  investment  in  a  foreign
     operation, an unrecognized firm commitment, an available-for-sale security,
     or a foreign-currency-denominated forecasted transaction.

          This  Statement is effective  for all fiscal  quarters of fiscal years
     beginning after June 15, 1999. Initial application of this Statement should
     be as of the beginning of an entity's fiscal quarter; on that date, hedging
     relationships  must be  designated  anew  and  documented  pursuant  to the
     provisions  of  this  Statement.  This  Statement  should  not  be  applied
     retroactively to financial statements of prior periods. Management does not
     believe the adoption of this statement  will have a material  impact on the
     Company's  financial   condition  and  results  on  operations.

     Basis of Presentation:
    

          The  financial  statements as of April 30, 1998 and for the four month
     periods  ended  April  30,  1998 and 1997 are  unaudited.  However,  in the
     opinion  of  management,  all  adjustments,   (consisting  only  of  normal
     recurring accruals) necessary for a fair presentation of financial position
     and results of operations have been made.


                                      F-12

<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                    HOME FEDERAL SAVINGS AND LOAN ASSOCIATION
                             OF NILES AND SUBSIDIARY

                      Four months ended April 30, 1998 and
                      1997 (unaudited) and the years ended
                        December 31, 1997, 1996 and 1995


NOTE B - COMPREHENSIVE INCOME

     The Association adopted SFAS No. 130 "Reporting  Comprehensive  Income" for
reporting  periods  beginning in 1998. The Statement  establishes  standards for
reporting and presentation of comprehensive  income and its components in a full
set of general-purpose financial statements. It requires that all items that are
required  to  be  recognized  under   accounting   standards  as  components  of
comprehensive income be reported in a financial statement that is presented with
the same  prominence as other financial  statements.  SFAS No. 130 requires that
companies (i) classify terms of other comprehensive  income by their nature in a
financial   statement  and  (ii)  display  the  accumulated   balance  of  other
comprehensive  income separately from retained  earnings and additional  paid-in
capital in the equity section of the statement of financial position.  Financial
statements  for  earlier   periods  have  been   reclassified  as  required  for
comparative purposes.


NOTE C - INVESTMENTS AND MORTGAGE-BACKED SECURITIES

     The amortized cost and estimated  fair values of investment  securities are
summarized as follows:

<TABLE>
<CAPTION>
   
                                                                                 December 31
                                          April 30, 1998       -----------------------------------------------
                                            (Unaudited)                 1997                     1996
                                      ----------------------   ----------------------   ----------------------
                                      Amortized    Estimated   Amortized    Estimated   Amortized    Estimated
                                         Cost     Fair Value      Cost     Fair Value      Cost     Fair Value
                                      ---------   ----------   ---------   ----------   ---------   ----------
                                                                   (In Thousands)
<S>                                    <C>         <C>          <C>         <C>          <C>         <C>    
Available for sale securities                                                                             
                                                                                                
  FHLMC common stock ...............   $    39     $ 1,853      $    48    $  2,085      $    48     $ 1,372
  Asset management funds:                                                                       
    Income Trust ...................     5,668       5,592        5,668       5,602        5,517       5,343
    ARMS ...........................     4,006       3,912        4,006       3,928        3,908       3,826
    Short-Term Government Trust ....        --          --           --          --        4,712       4,715
    GNMA Trust .....................     5,795       5,812        5,795       5,817        5,639       5,553
    Other ..........................        15          15           15          15           15          15
                                       -------     -------      -------     -------      -------     -------
      TOTAL AVAILABLE FOR SALE 
        SECURITIES..................   $15,523     $17,184      $15,532     $17,447      $19,839     $20,824
                                       =======     =======      =======     =======      =======     =======
</TABLE>
    

                                      F-13

<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                    HOME FEDERAL SAVINGS AND LOAN ASSOCIATION
                             OF NILES AND SUBSIDIARY

                      Four months ended April 30, 1998 and
                      1997 (unaudited) and the years ended
                        December 31, 1997, 1996 and 1995


NOTE C - INVESTMENTS AND MORTGAGE-BACKED SECURITIES (CONTINUED)

   
     The amortized cost,  gross unrelated  gains,  gross  unrealized  losses and
estimated fair values for mortgage-backed  and other held to maturity securities
are summarized as follows:

                                            April 30, 1998 (Unaudited)
                                   ---------------------------------------------
                                                 Gross      Gross
                                   Amortized  Unrealized  Unrealized   Estimated
                                      Cost       Gains      Losses    Fair Value
                                   ---------  ----------  ----------  ----------
Held to Maturity Securities:                     (In Thousands)

  Mortgage-backed

  Government National Mortgage
    Association participation
    certificates .................. $    41      $ --        $ --       $    41
  Federal National Mortgage
    Association collateralized
    mortgage obligations ..........   6,203        10          16         6,197
  Federal Home Loan Mortgage
    Corporation:
      Participation certificates ..      81        --           1            80
      Collateralized mortgage
        obligations ...............   6,264        12          18         6,258
                                    -------      ----        ----       -------
      TOTALS ...................... $12,589      $ 22        $ 35       $12,576
                                    =======      ====        ====       =======


<TABLE>
<CAPTION>
                                                                            December 31
                                   ---------------------------------------------------------------------------------------------
                                                       1997                                            1996
                                   ---------------------------------------------   ---------------------------------------------
                                                 Gross      Gross                                Gross      Gross              
                                   Amortized  Unrealized  Unrealized   Estimated   Amortized  Unrealized  Unrealized   Estimated
                                      Cost       Gains      Losses    Fair Value      Cost       Gains      Losses    Fair Value
                                   ---------  ----------  ----------  ----------   ---------  ----------  ----------  ----------
Held to Maturity Securities:                      (In Thousands)                                  (In Thousands)
<S>                                 <C>          <C>         <C>        <C>         <C>          <C>         <C>        <C>    
Mortgage-backed

  Government National Mortgage
    Association participation
    certificates .................. $    48      $ --        $ --       $    48     $    71      $  7        $ --       $    78
  Federal National Mortgage
    Association collateralized
    mortgage obligations ..........   8,482         6          12         8,476       6,054         3          37         6,020
  Federal Home Loan Mortgage
    Corporation:
      Participation certificates ..      92        --           2            90         545        --           1           544
      Collateralized mortgage
        obligations ...............   3,737         9          25         3,721       6,230         5          79         6,156
                                    -------      ----        ----       -------     -------      ----        ----       -------
      TOTAL MORTGAGE-BACKED........  12,359        15          39        12,335      12,900        15         117        12,798
  Federal Home Loan Bank Bond......      --        --          --            --       1,000         5          --         1,005
                                    -------      ----        ----       -------     -------      ----        ----       -------
      TOTALS....................... $12,359      $ 15        $ 39       $12,335     $13,900      $ 20        $117       $13,803
                                    =======      ====        ====       =======     =======      ====        ====       =======
</TABLE>
    


                                      F-14

<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                    HOME FEDERAL SAVINGS AND LOAN ASSOCIATION
                             OF NILES AND SUBSIDIARY

                      Four months ended April 30, 1998 and
                      1997 (unaudited) and the years ended
                        December 31, 1997, 1996 and 1995


NOTE D - LOANS RECEIVABLE

     The composition of the loan portfolio is as follows:

                                                               December 31
                                          April 30, 1998  ---------------------
                                            (Unaudited)     1997         1996
                                          --------------  --------     --------
                                                      (In Thousands)
Real estate mortgage (primarily
  one-to-four family residential) .......    $ 28,111     $ 29,777     $ 25,609
Construction and development ............       5,310        4,231        3,681
Commercial real estate ..................       4,680        4,603        4,746
Consumer and other ......................       1,141        1,181        1,187
Loans on deposits .......................          63           84          197
Loans in process ........................      (2,301)      (2,278)      (1,936)
                                             --------     --------     --------
                                               37,004       37,598       33,484
Less allowance for loan losses ..........         853          854          301
                                             --------     --------     --------
      TOTALS ............................    $ 36,151     $ 36,744     $ 33,183
                                             ========     ========     ========

     In the ordinary  course of business,  the  Association has granted loans to
some of the officers, directors and their related interests. Related party loans
are  made  on  substantially  the  same  terms,  including  interest  rates  and
collateral,  as those  prevailing at the time for comparable  transactions  with
unrelated  persons and do not involve  more than normal risk of  collectibility.
The aggregate dollar amount of these loans was approximately $1.1 million,  $1.1
million  and $1.3  million  at April  30,  1998,  December  31,  1997 and  1996,
respectively.  During the year ended  December 31,  1997,  no loans were made to
officers,  directors and their related  interests while principal  repayments of
approximately $200,000 were received from related parties.

     The Association's  lending efforts have historically focused on one-to-four
family  residential  real estate  loans and  construction  loans which  comprise
approximately $29.9 million, or 81%, of the total loan portfolio at December 31,
1997,  and $26.0  million,  or 78%, of the total loan  portfolio at December 31,
1996. Historically,  such loans have been conservatively  underwritten with cash
down payments  sufficient to provide the  Association  with adequate  collateral
coverage in the event of default.  Nevertheless,  the  Association,  as with any
lending institution,  is subject to the risk that real estate values or economic
conditions could  deteriorate in its primary lending areas within Ohio,  thereby
impairing  collateral  values.  However,  management  is of the belief that real
estate values and economic conditions in the Association's primary lending areas
are presently stable.


                                      F-15

<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                    HOME FEDERAL SAVINGS AND LOAN ASSOCIATION
                             OF NILES AND SUBSIDIARY

                      Four months ended April 30, 1998 and
                      1997 (unaudited) and the years ended
                        December 31, 1997, 1996 and 1995


NOTE D - LOANS RECEIVABLE (CONTINUED)

     The activity in the allowance for loan losses is summarized as follows:

   
                                       Four Months Ended
                                            April 30
                                          (Unaudited)     Year Ended December 31
                                       -----------------  ----------------------
                                          1998    1997     1997     1996    1995
                                          ----    ----     ----     ----    ----
                                                     (In Thousands)

Balance at beginning of period .......   $ 854    $301    $ 301     $261    $201
Provision charged to operations ......      20      --      700       40      60
Less loans charged off ...............     (21)     --     (147)      --      --
                                         -----    ----    -----     ----    ----
    BALANCE AT END OF PERIOD .........   $ 853    $301    $ 854     $301    $261
                                         =====    ====    =====     ====    ====


NOTE E - REAL ESTATE INVESTMENT - LIMITED PARTNERSHIP

     In 1996,  the  Association  acquired an  interest in a limited  partnership
formed to construct and operate  multi-family  housing  units.  The  Association
accounts for the investment in the limited  partnership using the equity method.
The Association as an investor is able to exercise  influence over operating and
financial  policies of the  management  through  provisions  of the  partnership
agreement  that  require the general  partner to obtain  approval of the limited
partner for twenty-nine issues,  including  refinancing,  replacement of project
managers  and  acquisition  or disposal  of assets.  At such time the project is
sold, the limited partners will participate in the net proceeds. Under the terms
of the limited partnership  agreement,  the Association has a total contribution
of capital of  $500,000  and is  allocated  tax  losses and  affordable  housing
federal income tax credits.
    

     In connection with the Association  funding its contributed  capital to the
partnership,  it has  issued a  $500,000  term note  payable to a bank in annual
installments of $100,000  beginning  November 15, 1997 and maturing November 15,
2001.  The interest is payable  semiannually  beginning  May 15, 1997 and ending
November 15, 2001 at a fixed rate of 8.875%.  The note payable is collateralized
by ten membership shares of the limited partnership.

   
     Condensed financial  information for the investee partnership is summarized
for 1997 as follows (in thousands):

    Balance Sheet:
      Investment in real estate.........................    $5,154
      Total assets......................................    $5,274
      Mortgage payable..................................    $2,891
      Partners' equity..................................    $2,149
    Operations:
      Rental income.....................................    $  502
      Net loss..........................................    $  235
    



                                      F-16

<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                    HOME FEDERAL SAVINGS AND LOAN ASSOCIATION
                             OF NILES AND SUBSIDIARY

                      Four months ended April 30, 1998 and
                      1997 (unaudited) and the years ended
                        December 31, 1997, 1996 and 1995


NOTE F - PREMISES AND EQUIPMENT

     Premises and equipment are summarized as follows:

                                                  April 30,        December 31
                                                    1998         ---------------
                                                 (Unaudited)     1997       1996
                                                 -----------     ----       ----
                                                           (In Thousands)

Land ..........................................     $ 32         $ 32       $ 32
Buildings .....................................      359          359        359
Furniture, equipment and vehicles .............      380          370        307
                                                    ----         ----       ----
                                                     771          761        698
Less accumulated depreciation .................      484          467        442
                                                    ----         ----       ----
      TOTALS ..................................     $287         $294       $256
                                                    ====         ====       ====


NOTE G - DEPOSITS

     A comparative summary of deposits is as follows:

<TABLE>
<CAPTION>
                                                                                        December 31
                                                         April 30, 1998    ------------------------------------
                                     Weighted Average     (Unaudited)             1997               1996      
                                         Rate at       -----------------   -----------------  -----------------
                                    December 31, 1997   Amount   Percent    Amount   Percent   Amount   Percent
                                    -----------------  -------   -------   -------   -------  -------   -------
                                                                   (In Thousands)
Savings:
<S>                                       <C>          <C>         <C>     <C>         <C>    <C>         <C>
  Statement savings accounts ......       3.00%        $   230      --%    $   303       1%   $   295       1%
  Passbook savings accounts .......       3.00          21,613      38      21,980      38     22,163      38
  Christmas clubs .................         --              18      --           6      --          5      --
  Negotiable order of
    withdrawal accounts ...........       3.00           2,969       5       2,830       5      2,722       5
  Money market demand
    accounts ......................       3.05           3,985       7       4,145       7      4,732       8
                                                       -------     ---     -------     ---    -------     ---
      TOTAL SAVINGS ...............                     28,815      50      29,264      51     29,917      52
</TABLE>


                                      F-17

<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                    HOME FEDERAL SAVINGS AND LOAN ASSOCIATION
                             OF NILES AND SUBSIDIARY

                      Four months ended April 30, 1998 and
                      1997 (unaudited) and the years ended
                        December 31, 1997, 1996 and 1995


NOTE G - DEPOSITS (CONTINUED)
   
<TABLE>
<CAPTION>
                                                                                        December 31
                                                         April 30, 1998    ------------------------------------
                                     Weighted Average     (Unaudited)             1997               1996      
                                         Rate at       -----------------   -----------------  -----------------
                                    December 31, 1997   Amount   Percent    Amount   Percent   Amount   Percent
                                    -----------------  -------   -------   -------   -------  -------   -------
                                                                   (In Thousands)                              
Certificates of deposit:
<S>                                       <C>          <C>         <C>     <C>         <C>    <C>         <C>
  Less than 1 year,
    3.05% to 5.00% ................       4.90           8,632      15       8,784      15      9,392      16

  One to two years,
    5.15% to 5.91% ................       5.55          12,477      22      12,877      22     12,160      21

  Over two years,
    5.40% to 6.75% ................       5.83           2,676       5       2,767       5      2,790       5

  Jumbo - over $100,000 ...........       5.92           2,040       3       1,049       2        428       1

  IRA accounts, six months
    to three years, 4.75%
    to 6.15% ......................       5.62           3,125       5       3,113       5      2,986       5
                                                       -------     ---     -------     ---    -------     ---
      TOTAL CERTIFICATES OF DEPOSIT                     28,950      50      28,590      49     27,756      48
                                                       -------     ---     -------     ---    -------     ---
      GRAND TOTALS ................                    $57,765     100%    $57,854     100%   $57,673     100%
                                                       =======     ===     =======     ===    =======     ===
    
</TABLE>

   
     Deposits in excess of $100,000 are not federally insured.
    

     Scheduled maturities of certificates of deposit are as follows:
   
                                                               December 31
                                      April 30, 1998     -----------------------
                                       (Unaudited)         1997            1996
                                      --------------     -------         -------
Within one year ................         $22,729         $24,276         $22,896
One to two years ...............           4,831           2,941           4,077
Two to three years .............           1,280           1,373             783
Over three years ...............             110              --              --
                                         -------         -------         -------
      TOTALS ...................         $28,950         $28,590         $27,756
                                         =======         =======         =======
    

                                      F-18

<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                    HOME FEDERAL SAVINGS AND LOAN ASSOCIATION
                             OF NILES AND SUBSIDIARY

                      Four months ended April 30, 1998 and
                      1997 (unaudited) and the years ended
                        December 31, 1997, 1996 and 1995


NOTE G - DEPOSITS (CONTINUED)

     Interest expense on deposits is summarized as follows:

                                    Four Months Ended
                                         April 30
                                       (Unaudited)             December 31
                                    -----------------   ------------------------
                                      1998     1997      1997     1996     1995
                                      ----     ----     ------   ------   ------
                                                    (In Thousands)

Passbook savings accounts ..........  $216     $223     $  663   $  679   $  709
Statement savings ..................     3        3         10       11       14
Negotiable order of
  withdrawal accounts ..............    30       28         88       86       80
Money market demand accounts .......    40       41        133      146      160
Certificates of deposit ............   523      483      1,539    1,475    1,327
                                      ----     ----     ------   ------   ------
      TOTALS .......................  $812     $778     $2,433   $2,397   $2,290
                                      ====     ====     ======   ======   ======


NOTE H - FEDERAL INCOME TAXES

     Income tax expense is summarized as follows:

                                    Four Months Ended
                                         April 30
                                       (Unaudited)             December 31
                                    -----------------   ------------------------
                                      1998     1997      1997     1996     1995
                                      ----     ----     ------   ------   ------
                                                    (In Thousands)
Federal:
  Current .........................  $ 133    $ 114     $ 355    $ 236    $ 412
  Deferred ........................    (14)      (2)     (268)     (52)     (34)
                                     -----    -----     -----    -----    -----
      TOTALS ......................  $ 119    $ 112     $  87    $ 184    $ 378
                                     =====    =====     =====    =====    =====

 
                                      F-19

<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                    HOME FEDERAL SAVINGS AND LOAN ASSOCIATION
                             OF NILES AND SUBSIDIARY

                      Four months ended April 30, 1998 and
                      1997 (unaudited) and the years ended
                        December 31, 1997, 1996 and 1995


NOTE H - FEDERAL INCOME TAXES (CONTINUED)

   
     The  provision  for  federal  income  taxes on  earnings  differ  from that
computed at the statutory rate of 34% as follows:
    

                                     Four Months Ended
                                         April 30
                                        (Unaudited)            December 31
                                     -----------------  ------------------------
                                       1998     1997     1997     1996     1995
                                       ----     ----    ------   ------   ------
                                                    (In Thousands)
Federal taxes computed at
  statutory rate ...................  $ 138    $ 139    $ 161    $ 208    $ 383
Decrease resulting from:
  Limited partnership tax
    credits ........................    (18)     (26)     (70)     (20)      --
  Dividends received
    deduction ......................     (1)      (1)      (4)      (4)      (5)
                                      -----    -----    -----    -----    -----
      FEDERAL INCOME TAX PROVISION .  $ 119    $ 112    $  87    $ 184    $ 378
                                      =====    =====    =====    =====    =====
Effective federal income tax rate ..   29.2%    27.3%    23.1%    30.2%    34.0%
                                      =====    =====    =====    =====    =====


     The  composition  of the  Association's  net deferred  tax  liability is as
follows:

                                                    April 30      December 31
                                                      1998     -----------------
                                                  (Unaudited)   1997       1996
                                                  -----------  ------     ------
                                                          (In Thousands)
Taxes (payable) refundable on temporary
  differences at the expected statutory
  rate:
    Deferred tax liabilities:
      Federal Home Loan Bank stock
        dividends .............................     $ (66)     $ (64)     $ (58)
      Unrealized gains on securities
        available for sale ....................      (564)      (651)      (335)
                                                    -----      -----      -----
        TOTAL DEFERRED TAX LIABILITIES ........      (630)      (715)      (393)


                                      F-20

<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                    HOME FEDERAL SAVINGS AND LOAN ASSOCIATION
                             OF NILES AND SUBSIDIARY

                      Four months ended April 30, 1998 and
                      1997 (unaudited) and the years ended
                        December 31, 1997, 1996 and 1995


NOTE H - FEDERAL INCOME TAXES (CONTINUED)

                                                    April 30      December 31
                                                      1998     -----------------
                                                  (Unaudited)   1997       1996
                                                  -----------  ------     ------
                                                          (In Thousands)
Deferred tax assets:
  Deferred compensation .......................       236        220        171
  Allowance for loan losses ...................       340        340        102
  Losses on limited partnership ...............        --         --          6
  Other .......................................        --         --          7
                                                    -----      -----      -----
        TOTAL DEFERRED TAX ASSETS .............       576        560        286
                                                    -----      -----      -----
        NET DEFERRED FEDERAL
        INCOME TAX LIABILITY ..................     $ (54)     $(155)     $(107)
                                                    =====      =====      ===== 

     Prior to 1996,  the  Association  was allowed a special bad debt  deduction
based on a percentage of earnings,  generally limited to 8% of otherwise taxable
income,  or the amount of qualifying and  nonqualifying  loans  outstanding  and
subject to certain  limitations  based on  aggregate  loans and savings  account
balances at the end of the calendar  year. The  Association  was subject to such
limitations  during  the year ended  December  31,  1995,  and,  therefore,  was
precluded from utilizing the percentage of earnings bad debt  deduction.  If the
amounts that  qualified as deductions  for federal income tax purposes are later
used for purposes  other than for bad debt losses,  including  distributions  in
liquidation,  such  distributions will be subject to federal income taxes at the
then current corporate income tax rate.  Retained earnings at December 31, 1997,
includes  approximately  $2.54 million for which  federal  income taxes have not
been provided. The amount of the unrecognized deferred tax liability relating to
the cumulative  percentage of earnings bad debt deduction totaled  approximately
$863,000 at December 31, 1997. See Note L for additional  information  regarding
the Association's future bad debt deductions.


NOTE I - PENSION AND DEFERRED COMPENSATION PLANS

   
     The Association has a noncontributory defined benefit pension plan covering
all eligible  employees.  Benefits are based on years of service and the highest
consecutive  five-year  average earnings  preceding normal retirement date. Plan
assets consist of fully-insured retirement income life insurance policies and at
plan years ended August 31, 1997 and 1996,  the cash value of the policies  were
$953,694 and $860,818, respectively, which approximates the actuarially computed
value of vested and  nonvested  benefits.  The  Association's  policy is to fund
pension costs accrued.  Pension costs totaled approximately $11,000 for the four
months  ended April 30,  1998 and 1997 and $33,000 for the years ended  December
31, 1997, 1996 and 1995, respectively.
    


                                      F-21


<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                    HOME FEDERAL SAVINGS AND LOAN ASSOCIATION
                             OF NILES AND SUBSIDIARY

                      Four months ended April 30, 1998 and
                      1997 (unaudited) and the years ended
                        December 31, 1997, 1996 and 1995


NOTE I - PENSION AND DEFERRED COMPENSATION PLANS (CONTINUED)

     Effective  September 1, 1987, the directors of the  Association  approved a
non-qualified  deferred  compensation plan for certain officers.  The agreements
are subject to renewal  annually.  During the term of the agreements and as long
as employment of the executives by the  Association  continues,  the Association
will  provide for  monthly  accruals of  specified  amounts for each  executive.
Accrued  deferred  compensation  amounts  are  payable  in a lump  sum  upon the
executive's  death,  disability,  voluntary  resignation,  or termination by the
Association without cause. Deferred compensation expense amounted to $48,000 for
the four months ended April 30, 1998 and 1997, and $144,000, $96,000 and $56,000
for the years ended December 31, 1997, 1996 and 1995, respectively.


NOTE J - COMMITMENTS AND CONTINGENCIES

     The Association is a party to financial  instruments with off-balance sheet
risk in the  normal  course  of  business  to meet  the  financing  needs of its
customers including  commitments to extend credit. Such commitments  involve, to
varying  degrees,  elements  of credit and  interest-rate  risk in excess of the
amount  recognized  in the  statement  of  financial  position.  The contract or
notional  amounts of the  commitments  reflect  the extent of the  Association's
involvement in such financial instruments.

     The Association's exposure to credit loss in the event of nonperformance by
the other party to the financial  instrument for commitments to extend credit is
represented  by the  contractual  notional  amount  of  those  instruments.  The
Association uses the same credit policies in making  commitments and conditional
obligations as those utilized for on-balance-sheet instruments.

   
     At April 30, 1998  (unaudited)  and December 31, 1997, the  Association had
outstanding  commitments  of  approximately  $843,000  and $218,000 to originate
fixed rate consumer and residential real estate loans. The average interest rate
of  loan  commitments  was  7.31%  at  December  31,  1997.  In the  opinion  of
management,  the  outstanding  loan  commitments  equaled or exceeded  prevalent
market interest rates and such loans were underwritten in accordance with normal
underwriting  policies,  and all  commitments  will be funded via cash flow from
operations and existing excess liquidity.
    

     From time to time, and in the ordinary course of business,  the Association
becomes a party of matters of  litigation.  In the opinion of the  Association's
counsel,  there are no claims,  asserted or unasserted,  the resolution of which
would  have a  material  affect  on  the  Association's  consolidated  financial
statements.


                                      F-22

<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                    HOME FEDERAL SAVINGS AND LOAN ASSOCIATION
                             OF NILES AND SUBSIDIARY

                      Four months ended April 30, 1998 and
                      1997 (unaudited) and the years ended
                        December 31, 1997, 1996 and 1995


NOTE K - REGULATORY CAPITAL

     The  Association  is  subject  to  the  regulatory   capital   requirements
promulgated by the Office of Thrift Supervision  (OTS).  Failure to meet minimum
capital  requirements can initiate certain mandatory -- and possibly  additional
discretionary -- actions by regulators that, if undertaken,  could have a direct
material  effect  on  the  Association's  financial  statements.  Under  capital
adequacy  guidelines and the regulatory  framework for prompt corrective action,
the Association must meet specific capital guidelines that involve  quantitative
measures of the Association's assets, liabilities, and certain off-balance-sheet
items as calculated under regulatory  accounting  practices.  The  Association's
capital amounts and classification are also subject to qualitative  judgments by
the regulators about components, risk weightings, and other factors.

     The OTS has  adopted  risk-based  capital  ratio  guidelines  to which  the
Association  is  subject.  The  guidelines  establish  a  systematic  analytical
framework  that  makes  regulatory   capital   requirements  more  sensitive  to
differences in risk profiles  among banking  organizations.  Risk-based  capital
ratios are  determined by  allocating  assets and  specified  off-balance  sheet
commitments  to four  risk-weighting  categories,  with higher levels of capital
being required for the categories perceived as representing greater risk.

   
     These  guidelines  divide the capital into two tiers. The first tier ("Tier
I") includes common equity,  certain  non-cumulative  perpetual  preferred stock
(excluding  auction rate issues) and  minority  interests in equity  accounts of
consolidated  subsidiaries,  less goodwill and certain other  intangible  assets
(except  mortgage  servicing  rights and  purchased  credit card  relationships,
subject to certain  limitations).  Supplementary  ("Tier II") capital  includes,
among other items,  cumulative  perpetual and long-term  limited-life  preferred
stock,  mandatory  convertible  securities,  certain hybrid capital instruments,
term  subordinated  debt and the allowance  for loan losses,  subject to certain
limitations,  less required  deductions.  Savings  associations  are required to
maintain  a total  risk-based  capital  ratio of 8%,  of which 4% must be Tier I
capital.  The OTS may, however,  set higher capital requirements when particular
circumstances  warrant.   Savings  associations   experiencing  or  anticipating
significant  growth are expected to maintain capital ratios,  including tangible
OTS capital positions, well above the minimum levels.

     In addition,  the OTS established  guidelines  prescribing a minimum Tier I
leverage  ratio (Tier I capital to adjusted  total  assets as  specified  in the
guidelines).  These guidelines provide for a minimum Tier I leverage ratio of 3%
for savings  associations that meet certain specified  criteria,  including that
they have the highest regulatory rating and are not experiencing or anticipating
significant  growth.  All other banks are required to maintain a Tier I leverage
ratio of 3% plus an additional cushion of at least 100 to 200 basis points.
    

     As of December 31, 1997 and 1996,  management believes that the Association
met all capital adequacy requirements to which the Association was subject.


                                      F-23

<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                    HOME FEDERAL SAVINGS AND LOAN ASSOCIATION
                             OF NILES AND SUBSIDIARY

                      Four months ended April 30, 1998 and
                      1997 (unaudited) and the years ended
                        December 31, 1997, 1996 and 1995

   
NOTE K - REGULATORY CAPITAL (CONTINUED)
<TABLE>
<CAPTION>
                                              As of April 30, 1998 (Unaudited)
                                  -------------------------------------------------------
                                                                          To be "Well-
                                                                       Capitalized" Under
                                                       For Capital      Prompt Corrective
                                      Actual        Adequacy Purposes   Action Provisions
                                  ---------------   -----------------   -----------------
                                   Amount   Ratio   Amount      Ratio   Amount      Ratio
                                  -------   -----   ------      -----   ------      -----
                                                  (Dollars in Thousands)
<S>                               <C>       <C>     <C>          <C>    <C>         <C>  
Tier II total capital
  (to risk-weighted assets) ....  $12,675   32.4%  >$3,129     >8.0%   >$3,911     >10.0%
                                                   -           -       -           -
Tier I capital
  (to risk-weighted assets) ....   12,186   31.2    >1,565     >4.0     >2,347      >6.0
                                                    -          -        -           -
Tier I leverage capital ........   12,186   16.9    >2,884     >4.0     >3,605      >5.0
                                                    -          -        -           -
</TABLE>

<TABLE>
<CAPTION>
                                                  As of December 31, 1997
                                  -------------------------------------------------------
                                                                          To be "Well-   
                                                                       Capitalized" Under
                                                       For Capital      Prompt Corrective
                                      Actual        Adequacy Purposes   Action Provisions
                                  ---------------   -----------------   -----------------
                                   Amount   Ratio   Amount      Ratio   Amount      Ratio
                                  -------   -----   ------      -----   ------      -----
                                                  (Dollars in Thousands)                 
<S>                               <C>       <C>     <C>          <C>    <C>         <C>  
Tier II total capital                                                                            
  (to risk-weighted assets) ....  $12,392   31.4%   >$3,158     >8.0%  >$3,948     >10.0%
                                                    -           -      -           -
Tier I capital
  (to risk-weighted assets) ....   11,899   30.1    >1,579      >4.0    >2,369      >6.0
                                                    -           -       -           -
Tier I leverage capital ........   11,899   16.6    >2,925      >4.0    >3,656      >5.0
                                                    -           -       -           -
</TABLE>

<TABLE>
<CAPTION>
                                                  As of December 31, 1996
                                  -------------------------------------------------------
                                                                          To be "Well-   
                                                                       Capitalized" Under
                                                       For Capital      Prompt Corrective
                                      Actual        Adequacy Purposes   Action Provisions
                                  ---------------   -----------------   -----------------
                                   Amount   Ratio   Amount      Ratio   Amount      Ratio
                                  -------   -----   ------      -----   ------      -----
                                                  (Dollars in Thousands)                 
<S>                               <C>       <C>     <C>          <C>    <C>         <C>  
Tier II total capital                                                                            
  (to risk-weighted assets) ....  $11,714   33.0%  >$2,837      >8.0%  >$3,547     >10.0%
                                                   -            -      -           -
Tier I capital
  (to risk-weighted assets) ....   11,510   32.5    >1,419      >4.0    >2,128      >6.0
                                                    -           -       -           -
Tier I leverage capital ........   11,510   16.3    >2,832      >4.0    >3,539      >5.0
                                                    -           -       -           -
</TABLE>
    

                                      F-24

<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                    HOME FEDERAL SAVINGS AND LOAN ASSOCIATION
                             OF NILES AND SUBSIDIARY

                      Four months ended April 30, 1998 and
                      1997 (unaudited) and the years ended
                        December 31, 1997, 1996 and 1995
   

NOTE K - REGULATORY CAPITAL (CONTINUED)

     The following is a  reconcilation  of the Company's  equity reported in the
financial  statements  under  generally  accepted  accounting  principles to OTS
regulatory capital requirements.

                                              Tier I
                                             Leverage                  Tier II
                                             Tangible     Tier I        Total
                                              Capital     Capital      Capital
                                              -------     -------      -------
                                                      (In Thousands)
April 30, 1998 (Unaudited)
Total equity as reported in
  the financial statements ..............    $ 13,282     $ 13,282     $ 13,282
General allowance for loan losses .......          --           --          489
Net unrealized gain on available
 for sale securities ....................      (1,096)      (1,096)      (1,096)
                                             --------     --------     --------
Regulatory Capital ......................    $ 12,186     $ 12,186     $ 12,675
                                             ========     ========     ========

December 31, 1997
Total equity as reported in the
 financial statements ...................    $ 13,163     $ 13,163     $ 13,163
General allowance for loan losses .......          --           --          493
Net unrealized gain on available
 for sale securities ....................      (1,264)      (1,264)      (1,264)
                                             --------     --------     --------
Regulatory Capital ......................    $ 11,899     $ 11,899     $ 12,392
                                             ========     ========     ========
    


NOTE L - LEGISLATIVE DEVELOPMENTS

     The deposit  accounts of the Association and of other savings  associations
are insured by the FDIC through the Savings Association Insurance Fund ("SAIF").
The  reserves  of the SAIF  were  below  the level  required  by law,  because a
significant  portion of the  assessments  paid into the fund are used to pay the
cost of prior thrift  failures.  The deposit  accounts of  commercial  banks are
insured by the FDIC  through  the Bank  Insurance  Fund  ("BIF"),  except to the
extent such banks have acquired SAIF  deposits.  The reserves of the BIF met the
level required by law in May, 1995. As a result of the respective reserve levels
of the funds, deposit insurance assessments paid by healthy savings associations
exceeded those paid by healthy  commercial banks by approximately  $.19 per $100
in deposits in 1995.  In 1996,  no BIF  assessments  were  required  for healthy
commercial banks except for a $2,000 minimum fee.

     During 1996, legislation was enacted to recapitalize the SAIF that provided
for a special  assessment  of $.657 per $100 of SAIF  deposits held at March 31,
1995. The Association had $58.0 million in deposits at March 31, 1995, resulting
in an assessment of $378,000 or $249,000  after tax,  which was recorded  during
1996.

     A component  of the  recapitalization  plan  provides for the merger of the
SAIF and BIF on January 1, 2000,  assuming the elimination of the thrift charter
or of the  separate  federal  regulation  of thrifts  prior to the merger of the
deposit  insurance funds.  This legislation  would require the Association to be
regulated  as a bank  under  federal  laws  which  would  subject it to the more
restrictive  activity  limits  imposed  on  national  banks.  In the  opinion of
management,  such  restrictions  would not materially  affect the  Association's
operations.

     Under  separate  legislation  related  to the  recapitalization  plan,  the
Association  would  have been  required  to  recapture  as  taxable  income  any
additions to its bad debt reserve which were added after 1987 and will be unable
to utilize  the  percentage  of  earnings  method to compute  its reserve in the
future.  However,  the  Association  has not made any  additions to its bad debt
reserve post-1987.


NOTE M - CORPORATE REORGANIZATION AND CONVERSION TO STOCK FORM

     On July 6, 1998, the  Association's  Board of Directors  adopted an overall
plan of conversion and  reorganization  (the Plan) whereby the Association  will
convert to the stock form of  ownership,  followed  by the  issuance  of all the
Association's  outstanding stock to a newly formed holding company,  First Niles
Financial,  Inc. Pursuant to the Plan, as amended,  First Niles Financial,  Inc.
will offer for sale between  1,670,000 and 2,270,000 common shares at $10.00 per
share to the  Association's  depositors,  members of the community,  and a newly
formed  Employee Stock  Ownership  Plan (ESOP).  The costs of issuing the common
stock will be deferred and deducted from the sale  proceeds of the offering.  If
the  conversion  is  unsuccessful,   all  deferred  costs  will  be  charged  to
operations.  At April 30, 1998, the  Association had not incurred any conversion
costs.  The  transaction  is subject to approval by regulatory  authorities  and
members of the  Association.  At the completion of the conversion to stock form,
the Association  will establish a liquidation  account in the amount of retained
earnings contained in the final offering circular.  The liquidation account will
be maintained for the benefit of eligible  savings  account holders who maintain
deposit accounts in the Association after conversion.


                                      F-25

<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                    HOME FEDERAL SAVINGS AND LOAN ASSOCIATION
                             OF NILES AND SUBSIDIARY

                      Four months ended April 30, 1998 and
                      1997 (unaudited) and the years ended
                        December 31, 1997, 1996 and 1995

   
NOTE M.  CORPORATE REORGANIZATION AND CONVERSION TO STOCK FORM (CONTINUED)
    

     In the  event of a  complete  liquidation  (and only in such  event),  each
eligible member will be entitled to receive a liquidation  distribution from the
liquidation  account  in the  amount of the then  current  adjusted  balance  of
deposit  accounts held,  before any  liquidation  distribution  may be made with
respect to common  stock.  Except  for the  repurchase  of stock and  payment of
dividends by the Association,  the existence of the liquidation account will not
restrict the use or application of such retained earnings.

     The Association may not declare,  pay a cash dividend on, or repurchase any
of its common stock,  if the effect thereof would cause retained  earnings to be
reduced  below  either the amount  required for the  liquidation  account or the
regulatory capital requirements for SAIF insured institutions.


                                      F-26

<PAGE>

No  person  has  been  authorized  to  give  any  information  or  to  make  any
representation other than as contained in this Prospectus in connection with the
offering  made  hereby,  and,  if given  or  made,  such  other  information  or
representation  must not be relied upon as having been authorized by the Company
or the  Association.  This  Prospectus does not constitute an offer to sell or a
solicitation  of an offer to buy any of the  securities  offered  hereby  to any
person in any jurisdiction in which such offer or solicitation is not authorized
or in which the person making such offer or  solicitation is not qualified to do
so, or to any person to whom it is unlawful to make such offer or solicita  tion
in such  jurisdiction.  Neither  the  delivery of this  Prospectus  nor any sale
hereunder shall under any  circumstances  create any implication  that there has
been no change in the affairs of the Company or the Association since any of the
dates as of which information is furnished herein or since the date hereof.

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

                                TABLE OF CONTENTS

   
                                                                           Page
                                                                           ----
Prospectus Summary......................................................      1
Selected Consolidated Financial Information.............................      7
Recent Fincial Data.....................................................      9
Management's Discussion and Analysis of Recent Results..................     11
Risk Factors............................................................     13
Home Federal Savings and Loan Association of Niles......................     18
First Niles Financial, Inc..............................................     18
Use of Proceeds.........................................................     19
Dividends...............................................................     21
Market for the Common Stock.............................................     21
Pro Forma Data..........................................................     22
Pro Forma Regulatory Capital Analysis...................................     27
Capitalization..........................................................     28
Management's Discussion and Analysis of Financial
   Condition and Results of Operations..................................     29
Business of Home Federal................................................     43
Regulation..............................................................     63
Management of the Holding Company.......................................     74
Management of the Association...........................................     75
The Conversion..........................................................     81
Restrictions on Acquisitions of Stock and Related
   Takeover Defensive Provisions........................................     99
Description of Capital Stock............................................    104
Legal and Tax Matters...................................................    105
Experts.................................................................    105
Additional Information .................................................    106
Index to Consolidated Financial Statements..............................    F-1
    

     Until the later of  ________,  1998 or __ days  after  commencement  of the
offering of Common Stock, all dealers  effecting  transactions in the registered
securities,  whether or not participating in this distribution,  may be required
to deliver a  prospectus.  This is in addition to the  obligation  of dealers to
deliver a  prospectus  when  acting as  underwriters  and with  respect to their
unsold allotments or subscriptions.

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

                                      UP TO

   
                                2,645,000 SHARES
    


                           FIRST NILES FINANCIAL, INC.
                   (Proposed Holding Company for Home Federal
                     Savings and Loan Association of Niles)


                                  COMMON STOCK


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


                            CHARLES WEBB & COMPANY, a
                          Division of Keefe, Bruyette &
                                             Woods, Inc.


                                 _________, 1998

<PAGE>


                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS


Item 24. Indemnification of Directors and Officers
- --------------------------------------------------

         Article  Tenth  of  First  Niles  Financial,   Inc.'s   Certificate  of
Incorporation  provides for  indemnification  of  directors  and officers of the
Holding Company against any and all liabilities, judgments, fines and reasonable
settlements,  costs,  expenses  and  attorneys'  fees  incurred  in any  actual,
threatened   or   potential   proceeding,   except  to  the  extent   that  such
indemnification  is  limited  by  Delaware  law and such law cannot be varied by
contract or bylaw.  Article  Tenth also  provides for the  authority to purchase
insurance with respect thereto.

         Section  145 of the  General  Corporation  Law of the State of Delaware
authorizes a  corporation's  Board of Directors to grant indemnity under certain
circumstances  to directors and  officers,  when made, or threatened to be made,
parties to certain  proceedings  by reason of such status with the  corporation,
against judgments,  fines, settlements and expenses,  including attorneys' fees.
In addition, under certain circumstances such persons may be indemnified against
expenses  actually and  reasonably  incurred in defense of a proceeding by or on
behalf  of  the  corporation.   Similarly,   the   corporation,   under  certain
circumstances,  is  authorized  to  indemnify  directors  and  officers of other
corporations  or  enterprises  who are  serving  as such at the  request  of the
corporation,  when such persons are made, or  threatened to be made,  parties to
certain  proceedings  by  reason  of  such  status,  against  judgments,  fines,
settlements  and  expenses,   including   attorneys'  fees;  and  under  certain
circumstances,  such persons may be indemnified  against  expenses  actually and
reasonably incurred in connection with the defense or settlement of a proceeding
by or in the right of such other corporation or enterprise.  Indemnification  is
permitted  where such person (i) was acting in good faith;  (ii) was acting in a
manner he reasonably  believed to be in or not opposed to the best  interests of
the corporation or other corporation or enterprise,  as appropriate;  (iii) with
respect to a criminal proceeding, has no reasonable cause to believe his conduct
was unlawful; and (iv) was not adjudged to be liable to the corporation or other
corporation  or enterprise  (unless the court where the  proceeding  was brought
determines that such person is fairly and reasonably entitled to indemnity).

         Unless  ordered by a court,  indemnification  of directors and officers
may be  made  only  following  a  determination  that  such  indemnification  is
permissible  because the person being indemnified has met the requisite standard
of  conduct.  Such  determination  may be  made  (i) by a  majority  vote of the
directors who are not parties to such action,  suit or  proceeding,  even though
less than a quorum,  or (ii) by a  committee  of such  directors  designated  by
majority  vote of such  directors,  even though less than a quorum,  or (iii) if
there are no such  directors,  or if such  directors so direct,  by  independent
legal counsel in a written opinion, or (iv) by the stockholders.

         Section 145 also permits expenses incurred by directors and officers in
defending a  proceeding  to be paid by the  corporation  in advance of the final
disposition  of such  proceedings  upon the  receipt  of an  undertaking  by the
director or officer to repay such amount if it is ultimately  determined that he
is not entitled to be indemnified by the corporation against such expenses.

                                      II-1

<PAGE>


Item 25. Other Expenses of Issuance and Distribution
- ----------------------------------------------------

         Set forth  below is an  estimate  of the  amount  of fees and  expenses
(other than underwriting discounts and commissions) to be incurred in connection
with the issuance of the shares.


Counsel fees and expenses ........................................      $ 80,000
Accounting fees and expenses .....................................        40,000
Appraisal and business plan preparation fees and expenses ........        30,000
Conversion Agent fees and expenses ...............................        10,000
Underwriting fees(1) (including financial advisory fee
  and expenses) ..................................................       300,000
Underwriter's counsel fees and expenses ..........................        35,000
Printing, postage and mailing ....................................        80,000
Registration and Filing Fees .....................................        70,000
Blue Sky fees and expenses .......................................        10,000
Stock Transfer Agent and Certificates ............................         7,500
Other expenses(1) ................................................         2,500
                                                                        --------
     TOTAL .......................................................      $665,000
                                                                        ========
- -----------
(1)  Based on maximum of Estimated Valuation Range.

Item 26. Recent Sales of Unregistered Securities
- ------------------------------------------------

         The Registrant is newly incorporated,  solely for the purpose of acting
as the  holding  company of the Home  Federal  Savings and Loan  Association  of
Niles,  pursuant to the Plan of Conversion  (filed as Exhibit 2 herein),  and no
sales of its securities have occurred to date.

Item 27. Exhibits and Financial Statement Schedules
- ---------------------------------------------------

         See the Exhibit Index filed as part of this Registration Statement.

Item 28. Undertakings
- ---------------------

         The undersigned Registrant hereby undertakes:

         (1) To file, during any period in which offers or sales are being made,
a post-effective amendment to this Registration Statement to:

     (i)  Include any Prospectus  required by Section 10(a)(3) of the Securities
          Act of 1933;

     (ii) Reflect  in the  Prospectus  any  facts or  events  arising  after the
          effective  date of the  Registration  Statement  (or the  most  recent
          post-effective amendment thereof) which,

                                      II-2

<PAGE>


          individually  or in the aggregate,  represent a fundamental  change in
          the information set forth in the Registration Statement; and

    (iii) Include  any  material   information  with  respect  to  the  plan  of
          distribution not previously disclosed in the Registration Statement or
          any material change to such information in the Registration Statement.

         (2) That,  for the  purpose  of  determining  any  liability  under the
Securities Act of 1933, each such post-effective amendment shall be deemed to be
a new Registration Statement relating to the securities offered therein, and the
offering of such  securities at that time shall be deemed to be the initial bona
fide offering thereof.

         (3) To remove from registration by means of a post-effective  amendment
any of the securities being registered which remain unsold at the termination of
the offering.

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors,  officers and controlling  persons of
the  Registrant  pursuant  to  the  foregoing  provisions,   or  otherwise,  the
Registrant  has been advised that in the opinion of the  Securities and Exchange
Commission such indemnification is against public policy as expressed in the Act
and is, therefore,  unenforceable. In the event that a claim for indemnification
against such  liabilities  (other than the payment by the Registrant of expenses
incurred or paid by a director,  officer or controlling person of the Registrant
in the successful defense of any action, suit or proceeding) is asserted by such
director,  officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been  settled by  controlling  precedent,  submit to a court of  appropriate
jurisdiction the question whether such  indemnification  by it is against public
policy as expressed in the Act and it will be governed by the final adjudication
of such issue.

         The undersigned Registrant hereby undertakes that:

         (1) For purposes of determining  any liability under the Securities Act
of 1933, the  information  omitted from the form of prospectus  filed as part of
this  Registration  Statement in reliance upon Rule 430A and contained in a form
of  prospectus  filed by the  Registrant  pursuant to Rule  424(b)(1)  or (4) or
497(h) under the Securities Act shall be deemed to be part of this  Registration
Statement as of the time it was declared effective.

         (2) For the purpose of determining  any liability  under the Securities
Act of 1933,  each  post-effective  amendment that contains a form of prospectus
shall be deemed to be a new  Registration  Statement  relating to the securities
offered  therein,  and the  offering  of such  securities  at that time shall be
deemed to be the initial bona fide offering thereof.

                                      II-3

<PAGE>


                                   SIGNATURES


   
         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
Registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements  of filing on Form SB-2 and  authorized  this  Registration
Statement  to be  signed  on its  behalf  by  the  undersigned,  thereunto  duly
authorized in the City of Niles, State of Ohio, on August 28, 1998.
    

                                       FIRST NILES FINANCIAL, INC.


                                       By:  /s/ William L. Stephens
                                            ------------------------------------
                                            William L. Stephens
                                            Chairman of the Board, President and
                                            Chief Executive Officer
                                            (Duly Authorized Representative)


         KNOW  ALL MEN BY THESE  PRESENTS,  that  each  person  whose  signature
appears below  constitutes and appoints  William L. Stephens his true and lawful
attorneys-in-fact   and   agents,   with   full   power  of   substitution   and
re-substitution,  for him  and in his  name,  place  and  stead,  in any and all
capacities, to sign any and all amendments (including post-effective amendments)
to this Registration Statement, and to file the same, with all exhibits thereto,
and all  other  documents  in  connection  therewith,  with the  Securities  and
Exchange Commission,  granting unto said attorneys-in-fact and agents full power
and  authority  to do and  perform  each and every act and thing  requisite  and
necessary to be done,  as fully to all intents and purposes as he might or could
do in person,  hereby  ratifying and confirming all said  attorneys-in-fact  and
agents or their substitutes or substitute may lawfully do or cause to be done by
virtue hereof.

         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
Registration  Statement  has been signed below by the  following  persons in the
capacities and on the dates indicated.

   
/s/ William L. Stephens                            /s/ Lawrence E. Safarek
- -------------------------------------              -----------------------------
William L. Stephens                                Lawrence E. Safarek
Chairman of the Board, President                   Treasurer
and Chief Executive Officer                        (Principal Financial and
(Principal Executive Officer)                      Accounting Officer)

Date: August 28, 1998                                 Date: August 28, 1998
      -------------------------------                    -----------------------

/s/ George J. Swift                                /s/ Ralph A. Zuzolo
- -------------------------------------              -----------------------------
George J. Swift                                    Ralph A. Zuzolo, Sr.
Director, Vice President and Secretary             Director

Date: August 28, 1998                                 Date: August 28, 1998
      -------------------------------                    -----------------------

/s/ Horace L. McLean                               /s/ P. James Kramer
- -------------------------------------              -----------------------------
Horace L. McLean                                   P. James Kramer
Director                                           Director

Date: August 28, 1998                                 Date: August 28, 1998
      -------------------------------                    -----------------------
    
                                      II-4
<PAGE>


                                  EXHIBIT INDEX




Exhibits:

   
 1.1  Letter Agreement regarding management, marketing and consulting
         services*
 1.2  Form of Agency Agreement
 2    Plan of Conversion, as amended
 3.1  Certificate of Incorporation of the Holding Company*
 3.2  Bylaws of the Holding Company*
 3.3  Charter of Association in stock form
 3.4  Bylaws of Association in stock form
 4    Form of Stock Certificate of the Holding Company*
 5    Opinion of Silver, Freedman & Taff, L.L.P. with Respect to Legality
         of Stock*
 8.1  Opinion of Silver, Freedman & Taff,  L.L.P. with respect to Federal
         income tax consequences of the Stock Conversion
 8.2  Opinion of  Anness,  Gerlach &  Williams  with  respect to Ohio
         income tax consequences of the Stock Conversion
10.1  Form of Employment Agreement*
10.2  Letter Agreement regarding Appraisal Services and Business Plan
      Preparation*
10.3  Employee Stock Ownership Plan*
10.4  Executive Deferred Compensation Agreements
21    Subsidiaries*
23.1  Consent of Silver, Freedman & Taff, L.L.P.
23.2  Consent of Anness, Gerlach & Williams
23.3  Consent of Keller & Company, Inc.*
24    Power of Attorney (set forth on signature page)
27    Financial Data Schedule*
99.1  Appraisal (P)*
99.2  Proxy Statement and form of proxy to be furnished to the Association's
         account holders
99.3  Stock Order Form and Order Form Instructions*
99.4  Certification*
99.5  Question and Answer Brochure*
99.6  Advertising, Training and Community Informational Meeting
         Materials
99.7  Letter of Appraiser with respect to Subscription Rights*

- -----------
*    Previously filed.
(P)  Filed in paper format pursuant to continuing hardship exemption.
    




                           FIRST NILES FINANCIAL, INC.

                      Up to _______ Shares of Common Stock
                           (Par Value $.01 Per Share)

                         Purchase Price $10.00 Per Share


                                AGENCY AGREEMENT


                            ___________________, 1998


Charles Webb & Company, a Division of Keefe, Bruyette & Woods, Inc.
211 Bradenton Avenue
Dublin, Ohio 43017-5034

Ladies and Gentlemen:

         First  Niles  Financial,  Inc.,  Niles,  Ohio,  a Delaware  corporation
("Company"), and Home Federal Savings and Loan Association of Niles, Niles, Ohio
("Association"),  a federally chartered mutual savings and loan association with
its deposit accounts insured by the Savings Association  Insurance Fund ("SAIF")
administered  by the Federal  Deposit  Insurance  Corporation  ("FDIC"),  hereby
confirm their  agreement  with Keefe,  Bruyette & Woods,  Inc.,  doing  business
through its division Charles Webb & Company (the "Agent"), as follows:

         Section 1. The Offering. The Association, in accordance with an amended
plan of  conversion  ("Plan")  adopted  by its Board of  Directors,  intends  to
convert from a federally  chartered  mutual  savings and loan  association  to a
federally  chartered stock savings and loan  association and to issue all of its
outstanding capital stock to the Company. Unless the context requires otherwise,
all  references to  "Association"  herein shall include the  Association  in its
mutual  and  in  its  converted  form  as  a  federal  stock  savings  and  loan
association.

         Pursuant to the Plan, the Company will offer and sell up to ___________
(subject to adjustment  up to  ___________)  shares of its common stock,  no par
value ("Shares" or "Common Stock"),  in a subscription  offering  ("Subscription
Offering") to (i) Eligible  Account  Holders,  (ii) the  Association's  employee
stock ownership plan (the "ESOP"),  (iii) Supplemental Eligible Account Holders,
(iv) Other Members and (v) directors, officers and employees, as those terms are
defined in the Plan.  The Company shall offer any Shares not  subscribed  for in
the Subscription Offering for sale in a community offering ("Community Offering"
and, when referred to together with the Subscription Offering, the "Subscription
and Community Offering") to certain members of the general public to whom a copy
of the Prospectus (as hereinafter  defined) is delivered,  with preference given
first to natural  persons who reside in the Local  Community,  as defined in the
Plan. If any Shares are not subscribed for or purchased in the  Subscription and
Community  Offering,   the  Agent,  at  the  request  of  the  Company  and  the
Association, shall seek to form a syndicate of selected

<PAGE>


registered broker-dealers to assist in the sale of such Shares on a best efforts
basis in a syndicated community offering ("Syndicated  Community Offering").  It
is  acknowledged  that the  purchase  of the Shares is  subject to the  purchase
limitations  described in the Plan and that the Company and the  Association may
reject,  in whole or in part, any orders  received in the Community  Offering or
the Syndicated Community Offering. The Subscription Offering, Community Offering
and  Syndicated   Community  Offering  are  collectively   referred  to  as  the
"Offering." Collectively, the Offering and the other activities described in the
Plan are referred to herein as the "Conversion."

         The  Company  has filed with the  Securities  and  Exchange  Commission
("Commission")  a  registration  statement on Form SB-2 (File No.  ___________),
including exhibits ("Registration Statement"),  containing a prospectus relating
to the Offering,  for the registration of the Shares under the Securities Act of
1933 ("1933 Act"),  and has filed such  amendments and supplements  thereto,  if
any, and such amended  prospectuses  and  supplemental  prospectuses as may have
been required to the date hereof. The prospectus,  as amended,  on file with the
Commission at the time the Registration Statement initially becomes effective is
hereinafter  called the "Prospectus,"  except that if any prospectus is filed by
the Company  pursuant to Rule 424(b) or (c) of the rules and  regulations of the
Commission  under  the 1933 Act  ("1933  Act  Regulations")  differing  from the
prospectus  on file at the time the  Registration  Statement  initially  becomes
effective, the term "Prospectus" shall refer to the prospectus filed pursuant to
Rule  424(b) or (c) from and after the time said  prospectus  is filed  with the
Commission.

         The Association has filed with the Office of Thrift Supervision ("OTS")
an  Application  for Approval of  Conversion,  including  exhibits  ("Conversion
Application"),  including the Prospectus  contained therein,  and has filed such
amendments or supplements thereto, if any, as may have been required pursuant to
the Home  Owners'  Loan  Act,  as  amended  ("HOLA"),  and 12  C.F.R.  Part 563b
("Conversion  Regulations").  In addition, the Company has filed with the OTS an
application   on   Form   H-(e)1-S,   including   exhibits   ("Holding   Company
Application"),  and has filed such amendments or supplements thereto, if any, as
may have been required to become a registered  savings and loan holding  company
under the HOLA.

         Section 2.  Retention of Agent;  Compensation  and  Expenses;  Sale and
Delivery of the Shares.  Subject to the terms and  conditions  herein set forth,
the  Company and the  Association  hereby  appoint the Agent as their  exclusive
financial  advisor and  marketing  agent to utilize its best  efforts to solicit
subscriptions  for the  Shares and to advise  and  assist  the  Company  and the
Association with respect to the sale of the Shares in the Offering.

         On the basis of the  representations  and warranties and the agreements
herein,  but subject to the terms and conditions  herein, the Agent accepts such
appointment  and  agrees  to  consult  with  and  advise  the  Company  and  the
Association as to the matters set forth in the letter  agreement dated March 10,
1998 ("Letter  Agreement"),  between the  Association  and the Agent.  The Agent
shall not be  required to  purchase  any Shares or take any action  inconsistent
with all applicable laws, regulations,  decisions or orders. In the event of the
Syndicated  Community  Offering,  the Agent shall seek to assemble  and manage a
selling  group of selected  registered  broker-dealers  which are members of the
National Association of Securities Dealers,  Inc. ("NASD") to participate in the
solicitation of purchase orders for shares under a selected  dealers'  agreement
in the form attached hereto as Exhibit A.

                                       -2-

<PAGE>


         The obligations of the Agent pursuant to this Agreement shall terminate
upon the  completion,  termination or abandonment of the Plan by the Association
or upon termination of the Offering, but in no event later than January 30, 1999
("End Date"),  unless  otherwise  specifically  provided in this Agreement.  All
unpaid fees and  expenses due to the Agent shall be payable in next day funds at
the earlier of the Closing Date (as hereinafter defined) or the End Date. In the
event the Offering is extended beyond the End Date, the Company, the Association
and the Agent may agree to renew this Agreement under mutually acceptable terms.

         In the event the  Company  is unable to sell a minimum  of  ___________
Shares within the period herein provided, this Agreement shall terminate and the
Company shall refund to all persons who have  subscribed  for any of the Shares,
the full amount of their subscriptions plus accrued interest as set forth in the
Prospectus,  and none of the parties to this Agreement shall have any obligation
to the other  parties  hereunder,  except as set forth in this  Section 2 and in
Sections 8, 9, and 10 hereof.

         In the event the Offering is terminated for any reason not attributable
to the action or  inaction  of the  Agent,  the Agent  shall have  earned and be
entitled  to be  paid  the  fees  and  expenses  accruing  to the  date  of such
termination pursuant to this Section 2.

         If all  conditions  precedent to the  consummation  of the  Conversion,
including,  without  limitation,  the receipt of  subscriptions  for the minimum
number of Shares permitted to be sold in the Conversion on the basis of the most
recent  updated   appraisal  report  and  compliance  by  the  Company  and  the
Association  of the  conditions  set forth in Section 7 hereof to the reasonable
satisfaction  of the Agent and its counsel,  are satisfied,  the Company ages to
issue, or have issued,  the Shares sold in the Offering and release for delivery
certificates  for such  Shares  on the  Closing  Date (as  hereinafter  defined)
against payment to the Company by any means  authorized by the Plan. The release
of  Shares  against  payment  therefor  shall be made at a time,  date and place
mutually acceptable to the Company, the Association and the Agent.  Certificates
for Shares shall be delivered  directly to the  purchasers  in  accordance  with
their  directions.  The date upon which the Company shall release or deliver the
Shares sold in the Offering,  in accordance with the terms herein, is called the
"Closing Date."

         The Agent shall  receive the  following  compensation  for its services
hereunder:

         (a) A management fee of $25,000,  payable in four  consecutive  monthly
installments, of which $25,000 has been paid.

         (b) A success fee equal to 1.5 % of the aggregate purchase price of the
Shares  sold  in  the  Subscription  and  Community  Offering  excluding  Shares
subscribed or purchased by the  Association's  officers,  directors or employees
(or their  immediate  family  members)  or by the ESOP or any  tax-qualified  or
stock-based  compensation  plans  (except  Individual  Retirement  Accounts)  or
similar  plan  created by the  Association  for some or all of its  directors or
employees.  The  management  fee  described in the paragraph (a) will be applied
against the success fee.

         (c) For Shares sold in the  Syndicated  Community  Offering by selected
broker-dealers,  the  Agent  shall  receive  a fee  not to  exceed  5.5%  of the
aggregate purchase price of the Shares sold

                                      -3-
<PAGE>


by such  selected  broker-dealers,  and the Agent shall pass on to such selected
broker-dealers an amount competitive with gross  underwriting  discounts charged
at such time for  comparable  amounts  of stock sold at a  comparable  price per
share in a similar market  environment.  In the event any fees are paid pursuant
to this  subsection  (c), such fees shall be in lieu of, and not in addition to,
the fees paid pursuant to subsection  (b) above.  Fees with respect to purchases
effected  with the  assistance of  broker-dealers  other than the Agent shall be
transmitted by the Agent to such broker-dealer.

         Whether or not the Conversion is completed or the sale of the Shares by
the  Company  is  consummated,  the  Company  and the  Association  jointly  and
severally  agree to pay or  reimburse  the  Agent,  from  time to time  upon the
Agent's request,  for (a) the reasonable legal fees and expenses of its counsel,
not to exceed  $35,000,  and (b) reasonable  out-of-pocket  expenses  related to
travel,  meals,  lodging,  photocopying,  facsimile and couriers,  not to exceed
$10,000.

         The Company and the Association shall bear the expenses of the Offering
customarily borne by issuers including,  without  limitation,  OTS,  Commission,
"Blue Sky," and NASD filing and registration fees; the fees of the Association's
accountants, attorneys, appraiser, transfer agent and registrar, and other agent
fees and  expenses;  any stock issue or transfer  taxes;  printing,  mailing and
marketing and syndicate expenses associated with the Conversion.

         Full payment of the Agent's  fees and  expenses,  as  described  above,
shall be made in next day funds on the  earlier of the  Closing  Date or the End
Date.

         The Agent further agrees to provide  financial  advisory  assistance to
the Company and the Association for a period of one year following completion of
the Conversion,  including  formation of a dividend policy and share  repurchase
program,   assistance  with  shareholder  reporting  and  shareholder  relations
matters,  general advice on mergers and acquisitions and other related financial
matters,  without the payment by the Company and the  Association of any fees in
addition to those set forth in this Section 2.

         Section  3.   Representations   and   Warranties  of  the  Company  and
Association. The Company and the Association jointly and severally represent and
warrant to the Agent as follows:

         (a) The  Registration  Statement  has been  declared  effective  by the
Commission;  at the time the  Registration  Statement,  including the Prospectus
contained therein, became effective,  the Registration Statement,  including the
Prospectus contained therein,  complied as to form in all material respects with
the  requirements  of the  1933  Act  and  the  1933  Act  Regulations,  and the
Registration  Statement,  including the Prospectus  contained  therein,  and any
information  regarding  the  Company  or  the  Association  contained  in  Sales
Information  (as such term is defined in  Section 11 hereof)  authorized  by the
Company or the  Association  for use in connection  with the  Offering,  did not
contain an untrue  statement of a material fact or omit to state a material fact
required to be stated  therein or necessary to make the statements  therein,  in
light of the  circumstances  under which they were made, not misleading;  and at
the time any Rule 424(b) or (c)  Prospectus was filed with the  Commission,  the
Registration  Statement,  including the Prospectus  contained therein (including
any amendment or supplement thereto),  and any information regarding the Company
or the  Association  contained in Sales  Information (as such term is defined in
Section  8 hereof)  authorized  by the  Company  or the  Association  for use in
connection with the Offering did not contain an untrue

                                      -4-

<PAGE>


statement of a material fact or omit to state a material fact necessary in order
to make the statements  therein,  in light of the circumstances under which they
were made, not  misleading;  provided,  however,  that the  representations  and
warranties in this Section 3(a) shall not apply to statements or omissions  made
in reliance upon and in  conformity  with written  information  furnished to the
Company or the Association by the Agent expressly regarding the Agent for use in
the  Prospectus  under the  captions  "Market  for the  Common  Stock"  and "The
Conversion--Marketing Arrangements."

         (b) The  Conversion  Application  has been  approved by the OTS and the
related  Prospectus and the proxy statement of the  Association  relating to the
special meeting of members at which the Plan shall be considered for approval by
the  Association's  eligible  voting members have been authorized for use by the
OTS; at the time of the approval of the  Conversion  Application,  including the
Prospectus  contained  therein,  and as of  the  date  of  this  Agreement,  the
Conversion  Application,  including the  Prospectus,  complied as to form in all
material respects with the Conversion  Regulations.  At the time of the approval
of the Conversion  Application,  including the Prospectus contained therein, and
as of the date of this  Agreement,  the  Conversion  Application,  including the
Prospectus contained therein, did not contain any untrue statement of a material
fact or omit to state a material fact required to be stated therein or necessary
to make the statements  therein,  in light of the circumstances under which they
were made, not  misleading;  provided,  however,  that the  representations  and
warranties in this Section 3(b) shall not apply to statements or omissions  made
in reliance upon and in  conformity  with written  information  furnished to the
Company or the Association by the Agent expressly regarding the Agent for use in
the  Prospectus  under the  captions  "Market  for the  Common  Stock"  and "The
Conversion--Marketing Arrangements."

         (c) The Holding  Company  Application  has been approved by the OTS. At
the time of the approval of the Holding  Company  Application and as of the date
of this Agreement,  the Holding Company  Application  complied as to form in all
material respects with all applicable regulations.

         (d) No order has been issued by the OTS,  the  Commission  or any other
governmental  agency preventing or suspending the use of the Prospectus,  and no
action  by  or  before  any   governmental   entity  to  revoke  any   approval,
authorization or order of effectiveness related to the Conversion is pending or,
to the best knowledge of the Company and the Association, threatened.

         (e) The Plan complies with the Conversion Regulations, has been adopted
by the Board of  Directors  of the  Association  as required  by the  Conversion
Regulations and has been adopted by the Board of Directors of the Company.

         (f) To the best knowledge of the Company and the Association, no person
has sought to obtain review of the final action of the OTS in approving the Plan
or in approving the Conversion  Application or the Holding  Company  Application
pursuant to the HOLA,  the Conversion  Regulations,  state  securities  laws and
regulations  (collectively,  the  "Blue Sky  Laws"),  or any  other  statute  or
regulation.

         (g) The Association has been duly organized and is validly  existing as
a  federally  chartered  savings  bank in mutual  form of  organization  in good
standing  under the laws of the United States and is duly  authorized to conduct
its business and own its property as described in the

                                      -5-

<PAGE>


Registration  Statement and the  Prospectus;  the  Association  has obtained all
licenses, permits and other governmental authorizations required for the conduct
of its  business  except where the failure to obtain such  licenses,  permits or
other  governmental  authorizations  would not materially  adversely  affect the
financial condition,  earnings, capital, assets or properties of the Company and
the Association  taken as a whole;  all such licenses,  permits and governmental
authorizations  are in full force and effect and the  Association  is  complying
therewith in all  material  respects;  the  Association  is duly  qualified as a
foreign  corporation  to  transact  business in each  jurisdiction  in which the
failure to be so  qualified  in one or more of such  jurisdictions  would have a
material adverse effect on the financial condition,  earnings,  capital,  assets
properties or business of the Association.

         (h) The  Association  does not own any equity  securities or any equity
interest in any business enterprise except as described in the Prospectus.

         (i) The Company has been duly incorporated and is validly existing as a
corporation  in good  standing  under  the laws of the State of  Delaware,  with
corporate  power and authority to own,  lease and operate its  properties and to
conduct  its  business  as  described  in the  Registration  Statement  and  the
Prospectus;  the Company is qualified to do business as a foreign corporation in
Ohio and in each jurisdiction in which the conduct of its business requires such
qualification,  except where the failure to so qualify would not have a material
adverse effect on the financial condition, earnings, capital, assets, properties
or the business of the Company;  the Company has obtained all licenses,  permits
and other governmental  authorizations currently required for the conduct of its
business  except  where the  failure to obtain such  licenses,  permits or other
governmental  authorizations would not materially adversely affect the financial
condition,  earnings,  capital,  assets or  properties  of the  Company  and the
Association  taken as a whole;  and all such licenses,  permits and governmental
authorizations are in full force and effect, and the Company is complying in all
material respects therewith.

         (j) The  Association  is a member  of the  Federal  Home  Loan  Bank of
Cincinnati  ("FHLB-  Cincinnati");  the deposit  accounts of the Association are
insured  by the  FDIC  under  the SAIF up to  applicable  legal  limits;  and no
proceedings  for the  termination or revocation of such  membership or insurance
are pending or, to the best knowledge of the Association, threatened.

         (k) The Company and the Association  have good and marketable  title to
all real property and good title to all other assets material to the business of
the Company and the Association and to those  properties and assets described in
the  Registration  Statement and Prospectus as owned buy them, free and clear of
all liens, charges, encumbrances or restrictions, except as described therein or
are not material to the business of the Company and the Association,  taken as a
whole;  and all of the leases and  subleases  material  to the  business  of the
Company and the  Association,  including  those  described  in the  Registration
Statement and  Prospectus,  are in full force and effect and the Company and the
Association are complying therewith in all material respects.

         (l) The Company and the Association have received an opinion of Silver,
Freedman & Taff,  L.L.P.,  with  respect to the income tax  consequences  of the
Conversion as described in the  Registration  Statement and Prospectus;  and the
facts and representations  upon which such opinions are based are true, accurate
and complete,  and neither the Company nor the Association has taken any actions
inconsistent therewith.

                                      -6-

<PAGE>


         (m) The Company  and the  Association  have all such power,  authority,
authorizations,  approvals and orders,  except  approval or  confirmation of the
final  appraisal  of the  Association,  as may be  required  to enter  into this
Agreement,  to carry out the provisions  and conditions  hereof and to issue and
sell (i) the capital stock of the Association to the Company and (ii) the Shares
to be sold by the Company as provided herein and as described in the Prospectus;
the consummation of the Conversion,  the execution,  delivery and performance of
this Agreement and the consummation of the transactions herein contemplated have
been duly and validly  authorized by all necessary  corporate action on the part
of the Company and the Association and this Agreement has been validly  executed
and  delivered by the Company and the  Association  and is the valid,  legal and
binding  Agreement of the Company and the Association  enforceable in accordance
with its  terms,  except as the  enforceability  thereof  may be  limited by (i)
bankruptcy,    insolvency,    moratorium,    reorganization,    conservatorship,
receivership  or other similar laws relating to or affecting the  enforcement or
creditors'  rights  generally or the rights of  creditors  of insured  financial
institutions and their holding companies, the accounts of whose subsidiaries are
insured by the FDIC or (ii) general equity principles regardless of whether such
enforceability  is  considered in a proceeding in equity or at law and except to
the  extent,  if any,  that the  provisions  of  Sections  8 and 9 hereof may be
unenforceable as against public policy.

         (n) The  execution,  delivery and  performance of this Agreement by the
Company and the  Association  will not: (i) conflict with or constitute a breach
of, or default under, the certificate of incorporation and bylaws of the Company
or the charter and bylaws of the  Association (in either mutual or capital stock
form), or any material contract,  lease or other instrument to which the Company
or the Association is a party, or any applicable law, rule, regulation or order;
(ii) violate any authorization, approval, judgment, decree, order, statute, rule
or  regulation  applicable  to the Company or the  Association,  except for such
violation  which  would not have a  material  adverse  effect  on the  financial
condition  and results of  operations  of the Company and the  Association  on a
consolidated  basis;  or (iii) with the  exception  of the  liquidation  account
established  in the  Conversion,  result in the creation of any  material  lien,
charge or encumbrance upon any property of the Company or the Association.

         (o) Upon  consummation  of the Conversion,  the authorized,  issued and
outstanding  equity capital of the Company will be within the range set forth in
the Prospectus under the caption "Capitalization," and no shares of Common Stock
have been or will be issued and  outstanding  prior to the Closing Date referred
to in  Section  2  (other  than in  connection  with  the  incorporation  of the
Company);  the Shares have been duly and validly  authorized  for issuance  and,
when issued and delivered by the Company pursuant to the Plan against payment of
the  consideration  calculated  as set forth in the Plan and in the  Prospectus,
will be duly and validly issued,  fully paid and  non-assessable;  no preemptive
rights exist with respect to the Shares (except for Subscription  Rights granted
pursuant to the Plan);  and the terms and  provisions of the Shares will conform
in  all  material   respects  to  the  description   thereof  contained  in  the
Registration Statement and the Prospectus.  To the best knowledge of the Company
and the Association,  upon the issuance of the Shares,  good title to the Shares
will be transferred  from the Company to the purchasers  thereof against payment
therefor,  subject to such  claims as may be  asserted  against  the  purchasers
thereof by third-party claimants.

         (p)  The  Company  and the  Association  are  not in  violation  of any
directive  from the  OTS,  FDIC or any  other  governmental  agency  to make any
material change in the method of conducting

                                      -7-

<PAGE>


their  businesses so as to comply in all material  respects with all  applicable
statutes and regulations and, except as set forth in the Registration  Statement
and the Prospectus, there is no suit, proceeding,  charge or action before or by
any court,  regulatory  authority or governmental agency or body, pending or, to
the best knowledge of the Company and the Association,  threatened,  which might
materially  and  adversely  affect  the  Conversion,  the  performance  of  this
Agreement, the consummation of the transactions  contemplated by the Plan and as
described in the Registration Statement and the Prospectus or which might have a
material  adverse  effect  on  the  financial  condition,   earnings,   capital,
properties,  assets or business of the  Company or the  Association,  taken as a
whole.

         (q) The financial  statements of the Association  which are included in
the  Registration  Statement,  the  Conversion  Application  and the  Prospectus
present fairly the financial condition, results of operations, retained earnings
and cash flows of the  Association at the  respective  dates thereof and for the
respective  periods  covered  thereby,  and  comply  as to form in all  material
respects  with  the  applicable   accounting   requirements  of  the  Conversion
Regulations, Regulation S-X of the Commission, and generally accepted accounting
principles ("GAAP") consistently applied through the periods involved (except as
noted  therein).  Such financial  statements are consistent with the most recent
financial  statements and other reports filed by the  Association  with the OTS,
except that accounting principles employed in such regulatory filings conform to
the  requirements  of such  authorities  and not  necessarily to GAAP. The other
financial,  statistical and pro forma  information and related notes included in
the  Prospectus  present  fairly  the  information  shown  therein  on  a  basis
consistent  with  the  audited  and  unaudited   financial   statements  of  the
Association included in the Registration Statement and the Prospectus, and as to
the pro forma  adjustments,  the  adjustments  made therein  have been  properly
applied on the bases described therein.

         Since  the  respective  dates as of which  information  is given in the
Registration  Statement  and the  Prospectus,  except as may otherwise be stated
therein:  (i) there has not been any material  adverse  change in the  financial
condition,  earnings,  capital,  properties  or  business of the Company and the
Association,  considered  as  one  enterprise,  whether  or not  arising  in the
ordinary  course of business;  (ii) there has not been any material  increase in
loans past due 90 days or more or in real  estate  acquired by  foreclosure,  by
deed-in-lieu of foreclosure, or deemed in-substance foreclosure; (iii) there has
not been any  material  decrease in surplus and  reserves or total assets of the
Association;  (iv)  neither  the  Company  nor the  Association  has  issued any
securities or incurred any liability or obligation  for borrowing  other than in
the  ordinary  course  of  business;  (v) there  have not been any  transactions
entered  into by the Company or the  Association,  except with  respect to those
transactions  entered  into  in  the  ordinary  course  of  business;  (vi)  the
properties  and  business  of the  Company  and the  Association  conform in all
material respects to the descriptions  thereof contained in the Prospectus;  and
(vii)  neither the  Company  nor the  Association  has any  material  contingent
liabilities except as disclosed in the Prospectus.

         (s)  Neither the Company nor the  Association  is in  violation  of its
certificate of incorporation or bylaws or charter or bylaws,  as applicable,  or
in  default in the  performance  or  observance  of any  obligation,  agreement,
covenant,  or  condition  contained  in any  contract,  lease,  loan  agreement,
indenture  or other  instrument  to which it is a party or by which it or any of
its property may be bound,  which would result in a material  adverse  effect on
the financial condition,  earnings,  capital, assets,  properties or business of
the Company and the Association, considered as one enterprise.

                                      -8-

<PAGE>


         (t) No default  exists,  and no event has occurred which with notice or
lapse of time, or both, would constitute a default on the part of the Company or
the Association in the due  performance and observance of any term,  covenant or
condition of any indenture,  mortgage,  deed of trust, note, bank loan or credit
agreement  or any other  instrument  or  agreement  to which the  Company or the
Association is a party or by which any of them or any of their property is bound
or affected, except such defaults which would not have a material adverse effect
on the financial condition, earnings, capital, assets, properties or business of
the  Company  and  the  Association,  considered  as one  enterprise;  and  such
agreements  are in  full  force  and  effect  and no  other  party  to any  such
agreements  has  instituted  or, to the best  knowledge  of the  Company and the
Association,  threatened  any action or  proceeding  wherein  the Company or the
Association  might be alleged to be in default  thereunder  under  circumstances
where such action or proceeding,  if determined  adversely to the Company or the
Association,  would have a material  adverse effect on the financial  condition,
earnings,   capital,   assets,   properties  or  business  of  Company  and  the
Association, considered as one enterprise.

         (u) No  approval  of any  regulatory  or  supervisory  or other  public
authority  is required in  connection  with the  execution  and delivery of this
Agreement or the issuance of the Shares, except for the approvals of the OTS and
the Commission, and any necessary qualification,  notification,  registration or
exemption  under  the Blue Sky Laws of the  various  jurisdictions  in which the
Shares are to be offered.

         (v)  VonLehman  & Company,  Inc.,  which has  certified  the  financial
statements  of  the  Association   contained  in  the  Registration   Statement,
Conversion Application, and the Prospectus, are, with respect to the Company and
the Association,  independent  public accountants within the meaning of the Code
of  Professional   Ethics  of  the  American   Institute  of  Certified   Public
Accountants, the Conversion Regulations, and the 1933 Act Regulations.

         (w) Keller & Company, Inc., which has prepared the Conversion Valuation
Appraisal Report as of June 26, 1998, as amended or supplemented,  if so amended
or supplemented ("Appraisal"), is independent of the Company and the Association
within the meaning of the Conversion Regulations.

         (x) The Company and the  Association  have  timely  filed all  required
federal,  state and local tax returns;  and the Company and the Association have
paid all  taxes  due and  payable  in  respect  of such  returns,  except  where
permitted to be extended, and have made adequate reserves for similar future tax
liabilities  and no deficiency  has been  asserted  with respect  thereto by any
taxing authority.

         (y)  The  Association  complies  in  all  material  respects  with  the
applicable  financial  recordkeeping and reporting  requirements of the Currency
and Foreign Transactions  Reporting Act of 1970, as amended, and the regulations
and rules thereunder.

         (z) To the  knowledge of the Company and the  Association,  neither the
Company nor the Association has lent any funds for the purchase of Shares or has
made any other  payment of funds  prohibited  by law, and no funds have been set
aside to be used for any payment prohibited by law.

                                      -9-

<PAGE>


         (aa)  Neither  the  Company  nor the  Association  has:  (i) issued any
securities  within the last 18 months  (except for notes to evidence  other bank
loans or other liabilities in the ordinary course of business or as described in
the Prospectus and except for shares issued in connection with the incorporation
of the Company); (ii) had any dealings within the immediate prior 12 months with
any NASD member, or any person related to or associated with such member,  other
than  discussions and meetings  relating to the Offering and purchases and sales
of United  States  government  and agency and other  securities  in the ordinary
course of business;  (iii)  entered into a financial  or  management  consulting
agreement except as contemplated  hereunder and except for the Letter Agreement;
and (iv) engaged any  intermediary  other than the Agent in connection  with the
Offering, and no person is being compensated in any manner for such service.

         (bb) The Company and the Association  have not relied upon the Agent or
the Agent's counsel for any legal,  tax or accounting  advice in connection with
the Conversion.

         (cc) All documents delivered by the Association or the Company or their
representatives in connection with the issuance and sale of the Common Stock and
the Agent's  exercise of due  diligence,  were,  on the dates on which they were
delivered,  accurate and  complete in all  material  respects or were amended in
writing to be accurate and complete in all material respects.

         (dd) The records of Eligible  Account  Holders,  Supplemental  Eligible
Account  Holders and Other  Members are  accurate  and  complete in all material
respects.

         (ee) To the best  knowledge  of the  Company and the  Association,  the
Company and the Association comply with all laws, rules and regulations relating
to  environmental  protection,  and neither the Company nor the  Association has
been notified or is otherwise  aware that either of them is potentially  liable,
or is  considered  potentially  liable,  under the  Comprehensive  Environmental
Response,  Compensation  and  Liability  Act of 1980,  as amended,  or any other
Federal,  state or local  environmental laws and regulations;  no action,  suit,
regulatory  investigation  or  other  proceeding  is  pending,  or to  the  best
knowledge of the Company and the Association,  threatened against the Company or
the Association  relating to environmental  protection,  nor does the Company or
the Association  have any reason to believe any such  proceedings may be brought
against  either  of  them;  and to the best  knowledge  of the  Company  and the
Association, no disposal, release or discharge of hazardous or toxic substances,
pollutants or contaminants, including petroleum and gas products, as any of such
terms may be defined under federal,  state or local law, has occurred on, in, at
or about any  facilities  or  properties  owned or leased by the  Company or the
Association or in which the Association has a security interest.

         Any certificate  signed by an officer of the Company or the Association
pursuant to the  conditions of this  Agreement and delivered to the Agent or its
counsel that refers to this Agreement shall be deemed to be a representation and
warranty  by the  Company  or the  Association  to the  Agent as to the  matters
covered thereby with the same effect as if such representation and warranty were
set forth herein.

         Section 4. Representations and Warranties of the Agent.

         The Agent  represents  and warrants to the Company and the  Association
that:

                                      -10-

<PAGE>


         (a) Keefe,  Bruyette & Woods,  Inc. is a  corporation  in good standing
under the laws of the State of New York with full power and authority to provide
the services to be furnished to the Association and the Company  hereunder,  and
Charles Webb & Company is an unincorporated division of Keefe, Bruyette & Woods,
Inc.

         (b) The execution and delivery of this  Agreement and the  consummation
of the transactions contemplated hereby have been duly and validly authorized by
all necessary  corporate action on the part of the Agent, and this Agreement has
been duly and  validly  executed  and  delivered  by the Agent and is the legal,
valid and binding  agreement of the Agent,  enforceable  in accordance  with its
terms,  except as the  enforceability  thereof may be limited by (i) bankruptcy,
insolvency, moratorium, reorganization,  conservatorship,  receivership or other
similar laws  relating to or affecting  the  enforcement  or  creditors'  rights
generally,  or  (ii)  general  equity  principles  regardless  of  whether  such
enforceability is considered in a proceeding in equity or at law.

         (c) The  execution  and delivery of this  Agreement  by the Agent,  the
consummation  of the  transactions  contemplated  hereby and compliance with the
terms and  provisions  hereof shall not conflict with, or result in a breach of,
any of the terms,  provision or conditions of, or constitute a default (or event
which with notice or lapse of time or both would  constitute  a default)  under,
the articles of incorporation of Keefe,  Bruyette & Woods,  Inc. or any material
agreement,  indenture  or other  instrument  to which the Agent is a party or by
which it or its property is bound.

         (d) The  Agent  and its  employees,  and to the best  knowledge  of the
Agent,  its agents and  representatives,  who shall  perform any of the services
hereunder shall be duly  authorized and empowered,  and shall have all licenses,
approvals and permits necessary to perform such services.

         (e)  No  approval  of  any  regulatory,  supervisory  or  other  public
authority  other  than the  NASD is  required  in  connection  with the  Agent's
execution and delivery of this Agreement,  and the approval of the NASD has been
received.

         (f) There is no suit,  proceeding,  charge,  or action before or by any
court, regulatory authority or government agency or body pending or, to the best
knowledge of the Agent, threatened,  which might materially and adversely affect
the Agent's performance of this Agreement.

         Section 5.  Covenants of the Company and the  Association.  The Company
and the  Association  hereby  jointly and  severally  covenant with the Agent as
follows:

         (a) The  Company  will not  file any  amendment  or  supplement  to the
Registration   Statement   without  providing  the  Agent  and  its  counsel  an
opportunity  to  review  such  amendment  or  supplement,  and will not file any
amendment  or  supplement  to which the Agent or its  counsel  shall  reasonably
object.

         (b) The  Association  will not file any  amendment or supplement to the
Conversion   Application   without  providing  the  Agent  and  its  counsel  an
opportunity  to  review  such  amendment  or  supplement,  and will not file any
amendment  or  supplement  to which the Agent or its  counsel  shall  reasonably
object.

                                      -11-

<PAGE>


         (c) At any time after the Holding  Company  Application  is approved by
the OTS, the Company will not file any  amendment or  supplement  to the Holding
Company  Application  without providing the Agent and its counsel an opportunity
to review such  amendment  or  supplement,  and will not file any  amendment  or
supplement to which the Agent or its counsel will reasonably object.

         (d) The Company and the  Association  shall notify the Agent in writing
of any violation of its certificate of incorporation  and bylaws, in the case of
the Company, and its charter and bylaws, in the case of the Association,  at any
time  after the date  hereof and prior to the  Closing  Date.  Unless  waived in
writing by the Agent,  which  waiver  shall not be  unreasonably  withheld,  the
Company shall not be in violation of its certificate of incorporation or bylaws,
and the  Association  shall not be i violation of its charter or bylaws,  at any
time after the date hereof and prior to the Closing Date.

         (e) The  Company  and the  Association  will use their best  efforts to
cause any post-effective  amendment to the Registration Statement to be declared
effective by the  Commission and any  post-approval  amendment to the Conversion
Application  to be approved by the OTS,  and will  immediately  notify the Agent
upon receipt of any information concerning any of the following events: (i) when
any post-effective amendment to the Registration Statement has become effective;
(ii) when any  post-approval  amendment to the Conversion  Application  has been
approved;  (iii)  when  any  post-approval  amendment  to  the  Holding  Company
Application has been approved;  (iv) when any comments from the Commission,  the
OTS,  or  any  other  governmental   entity  are  issued  with  respect  to  the
Registration Statement, Conversion Application,  Holding Company Application, or
the transactions contemplated by this Agreement; (v) when any request is made by
the Commission,  the OTS or any other  governmental  entity for any amendment or
supplement to the  Registration  Statement,  the  Conversion  Application or the
Holding Company Application, or for any other additional information;  (vi) when
the  Commission,  the OTS or any other  governmental  entity issues any order or
takes or threatens any action to suspend the Offering,  the effectiveness of the
Registration  Statement, or the use of the Prospectus or any other filing of the
Company or the Association under the Conversion Regulations, or other applicable
law;  (vii) the issuance by the  Commission,  the OTS or any other  governmental
authority of any stop order  suspending the  effectiveness  of the  Registration
Statement or the approval of the Conversion  Application or the Holding  Company
Application, or of the initiation or threat of initiation of any proceedings for
any such purpose;  or (viii) the occurrence of any event  mentioned in paragraph
(j) below; and the Company and the Association will make every reasonable effort
to prevent the issuance by the Commission, the OTS or any state authority of any
order  referred to in (vi) and (vii)  above,  and if any such order shall at any
time be issued, to obtain the lifting thereof at the earliest possible time.

         (f) As of the Closing Date,  the  Association  shall have all approvals
and  authority  to issue and sell the capital  stock of the  Association  to the
Company and the Company  shall have such  approvals and orders to issue and sell
the Shares as provided for herein and as described in the Prospectus.

         (g) The Company and the  Association  shall deliver to the Agent and to
its counsel two conformed copies of the Registration  Statement,  the Conversion
Application and the Holding Company Application, as originally filed and of each
amendment or supplement  thereto,  including  all exhibits.  The Company and the
Association shall also deliver such additional copies of the foregoing documents
to counsel to the Agent as may be required for any NASD filings.

                                      -12-

<PAGE>


         (h) The Company and the  Association  will  furnish to the Agent,  from
time to time during the period when the  Prospectus  is required to be delivered
under the 1933 Act or the  Securities  Exchange Act of 1934 ("1934  Act"),  such
number of copies of such Prospectus as the Agent may reasonably  request for the
purposes contemplated by the 1933 Act, the 1933 Act Regulations, the 1934 Act or
the  rules  and   regulations   promulgated   under  the  1934  Act  ("1934  Act
Regulations");  and the Company and the  Association  authorize the Agent to use
the Prospectus in any lawful manner  contemplated by the Plan in connection with
the sale of the Shares.

         (i) The Company and the Association will comply with any and all terms,
conditions,  requirements  and provisions with respect to the Conversion and the
transactions  contemplated  thereby imposed by the Commission and the OTS and by
the  1933  Act,  the  1933  Act  Regulations,  the  1934  Act and the  1934  Act
Regulations,  to be complied with  subsequent to the Closing Date;  and when the
Prospectus is required to be delivered,  the Company and the  Association  shall
comply,  at their own expense,  with all  requirements  imposed upon them by the
Commission and the OTS, and by the 1933 Act, the 1933 Act Regulations,  the 1934
Act and the 1934 Act Regulations, in each case as from time to time in force, so
far as  necessary  to permit  the  continuance  of sales or dealing in shares of
Common Stock during such period in accordance with the provisions hereof and the
Prospectus.

         (j) If, at any time during the period when the  Prospectus  is required
to be  delivered,  any  event  relating  to or  affecting  the  Company  or  the
Association shall occur, as a result of which it is necessary or appropriate, in
the opinion of counsel for the Company and the  Association or in the opinion of
the Agent's  counsel,  to amend or  supplement  the  Registration  Statement  or
Prospectus  in  order to make  the  Registration  Statement  or  Prospectus  not
misleading in light of the circumstances  existing at the time the Prospectus is
delivered,  the Company and the Association shall, at their own expense, prepare
and file with the  Commission  and the OTS and furnish to the Agent a reasonable
number  of  copies  of  an  amendment  or  amendments  of,  or a  supplement  or
supplements to, the Registration  Statement or Prospectus (in form and substance
satisfactory  to the Agent and its counsel  after a reasonable  time for review)
which shall amend or supplement the  Registration  Statement or  Prospectus,  so
that as amended or supplemented  the  Registration  Statement and the Prospectus
shall not  contain an untrue  statement  of a  material  fact or omit to state a
material fact necessary in order to make the statements therein, in light of the
circumstances  existing at the time the  Prospectus is delivered to a purchaser,
not misleading.

         (k) The  Company and the  Association  shall  conduct  the  Conversion,
including  the  offer  and  sale of the  Shares,  in all  material  respects  in
accordance with the Plan and the Conversion Regulations and all other applicable
laws,  regulations,  decisions  and  orders,  including  all terms,  conditions,
requirements and provisions precedent to the Conversion imposed upon the Company
or the Association by the Commission,  the OTS or any other regulatory authority
and in the manner described in the Prospectus.

         (l) The Company and the  Association  shall each timely  furnish to the
Agent such  information  with respect to them as the Agent may from time to time
reasonably request.

         (m) The Company  shall take all necessary  action  required to register
the Shares for  offering  and sale by the  Company or to exempt such Shares from
registration  and to exempt the  Company as a  broker-dealer  and its  officers,
directors and employees as broker-dealers or agents

                                      -13-

<PAGE>


under the Blue Sky Laws of such jurisdictions in which the Agent and the Company
and the  Association  may reasonably  agree upon;  provided,  however,  that the
Company shall not be obligated to file any general consent to service of process
or to  qualify  to do  business  in  any  jurisdiction  in  which  it is  not so
qualified;  and in each  jurisdiction  where any of the  Shares  shall have been
qualified or registered  the Company shall prepare and file, at its own expense,
such statements and reports as may be required by the laws of such jurisdiction.

         (n) The liquidation account for the benefit of Eligible Account Holders
and  Supplemental  Eligible  Account  Holders  shall  be  duly  established  and
maintained by the Association in accordance with the Conversion Regulations.

         (o) The Company and the Association  shall not sell or issue,  contract
to sell or  otherwise  dispose  of, for a period of 180 days  after the  Closing
Date, without the prior written consent of the Agent, any shares of Common Stock
other  than  in  connection  with  any  plan  or  arrangement  described  in the
Prospectus.

         (p) The Common Stock shall be the subject of an effective  registration
statement  under  Section  12(g) of the 1934 Act as of the Closing  Date and the
Company shall maintain the  effectiveness of such registration for not less than
three years.

         (q) During the period during which the Common Stock is registered under
the 1934 Act or for three  years  from the  Closing  Date,  whichever  period is
greater,  the Company shall furnish to its  stockholders  as soon as practicable
after the end of each  fiscal  year an annual  report  in  accordance  with Rule
14a-3(b) of the 1934 Act Regulations.

         (r) During the period of three years from the Closing Date, the Company
shall furnish to the Agent: (i) as soon as practicable after such information is
publicly  available,  a copy of each report of the Company furnished to or filed
with the Commission  under the 1934 Act or any national  securities  exchange or
system on which  any  class of  securities  of the  Company  is listed or quoted
(including,  but not limited to, reports on Forms 10-KSB, 10-QSB and 8-K and all
proxy statements and annual reports to stockholders),  (ii) a copy of each other
non-confidential  report of the Company mailed to its stockholders or filed with
the Commission,  the OTS or any other supervisory or regulatory authority or any
national  securities  exchange or system on which any class of securities of the
Company is listed or quoted,  each press  release  and  material  news items and
additional  documents  and  information  with  respect  to  the  Company  or the
Association  as the Agent may reasonably  request;  and (iii) from time to time,
such  other   non-confidential   information   concerning  the  Company  or  the
Association as the Agent may reasonably request.

         (s) The Company and the Association  will use the net proceeds from the
sale of the Shares in the manner set forth in the  Prospectus  under the caption
"Use of Proceeds."

         (t) The  Company  will not  distribute  any  prospectus  (as defined in
Section  2(10)  of the  1933  Act)  other  than  the  Prospectus  and the  Sales
Information  (as defined in Section 8 hereof) in  connection  with the offer and
sale of the Shares without first notifying the Agent.

         (u) The Company  shall use its best efforts to (i) encourage and assist
three market  makers to establish  and maintain a market for the Shares and (ii)
list the Shares on a national securities

                                      -14-

<PAGE>


exchange  or on The Nasdaq  Stock  Market  effective  on or prior to the Closing
Date.

         (v)  The  Association  will  maintain   appropriate   arrangements  for
depositing all funds received from persons mailing  subscriptions  for or orders
to purchase  Shares in the  Offering on an  interest  bearing  basis at the rate
described  in the  Prospectus  until the Closing  Date and  satisfaction  of all
conditions  precedent to the release of the  Association's  obligation to refund
payments  received  from  persons  subscribing  for or  ordering  Shares  in the
Offering in accordance  with the Plan and as describe in the Prospectus or until
refunds  of such  funds  have  been  made to the  persons  entitled  thereto  or
withdrawal authorizations cancelled in accordance with the Plan and as described
in the  Prospectus.  The  Association  will  maintain  such records of all funds
received to permit the funds of each subscriber to be separately  insured by the
FDIC (to the maximum extent allowable) and to enable the Association to make the
appropriate refunds of such funds in the event that such refunds are required to
be made in accordance with the Plan and as described in the Prospectus.

         (w) The Company  will  register as a savings and loan  holding  company
under the HOLA within 90 days of the Closing Date.

         (x) The Company and the Association  will take such actions and furnish
such information as are reasonably requested by the Agent in order for the Agent
to ensure compliance with the NASD's "Interpretation Relating to Free Riding and
Withholding."

         (y) The  Association  will not  amend  the Plan of  Conversion  without
notifying the Agent prior thereto.

         (z) The Company and the Association will assist Webb, if necessary,  in
connection with the allocation of the Shares in the event of an oversubscription
and will provide Webb with any information necessary in allocating the Shares in
such event.

         (aa) The Company and the  Association  shall comply with the provisions
of Rule 158 of the 1933 Act Regulations.

         (bb) The  Company  shall  report the use of  proceeds  of the  Offering
pursuant to Rule 463 of the 1933 Act Regulations.

         (cc) The Company and the Association  shall use all reasonable  efforts
to comply with, or cause to be complied with,  the  conditions  precedent to the
several obligations of the Agent specified in Section 7 hereof.

         (dd) Until the Closing  Date,  the Company  and the  Association  shall
conduct their businesses in material  compliance with all applicable federal and
state laws, rules, regulations,  decisions, directives and orders, including all
decisions, directives and orders of the Commission, the OTS and the FDIC.

         (ee)  Upon  completion  of the  sale  by  the  Company  of  the  Shares
contemplated  by the Prospectus,  (i) the Association  shall have been converted
pursuant to the Plan to a federally  chartered  stock savings bank,  (ii) all of
the authorized and outstanding  capital stock of the Association  shall be owned
by the Company,  (iii) the Company shall have no direct  subsidiaries other than
the

                                      -15-

<PAGE>


Association, and (iv) the Conversion shall have been effected in accordance with
all  applicable  statutes,  regulations  decisions  and  orders;  and all terms,
conditions,  requirements and provisions with respect to the Conversion  (except
those that are conditions subsequent) imposed by the Commission,  the OTS or any
other governmental  agency, if any, shall have been complied with by the Company
and the Association in all material  respects or appropriate  waivers shall have
been  obtained  and all notice and waiting  periods  shall have been  satisfied,
waived or elapsed.

         Section 6. Covenants of the Agent.  The Agent hereby covenants with the
Company and the Association as follows:

         (a)  During the  Offering,  the Agent  shall  comply,  in all  material
respects,  with all  requirements  imposed upon it by the OTS and, to the extent
applicable, by the 1933 Act, the 1933 Act Regulations, the 1934 Act and the 1934
Act Regulations.

         (b) The Agent shall  distribute the  Prospectus in connection  with the
sales of the Common Stock in accordance  with Conversion  Regulations,  the 1933
Act and the 1933 Act Regulations.

         Section  7.  Conditions  to  the  Agent's   Obligations.   The  Agent's
obligations  hereunder  are subject,  to the extent not waived in writing by the
Agent, to the condition that all  representations  and warranties of the Company
and the  Association  herein are, at and as of the  commencement of the Offering
and at and as of the Closing  Date,  true and correct in all material  respects,
the condition that the Company and the  Association  shall have performed all of
their obligations  hereunder to be performed on or before such dates, and to the
following further conditions:

         (a) At the Closing  Date,  the Company and the  Association  shall have
conducted the Conversion in all material respects  accordance with the Plan, the
Conversion Regulations,  and all other applicable laws,  regulations,  decisions
and  orders,  including  all  terms,  conditions,  requirements  and  provisions
precedent  to the  Conversion  imposed  upon  them by the  OTS,  the  FDIC,  the
Commission and any state securities agency.

         (b) The  Registration  Statement shall have been declared  effective by
the Commission,  the Conversion Application approved by the OTS, and the Holding
Company Application  approved by the OTS not later than 5:30 p.m. on the date of
this Agreement, or with the Agent's consent at a later time and date; and at the
Closing Date, no stop order  suspending the  effectiveness  of the  Registration
Statement  shall have been issued  under the 1933 Act or  proceedings  therefore
initiated or threatened by the  Commission,  or any state authority and no order
or  other  action   suspending  the  authorization  of  the  Prospectus  or  the
consummation of the Conversion  shall have been issued or proceedings  therefore
initiated or, to the Company's and the  Association's  knowledge,  threatened by
the Commission, the OTS or any other federal or state authority.

         (c) At the Closing Date, the Agent shall have received:

               (1)  The  favorable  opinion,  dated as of the  Closing  Date and
                    addressed  to  the  Agent  for  their  benefit,  of  Silver,
                    Freedman & Taff,  L.L.P.,  counsel  for the  Company and the
                    Association, in form and substance to the effect that:

                                      -16-

<PAGE>


                    (i)  The Company has been duly  incorporated  and is validly
                         existing  and in good  standing  under  the laws of the
                         State of Delaware and has corporate power and authority
                         to own, lease and operate its properties and to conduct
                         its business as described in the Registration Statement
                         and the Prospectus;  and the Company is qualified to do
                         business as a foreign corporation in Ohio.

                    (ii) The Association is a validly  existing  federal savings
                         bank in the mutual form of organization  under the laws
                         of  the  United   States  of  America  and,   upon  the
                         consummation  of the  Conversion,  shall  be a  validly
                         existing federal savings bank in the capital stock form
                         of organization under the laws of the United States, in
                         both instances with full corporate  power and authority
                         to  conduct  its  business  and  own  its  property  as
                         described in the Registration Statement and Prospectus;
                         and upon  consummation  of the  Conversion,  all of the
                         issued and outstanding capital stock of the Association
                         shall be duly  authorized  and, upon payment  therefor,
                         shall be validly issued, fully paid and non-assessable,
                         and all such  capital  stock  shall be owned of  record
                         and,  to  such  counsel's  knowledge,  shall  be  owned
                         beneficially  by the  Company  free  and  clear  of any
                         liens, encumbrances or claims.

                   (iii) The  Association  is a member  of the  FHLB-Cincinnati;
                         the deposit  accounts of the Association are insured by
                         the  FDIC  under  the  SAIF  up to the  maximum  amount
                         allowed under law; and, to such counsel's knowledge, no
                         proceedings  for the  termination or revocation of such
                         membership or insurance are pending or threatened.

                    (iv) Upon  consummation of the  Conversion,  the authorized,
                         issued and  outstanding  capital  stock of the  Company
                         shall be within  the range set forth in the  Prospectus
                         under the  caption  "Capitalization,"  and  except  for
                         shares  issued upon  incorporation  of the Company,  no
                         shares of Common  Stock have been  issued  prior to the
                         Closing Date; upon consummation of the Conversion,  the
                         Shares  subscribed  for pursuant to the  Offering  have
                         been duly and validly  authorized for issuanc and, when
                         issued and  delivered  by the  Company  pursuant to the
                         Plan against payment of the consideration calculated as
                         set forth in the Plan and the Prospectus, shall be duly
                         and  validly  issued,  fully  paid and  non-assessable;
                         except for subscription  rights granted pursuant to the
                         Plan,  the  issuance  of the  Shares is not  subject to
                         preemptive  rights;  the  terms and  provisions  of the
                         Shares conform to the description  thereof contained in
                         the  Prospectus;  and the form of  certificate  used to
                         evidence the Common Stock complies with applicable law.
                         To such counsel's  knowledge,  upon the issuance of the
                         Shares,  good title to the Shares  will be  transferred
                         from the  Company  to the  purchasers  thereof  against
                         payment  therefor,  subject  to such  claims  as may be
                         asserted against the purchasers  thereof by third-party
                         claimants.

                                      -17-

<PAGE>


                    (v)  The  Conversion  Application  and the  Holding  Company
                         Application  have  been  approved  by the  OTS  and the
                         Prospectus and the proxy  statement of the  Association
                         has been  authorized  for use by the OTS; and no action
                         is pending or, to such counsel's knowledge,  threatened
                         to revoke any such authorizations or approvals.

                    (vi) The  execution  and delivery of this  Agreement and the
                         consummation of the  transactions  contemplated  hereby
                         have been duly and validly  authorized by all necessary
                         action on the part of the Company and the  Association;
                         and this Agreement is a valid and binding obligation of
                         the Company and the  Association,  enforceable  against
                         the Company and the  Association in accordance with its
                         terms,  except  as the  enforceability  thereof  may be
                         limited  (a)  by  bankruptcy,  insolvency,  moratorium,
                         reorganization,  conservatorship, receivership or other
                         similar laws now or hereafter in effect  relating to or
                         affecting  the   enforcement   of   creditors'   rights
                         generally   or  the  rights  of  creditors  of  savings
                         institutions  and  their  holding  companies,   (b)  by
                         general  equitable  principles,  regardless  of whether
                         such  enforceability  is  considered in a proceeding in
                         equity or at law,  (c) by laws  relating  to the safety
                         and soundness of insured depository institutions or (d)
                         by applicable  law or public policy with respect to the
                         indemnification and contribution  provisions  contained
                         herein,  including without limitation the provisions of
                         Sections 23A and 23B of the Federal Reserve Act.

                   (vii) The  execution  and delivery of this  Agreement and the
                         incurrence and performance of the obligations set forth
                         herein by the  Company and the  Association  do not (a)
                         result  in  any  violation  of  any  applicable  law or
                         regulation  (except  that no opinion  need be  rendered
                         with   respect   to  the  Blue  Sky  Laws  of   various
                         jurisdictions),   (b)  conflict  with  or  violate  the
                         certificate of incorporation  and bylaws of the Company
                         or the charter and bylaws of the  Association in mutual
                         or  stock  form,  or (c) to such  counsel's  knowledge,
                         constitute  a breach of, or default  under (or an event
                         which,  with  notice  or lapse  of time or both,  would
                         constitute a default under),  or result in the creation
                         or imposition of any lien,  charge or encumbrance  upon
                         any  property  or  assets  of  the  Association  or the
                         Company pursuant to any contract, indenture,  mortgage,
                         loan  agreement,  note,  lease or other  instrument  to
                         which the Company or the  Association  is a party or by
                         which any of them may be bound,  or to which any of the
                         property or assets of the Company or the Association is
                         subject that,  individually  or in the aggregate  would
                         have  a  material   adverse  effect  on  the  financial
                         condition,  results of  operations  or  business of the
                         Company and the Association.

                  (viii) The  Plan  has  been  duly  adopted  by the vote of the
                         directors  of  the  Company  and  the   Association  as
                         required by the Conversion

                                      -18-

<PAGE>
                         Regulations   and,   based  upon  the   certificate  of
                         the inspectors  of  election, approved by the  eligible
                         voting  members of  the Association  in accordance with
                         the  Conversion  Regulations   and   the  Association's
                         charter and bylaws.

                    (ix) Subject to the  satisfaction  of the  conditions to the
                         OTS approval of the  Conversion,  no further  approval,
                         registration,  authorization, consent or other order of
                         or notice to any  governmental  agency is  required  in
                         connection  with the  execution  and  delivery  of this
                         Agreement,   the   issuance   of  the  Shares  and  the
                         consummation  of  the  Conversion,  except  as  may  be
                         required   under   the  Blue   Sky   Laws  of   various
                         jurisdictions  or the rules and regulations of the NASD
                         (as to which no opinion need be rendered).

                    (x)  The Registration  Statement has been declared effective
                         under  the 1933 Act and no stop  order  suspending  the
                         effectiveness  has been issued or proceedings  therefor
                         initiated or, to such counsel's  knowledge,  threatened
                         by the Commission.

                    (xi) At the time the Conversion  Application,  including the
                         Prospectus  contained therein, was approved by the OTS,
                         the  Conversion  Application,  including the Prospectus
                         contained therein (other than the financial statements,
                         the  notes  thereto,   financial   tables,   and  other
                         financial,  statistical  and  appraisal  data  included
                         therein,  as to which  no  opinion  need be  rendered),
                         complied as to form in all material  respects  with the
                         requirements of the Conversion Regulations.

                   (xii) At the time  that  the  Registration  Statement  became
                         effective,  the Registration  Statement,  including the
                         Prospectus  (other than the financial  statements,  the
                         notes thereto, financial tables, financial, statistical
                         and  appraisal  data included  therein,  as to which no
                         opinion  need be  rendered)  complied as to form in all
                         material respects with the requirements of the 1933 Act
                         and the 1933 Act Regulations.

                  (xiii) To such  counsel's  knowledge,  there  are  no legal or
                         governmental  proceedings pending or threatened against
                         the Company or the  Association  or  principals  of the
                         Company  or the  Association  that are  required  to be
                         disclosed  in  the   Registration   Statement  and  the
                         Prospectus other than those disclosed therein

                   (xiv) To such  counsel's  knowledge,  there are no contracts,
                         indentures,  mortgages, loan agreements,  notes, leases
                         or  other  instruments  required  to  be  described  or
                         referred  to  in  the   Conversion   Application,   the
                         Registration Statement or the Prospectus or required to
                         be filed as exhibits to the  Registration  Statement or
                         the Conversion  Application  other than those described
                         or referred  to therein or filed as  exhibits  thereto;
                         the  descriptions  in the  Conversion  Application, the
                                      -19-

<PAGE>

                         Registration   Statement  and  the  Prospectus  of  the
                         contracts,  indentures,   mortgages,  loan  agreements,
                         notes,  leases or other  instruments  filed as exhibits
                         thereto  are  accurate  in all  material  respects  and
                         fairly present the information required to be shown.

                    (xv) The Plan  complies  with  the  HOLA and the  Conversion
                         Regulations;  no order has been issued by the OTS,  the
                         Commission  or  any  state  authority  to  suspend  the
                         Offering  or the use of the  Prospectus,  and no action
                         for such  purposes  has  been  instituted  or,  to such
                         counsel's knowledge, threatened; and, to such counsel's
                         knowledge, no person has sought to obtain regulatory or
                         judicial   review  of  the  final  action  of  the  OTS
                         approving  the Plan,  the  Conversion  Application,  th
                         Holding Company Application or the Prospectus.

                   (xvi) To  such  counsel's  knowledge,  the  Company  and  the
                         Association  have  obtained all  licenses,  permits and
                         other  governmental  authorizations  currently required
                         for the  conduct  of  their  respective  businesses  as
                         described in the Registration Statement and Prospectus,
                         except for licenses,  approvals or  authorizations  the
                         failure of which to have would not result in a material
                         adverse change in the financial  condition,  results of
                         operation  or  the  business  of  the  Company  an  the
                         Association,  taken as a whole,  and, to such counsel's
                         knowledge,   all  such  licenses,   permits  and  other
                         governmental  authorizations  are  in  full  force  and
                         effect, and, to such counsel's  knowledge,  the Company
                         and  the  Association  are  in all  materials  respects
                         complying therewith.

                  (xvii) To such  counsel's  knowledge,  neither the Company nor
                         the  Association is in violation of its  certificate of
                         incorporation   and  bylaws,  or  charter  and  bylaws,
                         respectively,  nor,  to such  counsel's  knowledge,  in
                         default (nor has any event occurred which,  with notice
                         or lapse of time or both,  would  constitute a default)
                         in the  performance  or observance  of any  obligation,
                         agreement,  covenant  or  condition  contained  in  any
                         material contract, indenture, mortgage, loan agreement,
                         note, lease or other instrument to which the Company or
                         the Association is a party or by which the Company, the
                         Association  or any of their  property  may be bound in
                         any respect that would have a material  adverse  effect
                         upon the financial condition,  results of operations or
                         business of the Company and the Association, taken as a
                         whole.


                (xviii)  The   Company's   certificate   of   incorporation  and
                         bylaws  comply with the laws of the State of  Delaware.
                         The Bank's  charter and bylaws,  to be  effective  upon
                         completion of the  Conversion,  comply with the laws of
                         the United States of America.

                   (xix) To such  counsel's  knowledge,  neither the Company nor
                         the  Association  is in violation of any directive from
                         the OTS or the FDIC
                                      -20-

<PAGE>


                         to make any material change in the method of conducting
                         its business.

                    (xx) The  information in the  Prospectus  under the captions
                         "Regulation,"   "The   Conversion,"   "Restrictions  on
                         Acquisitions  of Stock and Related  Takeover  Defensive
                         Provisions,"  "Taxation,"  and  "Description of Capital
                         Stock," to the extent that such information constitutes
                         matters of law,  summaries of legal matters,  documents
                         or proceedings, or legal conclusions, has been reviewed
                         by such  counsel  and is accurate  and  complete in all
                         material respects.

         In giving such opinion, such counsel may rely as to all matters of fact
on  certificates of officers or directors of the Company and the Association and
certificates  of public  officials.  Such  opinion may specify  that it shall be
limited to matters of federal, Delaware and Ohio law. All references to "to such
counsel's  knowledge"  in such opinion  shall refer to the actual and  conscious
awareness of facts or other  information  of the individual  Silver,  Freedman &
Taff,  L.L.P.,  attorneys  who have been actively  involved in the  transactions
contemplated by this Agreement or the preparation of such opinion.  For purposes
of such opinion,  no proceedings shall be deemed to be pending, no order or stop
order  shall be  deemed  to be  issued,  and no  action  shall be  deemed  to be
instituted  unless, in each case, a director or executive officer of the Company
or the  Association,  or  their  counsel,  shall  have  received  a copy of such
proceedings,  order,  stop order or action and such  counsel  need not regard an
litigation or governmental  proceeding to be  "threatened"  unless the potential
litigant or  governmental  authority  has  manifested  to the  management of the
Company or the Association or to such counsel,  a present  intention to initiate
such litigation or proceeding. Such counsel may assume that any agreement is the
valid and binding  obligation  of any parties to such  agreement  other than the
Company or the Association.

         In addition,  such counsel shall  provide a letter  stating that during
the preparation of the Registration  Statement,  Conversion  Application and the
Prospectus,  such counsel  participated in conferences with certain officers and
other representatives of the Association and the Company, representatives of the
Agent,  counsel  to  the  Agent,   representatives  of  the  independent  public
accountants  for the  Association  and the Company at which the  contents of the
Registration Statement, the Conversio Application and the Prospectus and related
matters were discussed and, although they are not passing upon and do not assume
the responsibility for the accuracy,  completeness or fairness of the statements
contained  in  the  Registration  Statement,   the  Conversion  Application  and
Prospectus,  on the basis of the  foregoing  (relying  as to factual  matters on
certificates  of officers and other factual  representations  by the Association
and the Company),  nothing has come to such counsel's attention that caused them
to believe that the Registration Statement at the time it was declared effective
by  the  SEC or  the  Prospectus  as of its  date  and as of the  Closing  Date,
contained  or contains  any untrue  statement  of a material  fact or omitted or
omits to state any material fact  required to be stated  therein or necessary to
make the statements  therein, in the light of the circumstances under which they
were made, not misleading (it being  understood  that such counsel shall express
no comment or opinion with respect to the  financial  statements,  schedules and
other  financial  information and statistical and stock valuation data included,
or statistical methodology employed, in the Registration  Statement,  Conversion
Application and Prospectus).

                                      -21-
<PAGE>


               (2)  The  favorable  opinion,  dated as of the Closing  Date,  of
                    Vorys,  Sater,  Seymour and Pease LLP, counsel to the Agent,
                    with  respect to such  matters  as the Agent may  reasonably
                    require.  Such opinion may rely, as to matters of fact, upon
                    certificates  of officers  and  directors of the Company and
                    the Association delivered pursuant hereto or as such counsel
                    shall reasonably request.

         (d) At the Closing Date,  the Agent shall receive a certificate  of the
Chief  Executive  Officer and the Chief  Financial  Officer of the Company and a
certificate of the Chief Executive  Officer and the Chief  Financial  Officer of
the  Association,  both dated as of the Closing Date,  that state that: (i) they
have reviewed the Prospectus and, at the time the Prospectus  became  authorized
for final use, the Prospectus did not contain any untrue statement of a material
fact or omit to state a material fact  necessary in order to make the statements
therein,  in  light  of the  circumstances  under  which  they  were  made,  not
misleading;  (ii) since the respective dates as of which information is given in
the  Registration  Statement and the  Prospectus  and as of the Closing Date, no
material adverse change in the financial condition or in the earnings,  capital,
properties  or business of the Company and the  Association,  considered  as one
enterprise, has occurred and no other event has occurred, which should have been
set forth in an amendment or supplement to the Prospectus  which has not been so
set forth,  and the conditions set forth in this Section 7 have been  satisfied;
(iii) the  representations and warranties in Section 3 are true and correct with
the same  force and  effect as though  expressly  made at and as of the  Closing
Date; (iv) the Company and the Association have complied with all agreements and
satisfied all  conditions on their part to be performed or satisfied at or prior
to  the  Closing  Date  and  will  comply  in all  material  respects  with  all
obligations  to be satisfied by them after the Closing  Date;  (v) no stop order
suspending the effectiveness of the Registration Statement is pending or, to the
knowledge of the Company or the Association, threatened by the Commission or any
state authority;  (vi) no order suspending the Offering, the Conversion,  or the
effectiveness  of the  Prospectus  has been issued and no  proceedings  for that
purpose  are  pending or, to the  knowledge  of the  Company or the  Association
threatened by the OTS, the Commission,  or any other authority; and (vii) to the
knowledge  of the  Company  or the  Association,  no person has sought to obtain
review of the final action of the OTS approving the Plan.

         (e) Prior to and at the Closing Date: (i) in the reasonable  opinion of
the Agent,  there shall have been no material  adverse  change in the  financial
condition,  or in the  earnings or business of the Company and the  Association,
considered as one enterprise,  from that as of the latest dates as of which such
condition is set forth in the Prospectus other than transactions  referred to or
contemplated  therein;  (ii)  the  Company  or the  Association  shall  not have
received any  directive  from the OTS o the FDIC to make any material  change in
the method of conducting  their  business with which it has not complied  (which
directive,  if any, shall have been disclosed to the Agent) or which  materially
and adversely  would affect the business,  operations or financial  condition or
income of the Company and the Association,  considered as one enterprise;  (iii)
the Company  and the  Association  shall not have been in default  (nor shall an
event  have  occurred  which,  with  notice  or  lapse  of time or  both,  would
constitute  a  default)  under any  provision  of any  agreement  or  instrument
relating to any outstanding  indebtedness;  (iv) no action, suit or proceedings,
at law or in equity or before or by any  federal or state  commission,  board or
other  administrative  agency,  shall be  pending  or, to the  knowledge  of the
Company and the Association,  threatened  against the Company or the Association
or affecting any of their properties wherein an unfavorable decision,  ruling or
finding would materially and adversely affect the business operations, financial
condition or income of the

                                      -22-

<PAGE>


Company  and the  Association,  considered  as one  enterprise;  and  (v)  where
required,  the Shares have been  qualified or  registered  for offering and sale
under  the Blue Sky Laws of the  jurisdictions  in which  the  Shares  have been
offered for sale.

         (f) Concurrently with the execution of this Agreement,  the Agent shall
receive a letter  from  Anness,  Gerlach &  Williams  dated the date  hereof and
addressed  to the Agent:  (i)  confirming  that  Anness,  Gerlach & Williams are
independent  public accountants within the meaning of the 1933 Act, the 1933 Act
Regulations,  12 C.F.R.  Section 571.2(c)(3) and the Code of Professional Ethics
of the American Institute of Certified Public Accountants, and stating in effect
that in their opinion the financial statements of the Association as of December
31, 1997 and 1996,  and for the years ended  December 31,  1997,  1996 and 1995,
included in the  Registration  Statement and the Prospectus and covered by their
opinion included  therein,  comply as to form in all material  respects with the
applicable  accounting  requirements of the 1933 Act, the 1933 Act  Regulations,
the  Conversion  Regulations,  and GAAP  applied  consistently;  (ii) stating in
effect that, on the basis of certain  agreed upon  procedures  (but not an audit
examination in accordance with generally accepted auditing standards) consisting
of a reading of the latest available  unaudited interim financial  statements of
the  Association  prepared by the  Association,  a reading of the minutes of the
meetings of the Boards of Directors of the  Association  and the Company and the
members of the Association,  and consultations  with officers of the Association
responsible for financial and accounting matters,  nothing came to its attention
which caused it to believe that: (A the  unaudited  financial  statements of the
Association  included in the Prospectus are not in conformity  with GAAP applied
on  a  basis  substantially  consistent  with  that  of  the  audited  financial
statements included in the Prospectus;  and (B) during the period from that date
of the latest  audited  financial  statements  included in the  Prospectus  to a
specified date not more than three business days prior to the date hereof, there
was any increase in borrowings or in non-performing assets by the Company or the
Association;  and (C) except as otherwise discussed in the Prospectus, there was
any decrease in retained  earnings of the Association at the date of such letter
as compared  with  amounts  shown in the latest  audited  statement of condition
included  in the  Prospectus  or there  was any  decrease  in net  income or net
interest  income of the  Association  for the number of full  months  commencing
immediately  after the period  covered by the latest  audited  income  statement
included in the  Prospectus  and ended on the latest month end prior to the date
of the Prospectus or in such letter as compared to the  corresponding  period in
the  preceding  year  (included  in  the  Recent  Developments  Section  of  the
Prospectus); and (iii) stating that, in addition to the audit referred to in its
opinion  included  in the  Prospectus  and  the  performance  of the  procedures
referred to in clause (ii) of this  subsection  (f),  it has  compared  with the
general accounting records of the Company and/or the Association, as applicable,
which  are  subject  to the  internal  controls  of  the  Company's  and/or  the
Association's,  as applicable,  accounting system and other data prepared by the
Company and/or the  Association,  as applicable,  directly from such  accounting
records, to the extent specified in such letter, such amounts and/or percentages
set forth in the Prospectus as the Agent may reasonably  request,  and they have
found such amounts and percentages to be in agreement therewith.

         (g) At the Closing Date,  the Agent shall receive a letter from Anness,
Gerlach & Williams  dated the Closing Date,  addressed to the Agent,  confirming
the  statements  made by them  in the  letter  delivered  by  them  pursuant  to
subsection (f) of this Section 10, the specified date referred to in clause (ii)
of subsection (f) thereof to be a date specified in such letter, which shall not
be more than three business days prior to the Closing Date.

                                      -23-

<PAGE>


         (h) At the Closing Date, the Agent shall receive a letter from Keller &
Company,  dated the Closing Date and addressed to the Agent, (i) confirming that
said firm is independent of the Company and the  Association  and is experienced
and  expert  in the area of  corporate  appraisals  within  the  meaning  of the
Conversion  Regulations,  (ii) stating in effect that the Appraisal  prepared by
such firm complies in all material respects with the applicable  requirements of
the Conversion  Regulations,  and (iii) further  stating that its opinion of the
aggregate pro forma market value of the Company and the Association expressed in
the appraisal as most recently updated, remains in effect.

         (i) The Company and the Association  shall not have sustained since the
date of the latest audited financial  statements  included in the Prospectus any
material loss or interference with their businesses from fire, explosion,  flood
or other  calamity,  whether  or not  covered  by  insurance,  or from any labor
dispute or court or governmental action, order or decree,  otherwise than as set
forth or contemplated in the Registration Statement and Prospectus.

         (j) At or prior to the Closing  Date,  the Agent shall  receive:  (i) a
copy of the letters from the OTS approving the  Conversion  Application  and the
Holding Company  Application  and authorizing the use of the Prospectus;  (ii) a
copy of the order  from the  Commission  declaring  the  Registration  Statement
effective;  (iii) a  certificate  from the OTS  evidencing  the existence of the
Association;  (iv) a  certificate  of  good  standing  from  the  State  of Ohio
evidencing  the good  standing of the  Company;  (v)  certificate  from the FDIC
evidencing the  Association's  insurance of accounts;  (vi) a certificate of the
FHLB-Cincinnati  evidencing the Association's  membership therein; and (vii) any
other documents that the Agent shall reasonably request.

         (k) As soon as  available  after the  Closing  Date,  the  Agent  shall
receive a copy of the  Association's  federal  stock  charter as executed by the
OTS.

         (l) Subsequent to the date hereof, there shall not have occurred any of
the following: (i) a suspension or limitation in trading in securities generally
on the New York Stock Exchange or in the over-the-counter  market, or quotations
halted  generally on The Nasdaq Stock Market,  or minimum or maximum  prices for
trading have been fixed,  or maximum ranges for prices for securities  have been
required by either of such  exchanges  or The Nasdaq Stock Market or by order of
the Commission or any other governmental authority; (ii) a general moratorium on
the  operations  of  commercial   banks,   Ohio  or  federal  savings  and  loan
associations  or a  general  moratorium  on  the  withdrawal  of  deposits  from
commercial  banks,  Ohio or federal  savings and loan  associations  declared by
federal or state  authorities;  (iii) the  engagement  by the  United  States in
hostilities which have resulted in the declaration, on or after the date hereof,
of a  national  emergency  or war;  or (iv) a  material  decline in the price of
equity or debt  securities in the effect of any of items (i) through (iii) above
in the Agent's  reasonable  judgment,  makes it  impracticable or inadvisable to
proceed  with the Offering or the delivery of the Shares on the terms and in the
manner contemplated in the Registration Statement and Prospectus.

         Section 8. Indemnification.

         (a) The Company and the  Association  jointly  and  severally  agree to
indemnify and hold harmless the Agent, its officers, directors, agents, servants
and employees and each person, if any, who controls the Agent within the meaning
of Section 15 of the 1933 Act or Section 20(a) of the

                                      -24-

<PAGE>


1934  Act,  against  any and all  loss,  liability,  claim,  damage  or  expense
whatsoever (including but not limited to settlement expenses), joint or several,
that the  Agent or any of them may  suffer  or to which  the  Agent and any such
persons  may  become  subject  under all  applicable  federal  or state  laws or
otherwise, and to promptly reimburse the Agent and any such persons upon written
demand for any expenses (including reasonable fees and disbursements of counsel)
incurred by the Agent or any of them in connection with investigating, preparing
to defend or defending any actions,  proceedings or claims (whether commenced or
threatened) to the extent such losses, claims, damages,  liabilities or actions:
(i) arise out o or are  related to the  Conversion  or any  action  taken by the
Agent  where  acting  as agent of the  Company  and the  Association,  including
without  limitation  the  denial  or  reduction  of a  subscription  or order to
purchase  Common  Stock based upon the  deposit  records of the  Association  or
otherwise;  (ii) arise out of or are based upon any untrue  statement or alleged
untrue statement of a material fact contained in the Registration  Statement (or
any amendment or supplement thereto), Prospectus (or any amendment or supplement
thereto),  the Conversion  Application (or any amendment or supplement thereto),
the Holding Company Application (or any amendment or supplement thereto), or any
blue sky application or other instrument or document  executed by the Company or
the Association or based upon written information supplied by the Company or the
Association filed in any state or jurisdiction to register or qualify any or all
of the Shares or to claim an  exemption  therefrom,  or provided to any state or
jurisdiction to exempt the Company as a broker-dealer or its officers, directors
and employees as  broker-dealers  or agents,  under the securities  laws thereof
(collectively,  the  "Blue  Sky  Application"),  or  any  application  or  other
document,  advertisement,  oral statement or communication ("Sales Information")
prepared,  made or executed  by or on behalf of the  Company or the  Association
based upon written or oral information  furnished by or on behalf of the Company
or the Association, whether or not filed in any jurisdiction in order to qualify
or register the Shares or to claim an exemption  therefrom  under the securities
laws thereof;  (iii) arise out of or based upon the omission or alleged omission
to state in any of the  foregoing  documents  or  information,  a material  fact
required to be stated  therein or necessary to make the statements  therein,  in
light of the circumstances  under which they were made, not misleading;  or (iv)
arise from any theory of  liability  whatsoever  relating to or arising  from or
based upon the Registration  Statement (or any amendment or supplement thereto),
Prospectus (or any amendment or supplement thereto),  the Conversion Application
(or any amendment or supplement  thereto),  the Holding Company  Application (or
any  amendment  or  supplement  thereto),  any  Blue  Sky  Application  or Sales
Information  or  other   documentation   distributed  in  connection   with  the
Conversion;  provided,  however,  that no indemnification is required under this
paragraph (a) to the extent such losses, claims, damages, liabilities or actions
arise out of or are based upon any untrue  material  statement or alleged untrue
material  statements in, or material omission or alleged material omission from,
the Registration Statement (or any amendment or supplement thereto),  Prospectus
(or any amendment or supplement  thereto),  the Conversion  Application  (or any
amendment  or  supplement  thereto),  the Holding  Company  Application  (or any
amendment or supplement thereto),  any Blue Sky Application or Sales Information
made in reliance upon and in conformity with information furnished in writing to
the Company or the  Association by the Agent  regarding the Agent;  and provided
further, however, that the Company and the Association shall not be liable under
the  foregoing  indemnification  provision  to the extent that any loss,  claim,
damage, liability or action is found in a final judgment by a court of competent
jurisdiction to have resulted from the Agent's bad faith or gross negligence.

         (b) The Agent agrees to indemnify and hold harmless the Company and the
Association,  their directors and officers and each person, if any, who controls
the Company or the Association

                                      -25-

<PAGE>


within the  meaning  of Section 15 of the 1933 Act or Section  20(a) of the I934
Act against any and all loss,  liability,  claim,  damage or expense  whatsoever
(including  but not limited to  settlement  expenses),  joint or several,  which
they,  or any of them,  may suffer or to which  they,  or any of them may become
subject  under all  applicable  federal  and  state  laws or  otherwise,  and to
promptly  reimburse  the  Company,  the  Association,  and any such persons upon
written demand for any expenses (including  reasonable fees and disbursements of
counsel)  incurred by them, or any of them, in  connection  with  investigating,
preparing to defend or defending  any actions,  proceedings  or claims  (whether
commenced or threatened) to the extent such losses, claims, damages, liabilities
or actions arise out of or are based upon any untrue statement or alleged untrue
statement of a material  fact  contained in the  Registration  Statement (or any
amendment or supplement thereto),  the Conversion  Application (or any amendment
or  supplement  thereto)  or the  Prospectus  (or any  amendment  or  supplement
thereto),  or are based upon the omission or alleged omission to state in any of
the  foregoing  documents  a  material  fact  required  to be stated  therein or
necessary  to make the  statements  therein,  in the light of the  circumstances
under which they were made, not misleading;  provided, however, that the Agent's
obligations  under this  Section 8(b) shall exist only if and only to the extent
(i) that such untrue  statement or alleged untrue statement was made in, or such
material  fact or alleged  material  fact was  omitted  from,  the  Registration
Statement (or any  amendment or  supplement  thereto),  the  Prospectus  (or any
amendment or supplement thereto) or the Conversion Application (or any amendment
or  supplement  thereto),  and Blue Sky  Application  or  Sales  Information  in
reliance upon and in  conformity  with  information  furnished in writing to the
Company or the Association by the Agent regarding the Agent.

         (c) Each  indemnified  party shall give prompt  written  notice to each
indemnifying  party of any  action,  proceeding,  claim  (whether  commenced  or
threatened),  or suit instituted against it in respect of which indemnity may be
sought  hereunder,  but  failure to so notify an  indemnifying  party  shall not
relieve it from any liability  which it may have on account of this Section 8 or
otherwise.  An  indemnifying  party may  participate  at its own  expense in the
defense of such action.  In addition,  if it so elects within a reasonable  time
after  receipt of such notice,  an  indemnifying  party,  jointly with any other
indemnifying  parties  receiving such notice,  may assume defense of such action
with  counsel  chosen by it and  approved by the  indemnified  parties  that are
defendants in such action,  unless such indemnified parties reasonably object to
such assumption on the ground that there may be legal defenses available to them
that are different from or in addition to those  available to such  indemnifying
party.  If an  indemnifying  party  assumes  the  defense  of such  action,  the
indemnifying  parties  shall not be liable for any fees and  expenses of counsel
for the indemnified  parties incurred thereafter in connection with such action,
proceeding or claim,  other than reasonable costs of investigation.  In no event
shall the indemnifying  parties be liable for the fees and expenses of more than
one  separate  firm of  attorneys  (and any special  counsel  that said firm may
retain) for each indemnified party in connection with any one action, proceeding
or claim or separate but similar or related  actions,  proceedings  or claims in
the  same  jurisdiction   arising  out  of  the  same  general   allegations  or
circumstances.

         (d) The  agreements  in this  Section 8 and in Section 9 hereof and the
representations  and warranties of the Company and the  Association set forth in
this Agreement  shall remain  operative and in full force and effect  regardless
of: (i) any  investigation  made by or on behalf of the Agent or their officers,
directors or controlling persons,  agents or employees or by or on behalf of the
Company or the  Association or any officers,  directors or controlling  persons,
agents or  employees  of the Compan or the  Association;  (ii)  delivery  of and
payment hereunder for the Shares; or (iii) 

                                      -26-

<PAGE>
any termination of this Agreement.

         Section 9.  Contribution.  In order to provide  for just and  equitable
contribution  in  circumstances  in which the  indemnification  provided  for in
Section 8 is due in  accordance  with its terms but is for any reason  held by a
court to be unavailable  from the Company,  the Association or the Agent, as the
case may be, the Company,  the Association and the Agent shall contribute to the
aggregate losses,  claims, damages and liabilities (including any investigation,
legal and other  expenses  incurred in connection  with,  and any amount paid in
settlement of, any action, suit or proceeding of any claims asserted,  but after
deducting any contribution received by the Company, the Association or the Agent
from  persons  other than the other  party  thereto,  who may also be liable for
contribution)  in such  proportion  so that the  Agent is  responsible  for that
portion  represented  by the  percentage  that the fees and expenses paid to the
Agent  pursuant  to  Section 2 of this  Agreement  bears to the  gross  proceeds
receive  by the  Company  from the sale of the Shares in the  Offering,  and the
Company and the Association  shall be responsible for the balance.  If, however,
the  allocation  provided  above is not  permitted by  applicable  law or if the
indemnified party failed to give the notice required under Section 8 above, then
each indemnifying  party shall contribute to such amount paid or payable by such
indemnified  party in such proportion as is appropriate to reflect not only such
relative  fault of the Company  and the  Association,  on the one hand,  and the
Agent,  on the other,  in  connection  with the  statements  or omissions  which
resulted in such losses, claims, damages or liabilities (or actions, proceedings
or claims in respect  thereto),  but also the relative  benefits received by the
Company and the Association,  on the one hand, and the Agent, on the other, from
the Offering (before deducting expenses).  The relative benefits received by the
Company and the Association, on the one hand, and the Agent, on the other, shall
be deemed to be in the same  proportion as the gross  proceeds from the Offering
received  by the  Company  bear to the total fees and  expenses  received by the
Agent.  The relative  fault shall be  determined  by  reference  to, among other
things, whether the untrue or alleged untrue statement of a material fact or the
omission  alleged  omission  to state a material  fact  relates  to  information
supplied by the Company or the  Association,  on the one hand, or the Agent,  on
the other, and the parties' relative intent,  good faith,  knowledge,  access to
information  and  opportunity  to correct or prevent such statement or omission.
The Company,  the  Association and the Agent agree that it would not be just and
equitable if contribution pursuant to this Section 9 were determined by pro-rata
allocation or by any other method of allocation which does not take into account
the  equitable  considerations  referred to above in this  Section 9. The amount
paid or  payable  by an  indemnified  party as a result of the  losses,  claims,
damages or liabilities  (or actions,  proceedings or claims in respect  thereof)
referred  to above in this  Section 9 shall be deemed  to  include  any legal or
other expenses  reasonably incurred by such indemnified party in connection with
investigating or defending any such action, proceeding or claim. It is expressly
agreed that the Agent shall not be required to  contribute  any amount  which in
the aggregate exceeds the amount paid (excluding  reimbursable  expenses) to the
Agent under this Agreement. It is understood that the above stated limitation on
the Agent's  liability  is  essential  to the Agent and that the Agent would not
have entered into this  Agreement if such  limitation  had not been agreed to by
the  parties  to this  Agreement.  No  person  found  guilty  of any  fraudulent
misrepresentation (within the meaning of Section 11(f) of the 1933 Act) shall be
entitled  to  contribution  from any  person  who was not  found  guilty of such
fraudulent misrepresentation. The obligations of the Company and the Association
under this Section 9 and under  Section 8 shall be in addition to any  liability
which the Company and the  Association  may otherwise have. For purposes of this
Section 9, each of the Agent's, the Company's or the Association's  officers and

                                      -27-

<PAGE>


directors and each person,  if any, who controls the Agent or the Company or the
Association  within the  meaning of the 1933 Act and the 1934 Act shall have the
same rights to contribution as the Agent,  the Company or the  Association.  Any
party entitled to contribution, promptly after receipt of notice of commencement
of any action,  suit, claim or proceeding against such party in respect of which
a claim for contribution may be made against another party under this Section 9,
shall notify such party from whom  contribution may be sought,  but the omission
to so notify such party shall not relieve the party from whom  contribution  may
be sought from any other  obligation  it may have  hereunder or  otherwise  than
under this Section 9. To the extent applicable, the Company's, the Association's
and the Agent's  obligations  under this Section 9 are subject to and limited by
public policy and the provisions of applicable law.

         Section 10. Survival of Agreements Representations and Indemnities. The
respective  indemnities of the Company,  the Association and the Agent,  and the
representations  and  warranties  and  other  statements  of  the  Company,  the
Association and the Agent set forth in or made pursuant to this Agreement, shall
remain in full force and effect,  regardless of any  termination or cancellation
of this Agreement or any  investigation  made by or on behalf of the Agent,  the
Company,  the  Association or any  controlling  person  referred to in Section 8
hereof,   and  shall  survive  the  issuance  of  the  Shares,   and  any  legal
representative,  successor or assign of the Agent, the Company, the Association,
and any  such  controlling  person  shall  be  entitled  to the  benefit  of the
respective agreements, indemnities, warranties and representations.

         Section 11. Termination.

         (a) The Agent may terminate  its  obligations  under this  Agreement by
giving  the  notice  indicated  below in  subsection  (b) at any time after this
Agreement becomes effective as follows:

               (i)  In the event the Company fails to sell the required  minimum
                    number of Shares by the End Date, and in accordance with the
                    provisions  of the  Plan or as  required  by the  Conversion
                    Regulations,   and  applicable  law,  this  Agreement  shall
                    terminate upon refund by the  Association to each person who
                    has  subscribed  for or  ordered  any of the Shares the full
                    amount which it may have received from such person, together
                    with interest as provided in the Prospectus, and no party to
                    this  Agreement  shall  have  any  obligation  to the  other
                    hereunder,  except as set forth in  Sections  2, 8, 9 and 10
                    hereof.

               (ii) If any of the  conditions  specified  in Section 7 shall not
                    have been  fulfilled  when and as required by this Agreement
                    unless  waived in  writing,  or by the  Closing  Date,  this
                    Agreement and all of the Agent's  obligations  hereunder may
                    be  canceled by the Agent by  notifying  the Company and the
                    Association of such  cancellation  as provided in Section 12
                    hereof in writing or at any time at or prior to the  Closing
                    Date, and any such  cancellation  shall be without liability
                    of any party to any other party except as otherwise provided
                    in Sections 2, 8, 9 and 10 hereof.

              (iii) In the event  either the  Company or the  Association  is in
                    material  breach of the  representations  and  warranties or
                    covenants  contained in Sections 3 and
                    

                                      -28-

<PAGE>


                    5 and such  breach  has not been  cured  after the Agent has
                    provided the Company and the Association with notice of such
                    breach.

         (b) If the Agent elects to terminate  this Agreement with respect to it
as  provided  in this  Section  11, the  Company  and the  Association  shall be
notified promptly by telephone, confirmed by letter.

         (c) The Company and the  Association  may terminate this Agreement with
respect  to the  Agent in the  event  the  Agent is in  material  breach  of the
representations  and  warranties or covenants  contained in Sections 4 and 6 and
such  breach has not been  cured  after the  Company  and the  Association  have
provided the Agent with notice of such breach.

         (d) This Agreement may also be terminated by mutual written  consent of
the parties hereto.

         Section 12. Notices.  All  communications  hereunder,  except as herein
otherwise specifically  provided,  shall be mailed in writing and if sent to the
Agent shall be mailed or delivered and confirmed to Charles Webb & Company,  211
Bradenton, Dublin, Ohio 43017- 5034, Attention: Patricia A. McJoynt (with a copy
to Vorys,  Sater,  Seymour and Pease LLP, Suite 2100,  Atrium Two, 221 E. Fourth
Street,  Cincinnati,  Ohio 45202, Attention:  Cynthia A. Shafer), if sent to the
Company and the  Association,  shall be mailed or delivered and confirmed to the
Company and the  Association at 55 North Main Street,  Niles,  Ohio  44446-5097,
Attention:  William L. Stephens (with a copy to Silver, Freedman & Taff, L.L.P.,
7th Floor,  East Tower,  1100 New York Avenue,  N.W.,  Washington,  D.C.  20005,
Attention: James S. Fleischer).

         Section 13. Parties.  The Company and the Association shall be entitled
to act and rely on any request,  notice,  consent,  waiver or agreement given on
behalf of the Agent when the same shall have been given by the undersigned.  The
Agent shall be entitled to act and rely on any request,  notice, consent, waiver
or agreement purportedly given on behalf of the Company or the Association, when
the same shall have been given by the  undersigned  or any other  officer of the
Company or the Association. This Agreement shall inure solely to the benefit of,
and shall be binding upon, the Agent, the Company,  the  Association,  and their
respective  successors,  legal  representatives and assigns, and no other person
shall have or be construed to have any legal or equitable right, remedy or claim
under or in respect of or by virtue of this  Agreement or any  provision  herein
contained.

         Section 14. Entire  Agreement.  It is  understood  and agreed that this
Agreement is the exclusive  agreement among the parties  hereto,  and supersedes
any prior agreement among the parties (except for specific  references herein to
the Letter  Agreement) and may not be varied except in writing signed by all the
parties.

         Section 15. Partial Invalidity.  In the event that any term,  provision
or covenant herein or the application  thereof to any  circumstance or situation
shall be invalid or unenforceable, in whole or in part, the remainder hereof and
the application of said term,  provision or covenant to any other  circumstances
or situation shall not be affected thereby, and each term, provision or covenant
herein shall be valid and enforceable to the full extent permitted by law.

                                      -29-

<PAGE>


         Section  16.  Construction.   This  Agreement  shall  be  construed  in
accordance  with the laws of the  State of  ______,  except to the  extent  that
federal law shall apply.

         Section 17.  Counterparts.  This  Agreement may be executed in separate
counterparts,  each of which so executed and delivered shall be an original, but
all of which together shall constitute but one and the same instrument.




                                      -30-


<PAGE>


        If the foregoing correctly sets forth the arrangement among the Company,
the Association,  and the Agent, please indicate acceptance thereof in the space
provided  below  for  that  purpose,  whereupon  this  letter  and  the  Agent's
acceptance shall constitute a binding agreement.



                                                 Very truly yours,

                                                 HOME FEDERAL SAVINGS AND LOAN
                                                 ASSOCIATION OF NILES


                                                 By:____________________________
                                                    William L. Stephens
                                                    President



                                                 FIRST NILES FINANCIAL, INC.


                                                 By:____________________________
                                                    William L. Stephens
                                                    President


Accepted as of the date first above written

KEEFE, BRUYETTE
& WOODS, INC.



By:  _________________________
     Patricia A. McJoynt
     Executive Vice President



                                      -31-


                                                                     Exhibit 3.3



                              FEDERAL STOCK CHARTER



                          HOME FEDERAL SAVINGS AND LOAN
                              ASSOCIATION OF NILES


   
         SECTION 1. Corporate Title. The full corporate title of the association
is "Home Federal Savings and Loan Association of Niles."
    

         SECTION  2.  Office.  The home  office  shall be  located at 55 N. Main
Street, in the City of Niles, County of Trumbull, in the State of Ohio.

         SECTION 3. Duration. The duration of the association is perpetual.

   
         SECTION 4.  Purpose and Powers.  The purpose of the  association  is to
pursue  any or all of the lawful  objectives  of a federal  savings  association
chartered  under  SECTION 5 of the Home  Owners' Loan Act and to exercise all of
the express,  implied,  and incidental  powers conferred thereby and by all acts
amendatory  thereof and  supplemental  thereto,  subject to the Constitution and
laws of the United States as they are now in effect, or as they may hereafter be
amended, and subject to all lawful and applicable rules, regulations, and orders
of the Office of Thrift Supervision ("Office").

         SECTION 5. Capital Stock.  The total number of shares of all classes of
the capital stock that the association has the authority to issue is six million
five hundred thousand  (6,500,000),  of which six million  (6,000,000)  shall be
common stock of par value of $.01 per share,  and of which five hundred thousand
(500,000)  shall be serial  preferred  stock of par value  $.01 per  share.  The
shares may be issued from time to time as  authorized  by the board of directors
without further approval of stockholders,  except as otherwise  provided in this
SECTION 5 or to the extent that such approval is required by governing law, rule
or regulation. The consideration for the issuance of the shares shall be paid in
full before  their  issuance  and shall not be less than the par value.  Neither
promissory  notes nor future services shall  constitute  payment or part payment
for the issuance of shares of the association.  The consideration for the shares
shall be cash,  tangible or intangible property (to the extent direct investment
in such  property  would be permitted to the  association),  labor,  or services
actually performed for the association,  or any combination of the foregoing. In
the  absence of actual  fraud in the  transaction,  the value of such  property,
labor, or services,  as determined by the board of directors of the association,
shall be conclusive.  Upon payment of such  consideration,  such shares shall be
deemed to be fully paid and nonassessable. In the case of a stock dividend, that
part of the retained  earnings of the association  that is transferred to common
stock or  paid-in  capital  accounts  upon the  issuance  of  shares  as a stock
dividend shall be deemed to be the consideration for their issuance.
    


<PAGE>


         Except for shares issued in the initial organization of the association
or in connection with the conversion of the  association  from the mutual to the
stock form of  capitalization,  no shares of  capital  stock  (including  shares
issuable upon conversion,  exchange,  or exercise of other  securities) shall be
issued, directly or indirectly,  to officers,  directors, or controlling persons
of the  association  other  than as  part of a  general  public  offering  or as
qualifying  shares to a director,  unless their issuance or the plan under which
they would be issued has been approved by a majority of the total votes eligible
to be cast at a legal meeting.

   
         Nothing contained in this SECTION 5 (or in any  supplementary  sections
hereto)  shall  entitle the holders of any class of a series of capital stock to
vote as a separate class or series,  or to more than one vote per share,  except
as to the cumulation of votes for the election of directors: Provided, That this
restriction on voting separately by class or series shall not apply:
    

          (i)  To any  provision  that would  authorize the holders of preferred
               stock,  voting as a class or series, to elect some members of the
               board of directors, less than a majority thereof, in the event of
               default  in the  payment of  dividends  on any class or series of
               preferred stock;

          (ii) To any  provision  which would  require the holders of  preferred
               stock,  voting as a class or  series,  to  approve  the merger or
               consolidation of the association with another  corporation or the
               sale,  lease, or conveyance (other than by mortgage or pledge) of
               properties   or  business  in  exchange  for   securities   of  a
               corporation  other than the association if the preferred stock is
               exchanged  for  securities of such other  corporation:  Provided,
               That no  provision  may require such  approval  for  transactions
               undertaken  with the  assistance  or pursuant to the direction of
               the Office or the Federal Deposit Insurance Corporation;

         (iii) To any amendment which would adversely  change the specific terms
               of any  class or  series  of  capital  stock as set forth in this
               SECTION 5 (or in any supplementary  sections  hereto),  including
               any  amendment  which would create or enlarge any class or series
               ranking  prior  thereto in rights and  preferences.  An amendment
               which  increases the number of authorized  shares of any class or
               series of capital stock, or substitutes the surviving association
               in a merger or consolidation  for the  association,  shall not be
               considered to be such an adverse change.

         A  description  of the  different  classes  and  series (if any) of the
association's  capital  stock  and a  statement  of the  designations,  and  the
relative  rights,  preferences,  and limitations of the shares of each class and
series (if any) of capital stock are as follows:


                                        2

<PAGE>


   
         A.  Common  Stock.  Except  as  provided  in this  SECTION 5 (or in any
supplementary   sections   thereto)  the  holders  of  the  common  stock  shall
exclusively  possess all voting  power.  Each  holder of shares of common  stock
shall be entitled to one vote for each share held by such  holder,  except as to
the cumulation of votes for the election of directors.
    

         Whenever  there  shall have been paid,  or  declared  and set aside for
payment,  to the holders of the outstanding  shares of any class of stock having
preference over the common stock as to the payment of dividends, the full amount
of dividends and of sinking fund, retirement fund, or other retirement payments,
if any, to which such holders are  respectively  entitled in  preference  to the
common stock, then dividends may be paid on the common stock and on any class or
series of stock  entitled to  participate  therewith as to dividends  out of any
assets legally available for the payment of dividends.

         In the event of any  liquidation,  dissolution,  or  winding  up of the
association,  the  holders of the common  stock (and the holders of any class or
series  of  stock  entitled  to  participate   with  the  common  stock  in  the
distribution  of assets) shall be entitled to receive,  in cash or in kind,  the
assets of the  association  available  for  distribution  remaining  after:  (i)
payment or provision  for payment of the  association's  debts and  liabilities;
(ii)   distributions  or  provision  for  distributions  in  settlement  of  its
liquidation  account; and (iii) distributions or provisions for distributions to
holders of any class or series of stock having  preference over the common stock
in the liquidation, dissolution, or winding up of the association. Each share of
common  stock shall have the same  relative  rights as and be  identical  in all
respects with all the other shares of common stock.

         B.  Preferred  Stock.  The  association  may  provide in  supplementary
sections to its charter for one or more classes of preferred stock,  which shall
be separately identified. The shares of any class may be divided into and issued
in series,  with each series  separately  designated  so as to  distinguish  the
shares  thereof from the shares of all other  series and  classes.  The terms of
each series shall be set forth in a  supplementary  section to the charter.  All
shares of the same class shall be identical except as to the following  relative
rights and preferences,  as to which there may be variations  between  different
series:

          (a)  The  distinctive  serial  designation  and the  number  of shares
               constituting such series;

          (b)  The  dividend  rate or the amount of  dividends to be paid on the
               shares of such series, whether dividends shall be cumulative and,
               if so, from which date(s), the payment date(s) for dividends, and
               the  participating or other special rights,  if any, with respect
               to dividends;

          (c)  The voting  powers,  full or  limited,  if any, of shares of such
               series;


                                        3

<PAGE>



          (d)  Whether the shares of such series shall be redeemable and, if so,
               the price(s) at which, and the terms and conditions on which such
               shares may be redeemed;

          (e)  The amount(s) payable upon the shares of such series in the event
               of voluntary or involuntary liquidation,  dissolution, or winding
               up of the association;

          (f)  Whether  the  shares  of such  series  shall be  entitled  to the
               benefit  of a sinking  or  retirement  fund to be  applied to the
               purchase or  redemption of such shares,  and if so entitled,  the
               amount of such fund and the manner of its application,  including
               the  price(s) at which such  shares may be redeemed or  purchased
               through the application of such fund;

          (g)  Whether the shares of such series shall be  convertible  into, or
               exchangeable  for,  shares of any other class or classes of stock
               of the association  and, if so, the conversion  price(s),  or the
               rate(s) of  exchange,  and the  adjustments  thereof,  if any, at
               which such  conversion  or  exchange  may be made,  and any other
               terms and conditions of such conversion or exchange;

          (h)  The price or other  consideration  for  which the  shares of such
               series shall be issued; and

          (i)  Whether the shares of such series which are redeemed or converted
               shall have the status of authorized but unissued shares of serial
               preferred stock and whether such shares may be reissued as shares
               of the same or any other series of serial preferred stock.

         Each share of each series of serial preferred stock shall have the same
relative rights as and be identical in all respects with all the other shares of
the same series.

         The board of directors shall have authority to divide,  by the adoption
of supplementary charter sections,  any authorized class of preferred stock into
series,  and, within the limitations set forth in this section and the remainder
of this charter,  fix and determine the relative  rights and  preferences of the
shares of any series so established.

         Prior to the issuance of any preferred  shares of a series  established
by a  supplementary  charter  section  adopted  by the board of  directors,  the
association  shall  file with the  Secretary  to the Office a dated copy of that
supplementary section of this charter established and designating the series and
fixing and determining the relative rights and preferences thereof.

   
         SECTION  6.  Preemptive  Rights.  Holders of the  capital  stock of the
association  shall not be entitled  to  preemptive  rights  with  respect to any
shares of the association which may be issued.
    


                                        4

<PAGE>



         SECTION 7. Directors. The association shall be under the direction of a
board of  directors.  The  authorized  number  of  directors,  as  stated in the
association's  bylaws, shall not be fewer than five nor more than fifteen except
when a greater or lesser number is approved by the Director of the Office or his
or her delegate.

   
         SECTION   8.   Certain   provisions    applicable   for   five   years.
Notwithstanding anything contained in the association's charter or bylaws to the
contrary,  for a  period  of five  years  from  the  date of  completion  of the
conversion  of  the  association  from  mutual  to  stock  form,  the  following
provisions shall apply:


         A.  Beneficial  ownership  limitation.  No  person  shall  directly  or
indirectly offer to acquire or acquire the beneficial ownership of more than 10%
of any class of an equity security of the association. This limitation shall not
apply to a transaction in which the association  forms a holding company without
change in the  respective  beneficial  ownership  interests of its  stockholders
other than pursuant to the exercise of any dissenter and appraisal  rights,  the
purchase of shares by underwriters in connection with a public offering,  or the
purchase  of shares by a  tax-qualified  employee  stock  benefit  plan which is
exempt from the  approval  requirements  under  Section  574.3(c)(1)(vi)  of the
Office's regulations.

         In the event  shares are  acquired in  violation of this Section 8, all
shares  beneficially  owned by any  person in excess of 10% shall be  considered
"excess  shares"  and shall not be counted as shares  entitled to vote and shall
not be voted by any person or counted as voting  shares in  connection  with any
matters submitted to the stockholders for a vote.

         For purposes of this Section 8, the following definitions apply:
    

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

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

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

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


                                        5

<PAGE>


   
         B. Cumulative Voting Limitation. Stockholders shall not be permitted to
cumulate their votes for election of directors.

         C. Call for Special Meetings. Special meetings of stockholders relating
to changes in control of the  association  or amendments to its charter shall be
called only upon direction of the board of directors.

         SECTION 9.  Liquidation  account.  Pursuant to the  requirements of the
Office's  regulations (12 C.F.R.  Part 563b) the association shall establish and
maintain a liquidation account for the benefit of its savings account holders as
of March 31, 1997 ("eligible savers"). In the event of a complete liquidation of
the  association,  it shall  comply with such  regulations  with  respect to the
amount and the priorities on liquidation of each of the  association's  eligible
saver's inchoate interest in the liquidation  account, to the extent it is still
in  existence:  Provided,  That an  eligible  saver's  inchoate  interest in the
liquidation  account shall not entitle such eligible  saver to any voting rights
at meetings of the association's stockholders.

         SECTION 10.  Amendment of Charter.  Except as provided in SECTION 5, no
amendment, addition, alteration, change or repeal of this charter shall be made,
unless such is first  proposed  by the board of  directors  of the  association,
approved by the shareholders by a majority of the votes eligible to be cast at a
legal  meeting,  unless a higher vote is  otherwise  required,  and  approved or
preapproved by the Office.
    


                                        6

<PAGE>




                                    HOME FEDERAL SAVINGS AND LOAN
                                    ASSOCIATION OF NILES


ATTEST: __________________________        By: __________________________________
        George J. Swift, Secretary            William L. Stephens, President and
                                               Chief Executive Officer




                                    DIRECTOR OF THE OFFICE OF
                                    THRIFT SUPERVISION



ATTEST: __________________________        By: __________________________________
        Secretary of the Office of            Director of the Office of Thrift
         Thrift Supervision                    Supervision



Declared effective this ____ day of ___________, 1998.

                                        7



                                                                     Exhibit 3.4



                          HOME FEDERAL SAVINGS AND LOAN
                              ASSOCIATION OF NILES


                                  STOCK BYLAWS


Article I - Home Office

         The home office of the  association  shall be at 55 N. Main Street,  in
the City of Niles, in the County of Trumbull, in the State of Ohio.

Article II - Shareholders

         Section  1. Place of  Meetings.  All annual  and  special  meetings  of
shareholders  shall be held at the home  office  of the  association  or at such
other convenient place as the board of directors may determine.

         Section  2.  Annual  Meeting.  A  meeting  of the  shareholders  of the
association  for the election of directors and for the  transaction of any other
business of the association shall be held annually within 120 days after the end
of the  association's  fiscal year on the third Wednesday of each April if not a
legal holiday,  and if a legal holiday,  then on the next day following which is
not a legal  holiday,  at 2:00 p.m.,  or at such other date and time within such
120-day period as the board of directors may determine.

         Section 3. Special  Meetings.  Special meetings of the shareholders for
any purpose or purposes,  unless otherwise  prescribed by the regulations of the
Office  of  Thrift  Supervision  ("Office"),  may be  called  at any time by the
chairman of the board,  the president,  or a majority of the board of directors,
and  shall be  called  by the  chairman  of the  board,  the  president,  or the
secretary upon the written  request of the holders of not less than one-tenth of
all of the outstanding capital stock of the association  entitled to vote at the
meeting. Such written request shall state the purpose or purposes of the meeting
and shall be  delivered to the home office of the  association  addressed to the
chairman of the board, the president, or the secretary.

         Section 4. Conduct of Meetings.  Annual and special  meetings  shall be
conducted in accordance with the most current edition of Robert's Rules of Order
unless otherwise  prescribed by regulations of the Office or these bylaws or the
board of directors adopts another written procedure for the conduct of meetings.
The board of directors shall designate, when present, either the chairman of the
board or president to preside at such meetings.



<PAGE>


   
         Section 5. Notice of Meetings.  Written notice stating the place,  day,
and hour of the meeting and the purpose(s) for which the meeting is called shall
be  delivered  not fewer  than 20 nor more than 50 days  before  the date of the
meeting, either personally or by mail, by or at the direction of the chairman of
the board,  the  president,  or the  secretary,  or the  directors  calling  the
meeting,  to each  shareholder  of record  entitled to vote at such meeting.  If
mailed,  such notice shall be deemed to be delivered when deposited in the mail,
addressed to the  shareholder at the address as it appears on the stock transfer
books or records of the  association as of the record date prescribed in section
6 of this  article II with  postage  prepaid.  When any  shareholders'  meeting,
either  annual  or  special,  is  adjourned  for 30 days or more,  notice of the
adjourned meeting shall be given as in the case of an original meeting. It shall
not be  necessary  to give  any  notice  of the time  and  place of any  meeting
adjourned  for less  than 30 days or of the  business  to be  transacted  at the
meeting,  other than an announcement at the meeting at which such adjournment is
taken.  Compliance with the provisions of this section 5 shall not be applicable
for so long as the association is a wholly-owned institution.
    

         Section  6.  Fixing of Record  Date.  For the  purpose  of  determining
shareholders  entitled to notice of or to vote at any meeting of shareholders or
any adjournment, or shareholders entitled to receive payment of any dividend, or
in order to make a determination  of shareholders  for any other proper purpose,
the board of  directors  shall fix in advance a date as the record  date for any
such determination of shareholders. Such date in any case shall be not more than
60 days and, in case of a meeting of shareholders,  not fewer than 10 days prior
to the date on which the  particular  action,  requiring such  determination  of
shareholders,  is to be taken. When a determination of shareholders  entitled to
vote at any meeting of  shareholders  has been made as provided in this section,
such determination shall apply to any adjournment.

   
         Section 7. Voting  Lists.  At least 20 days before each  meeting of the
shareholders, the officer or agent having charge of the stock transfer books for
shares of the  association  shall make a complete  list of the  shareholders  of
record entitled to vote at such meeting, or any adjournment thereof, arranged in
alphabetical order, with the address and the number of shares held by each. This
list of shareholders shall be kept on file at the home office of the association
and  shall  be  subject  to  inspection  by any  shareholder  of  record  or the
shareholder's  agent at any time during usual  business hours for a period of 20
days prior to such  meeting.  Such list shall also be produced  and kept open at
the time and place of the  meeting  and shall be  subject to  inspection  by any
shareholder of record or any  shareholder's  agent during the entire time of the
meeting.  The original stock transfer book shall constitute prima facie evidence
of the  shareholders  entitled to examine such list or transfer books or to vote
at any meeting of shareholders. In lieu of making the shareholder list available
for  inspection  by  shareholders  as provided in this  paragraph,  the board of
directors may elect to follow the procedures  prescribed in ss.  552.6(d) of the
Office's  regulations  as  now or  hereafter  in  effect.  Compliance  with  the
provisions  of  this  Section  7  shall  not be  applicable  for so  long as the
association is a wholly-owned institution.
    


         Section  8.  Quorum.  A  majority  of  the  outstanding  shares  of the
association  entitled  to  vote,  represented  in  person  or  by  proxy,  shall
constitute a quorum at a meeting of shareholders. If less than a majority of the
outstanding  shares is  represented  at a meeting,  a majority  of the shares so


<PAGE>


represented may adjourn the meeting from time to time without further notice. At
such adjourned  meeting at which a quorum shall be present or  represented,  any
business may be  transacted  which might have been  transacted at the meeting as
originally  notified.  The shareholders  present at a duly organized meeting may
continue to transact business until adjournment,  notwithstanding the withdrawal
of enough shareholders to constitute less than a quorum. If a quorum is present,
the  affirmative  vote of the majority of the shares  represented at the meeting
and entitled to vote on the subject matter shall be the act of the shareholders,
unless the vote of a greater number of shareholders voting together or voting by
classes is required by law or the charter. Directors,  however, are elected by a
plurality of the votes cast at an election of directors.

   
         Section 9. Proxies. At all meetings of shareholders,  a shareholder may
vote in person or by proxy  executed in writing by the  shareholder or by his or
her duly authorized  attorney in fact.  Proxies may be given  telephonically  or
electronically as long as the holder uses a procedure for verifying the identity
of the shareholder.  A proxy may designate as holder a corporation,  partnership
or company as prescribed in  ss.552.6(f) of the Office's  regulations,  or other
person. Proxies solicited on behalf of the management shall be voted as directed
by the  shareholder  or, in the absence of such  direction,  as  determined by a
majority  of the board of  directors.  No proxy  shall be valid more than eleven
months  from  the  date of its  execution  except  for a proxy  coupled  with an
interest.
    

         Section 10. Voting of Shares in the Name of Two or More  Persons.  When
ownership  stands in the name of two or more persons,  in the absence of written
directions  to  the  association  to  the  contrary,   at  any  meeting  of  the
shareholders of the association any one or more of such  shareholders  may cast,
in person or by proxy,  all votes to which such  ownership is  entitled.  In the
event an attempt is made to cast  conflicting  votes,  in person or by proxy, by
the several  persons in whose names shares of stock stand,  the vote or votes to
which  those  persons  are  entitled  shall be cast as directed by a majority of
those  holding  such and present in person or by proxy at such  meeting,  but no
votes shall be cast for such stock if a majority cannot agree.

         Section 11. Voting of Shares by Certain Holders. Shares standing in the
name of another corporation may be voted by any officer,  agent, or proxy as the
bylaws of such corporation may prescribe,  or, in the absence of such provision,
as the board of directors of such  corporation may determine.  Shares held by an
administrator,  executor,  guardian,  or conservator may be voted by him or her,
either in person or by proxy,  without a transfer of such shares into his or her
name.  Shares  standing  in the  name of a  trustee  may be voted by him or her,
either in person or by proxy,  but no trustee  shall be  entitled to vote shares
held by him or her  without  a  transfer  of such  shares  into his or her name.
Shares held in trust in an IRA or Keogh  Account,  however,  may be voted by the
association if no other  instructions are received.  Shares standing in the name
of a receiver  may be voted by such  receiver,  and shares  held by or under the
control of a receiver may be voted by such  receiver  without the transfer  into
his or her name if authority to do so is  contained in an  appropriate  order of
the court or other public authority by which such receiver was appointed.

         A  shareholder  whose shares are pledged shall be entitled to vote such
shares until the shares have been transferred into the name of the pledgee,  and
thereafter the pledgee shall be entitled to vote the shares so transferred.


<PAGE>


         Neither  treasury  shares of its own stock held by the  association nor
shares held by another corporation, if a majority of the shares entitled to vote
for  the  election  of  directors  of such  other  corporation  are  held by the
association,  shall be voted at any meeting or counted in determining  the total
number of outstanding shares at any given time for purposes of any meeting.

         Section 12. Cumulative Voting. Unless otherwise provided in the charter
of the  Association,  every  shareholder  entitled  to vote at an  election  for
directors  shall  have the right to vote,  in person or by proxy,  the number of
shares owned by the shareholder for as many persons as there are directors to be
elected  and for  whose  election  the  shareholder  has a right to vote,  or to
cumulate  the votes by giving one  candidate as many votes as the number of such
directors  to be elected  multiplied  by the number of shares  shall equal or by
distributing such votes on the same principle among any number of candidates.

         Section  13.  Inspectors  of  Election.  In advance  of any  meeting of
shareholders,  the board of directors may appoint any person other than nominees
for office as inspectors of election to act at such meeting or any  adjournment.
The  number of  inspectors  shall be either one or three.  Any such  appointment
shall not be  altered at the  meeting.  If  inspectors  of  election  are not so
appointed,  the chairman of the board or the president may, or on the request of
not fewer than 10 percent of the votes  represented at the meeting  shall,  make
such  appointment at the meeting.  If appointed at the meeting,  the majority of
the votes  present shall  determine  whether one or three  inspectors  are to be
appointed. In case any person appointed as inspector fails to appear or fails or
refuses  to act,  the  vacancy  may be  filled  by  appointment  by the board of
directors  in advance of the  meeting or at the  meeting by the  chairman of the
board or the president.

         Unless otherwise prescribed by regulations of the Office, the duties of
such inspectors  shall include:  determining the number of shares and the voting
power of each share, the shares  represented at the meeting,  the existence of a
quorum, and the authenticity,  validity and effect of proxies;  receiving votes,
ballots,  or consents;  hearing and  determining all challenges and questions in
any way arising in connection  with the rights to vote;  counting and tabulating
all votes or consents; determining the result; and such acts as may be proper to
conduct the election or vote with fairness to all shareholders.

         Section 14. Nominating Committee. The board of directors shall act as a
nominating  committee  for  selecting  the  management  nominees for election as
directors. Except in the case of nominee substituted as a result of the death or
other incapacity of a management nominee, the nominating committee shall deliver
written  nominations  to the secretary at least 20 days prior to the date of the
annual meeting. Upon delivery, such nominations shall be posted in a conspicuous
place in each office of the  association.  No nominations  for directors  except
those made by the nominating committee shall be voted upon at the annual meeting
unless other  nominations by  shareholders  are made in writing and delivered to
the  secretary  of the  association  at least five days prior to the date of the
annual meeting. Upon delivery, such nominations shall be posted in a conspicuous
place in each  office  of the  association.  Ballots  bearing  the  names of all
persons  nominated by the  nominating  committee  and by  shareholders  shall be
provided for use at the annual  meeting.  However,  if the nominating  committee
shall  fail or  refuse  to act at least 20 days  prior  to the  annual  meeting,

<PAGE>


nominations  for directors may be made at the annual meeting by any  shareholder
entitled to vote and shall be voted upon.

         Section 15. New Business. Any new business to be taken up at the annual
meeting  shall  be  stated  in  writing  and  filed  with the  secretary  of the
association  at least five days before the date of the annual  meeting,  and all
business  so  stated,  proposed,  and filed  shall be  considered  at the annual
meeting;  but no other proposal shall be acted upon at the annual  meeting.  Any
shareholder  may make any other  proposal at the annual meeting and the same may
be discussed  and  considered,  but unless  stated in writing and filed with the
secretary at least five days before the  meeting,  such  proposal  shall be laid
over for action at an adjourned,  special, or annual meeting of the shareholders
taking place 30 days or more  thereafter.  This provision  shall not prevent the
consideration  and approval or  disapproval  at the annual meeting of reports of
officers, directors, and committees; but in connection with such reports, no new
business  shall be acted upon at such annual  meeting unless stated and filed as
herein provided.

         Section 16. Informal Action by Shareholders.  Any action required to be
taken at a meeting of the  shareholders,  or any other action which may be taken
at a meeting  of  shareholders,  may be taken  without a meeting  if  consent in
writing,  setting  forth  the  action  so  taken,  shall  be given by all of the
shareholders entitled to vote with respect to the subject matter.

Article III - Board of Directors

         Section 1. General Powers.  The business and affairs of the association
shall be under the direction of its board of  directors.  The board of directors
shall  annually  elect a chairman  of the board and a  president  from among its
members and shall designate,  when present,  either the chairman of the board or
the president to preside at its meetings.

   
         Section 2. Number and Term.  The board of  directors  shall  consist of
five members,  and shall be divided into three classes as nearly equal in number
as  possible.  The  members of each class  shall be elected  for a term of three
years and until their  successors are elected and qualified.  One class shall be
elected by ballot  annually.  Directors  may be elected  for a term of office to
expire earlier than the third  succeeding  annual meeting of stockholders  after
their election if necessary to balance the classes of directors.
    

         Section  3.  Regular  Meetings.  A  regular  meeting  of the  board  of
directors  shall be held  without  other  notice than this bylaw  following  the
annual  meeting  of  shareholders.  The  board  of  directors  may  provide,  by
resolution,  the time and place, for the holding of additional  regular meetings
without  other  notice than such  resolution.  Directors  may  participate  in a
meeting by means of a  conference  telephone  or similar  communications  device
through  which all persons  participating  can hear each other at the same time.
Participation  by  such  means  shall  constitute  presence  in  person  for all
purposes.

         Section  4.  Qualification.  Each  director  shall at all  times be the
beneficial owner of not less than 100 shares of capital stock of the association
unless the association is a wholly owned subsidiary of a holding company.


<PAGE>


         Section 5. Special Meetings. Special meetings of the board of directors
may be called by or at the request of the chairman of the board,  the president,
or one-third of the directors.  The persons  authorized to call special meetings
of the board of directors  may fix any place,  within the  association's  normal
lending territory,  as the place for holding any special meeting of the board of
directors called by such persons.

   
         Members of the board of directors may  participate in special  meetings
by means of conference  telephone or similar  communications  equipment by which
all persons  participating in the meeting can hear and speak to each other. Such
participation shall constitute presence in person for all purposes.
    

         Section 6. Notice. Written notice of any special meeting shall be given
to each director at least 24 hours prior thereto when delivered personally or by
telegram  or at least  five days prior  thereto  when  delivered  by mail at the
address at which the director is most likely to be reached. Such notice shall be
deemed to be delivered  when  deposited in the mail so  addressed,  with postage
prepaid if mailed,  when delivered to the telegraph company if sent by telegram,
or  when  the  association   receives  notice  of  delivery  if   electronically
transmitted.  Any director  may waive  notice of any meeting by a writing  filed
with the secretary. The attendance of a director at a meeting shall constitute a
waiver of notice of such meeting,  except where a director attends a meeting for
the express purpose of objecting to the transaction of any business  because the
meeting  is  not  lawfully  called  or  convened.  Neither  the  business  to be
transacted at, nor the purpose of, any meeting of the board of directors need be
specified in the notice or waiver of notice of such meeting.

         Section 7.  Quorum.  A majority  of the  number of  directors  fixed by
section 2 of this article III shall  constitute a quorum for the  transaction of
business  at any  meeting  of the  board of  directors;  but if less  than  such
majority  is present  at a meeting,  a majority  of the  directors  present  may
adjourn the meeting from time to time.  Notice of any adjourned meeting shall be
given in the same manner as prescribed by section 5 of this Article III.

         Section 8. Manner of Acting.  The act of the majority of the  directors
present at a meeting at which a quorum is present  shall be the act of the board
of directors,  unless a greater number is prescribed by regulation of the Office
or by these bylaws.

         Section 9. Action Without a Meeting.  Any action  required or permitted
to be taken by the  board of  directors  at a  meeting  may be taken  without  a
meeting if a consent in  writing,  setting  forth the action so taken,  shall be
signed by all of the directors.

         Section 10. Resignation. Any director may resign at any time by sending
a  written  notice of such  resignation  to the home  office of the  association
addressed  to the  chairman  of the  board or the  president.  Unless  otherwise
specified,  such  resignation  shall take effect upon receipt by the chairman of
the board or the president.  More than three  consecutive  absences from regular
meetings of the board of directors, unless excused by resolution of the board of
directors,  shall  automatically  constitute a resignation,  effective when such
resignation is accepted by the board of directors.

<PAGE>


         Section 11. Vacancies.  Any vacancy occurring on the board of directors
may be filled by the affirmative  vote of a majority of the remaining  directors
although  less than a quorum of the board of  directors.  A director  elected to
fill a  vacancy  shall be  elected  to serve  only  until the next  election  of
directors by the  shareholders.  Any  directorship  to be filled by reason of an
increase  in the number of  directors  may be filled by election by the board of
directors  for a term of  office  continuing  only  until the next  election  of
directors by the shareholders.

         Section  12.  Compensation.  Directors,  as such,  may receive a stated
salary for their services. By resolution of the board of directors, a reasonable
fixed sum, and  reasonable  expenses of  attendance,  if any, may be allowed for
attendance at each regular or special meeting of the board of directors. Members
of either standing or special  committees may be allowed such  compensation  for
attendance at committee meetings as the board of directors may determine.

         Section 13. Presumption of Assent. A director of the association who is
present  at a  meeting  of  the  board  of  directors  at  which  action  on any
association  matter is taken shall be  presumed  to have  assented to the action
taken unless his or her dissent or abstention shall be entered in the minutes of
the meeting or unless he or she shall file a written dissent to such action with
the person acting as the secretary of the meeting before the adjournment thereof
or shall  forward  such  dissent  by  registered  mail to the  secretary  of the
association within five days after the date a copy of the minutes of the meeting
is  received.  Such right to dissent  shall not apply to a director who voted in
favor of such action.

   
         Section 14. Removal of Directors.  At a meeting of shareholders  called
expressly for that purpose, any director may be removed only for cause by a vote
of the holders of a majority of the shares then  entitled to vote at an election
of  directors.  Whenever  the holders of the shares of any class are entitled to
elect one or more  directors by the  provisions  of the charter or  supplemental
sections thereto,  the provisions of this section shall apply, in respect to the
removal of a director or directors so elected, to the vote of the holders of the
outstanding  shares of that class and not to the vote of the outstanding  shares
as a whole.
    

Article IV - Executive and Other Committees

         Section 1. Appointment.  The board of directors,  by resolution adopted
by a majority of the full board,  may designate the chief executive  officer and
two or more of the other  directors to  constitute an executive  committee.  The
designation  of any committee  pursuant to this Article IV and the delegation of
authority shall not operate to relieve the board of directors,  or any director,
of any responsibility imposed by law or regulation.


         Section  2.  Authority.  The  executive  committee,  when the  board of
directors is not in session, shall have and may exercise all of the authority of
the board of directors  except to the extent,  if any, that such authority shall
be limited by the resolution appointing the executive committee; and

<PAGE>


except also that the  executive  committee  shall not have the  authority of the
board of  directors  with  reference  to:  the  declaration  of  dividends;  the
amendment of the charter or bylaws of the  association,  or  recommending to the
shareholders a plan of merger, consolidation, or conversion; the sale, lease, or
other  disposition of all or substantially all of the property and assets of the
association  otherwise than in the usual and regular  course of its business;  a
voluntary dissolution of the association;  a revocation of any of the foregoing;
or the approval of a transaction in which any member of the executive committee,
directly or indirectly, has any material beneficial interest.

         Section  3.  Tenure.  Subject  to the  provisions  of section 8 of this
article IV, each member of the executive  committee  shall hold office until the
next  regular  annual  meeting of the board of  directors  following  his or her
designation  and until a successor is  designated  as a member of the  executive
committee.

         Section 4. Meetings. Regular meetings of the executive committee may be
held without notice at such times and places as the executive  committee may fix
from time to time by resolution. Special meetings of the executive committee may
be called by any member  thereof upon not less than one day's notice stating the
place,  date, and hour of the meeting,  which notice may be written or oral. Any
member of the executive  committee may waive notice of any meeting and no notice
of any meeting  need be given to any member  thereof who attends in person.  The
notice of a  meeting  of the  executive  committee  need not state the  business
proposed to be transacted at the meeting.

         Section 5. Quorum. A majority of the members of the executive committee
shall  constitute  a quorum  for the  transaction  of  business  at any  meeting
thereof,  and  action  of the  executive  committee  must be  authorized  by the
affirmative  vote of a majority of the  members  present at a meeting at which a
quorum is present.

         Section 6. Action Without a Meeting.  Any action  required or permitted
to be taken by the  executive  committee  at a  meeting  may be taken  without a
meeting if a consent in  writing,  setting  forth the action so taken,  shall be
signed by all of the members of the executive committee.

         Section 7.  Vacancies.  Any vacancy in the  executive  committee may be
filled by a resolution adopted by a majority of the full board of directors.

         Section  8.  Resignations  and  Removal.  Any  member of the  executive
committee may be removed at any time with or without cause by resolution adopted
by a  majority  of the full  board of  directors.  Any  member of the  executive
committee may resign from the executive  committee at any time by giving written
notice to the  president  or  secretary  of the  association.  Unless  otherwise
specified,  such resignation shall take effect upon its receipt;  the acceptance
of such resignation shall not be necessary to make it effective.

         Section 9. Procedure.  The executive  committee shall elect a presiding
officer from its members and may fix its own rules of procedure  which shall not
be  inconsistent  with  these  bylaws.  It shall  keep  regular  minutes  of its
proceeding and report the same to the board of directors for its  information at
the meeting held next after the proceedings shall have occurred.

<PAGE>


         Section 10. Other Committees.  The board of directors may by resolution
establish an audit,  loan, or other committee  composed of directors as they may
determine to be necessary or appropriate  for the conduct of the business of the
association and may prescribe the duties, constitution, and procedures thereof.


Article V - Officers

         Section  1.  Positions.  The  officers  of the  association  shall be a
president,  one or  more  vice  presidents,  a  secretary,  and a  treasurer  or
comptroller,  each of whom shall be elected by the board of directors. The board
of directors  may also  designate  the chairman of the board as an officer.  The
offices of the secretary and  treasurer or  comptroller  may be held by the same
person and a vice president may also be either the secretary or the treasurer or
comptroller. The board of directors may designate one or more vice presidents as
executive  vice president or senior vice  president.  The board of directors may
also elect or authorize the  appointment  of such other officers as the business
of the  association  may require.  The officers  shall have such  authority  and
perform such duties as the board of directors may from time to time authorize or
determine.  In the  absence of action by the board of  directors,  the  officers
shall  have such  powers  and duties as  generally  pertain to their  respective
offices.

         Section 2. Election and Term of Office. The officers of the association
shall be elected  annually at the first  meeting of the board of directors  held
after each annual  meeting of the  shareholders.  If the election of officers is
not held at such  meeting,  such  election  shall be held as soon  thereafter as
possible. Each officer shall hold office until a successor has been duly elected
and  qualified  or until the  officer's  death,  resignation,  or removal in the
manner hereinafter provided. Election or appointment of an officer, employee, or
agent shall not of itself create contractual  rights. The board of directors may
authorize the association to enter into an employment  contract with any officer
in accordance with regulations of the Office;  but no such contract shall impair
the  right of the  board of  directors  to  remove  any  officer  at any time in
accordance with section 3 of this article V.

         Section  3.  Removal.  Any  officer  may be  removed  by the  board  of
directors whenever in its judgment the best interests of the association will be
served  thereby,  but such  removal,  other  than for  cause,  shall be  without
prejudice to the contractual rights, if any, of the person so removed.

         Section  4.  Vacancies.  A  vacancy  in any  office  because  of death,
resignation, removal, disqualification,  or otherwise may be filled by the board
of directors for the unexpired portion of the term.


         Section 5.  Remuneration.  The  remuneration  of the officers  shall be
fixed from time to time by the board of directors.

Article VI - Contracts, Loans, Checks, and Deposits

         Section 1.  Contracts.  To the extent  permitted by  regulations of the
Office,  and except as  otherwise  prescribed  by these  bylaws with  respect to
certificates  for shares,  the board of  directors  may  authorize  any officer,

<PAGE>


employee,  or agent of the association to enter into any contract or execute and
deliver any  instrument  in the name of and on behalf of the  association.  Such
authority may be general or confined to specific instances.

         Section  2.  Loans.  No loans  shall be  contracted  on  behalf  of the
association and no evidence of  indebtedness  shall be issued in its name unless
authorized by the board of directors.  Such authority may be general or confined
to specific instances.

         Section 3. Checks, Drafts, etc. All checks, drafts, or other orders for
the payment of money,  notes, or other  evidences of indebtedness  issued in the
name of the  association  shall be signed by one or more officers,  employees or
agents  of the  association  in  such  manner  as  shall  from  time  to time be
determined by the board of directors.

         Section  4.  Deposits.  All  funds  of the  association  not  otherwise
employed shall be deposited  from time to time to the credit of the  association
in any duly authorized depositories as the board of directors may select.

Article VII - Certificates for Shares and Their Transfer

         Section 1. Certificates for Shares. Certificates representing shares of
capital stock of the association shall be in such form as shall be determined by
the board of directors and approved by the Office.  Such  certificates  shall be
signed by the chief executive officer or by any other officer of the association
authorized by the board of directors,  attested by the secretary or an assistant
secretary,  and sealed  with the  corporate  seal or a  facsimile  thereof.  The
signatures  of  such  officers  upon  a  certificate  may be  facsimiles  if the
certificate  is  manually  signed on behalf of a transfer  agent or a  registrar
other than the association itself or one of its employees.  Each certificate for
shares of capital stock shall be consecutively numbered or otherwise identified.
The name and  address  of the person to whom the  shares  are  issued,  with the
number of shares and date of issue, shall be entered on the stock transfer books
of the association. All certificates surrendered to the association for transfer
shall be  canceled  and no new  certificate  shall be issued  until  the  former
certificate  for a like  number of shares  has been  surrendered  and  canceled,
except that in the case of a lost or destroyed  certificate,  a new  certificate
may be issued upon such terms and indemnity to the  association  as the board of
directors may prescribe.

         Section 2.  Transfer of Shares.  Transfer of shares of capital stock of
the association  shall be made only on its stock transfer  books.  Authority for
such transfer shall be given only by the holder of record or by his or her legal
representative,  who shall furnish proper evidence of such authority,  or by his
or her attorney  authorized by a duly executed  power of attorney and filed with
the association.  Such transfer shall be made only on surrender for cancellation
of the certificate  for such shares.  The person in whose name shares of capital
stock stand on the books of the  association  shall be deemed by the association
to be the owner for all purposes.

<PAGE>


Article VIII - Fiscal Year

   
         The  fiscal  year  of the  association  shall  end on the  31st  day of
December of each year. The appointment of accountants shall be subject to annual
ratification by the shareholders.
    

Article IX - Dividends

         Subject to the terms of the  association's  charter and the regulations
and  orders  of the  Office,  the  board of  directors  may,  from time to time,
declare,  and the  association may pay,  dividends on its outstanding  shares of
capital stock.

Article X - Corporate Seal

         The board of directors shall provide an association seal which shall be
two concentric  circles between which shall be the name of the association.  The
year of incorporation or an emblem may appear in the center.

Article XI - Amendments

         These bylaws may be amended in a manner  consistent with regulations of
the Office and shall be  effective  after:  (i)  approval of the  amendment by a
majority vote of the authorized board of directors, or by a majority vote of the
votes cast by the shareholders of the association at any legal meeting, and (ii)
receipt of any applicable regulatory approval. When an association fails to meet
its  quorum  requirements,  solely  due to  vacancies  on the  board,  then  the
affirmative  vote of a majority of the  sitting  board will be required to amend
the bylaws.




                                                                 August 28, 1998



Board of Directors
Home Federal Savings and
  Loan Association of Niles
55 North Main Street
Niles, Ohio 44446-5097

         RE:   Federal Income Tax Opinion Relating To The Conversion
               of Home Federal Savings and Loan Association of Niles From
               A Federally-Chartered Mutual Savings and Loan Association
               To A Federally-Chartered Stock Savings and Loan Association
               Under Section 368(a)(1)(F) of the Internal Revenue Code of 1986,
               As Amended
               ----------------------------------------------------------------


Gentlemen:

         In accordance with your request,  set forth  hereinbelow is the opinion
of this firm relating to the federal income tax  consequences  of the conversion
of Home  Federal  Savings  and  Loan  Association  of  Niles  ("Mutual")  from a
federally-chartered   mutual   institution   to  a   federally-chartered   stock
institution  ("Stock  Association")   pursuant  to  the  provisions  of  Section
368(a)(1)(F) of the Internal Revenue Code of 1986, as amended (the "Code").

         Capitalized  terms used herein which are not expressly  defined  herein
shall have the meaning  ascribed to them in the Plan of Conversion dated July 6,
1998 (the "Plan").

         The  following  assumptions  have  been  made in  connection  with  our
opinions hereinbelow:

          1.   The Conversion is implemented in accordance with the terms of the
               Plan, and all conditions precedent contained in the Plan shall be
               performed or waived prior to the consummation of the Conversion.



<PAGE>


Board of Directors
Home Federal Savings and
  Loan Association of Niles
Page 2



          2.   No amount of the savings  accounts and deposits of Mutual,  as of
               the  Eligibility  Record  Date  or the  Supplemental  Eligibility
               Record  Date,  will  be  excluded  from   participating   in  the
               liquidation  account  of  Stock  Association.  To the best of the
               knowledge of the management of Mutual, there is not now, nor will
               there be at the time of the Conversion, any plan or intention, on
               the part of the  depositors in Mutual to withdraw  their deposits
               following the Conversion. Deposits withdrawn immediately prior to
               or immediately  subsequent to the Conversion (other than maturing
               deposits) are considered in making these assumptions.

          3.   The Company and Stock  Association each have no plan or intention
               to redeem or otherwise acquire any of the Company Common Stock to
               be issued in the proposed transaction.

          4.   Immediately   following   the   consummation   of  the   proposed
               transaction,  Stock  Association will possess the same assets and
               liabilities  as Mutual  held  immediately  prior to the  proposed
               transaction,  plus substantially all of the net proceeds from the
               sale of its stock to the  Company  except for assets  used to pay
               expenses of the Conversion.  The liabilities transferred to Stock
               Association  were  incurred by Mutual in the  ordinary  course of
               business.

          5.   No cash or property will be given to deposit  account  holders in
               lieu of  subscription  rights or an interest  in the  liquidation
               account of Stock Association.

          6.   Following  the  Conversion,  Stock  Association  will continue to
               engage in its business in substantially the same manner as Mutual
               engaged in business prior to the  Conversion,  and it has no plan
               or intention  to sell or otherwise  dispose of any of its assets,
               except in the ordinary course of business.

          7.   There  is no  plan  or  intention  for  Stock  Association  to be
               liquidated  or merged  with  another  corporation  following  the
               consummation of the Conversion.

          8.   The fair market value of each savings account plus an interest in
               the  liquidation  account  of  Stock  Association  will,  in each
               instance, be approximately equal to the fair market value of each
               savings  account  of Mutual  plus the  interest  in the  residual
               equity of Mutual surrendered in exchange therefor.

          9.   Mutual,  Stock  Association and the Company are each corporations
               within the meaning of Section 7701(a)(3) of the Code.


<PAGE>


Board of Directors
Home Federal Savings and
  Loan Association of Niles
Page 3



          10.  The Company has no plan or intention to sell or otherwise dispose
               of the stock of Stock Association  received by it in the proposed
               transaction.

          11.  Neither  Stock  Association  nor  the  Company  has  any  plan or
               intention,  either  currently  or at the time of  Conversion,  to
               issue  additional  shares of common stock  following the proposed
               transaction,  other than shares  that may be issued to  employees
               and/or  directors  pursuant  to  certain  stock  option and stock
               incentive plans or that may be issued to employee benefit plans.

          12.  If all of the net  proceeds  from the sale of the Company  Common
               Stock had been contributed by the Company to Stock Association in
               exchange   for  common   stock  of  Stock   Association   in  the
               transaction,  as opposed to the  Company  retaining  a portion of
               such  net  proceeds   (the   "retained   proceeds"),   and  Stock
               Association  immediately  thereafter  made a distribution  of the
               retained  proceeds to the Company,  Stock  Association would have
               sufficient  current and accumulated  earnings and profits for tax
               purposes  such  that the  distribution  would  not  result in the
               recapture  of any  portion  of the bad  debt  reserves  of  Stock
               Association for federal income tax reporting.

          13.  Assets  used  to  pay   expenses  of  the   Conversion   and  all
               distributions  (except for regular,  normal interest payments and
               other  payments in the normal  course of business  made by Mutual
               immediately  preceding  the  transaction)  will in the  aggregate
               constitute less than 1% of the net assets of Mutual, and any such
               expenses and distributions will be paid by Stock Association from
               the proceeds of the sale of the Company Common Stock.

          14.  All distributions to deposit account holders in their capacity as
               deposit  account  holders  (except for regular,  normal  interest
               payments made by Mutual), will, in the aggregate, constitute less
               than 1% of the fair market value of the net assets of Mutual.

          15.  At the time of the proposed transaction, the fair market value of
               the  assets  of  Mutual  on  a  going  concern  basis  (including
               intangibles)  will equal or exceed the amount of its  liabilities
               plus the amount of  liabilities to which such assets are subject.
               Mutual will have a positive  regulatory  net worth at the time of
               the Conversion.

          16.  Mutual is not under the  jurisdiction of a court in a Title 11 or
               similar  case within the meaning of Section  368(a)(3)(A)  of the
               Code. The proposed  transaction  does not involve a receivership,
               foreclosure,  or  similar  proceeding  before a federal  or state
               agency involving a financial  institution to which Section 585 of
               the Code applies.


<PAGE>


Board of Directors
Home Federal Savings and
  Loan Association of Niles
Page 4



          17.  Mutual's  Eligible  Account  Holders  and  Supplemental  Eligible
               Account  Holders  will  pay  expenses  of the  Conversion  solely
               attributable to them, if any.

          18.  The liabilities of Mutual assumed by Stock  Association  plus the
               liabilities,  if any, to which the transferred assets are subject
               were  incurred by Mutual in the  ordinary  course of its business
               and are associated with the assets being transferred.

          19.  There will be no purchase  price  advantage for Mutual's  deposit
               account holders who purchase shares of the Company Common Stock.

          20.  Neither Mutual nor Stock Association is an investment  company as
               defined in Section 368(a)(2)(F)(iii) and (iv) of the Code.

          21.  None of the  compensation  to be received by any deposit  account
               holder-employees  of  Mutual  or the  Company  will  be  separate
               consideration  for,  or  allocable  to, any of their  deposits in
               Mutual.   No  interest  in  the  liquidation   account  of  Stock
               Association   will   be   received   by   any   deposit   account
               holder-employees as separate consideration for, or will otherwise
               be allocable to, any employment  agreement,  and the compensation
               paid  to  each  deposit  account   holder-employee,   during  the
               twelve-month  period  preceding or subsequent to the  Conversion,
               will be for services  actually  rendered and will be commensurate
               with amounts paid to third parties bargaining at arm's-length for
               similar  services.  No shares of the Company Common Stock will be
               issued to or purchased by any deposit account  holder-employee of
               Mutual or the  Company at a discount  or as  compensation  in the
               proposed transaction.

          22.  No  creditors  of  Mutual  or the  depositors  in  their  role as
               creditors  have taken any steps to enforce  their claims  against
               Mutual by instituting  bankruptcy or other legal proceedings,  in
               either a court  or  appropriate  regulatory  agency,  that  would
               eliminate the  proprietary  interests of the Members prior to the
               Conversion of Mutual,  including depositors as the equity holders
               of Mutual.

          23.  The  proposed  transaction  does not involve the payment to Stock
               Association or Mutual of Federal financial  assistance within the
               meaning of Notice 89-102, 1989-2 C.B. 436.

          24.  On a per share basis,  the purchase  price of the Company  Common
               Stock will be equal to the fair market value of such stock at the
               time of the completion of the proposed transaction.


<PAGE>


Board of Directors
Home Federal Savings and
  Loan Association of Niles
Page 5



          25.  Mutual has  received  or will  receive an opinion  from  Keller &
               Company, Inc. (the "Appraiser's  Opinion"),  which concludes that
               the  subscription  rights  to be  received  by  Eligible  Account
               Holders, Supplemental Eligible Account Holders and other eligible
               subscribers  do not have any  ascertainable  fair  market  value,
               since they are  acquired  by the  recipients  without  cost,  are
               non-transferable and of short duration, and afford the recipients
               a right only to  purchase  the  Company  Common  Stock at a price
               equal to its estimated fair market value,  which will be the same
               price as the price at which  unsubscribed  shares of the  Company
               Common Stock will be offered to the public.

          26.  Mutual  will not  have any net  operating  losses,  capital  loss
               carryovers or built-in losses at the time of the Conversion.

         Based solely on the assumptions set forth  hereinabove and our analysis
and  examination of applicable  federal income tax laws,  rulings,  regulations,
judicial  precedents and the Appraiser's  Opinion, we are of the opinion that if
the transaction is undertaken in accordance with the above assumptions:

               (1)  The Conversion will constitute a  reorganization  within the
                    meaning of Section  368(a)(1)(F) of the Code. Neither Mutual
                    nor Stock  Association  will recognize any gain or loss as a
                    result of the  transaction  (Rev. Rul.  80-105,  1980-1 C.B.
                    78). Mutual and Stock  Association will each be a party to a
                    reorganization  within the meaning of Section  368(b) of the
                    Code.

               (2)  Stock  Association  will  recognize no gain or loss upon the
                    receipt  of  money  and  other  property,  if  any,  in  the
                    Conversion,  in exchange for its shares. (Section 1032(a) of
                    the Code.)

               (3)  No gain or loss will be  recognized  by the Company upon the
                    receipt  of money for the  Company  Common  Stock.  (Section
                    1032(a) of the Code.)

               (4)  The  basis  of  Mutual's   assets  in  the  hands  of  Stock
                    Association will be the same as the basis of those assets in
                    the hands of Mutual  immediately  prior to the  transaction.
                    (Section 362(b) of the Code.)

               (5)  Stock  Association's  holding period of the assets of Mutual
                    will  include the period  during which such assets were held
                    by Mutual prior to the Conversion.  (Section  1223(2) of the
                    Code.)


<PAGE>


Board of Directors
Home Federal Savings and
  Loan Association of Niles
Page 6



               (6)  Stock Association,  for purposes of Section 381 of the Code,
                    will be treated as if there had been no reorganization.  The
                    tax attributes of Mutual enumerated in Section 381(a) of the
                    Code will be taken into account by Stock  Association  as if
                    there had been no reorganization.  Accordingly, the tax year
                    of  Mutual  will  not  end  on  the  effective  date  of the
                    Conversion.  The part of the tax year of Mutual  before  the
                    Conversion  will  be  includible  in the tax  year of  Stock
                    Association after the Conversion. Therefore, Mutual will not
                    have to file a federal  income tax return for the portion of
                    the tax year prior to the  Conversion.  (Rev.  Rul.  57-276,
                    1957-1 C.B. 126.)

               (7)  Depositors will realize gain, if any, upon the  constructive
                    issuance to them of withdrawable  deposit  accounts of Stock
                    Association,  subscription  rights  and/or  interests in the
                    liquidation account of Stock Association. Any gain resulting
                    therefrom will be  recognized,  but only in an amount not in
                    excess of the fair market value of the liquidation  accounts
                    and/or   subscription   rights  received.   The  liquidation
                    accounts will have nominal, if any, fair market value. Based
                    solely on the  accuracy  of the  conclusion  reached  in the
                    Appraiser's Opinion, and our reliance on such opinion,  that
                    the  subscription  rights  have  no  value  at the  time  of
                    distribution  or exercise,  no gain or loss will be required
                    to be recognized by depositor  upon receipt or  distribution
                    of  subscription  rights.  (Section  1001 of the  Code.) See
                    Paulsen v. Commissioner, 469 U.S. 131, 139 (1985). Likewise,
                    based  solely on the  accuracy of the  aforesaid  conclusion
                    reached  in  the  Appraiser's   Opinion,  and  our  reliance
                    thereon,  we give the  following  opinions:  (a) no  taxable
                    income  will  be  recognized  by the  borrowers,  directors,
                    officers and  employees of Mutual upon the  distribution  to
                    them of subscription rights or upon the exercise or lapse of
                    the subscription  rights to acquire the Company Common Stock
                    at fair market value; (b) no taxable income will be realized
                    by the  depositors  of Mutual as a result of the exercise or
                    lapse of the  subscription  rights to  purchase  the Company
                    Common Stock at fair market value (Rev. Rul. 56-572,  1956-2
                    C.B.  182);  and (c) no taxable  income  will be realized by
                    Mutual,  Stock Association or the Company on the issuance or
                    distribution of subscription  rights to depositors of Mutual
                    to  purchase  shares  of the  Company  Common  Stock at fair
                    market value. (Section 311 of the Code.)

                    Notwithstanding the Appraiser's Opinion, if the subscription
                    rights are  subsequently  found to have a fair market value,
                    income  may  be  recognized  by  various  recipients  of the
                    subscription rights (in certain cases, whether or


<PAGE>


Board of Directors
Home Federal Savings and
  Loan Association of Niles
Page 7



                    not the rights are exercised),  and the Company and/or Stock
                    Association  may  be  taxable  on  the  distribution  of the
                    subscription  rights.  (Section  311 of the  Code.)  In this
                    regard,  the  subscription  rights may be taxed partially or
                    entirely at ordinary income tax rates.

               (8)  The  creation of the  liquidation  account on the records of
                    Stock  Association  will have no effect on Mutual's or Stock
                    Association's  taxable  income,  deductions  or tax bad debt
                    reserve.

               (9)  A  depositor's  basis  in  the  savings  deposits  of  Stock
                    Association  will be the same as the  basis  of his  savings
                    deposits in Mutual.  (Section  1012 of the Code.) Based upon
                    the  Appraiser's  Opinion,  the  basis  of the  subscription
                    rights  will be  zero.  The  basis  of the  interest  in the
                    liquidation   account  of  Stock  Association   received  by
                    Eligible Account Holders and  Supplemental  Eligible Account
                    Holders  will be equal to the cost of such  property,  i.e.,
                    the fair market value of the proprietary interest in Mutual,
                    which in this transaction we assume to be zero.

               (10) The basis of the Company  Common  Stock to its  shareholders
                    will be the purchase  price  thereof.  (Section  1012 of the
                    Code.)

               (11) A shareholder's  holding period for the Company Common Stock
                    acquired  through the  exercise of the  subscription  rights
                    shall begin on the date on which the subscription rights are
                    exercised. (Section 1223(6) of the Code.) The holding period
                    for the Company Common Stock purchase pursuant to the direct
                    community offering,  public offering or under other purchase
                    arrangements will commence on the date following the date on
                    which such stock is purchased.  (Rev.  Rul.  70-598,  1970-2
                    C.B. 168).

               (12) Regardless  of any  book  entries  that  are  made  for  the
                    establishment of a liquidation  account,  the reorganization
                    will not  diminish the  accumulated  earnings and profits of
                    Mutual   available  for  the  subsequent   distribution   of
                    dividends,  within the  meaning of Section  316 of the Code.
                    Section  1.312-11(b)  and  (c)  of  the  Regulations.  Stock
                    Association  will  succeed  to and  take  into  account  the
                    earnings  and profits or deficit in earnings  and profits of
                    Mutual as of the date of the Conversion.



<PAGE>


Board of Directors
Home Federal Savings and
  Loan Association of Niles
Page 8



         The above  opinions are effective to the extent that Mutual is solvent.
No opinion is expressed  about the tax treatment of the transaction if Mutual is
insolvent. Whether or not Mutual is solvent will be determined at the end of the
taxable year in which the transaction is consummated.

         No opinion is  expressed  as to the tax  treatment  of the  transaction
under the  provisions  of any of the  other  sections  of the Code and  Treasury
Regulations which may also be applicable thereto, or to the tax treatment of any
conditions  existing at the time of, or effects  resulting from, the transaction
which are not specifically covered by the opinions set forth above.

                                     Respectfully submitted,

                                     SILVER, FREEDMAN & TAFF, L.L.P.



                                     By /s/ Silver Freedman & Taff, L.L.P.
                                        ----------------------------------




                     [ANNESS, GERLACH & WILLIAMS LETTERHEAD]


August 28, 1998



Board of Directors
Home Federal Savings and Loan
  Association of Niles
55 North Main Street
Niles, Ohio  44446-5097


Re:  State Income Tax Opinion Relating to the Conversion of Home Federal Savings
     and Loan Association of Niles from a Federally Chartered Mutual Savings and
     Loan   Association  to  a  Federally   Chartered  Stock  Savings  and  Loan
     Association  Under  Section  368(a)(1)(f)  of the Internal  Revenue Code of
     1986, as Amended
     ---------------------------------------------------------------------------



Gentlemen:

You have asked Anness,  Gerlach & Williams (the "Firm") to provide an opinion as
to the State of Ohio tax  consequences of the conversion of Home Federal Savings
and Loan Association of Niles from a federally chartered mutual institution to a
federally chartered stock institution  (hereinafter,  the "Association") and the
formation of First Niles Financial, Inc. (hereinafter,  the "Company") a holding
company  of  which  the  Association  will  become a  wholly  owned  subsidiary.
Specifically  you have asked that we address  the Ohio tax  consequences  to the
Association, in its mutual or stock form, the Company, eligible account holders,
parties receiving  subscription rights,  parties purchasing conversion stock and
other parties participating in the conversion. In regards to the aforementioned,
we have been asked to provide an opinion as to whether the Ohio tax consequences
will be essentially the same as the federal income tax  consequences as detailed
in the opinion provided by Silver, Freedman & Taff, LLP, dated July 21, 1998.

Facts

Pursuant to the Plan of Conversion (the "Plan"), as amended, dated July 6, 1998,
the mutual  association  will convert to a stock  savings  institution  and will
concurrently form a holding company which will own all of the stock of the newly
formed  stock  savings  institution.  The stock of the holding  company  will be
offered for sale to the association depositors and, contingently, to the general
public.   This  series  of  events  will  hereinafter  be  referred  to  as  the
"Conversion".  The business of the institution  will be the same both before and
after this transaction. Our opinion has been formed assuming that the Conversion
is  implemented  in accordance  with the terms of the Plan,  and all  conditions
precedent  contained  in the  Plan  will be  performed  or  waived  prior to the
completion of the Conversion.




<PAGE>



Assumption

Our  opinions  as to the Ohio  tax  consequences  of the  Conversion  set  forth
hereinbelow have been formed on the assumption that the Conversion will generate
no federal taxable income to any of the aforementioned  parties participating in
the  Conversion.  This  assumption  is based  solely on the  federal  income tax
opinion provided by Silver, Freedman & Taff, LLP, dated July 21, 1998.


Opinion

Based on the foregoing facts and assumption, together with the relevant sections
of the Ohio Revised Code ("ORC") and judicial  precedents as of the date hereof,
and provided that the Association,  in its mutual or stock form, and the Company
are at the time of  Conversion  a  corporation  within the  meaning of  Internal
Revenue  Code Section  7701(a)(3),  the Firm is of the opinion that for Ohio tax
purposes, the tax consequences of the Conversion will be as follows:

(1)     The  Association,  in its mutual or stock form,  the  Company,  eligible
        account  holders,   parties  receiving   subscription  rights,   parties
        purchasing  conversion  stock and  other  parties  participating  in the
        Conversion will recognize no gain or loss as a result of the Conversion.
        Therefore the Conversion itself will not be a taxable transaction to any
        deposit  account holder or borrower  member of the Company in its mutual
        or stock form for purposes of the Ohio  corporate  franchise tax and the
        Ohio personal income tax. This is consistent with the federal income tax
        consequences  of the  Conversion  to these  parties  and is based on the
        relevant ORC sections discussed herein.

        ORC Section  5733.04 defines the term "corporate net income" to mean the
        taxpayer's  taxable  income before  operating loss deduction and special
        deductions,  as required to be reported for the taxpayer's  taxable year
        under the  Internal  Revenue  Code,  subject to  certain  modifications.
        Similarly,  ORC Section 5747.01 defines the term "adjusted gross income"
        (relative to  individuals)  to mean adjusted gross income as defined and
        used  in  the  Internal   Revenue  Code,  with  certain   modifications.
        Consequently,  so long as the Plan  described  herein does not  generate
        federal taxable income to either the corporate or shareholder parties to
        the Conversion, it does not generate Ohio taxable income.

        Furthermore,  the Company has  received an opinion from Keller & Company
        to the effect that the subscription  rights have no  ascertainable  fair
        market value because the rights are received by specified  persons at no
        cost, may not be transferred  and are of short  duration.  The IRS could
        challenge  the  assumption   that  the   subscription   rights  have  no
        ascertainable  fair market  value.  If this occurs,  the Ohio income tax
        consequences  of these  subscription  rights would differ  significantly
        than what is described above.

(2)     The Company is a "financial institution" for State of Ohio tax purposes,
        and the Conversion will not change such status.



<PAGE>


(3)     The Company is subject to the Ohio corporate franchise tax on "financial
        institutions,"  which  is  imposed  annually  at a rate  of  1.5% of the
        Company's  equity  capital  determined in accordance  with GAAP, and the
        Conversion will not change such status.

(4)     As a  "financial  institution,"  the  Company is not  subject to any tax
        based upon net income or net  profit  imposed by the State of Ohio,  and
        the Conversion will not change such status.

(5)     The Conversion  will not be a taxable  transaction to the Association in
        its  mutual or stock  form,  or the  Company  for  purposes  of the Ohio
        corporate franchise tax. However, as a consequence of the Conversion the
        annual Ohio  corporate  franchise  tax  liability  of the  Company  will
        increase if the taxable net worth of the Company  (i.e.,  book net worth
        computed in accordance  with GAAP at the close of the Company's  taxable
        year for federal income tax purposes) increases thereby.


Caveats and Limitations

It is assumed for the purpose of this  opinion that  neither  Anness,  Gerlach &
Williams or the  management of the  Association  or the Company are aware of any
facts  inconsistent with those set forth above.  Also, it is assumed the opinion
accurately reflects all consummated and proposed transactions.  The existence of
inconsistent  facts and/or proposed  transactions  not set forth could alter our
opinion.  Additionally,  the  opinions  expressed  herein  are  based  upon  the
provisions of the Internal Revenue Code and the ORC, Treasury  regulations (both
current and proposed),  revenue  rulings and procedures and related  authorities
which would affect our opinions set forth herein.

Our opinion is based  solely  upon the facts,  representations  and  assumptions
contained  herein,  and we have not undertaken an independent  investigation  of
such facts or  representations.  Our opinion would require  reevaluation  in the
event  any such  fact or  representation  is  inaccurate  as of the date of this
opinion.

The opinions  expressed in this opinion  reflect what we believe to be the State
of Ohio tax consequences of the Conversion described herein. Nevertheless,  they
are only opinions, and no assurance can be given that the State of Ohio will not
challenge any position taken in such opinions.  Furthermore,  it should be noted
that we express  no opinion  regarding  tax  consequences  under the laws of any
foreign or local  jurisdiction,  nor the consequences under the Internal Revenue
Code. Additionally,  no opinion is expressed on State of Ohio tax matters except
those specifically discussed herein.

This letter is intended  solely for  reliance by the Board of  Directors of Home
Federal  Savings  and Loan  Association  of Niles and should not be used for any
other purpose.

Very truly yours,



ANNESS, GERLACH & WILLIAMS





                   EXECUTIVE DEFERRED COMPENSATION AGREEMENTS

President and Chief Executive Officer William L. Stephens and Vice President and
Chief  Operating  Officer  George J. Swift have each  entered  into an Executive
Deferred Compensation Agreement ("EDCA") with the Association, the form of which
is attached hereto. The term of each EDCA continues for a period of 12 months at
which time it is reviewed,  renewed  and/or altered by a resolution of the Board
of Directors. The EDCAs for Messrs. Williams and Swift, pursuant to a resolution
adopted by the Board of Directors  on August 25,  1997,  have been renewed for a
one  year  period  commencing  September  1,  1997,  and  provide  for  deferred
compensation   payments  by  the  Association  of  $6,000  per  month  for  each
individual.

         As of June 30, 1998,  the Board of Directors  determined to make a lump
sum  contribution  of  $144,000  to  Messrs.  Stephens  and  Swift  under  their
individual  EDCAs, in addition to the $6,000 monthly  contibutions to be made to
each of them  for the  remaining  two  months  (July  and  August  1998) of such
agreements,  and to thereafter suspend and make no further  contributions  under
these  agreements.   These  amounts,   together  with  all  other  contributions
previously  made  by the  Association  will  be  paid  to  such  individuals  in
accordance with the terms their individual EDCA.


<PAGE>



                    EXECUTIVE DEFERRED COMPENSATION AGREEMENT

         THIS  AGREEMENT is made as of this 23rd day of November,  1987,  by and
between  WILLIAM L. STEPHENS (the  "Executive")  and HOME FEDERAL SAVINGS & LOAN
ASSOCIATION OF NILES, OHIO, (the "Company").

         WHEREAS,  in order to create an incentive for the continued  employment
of the Executive by the Company and to encourage the continued  contribution  by
the Executive to the  profitability of the Company,  the parties have determined
that it is in the  best  interest  of the  Company  and the  Executive  that the
Company  provide  an amount  equal to  $1,000.00  per month for the  Executive's
period of  employment  from  September  1, 1987,  pro-rated on a per diem basis,
based on 30-day  months,  to be paid to the Executive  upon his  termination  of
employment with the Company as provided herein.

         NOW, THEREFORE, the parties agree as follows:

         1. Payment of Deferred Compensation Amount

         If the Executive's employment with the Company is terminated because of
permanent disability (as hereinafter defined), death, voluntary resignation,  or
by the Company  without  cause,  the Company shall pay to him an amount equal to
the  amount  accrued  pursuant  to the  contribution  agreed  upon in the  above
paragraph. If both the Executive and his designated beneficiary shall die before
the total deferred compensation contribution has been paid to the Executive, the
remaining portion of the Deferred  Compensation Amount shall be paid as promptly
as practicable in one lump sum to the estate of such  designated  beneficiary or
as specified in the beneficiary's last will and testament, as the case may be.

         The  beneficiary  referred  to in this  Section  may be  designated  or
changed by the  Executive  (without  the  consent of any prior  beneficiary)  by
written notice delivered to the Company before his death. If no such beneficiary
shall have been designated,  or if no designated  beneficiary  shall survive the
Executive,  the  payment  provided  under this  Section  shall be payable to the
Executive's estate.

         For purposes of this  Section,  the  Executive  shall be deemed to have
become  disabled  if the  Company  shall find on the basis of  medical  evidence
satisfactory to the Company that the Executive is totally disabled,  mentally or
physically,  so as to be prevented  from  engaging in further  employment by the
Company and that such  disability  will be permanent and  continuous  during the
remainder of his life.

         2. Forfeiture of Deferred Compensation Amount

         If the  Executive's  employment  with the Company is  terminated by the
Company  for cause (as  hereinafter  defined),  then no portion of the  Deferred
Compensation  Amount  shall be paid to the  Executive  and any interest he might
have therein shall be forfeited.

         The term "cause" as used herein shall mean such fraud, embezzlement, or
other crimes involving moral turpitude, or such gross or willful neglect of duty
which,  in the judgment of the Board of  Directors of the Company,  justifies no
action other than termination.



<PAGE>



         3. Term of Agreement

         This  agreement  shall  continue  for a period of twelve (12) months at
which time this  agreement  may be reviewed,  renewed or altered by the Board of
Directors.

         4. Payments

         The accrued deferred compensation amount shall be payable in a lump sum
upon the death, disability,  voluntary resignation or termination by the Company
without cause,  not later than eleven (11) months and twenty-nine (29) days from
date of such occurrence.

         It is understood  that the Executive shall have no right to the accrued
deferred compensation amount until the occurrence of one of the events set forth
above.

         It is expressly understood that the amounts set forth in this agreement
are not secured by the Company and that the  Executive  has no right  during the
term of this  agreement to receive or demand payment until the occurrence of one
of the events set forth above.

         5. Tax Treatment

         Any deferred  compensation  payable under this  agreement  shall not be
deemed salary and shall not be included in the Executive's  taxable income under
federal and state law until it is actually received by the Executive.

         6. Termination of Agreement

         This agreement may be terminated by mutual agreement of both parties or
as determined by the Company.

         IN WITNESS  WHEREOF,  the parties have set their hands the day and year
first above written.

                                         HOME FEDERAL SAVINGS & LOAN
                                         ASSOCIATION OF NILES


                                         By: /s/
                                             -----------------------------------


                                         By: /s/
                                             -----------------------------------

                                             /s/ William L. Stephens
                                             -----------------------------------
                                                 WILLIAM L. STEPHENS






                                                                    Exhibit 23.1



                               CONSENT OF COUNSEL


    We consent to the use of our opinion,  to the  incorporation by reference of
such opinion as an exhibit to the Pre-Effective Amendment No. 1 to the Form SB-2
and to the reference to our firm under the headings "The  Conversion-Income  Tax
Consequences"  and "Legal and Tax Matters" in the Prospectus and proxy statement
included in this Pre-Effective  Amendment No. 1 to the Form SB-2. In giving this
consent,  we do not admit  that we are  within the  category  of  persons  whose
consent is required  under Section 7 of the  Securities Act of 1933, as amended,
or  the  rules  and  regulations  of  the  Securities  and  Exchange  Commission
thereunder.



                                         /s/ SILVER, FREEDMAN & TAFF, L.L.P.
                                          

Washington, D.C.
August 28, 1998


                                                                    Exhibit 23.2


                     [ANNESS GERLACH & WILLIAMS LETTERHEAD]


                       CONSENT OF INDEPENDENT ACCOUNTANTS


    We  consent  to the  use in  this  Pre-Effective  Amendment  No.  One to the
Registration  Statement  of First  Niles  Financial,  Inc. on Form  SB-2/A,  and
Pre-Effective Amendment No. One to the Application for Conversion on Form AC, of
our report  dated  February 2, 1998  (except for Note M, as to which the date is
July 6, 1998), included herein, on the consolidated financial statements of Home
Federal  Savings and Loan  Association of Niles as of December 31, 1997 and 1996
and for each of the three years in the period ended  December 31, 1997.  We also
consent to the use of our tax opinion, to the incorporation by reference of such
opinion as an Exhibit to the Form SB-2/A and Form AC, and to the reference to us
under the  headings  "Experts"  and "Legal and Tax  Matters" in the  Prospectus,
which is part of the Registration Statement.


                                            /s/ Anness Gerlach & Williams
                                                


Youngstown, Ohio
August 28, 1998



                                                                    Exhibit 99.2



               HOME FEDERAL SAVINGS AND LOAN ASSOCIATION OF NILES
                              55 North Main Street
                             Niles, Ohio 44446-5097
                                 (330) 652-2539



                      NOTICE OF SPECIAL MEETING OF MEMBERS



         Notice is hereby given that a Special  Meeting of Members (the "Special
Meeting") of Home Federal Savings and Loan  Association of Niles ("Home Federal"
or the "Association") will be held at the main office of the Association located
at 55 North Main Street, Niles, Ohio, on ________ __, 1998 at __:__ _.m., Niles,
Ohio time. The purpose of this Special Meeting is to consider and vote upon:

   
         A plan to convert the  Association  from a federally  chartered  mutual
         savings association to a federally chartered stock savings association,
         including the adoption of a federal stock savings  association  charter
         and bylaws,  with the concurrent sale of all the  Association's  common
         stock to First  Niles  Financial,  Inc.,  a Delaware  corporation  (the
         "Holding  Company"),  and sale by the Holding  Company of shares of its
         common stock; and
    

such other  business as may  properly  come  before the  Special  Meeting or any
adjournment thereof. Management is not aware of any such other business.

         The  members  who  shall be  entitled  to  notice of and to vote at the
Special Meeting and any adjournment  thereof are depositors and borrowers of the
Association  at the close of business on _______ __,  1998,  who  continue to be
depositors  and  borrowers  of the  Association  as of the  date of the  Special
Meeting. In the event there are not sufficient votes for approval of the Plan of
Conversion  at the time of the  Special  Meeting,  the  Special  Meeting  may be
adjourned from time to time in order to permit further solicitation of proxies.

                                           BY ORDER OF THE BOARD OF DIRECTORS



                                           /s/ 
                                           -------------------------------------
                                           William L. Stephens
                                           President and Chief Executive Officer

Niles, Ohio
________ __, 1998


   
- --------------------------------------------------------------------------------
          YOUR BOARD OF DIRECTORS UNANIMOUSLY RECOMMENDS THAT YOU VOTE
                 FOR APPROVAL OF THE PROPOSAL BY COMPLETING THE
                   ENCLOSED PROXY CARD AND RETURNING IT IN THE
                    ENCLOSED POSTAGE-PAID ENVELOPE AS SOON AS
                     POSSIBLE. YOUR VOTE IS VERY IMPORTANT.
- --------------------------------------------------------------------------------
    


<PAGE>


                         SUMMARY OF PROPOSED CONVERSION

         This  summary  does not purport to be complete  and is qualified in its
entirety by the more  detailed  information  contained in the  remainder of this
Proxy Statement and the accompanying Prospectus.

         Under its present  "mutual" form of  organization,  Home Federal has no
stockholders.  Its  deposit  account  holders and  borrowers  are members of the
Association and have voting rights in those capacities. In the unlikely event of
liquidation, the Association's deposit account holders would have the sole right
to  receive  any  assets  of the  Association  remaining  after  payment  of its
liabilities  (including  the  claims  of  all  deposit  account  holders  to the
withdrawal value of their deposits).  Under the Plan of Conversion (the "Plan of
Conversion") to be voted on at the Special  Meeting,  the  Association  would be
converted  into a federally  chartered  savings  association  organized in stock
form, and all of the  Association's  common stock would be sold  concurrently to
the Holding Company (the "Conversion").  The Holding Company will offer and sell
its  common  stock  (the  "Common  Stock")  in an  offering  (the  "Subscription
Offering")  to (1)  account  holders  with an account  balance of $50 or more on
March 31, 1997 ("Eligible Account Holders"), (2) tax-qualified employee plans of
the  Association  and the  Holding  Company  ("Tax-Qualified  Employee  Plans"),
provided  however,  that the  Tax-Qualified  Employee  Plans  shall  have  first
priority  Subscription  Rights to the extent that the total  number of shares of
Common Stock sold in the Conversion  exceeds the maximum of the appraisal range,
(3) account holders of the Association with an account balance of $50 or more as
of __________ __, 1998  ("Supplemental  Eligible Account Holders"),  (4) certain
other  members of the  Association  as of ________ __, 1998 who are not Eligible
Account Holders or Supplemental  Eligible Account Holders ("Other  Members") and
(5) employees, officers and directors of the Association. It is anticipated that
Tax-Qualified  Employee  Plans will  purchase 8% of the Common Stock sold in the
Conversion.

         To the extent the  Common  Stock is not all sold to the  persons in the
foregoing  categories,  the Holding  Company may offer and sell the remainder of
the Common Stock in a direct community offering ("Direct Community Offering") or
public offering ("Public  Offering") through Charles Webb & Company ("Webb"),  a
division  of Keefe,  Bruyette  & Woods,  Inc.,  to  selected  persons  to whom a
prospectus (the  "Prospectus") is delivered.  The Subscription  Offering and the
Public Offering and/or Direct Community Offering are referred to collectively as
the "Offering."  Voting and  liquidation  rights with respect to the Association
would thereafter be held by the Holding Company, except to the limited extent of
the liquidation account (the "Liquidation Account") that will be established for
the  benefit of  Eligible  Account  Holders and  Supplemental  Eligible  Account
Holders of the  Association,  and voting and  liquidation  rights in the Holding
Company  would be held only by those  persons  who  become  stockholders  of the
Holding Company through purchase of shares of its Common Stock. See "Description
of the Plan of Conversion - Principal Effects of Conversion - Liquidation Rights
of Depositor Members."

         THE CONVERSION WILL NOT AFFECT THE BALANCE, INTEREST RATE OR FEDERAL
INSURANCE PROTECTION OF ANY SAVINGS DEPOSIT, AND NO PERSON WILL BE OBLIGATED TO
PURCHASE ANY STOCK IN THE CONVERSION.


Business Purposes   Net Conversion proceeds are expected to increase the capital
for Conversion      of  Home  Federal,  which  will  support  the  existing  and
                    possible  expansion of its financial services to the public.
                    The  conversion  to  stock  form  and the  use of a  holding
                    company  structure  are also expected to enhance its ability
                    to  expand  through   possible   mergers  and   acquisitions
                    (although  no such  transactions  are  contemplated  at this
                    time) and will  facilitate  its future access to the capital
                    markets.  The  Association  will  continue  to be subject to
                    comprehensive  regulation  and  examination by the Office of
                    Thrift  Supervision,  Department of Treasury ("OTS") and the
                    Federal Deposit Insurance Corporation ("FDIC").


                                        i

<PAGE>


Subscription        As part of the Conversion, Common Stock is being offered for
Offering            sale  in  the  Subscription   Offering,  in  the  priorities
                    summarized  below, to the Association's (1) Eligible Account
                    Holders, (2) Tax-Qualified  Employee Plans, (3) Supplemental
                    Eligible   Account  Holders  (4)  Other  Members,   and  (5)
                    employees,  officers and directors. If necessary, all shares
                    of Common Stock not purchased in the Subscription  Offering,
                    if  any,  may be  offered  in  connection  with  the  Public
                    Offering  and/or  Direct  Community  Offering  for  sale  to
                    selected persons through Webb.

Subscription        Each Eligible Account Holder has been given non-transferable
Rights of Eligible  rights to  subscribe  for an amount  equal to the greater of
Account Holders     $150,000 of Common  Stock,  one-tenth  of one percent of the
                    total number of shares offered in the Subscription Offering,
                    or 15 times the  product  (rounded  down to the  whole  next
                    number)  obtained by multiplying  the total number of shares
                    to be issued by a  fraction  of which the  numerator  is the
                    amount of  qualifying  deposits of such  subscriber  and the
                    denominator is the total qualifying  deposits of all account
                    holders in this category on the qualifying date.

Subscription        The  Association's  Tax-Qualified  Employee  Plans have been
Rights of Tax-      given non-transferable rights to subscribe, individually and
Qualified           in the  aggregate,  for up to 10%  of the  total  number  of
Employee Plans      shares  sold  in  the  Conversion   after   satisfaction  of
                    subscriptions of Eligible  Account Holders.  Notwithstanding
                    the  foregoing,  to the extent  orders for shares exceed the
                    maximum of the appraisal range, Tax-Qualified Employee Plans
                    shall be afforded a first  priority to purchase  shares sold
                    above the maximum of the appraisal  range. It is anticipated
                    that  Tax-Qualified  Employee  Plans will purchase 8% of the
                    Common Stock sold in the Conversion.

Subscription        After  satisfaction  of  subscriptions  of Eligible  Account
Rights of           Holders and Tax- Qualified Employee Plans, each Supplemental
Supplemental        Eligible  Account  Holder (other than directors and officers
Eligible Account    of the Association) has been given  non-transferable  rights
Holders             to subscribe  for an amount equal to the greater of $150,000
                    of  Common  Stock,  one-tenth  of one  percent  of the total
                    number of shares offered in the Conversion,  or 15 times the
                    product  (rounded down to the whole next number) obtained by
                    multiplying  the  total  number  of shares to be issued by a
                    fraction of which the  numerator is the amount of qualifying
                    deposits of such subscriber and the denominator is the total
                    qualifying  deposits of all account holders in this category
                    on the  qualifying  date.  The  subscription  rights of each
                    Supplemental Eligible Account Holder shall be reduced to the
                    extent of such person's  subscription  rights as an Eligible
                    Account Holder.

Subscription        Each Other Member has been given non-transferable  rights to
Rights of Other     subscribe  for an amount equal to the greater of $150,000 of
Members             Common Stock or one-tenth of one percent of the total number
                    of shares offered in the Conversion  after  satisfaction  of
                    the  subscriptions  of the  Association's  Eligible  Account
                    Holders,   Tax-Qualified  Employee  Plans  and  Supplemental
                    Eligible Account Holders.


                                       ii

<PAGE>


Subscription        Each  individual  employee,  officer  and  director  of  the
Rights of           Association  has been  given the right to  subscribe  for an
Association         amount  equal to the  greater of  $150,000  of Common  Stock
Personnel           after  satisfaction of the subscriptions of Eligible Account
                    Holders, Tax-Qualified Employee Plans, Supplemental Eligible
                    Account Holders and Other Members.  Total shares  subscribed
                    for  by  the  employees,  officers  and  directors  in  this
                    category may not exceed 24% of the total  shares  offered in
                    the Conversion.

Public Offering     Subject to prior rights of holders of  subscription  rights,
and/or Direct       the Holding Company may also offer the Common Stock for sale
Community Offering  to selected persons through Webb in a Public Offering and/or
                    Direct Community Offering.

Purchase            No person,  together with associates,  and persons acting in
Limitations         concert,  may purchase more than $300,000 of Common Stock in
                    the  Conversion.  The  aggregate  purchases of directors and
                    executive  officers and their  associates may not exceed 34%
                    of the total  number of shares  offered  in the  Conversion.
                    These purchase limitations do not apply to the Association's
                    Tax-Qualified Employee Plans.

Expiration Date     All  subscriptions  for Common Stock in connection  with the
                    Subscription  Offering must be received by noon, Niles, Ohio
                    Time on _____ __, 1998.

How to Subscribe    For  information  on how to subscribe for Common Stock being
for Shares          offered  in  the  Subscription  Offering,  please  read  the
                    Prospectus and the order form and instructions  accompanying
                    this  Proxy   Statement.   Subscriptions   will  not  become
                    effective  until the Plan of Conversion has been approved by
                    the  Association's  members  and  all  of the  Common  Stock
                    offered in the Conversion has been subscribed for or sold in
                    the  Offering or through such other means as may be approved
                    by the OTS.

Price of Common     All sales of Common  Stock in the  Offering  will be made at
Stock               the same price per share which is  currently  expected to be
                    $10.00 per share on the basis of an independent appraisal of
                    the  pro  forma  market  value  of the  Association  and the
                    Holding  Company  upon   Conversion.   On  the  basis  of  a
                    preliminary   appraisal   by  Keller   and   Company,   Inc.
                    ("Keller"), which has been reviewed by the OTS, a minimum of
                    1,670,000 and a maximum of 2,270,000  shares will be offered
                    in the  Conversion.  See "The Conversion - Stock Pricing and
                    Number of Shares to be Issued" in the Prospectus.

Tax Consequences    The  Association  has  received an opinion  from its special
                    counsel,  Silver,  Freedman & Taff, L.L.P., stating that the
                    Conversion  is a  nontaxable  reorganization  under  Section
                    368(a)(1)(F)  of the Internal  Revenue Code. The Association
                    has also received an opinion from Anness, Gerlich & Williams
                    stating   that  the   Conversion   will  not  be  a  taxable
                    transaction for Ohio income tax purposes.

Required  Vote      Approval  of  the  Plan  of  Conversion   will  require  the
                    affirmative  vote of a majority of all votes  eligible to be
                    cast at the Special Meeting.


                          YOUR BOARD OF DIRECTORS URGES
                     YOU TO VOTE FOR THE PLAN OF CONVERSION

                                       iii

<PAGE>


               HOME FEDERAL SAVINGS AND LOAN ASSOCIATION OF NILES

                                 PROXY STATEMENT

           SPECIAL MEETING OF MEMBERS TO BE HELD ON ________ __, 1998

                               PURPOSE OF MEETING


   
         This Proxy  Statement is being  furnished to you in connection with the
solicitation  on behalf of the Board of Directors  of Home  Federal  Savings and
Loan Association of Niles ("Home Federal" or the  "Association")  of the proxies
to be voted at the Special  Meeting of Members  (the  "Special  Meeting") of the
Association to be held at the Association's main office located at 55 North Main
Street,  Niles,  Ohio, on ________ __, 1998 at __:__ _.m., Niles, Ohio time, and
at any adjournments  thereof.  The Special Meeting is being held for the purpose
of considering and voting upon a Plan of Conversion  under which the Association
would be converted (the "Conversion") from a federally  chartered mutual savings
association into a federally chartered stock savings association, the concurrent
sale of all the common  stock of the stock  savings  association  to First Niles
Financial, Inc. (the "Holding Company"), a Delaware corporation, and the sale by
the Holding Company of shares of its common stock (the "Common Stock").
    

                    RECOMMENDATION OF THE BOARD OF DIRECTORS

   
         THE BOARD OF DIRECTORS OF THE BANK UNANIMOUSLY RECOMMENDS THAT YOU VOTE
TO APPROVE THE PLAN OF CONVERSION.
    

         The Association is currently  organized in "mutual" rather than "stock"
form,  meaning that it has no  stockholders  and no authority  under its federal
mutual charter to issue capital stock. The Association's  Board of Directors has
adopted the Plan of Conversion providing for the Conversion.  The sale of Common
Stock of the Holding  Company,  which was recently  formed to become the holding
company of the Association,  will  substantially  increase the Association's net
worth.  The Holding  Company will exchange 50% of the net proceeds from the sale
of the Common  Stock for the common stock of the  Association  to be issued upon
Conversion.  The  Holding  Company  expects  to retain  the  balance  of the net
proceeds as its initial  capitalization,  a portion of which the Holding Company
intends to lend to the Association's  Employee Stock Ownership Plan (the "ESOP")
to fund its purchase of Common Stock.  This  increased  capital will support the
existing and possible  expansion of the Association's  financial services to the
public.  The  Board of  Directors  of the  Association  also  believes  that the
conversion to stock form and the use of a holding company structure will enhance
the  Association's  ability to expand through  possible mergers and acquisitions
(although  no  such  transactions  are  contemplated  at  this  time)  and  will
facilitate its future access to the capital markets.

         The Board of Directors of the Association  believes that the Conversion
will further  benefit the  Association  by enabling it to attract and retain key
personnel  through  prudent  use of  stock-related  incentive  compensation  and
benefit plans.  The Board of Directors of the Holding Company intends to adopt a
stock option and incentive plan and a recognition and retention plan, subject to
approval of Holding Company stockholders following completion of the Conversion.
See  "Management  of the  Association  -  Benefit  Plans"  in  the  accompanying
Prospectus.

         Voting in favor of the Plan of Conversion  will not obligate any person
to purchase any Common Stock.

         THE  OFFICE OF THRIFT  SUPERVISION  ("OTS")  HAS  APPROVED  THE PLAN OF
CONVERSION  SUBJECT  TO  THE  APPROVAL  OF THE  ASSOCIATION'S  MEMBERS  AND  THE
SATISFACTION  OF CERTAIN  OTHER  CONDITIONS.  HOWEVER,  SUCH  APPROVAL  DOES NOT
CONSTITUTE A RECOMMENDATION OR ENDORSEMENT OF THE PLAN OF CONVERSION BY THE OTS.


<PAGE>


              INFORMATION RELATING TO VOTING AT THE SPECIAL MEETING

         The  Board of  Directors  of the  Association  has  fixed , 1998 as the
voting  record date  ("Voting  Record  Date") for the  determination  of members
entitled  to notice of the  Special  Meeting.  All  Association  depositors  and
borrowers  are  members  of the  Association  under  its  current  charter.  All
Association  depositors  and  borrowers of record as of the close of business on
the Voting  Record Date who continue to be  depositors  and  borrowers as of the
date of the Special  Meeting will be entitled to vote at the Special  Meeting or
any adjournment thereof.

         Each depositor member  (including IRA and Keogh account  beneficiaries)
will be  entitled  at the  Special  Meeting to cast one vote for each  $100,  or
fraction thereof,  of the aggregate  withdrawal value of all of such depositor's
accounts in the Association as of the Voting Record Date, up to a maximum of 400
votes.  In general,  accounts  held in different  ownership  capacities  will be
treated  as  separate   memberships  for  purposes  of  applying  the  400  vote
limitation.  For example,  if two persons hold a $40,000  account in their joint
names and each of the persons  also holds a separate  account for $40,000 in his
own name,  each person would be entitled to 400 votes for each separate  account
and they would  together be entitled to cast 400 votes on the basis of the joint
account. Where no proxies are received from IRA and Keogh account beneficiaries,
after due  notification,  the  Association,  as  trustee of these  accounts,  is
entitled to vote these accounts in favor of the Plan of Conversion.  Each member
borrower is entitled to one vote in addition to any other vote the  borrower may
otherwise have.

   
         Approval of the Plan of Conversion  requires the affirmative  vote of a
majority of the total outstanding votes of the Association's members eligible to
be cast at the Special  Meeting.  As of _______ __, 1998,  the  Association  had
approximately  ______ members who were entitled to cast a total of approximately
_________ votes at the Special Meeting.
    

         Association  members may vote at the Special Meeting or any adjournment
thereof in person or by proxy.  Any member giving a proxy will have the right to
revoke the proxy at any time before it is voted by giving  written notice to the
Secretary of the  Association,  provided that such written notice is received by
the Secretary prior to the Special Meeting or any adjournment  thereof,  or upon
request if the member is present and chooses to vote in person.

   
         All properly executed proxies received by the Board of Directors of the
Association will be voted in accordance with the instructions  indicated thereon
by the members giving such proxies.  If no instructions are given,  such proxies
will be  voted in favor of the Plan of  Conversion.  If any  other  matters  are
properly  presented  at the Special  Meeting  and may  properly be voted on, the
proxies  solicited  hereby will be voted on such matters in accordance  with the
best judgment of the proxy holders named thereon. Management is not aware of any
other business to be presented at the Special Meeting.

         If a proxy is not executed and is returned and the member does not vote
in  person,  the  Association  is  prohibited  by OTS  regulations  from using a
previously  executed proxy to vote for the Conversion.  As a result,  failure to
vote may have the same effect as a vote against the Plan of Conversion.
    

         To the extent  necessary to permit  approval of the Plan of Conversion,
proxies may be  solicited by  officers,  directors  or regular  employees of the
Association,  in person,  by telephone or through  other forms of  communication
and, if  necessary,  the Special  Meeting may be adjourned  to a later date.  In
addition,  Webb will assist the Association in the solicitation of proxies. Such
persons will be reimbursed by the  Association  for their  expenses  incurred in
connection with such  solicitation.  The Association will bear all costs of this
solicitation.  The  proxies  solicited  hereby  will be used only at the Special
Meeting and at any adjournment thereof.

                      DESCRIPTION OF THE PLAN OF CONVERSION

         The Plan of  Conversion  to be  presented  for  approval at the Special
Meeting  provides for the  Conversion  to be  accomplished  through  adoption of
amended  charter and bylaws for the  Association  to  authorize  the issuance of
capital stock along with the concurrent  formation of a holding company. As part
of the Conversion, the Plan of Conversion provides for the subscription offering
(the  "Subscription  Offering")  of the Common  Stock to the  Association's  (i)
Eligible Account Holders (deposit account holders with an account balance of $50
or  more  as of  March  31,  1997;

                                       2
<PAGE>


(ii) Tax-Qualified  Employee Plans, (iii) Supplemental  Eligible Account Holders
(deposit account holders with an account balance of $50 or more as of __________
__, 1998);  (iv) Other Members  (deposit account holders eligible to vote at the
Special Meeting who are not as Eligible Account Holders or Supplemental Eligible
Account Holders); and (v) the Association's  employees,  officers and directors.
Notwithstanding  the  foregoing,  to the extent  orders  for  shares  exceed the
maximum of the appraisal range, Tax-Qualified Employee Plans shall be afforded a
first priority to purchase shares sold above the maximum of the appraisal range.
It is  anticipated  that  Tax-Qualified  Employee  Plans will purchase 8% of the
Common Stock sold in the  Conversion.  If necessary,  all shares of Common Stock
not purchased in the Subscription  Offering,  if any, may be offered to selected
persons in connection with the Public Offering and/or Direct Community  Offering
through Webb.

         THE  SUBSCRIPTION  OFFERING HAS  COMMENCED AS OF THE DATE OF MAILING OF
THIS PROXY  STATEMENT.  A PROSPECTUS  EXPLAINING  THE TERMS OF THE  SUBSCRIPTION
OFFERING,  INCLUDING HOW TO ORDER AND PAY FOR SHARES AND DESCRIBING THE BUSINESS
OF THE ASSOCIATION AND THE HOLDING COMPANY, ACCOMPANIES THIS PROXY STATEMENT AND
SHOULD BE READ BY ALL PERSONS WHO WISH TO CONSIDER SUBSCRIBING FOR COMMON STOCK.
THE SUBSCRIPTION OFFERING EXPIRES AT NOON, NILES, OHIO TIME ON ________ __, 1998
UNLESS EXTENDED BY THE ASSOCIATION AND THE HOLDING COMPANY.

         The federal conversion  regulations require that all stock offered in a
conversion  must be sold in order for the  conversion to become  effective.  The
conversion  regulations  require that the  offering be completed  within 45 days
after  completion of the  Subscription  Offering  period unless  extended by the
Association  and the Holding  Company with the approval of the OTS.  This 45-day
period expires ________ __, 1999 unless the  Subscription  Offering is extended.
If this is not possible,  an occurrence that is currently not  anticipated,  the
Board of Directors of the  Association and the Holding Company will consult with
the  OTS  to  determine  an  appropriate   alternative  method  of  selling  all
unsubscribed  shares offered in the Conversion.  The Plan of Conversion provides
that the  Conversion  must be  completed  within 24 months after the date of the
Special Meeting.

         The Public Offering and/or Direct Community  Offering or any other sale
of the  unsubscribed  shares  will be made as  soon  as  practicable  after  the
completion of the  Subscription  Offering.  No sales of shares may be completed,
either in the Subscription Offering or otherwise,  unless the Plan of Conversion
is approved by the members of the Association.

         The commencement and completion of the Offering, however, is subject to
market  conditions  and other  factors  beyond  the  Association's  control.  No
assurance  can be given as to the length of time after  approval  of the Plan of
Conversion at the Special Meeting that will be required to complete  Offering of
the Common  Stock to be offered in the  Conversion.  If delays are  experienced,
significant  changes may occur in the  estimated  pro forma  market value of the
Holding  Company's  Common  Stock,  together with  corresponding  changes in the
offering price and the net proceeds  realized by the Association and the Holding
Company  from the sale of the Common  Stock.  The  Association  and the  Holding
Company may also incur substantial  additional printing,  legal,  accounting and
other expenses in completing the Conversion.

         The following is a brief summary of the  Conversion and is qualified in
its entirety by reference to the Plan of Conversion, a complete copy of which is
attached hereto.  The  Association's  federal stock charter and bylaws that will
become  effective  upon  completion of the  Conversion  are  available  from the
Association  upon  request.  A copy  of the  Holding  Company's  certificate  of
incorporation and bylaws are also available from the Association upon request.

Principal Effects of Conversion

         Depositors.  The Conversion will not change the amount,  interest rate,
withdrawal rights or federal insurance protection of deposit accounts, or affect
deposit  accounts in any way other than with  respect to voting and  liquidation
rights as discussed below.

         Borrowers.  The rights and  obligations  of borrowers  under their loan
agreements with the  Association  will remain  unchanged by the Conversion.  The
principal  amount,  interest rate and maturity date of loans will remain as they
were contractually fixed prior to the Conversion.

         Voting  Rights of  Members.  Under the  Association's  current  federal
mutual  charter,  depositors  and borrowers have voting rights as members of the
Association  with respect to the election of directors and certain other affairs
of

                                       3

<PAGE>


the Association.  After the Conversion,  exclusive voting rights with respect to
all such matters will be vested in the Holding  Company as the sole  stockholder
of the  Association.  Depositors  and  borrowers  will no longer have any voting
rights,  except to the  extent  that they  become  stockholders  of the  Holding
Company  through the purchase of its Common Stock.  Voting rights in the Holding
Company will be held exclusively by its stockholders.

         Liquidation  Rights of Depositor  Members.  Currently,  in the unlikely
event of liquidation of the Association, any assets remaining after satisfaction
of all creditors'  claims in full (including the claims of all depositors to the
withdrawal  value of their  accounts)  would be  distributed  pro rata among the
depositors  of the  Association,  with the pro rata share of each being the same
proportion  of all  such  remaining  assets  as the  withdrawal  value  of  each
depositor's  account is of the total  withdrawal  value of all  accounts  in the
Association at the time of liquidation.  After the Conversion, the assets of the
Association  would first be applied,  in the event of  liquidation,  against the
claims  of  all  creditors  (including  the  claims  of  all  depositors  to the
withdrawal  value  of  their  accounts).  Any  remaining  assets  would  then be
distributed  to the  persons  who  qualified  as  Eligible  Account  Holders  or
Supplemental Eligible Account Holders under the Plan of Conversion to the extent
of their  interests in a  "Liquidation  Account" that will be established at the
time of the completion of the Conversion and then to the Holding  Company as the
sole   stockholder  of  the   Association's   outstanding   common  stock.   The
Association's  depositors  who did not  qualify as Eligible  Account  Holders or
Supplemental  Eligible  Account  Holders  would  have no  right  to share in any
residual  net worth of the  Association  in the event of  liquidation  after the
Conversion, but would continue to have the right as creditors of the Association
to receive the full withdrawal value of their deposits prior to any distribution
to the Holding Company as the Association's sole stockholder.  In addition,  the
Association's  deposit  accounts  will  continue  to be insured  by the  Federal
Deposit Insurance  Corporation  ("FDIC") to the maximum extent permitted by law,
currently  up to $100,000  per insured  account.  The  Liquidation  Account will
initially be established in an amount equal to the net worth of the  Association
as of the date of the  Association's  latest  statement of  financial  condition
contained in the final  prospectus used in connection with the Conversion.  Each
Eligible Account Holder and/or Supplemental Eligible Account Holder will receive
an initial  interest in the  Liquidation  Account in the same  proportion as the
balance in all of his qualifying  deposit accounts was of the aggregate  balance
in  all  qualifying  deposit  accounts  of  all  Eligible  Account  Holders  and
Supplemental  Eligible  Account  Holders on March 31, 1997 or ________ __, 1998,
respectively.  For  accounts in existence  on both dates,  separate  subaccounts
shall be determined on the basis of the qualifying  deposits in such accounts on
the record dates.  However,  if the amount in the qualifying  deposit account on
any annual  closing date of the  Association  is less than the lowest  amount in
such  deposit  account  on  the  Eligibility  Record  Date  and/or  Supplemental
Eligibility  Record Date, and any subsequent  annual closing date, this interest
in the Liquidation  Account will be reduced by an amount  proportionate  to such
reduction in the related  deposit  account and will not  thereafter be increased
despite any subsequent increase in the related deposit account.

         The  Association.  Under federal law, the stock savings bank  resulting
from the Conversion  will be deemed to be a  continuation  of the mutual savings
bank  rather  than a new entity  and will  continue  to have all of the  rights,
privileges,  properties,  assets and liabilities of the Association prior to the
Conversion.  The Conversion  will enable the Association to issue capital stock,
but will not  change  the  general  objectives,  purposes  or types of  business
currently conducted by the Association, and no assets of the Association will be
distributed  in order to effect the  Conversion,  other than to pay the expenses
incident thereto.  After the Conversion,  the Association will remain subject to
examination  and  regulation  by the OTS and will continue to be a member of the
Federal Home Loan Bank System.  The Conversion  will not cause any change in the
executive officers or directors of the Association.

         Tax   Consequences.   Consummation   of  the  Conversion  is  expressly
conditioned  upon prior receipt of either a ruling of the United States Internal
Revenue Service ("IRS") or an opinion letter of the  Association's  counsel with
respect  to  federal  taxation,  and  either  a  ruling  of  the  Ohio  taxation
authorities or an opinion  letter with respect to Ohio  taxation,  to the effect
that the Conversion  will not be a taxable  transaction to the Holding  Company,
the  Association  or  the   Association's   deposit  account  holders  receiving
subscription rights.

         The Association has received an opinion of its special counsel, Silver,
Freedman & Taff, L.L.P., to the effect that (i) the Conversion will qualify as a
reorganization  under Section 368(a)(1)(F) of the Internal Revenue Code of 1986,
as amended,  and no gain or loss will be recognized to the Association in either
its mutual form or its stock form by reason of the proposed Conversion,  (ii) no
gain or loss will be  recognized to the  Association  in its stock form upon the
receipt of money and other  property,  if any, from the Holding  Company for the
stock of the Association;  and no gain or loss will be recognized to the Holding
Company upon the receipt of money for Common Stock of the Holding Company; (iii)
the assets of the  Association  in either its mutual or its stock form will have
the same basis before and

                                        4

<PAGE>


after the  Conversion;  (iv) the holding period of the assets of the Association
in its stock form will  include the period  during which the assets were held by
the  Association in its mutual form prior to Conversion;  (v) gain, if any, will
be realized by the depositors of the Association upon the constructive  issuance
to them of withdrawable  deposit  accounts of the Association in its stock form,
nontransferable  subscription  rights to purchase  Holding  Company Common Stock
and/or interests in the Liquidation Account (any such gain will be recognized by
such depositors, but only in an amount not in excess of the fair market value of
the subscription  rights and Liquidation Account interests  received);  (vi) the
basis of the account  holder's  savings  accounts in the  Association  after the
Conversion  will be the same as the basis of his or her savings  accounts in the
Association  prior to the Conversion;  (vii) the basis of each account  holder's
interest in the Liquidation  Account is assumed to be zero;  (viii) based on the
Keller Letter, as hereinafter defined, the basis of the subscription rights will
be zero; (ix) the basis of the Holding Company Common Stock to its  stockholders
will be the purchase  price  thereof;  (x) a  stockholder's  holding  period for
Holding  Company  Common Stock  acquired  through the  exercise of  subscription
rights shall begin on the date on which the  subscription  rights are  exercised
and the holding period for the Conversion  Stock  purchased in the Offering will
commence on the date  following the date on which such stock is purchased;  (xi)
the  Association  in its stock form will  succeed to and take into  account  the
earnings and profits or deficit in earnings and profits, of the Association,  in
its  mutual  form,  as  of  the  date  of  Conversion;  (xii)  the  Association,
immediately after Conversion, will succeed to and take into account the bad debt
reserve accounts of the  Association,  in mutual form, and the bad debt reserves
will have the same character in the hands of the Association after Conversion as
if no  Conversion  had  occurred;  and (xiii) the  creation  of the  Liquidation
Account will have no effect on the Association's  taxable income,  deductions or
addition to reserve for bad debts either in its mutual or stock form.

         The opinion from  Silver,  Freedman & Taff,  L.L.P.  is based on, among
other things,  certain assumptions,  including the assumptions that the exercise
price of the  Subscription  Rights to purchase Holding Company Common Stock will
be approximately equal to the fair market value of that stock at the time of the
completion of the proposed Conversion.  With respect to the Subscription Rights,
the Association  will receive a letter from Keller (the "Keller  Letter") which,
based on certain  assumptions,  will conclude that the Subscription Rights to be
received by Eligible Account Holders,  Supplemental Eligible Account Holders and
other  eligible  subscribers  do not  have  any  economic  value  at the time of
distribution or at the time the  Subscription  Rights are exercised,  whether or
not a Direct Community or Public Offering takes place.

         The  Association  has also  received  an opinion of Silver,  Freedman &
Taff,  L.L.P.  to the effect that,  based in part on the Keller  Letter:  (i) no
taxable  income will be realized by  depositors  as a result of the  exercise of
non-transferable  Subscription  Rights to  purchase  shares of  Holding  Company
Common Stock at fair market value;  (ii) no taxable income will be recognized by
borrowers,  directors,  officers and employees of the Association on the receipt
or exercise of Subscription  Rights to purchase shares of Holding Company Common
Stock at fair market value;  and (iii) no taxable income will be realized by the
Association  or  Holding  Company  on the  issuance  of  Subscription  Rights to
eligible  subscribers to purchase shares of Holding Company Common Stock at fair
market value.

         Notwithstanding  the  Keller  Letter,  if the  Subscription  Rights are
subsequently  found to have a fair market value and are deemed a distribution of
property,  it is Silver,  Freedman & Taff,  L.L.P.'s opinion that gain or income
will be recognized by various recipients of the Subscription  Rights (in certain
cases,  whether or not the rights are exercised) and the Association  and/or the
Holding Company may be taxable on the distribution of the Subscription Rights.

         With respect to Ohio taxation,  the Association has received an opinion
from Anness,  Gerlich & Williams to the effect that the Ohio tax consequences to
the  Association,  in its mutual or stock form,  the Holding  Company,  eligible
account holders,  parties  receiving  Subscription  Rights,  parties  purchasing
conversion stock, and other parties  participating in the Conversion will be the
same as the federal income tax consequences described above.

         Unlike a private  letter  ruling,  the  opinions of Silver,  Freedman &
Taff, L.L.P. and Anness,  Gerlich & Williams, as well as the Keller Letter, have
no binding  effect or official  status,  and no assurance  can be given that the
conclusions  reached in any of those  opinions  would be sustained by a court if
contested by the IRS or the federal or Ohio tax authorities.

                                       5
<PAGE>


Approval, Interpretation, Amendment and Termination

         Under the Plan of Conversion,  the letter from the OTS giving  approval
thereto, and applicable  regulations,  consummation of the Conversion is subject
to the  satisfaction  of the following  conditions:  (a) approval of the Plan of
Conversion  by members  of the  Association  casting at least a majority  of the
votes eligible to be cast at the Special Meeting;  (b) sale of all of the Common
Stock to be offered in the Conversion;  and (c) receipt of favorable  rulings or
opinions  of  counsel  as to  the  federal  and  Ohio  tax  consequences  of the
Conversion.

         The Plan of Conversion  may be  substantively  amended by the Boards of
Directors of the Association and the Holding Company with the concurrence of the
OTS. If the Plan of  Conversion  is amended,  proxies  which have been  received
prior to such amendment will not be resolicited unless otherwise required by the
OTS.  Also,  as  required  by the federal  regulations,  the Plan of  Conversion
provides  that the  transactions  contemplated  thereby may be terminated by the
Board of  Directors  of the  Association  alone at any time prior to the Special
Meeting and may be  terminated by the Board of Directors of the  Association  at
any time thereafter with the concurrence of the OTS, notwithstanding approval of
the Plan of Conversion by the members of the Association at the Special Meeting.
All  interpretations  by the  Association and the Holding Company of the Plan of
Conversion  and of the order forms and related  materials  for the  Subscription
Offering will be final, except as regards or affects the OTS.

Judicial Review

   
         Section 5(i)(2)(B) of the Home Owners' Loan Act, as amended,  12 U.S.C.
ss.1464(i)(2)(B) and Section 563b.8(u) of the Rules and Regulations  promulgated
thereunder (12 C.F.R.  Section 563b.8(u)) provide: (i) that persons aggrieved by
a final  action  of the OTS  which  approves,  with or  without  conditions,  or
disapproves a plan of conversion, may obtain review of such final action only by
filing a written  petition in the United States Court of Appeals for the circuit
in which the principal office or residence of such person is located,  or in the
United States Court of Appeals for the District of Columbia, requesting that the
final action of the OTS be modified, terminated or set aside, and (ii) that such
petition must be filed within 30 days after  publication of notice of such final
action in the  Federal  Register,  or 30 days  after the date of  mailing of the
notice  and proxy  statement  for the  meeting of the  converting  institution's
members  at which the  conversion  is to be voted on,  whichever  is later.  The
notice of the Special Meeting of the  Association's  members to vote on the Plan
of  Conversion  described  herein is  included  at the  beginning  of this Proxy
Statement.  The statute and regulation referred to above should be consulted for
further information.
    

                             ADDITIONAL INFORMATION

   
         The information contained in the accompanying  Prospectus,  including a
more detailed  description  of the Plan of  Conversion,  consolidated  financial
statements  of the  Association  and a  description  of the  capitalization  and
business of the Association and the Holding Company, including the Association's
directors and executive officers and their compensation,  the anticipated use of
the net  proceeds  from the sale of the Common  Stock and a  description  of the
Common  Stock,   is  intended  to  help  you  evaluate  the  Conversion  and  is
incorporated herein by reference.

         YOUR VOTE IS VERY IMPORTANT TO US. PLEASE TAKE A MOMENT NOW TO COMPLETE
AND RETURN YOUR PROXY CARD IN THE POSTAGE-PAID ENVELOPE PROVIDED.  YOU MAY STILL
ATTEND THE  SPECIAL  MEETING  AND VOTE IN PERSON EVEN THOUGH YOU HAVE VOTED YOUR
PROXY. FAILURE TO SUBMIT A PROXY WILL HAVE THE SAME EFFECT AS VOTING AGAINST THE
CONVERSION.
    

         If you have any questions,  please call our Information Center at (___)
___-____.

         IMPORTANT:  YOU MAY BE  ENTITLED  TO VOTE IN MORE  THAN  ONE  CAPACITY.
PLEASE SIGN, DATE AND PROMPTLY RETURN EACH PROXY CARD YOU RECEIVE.

                                   ----------

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

         THE  COMMON  STOCK IS NOT A DEPOSIT  OR  ACCOUNT  AND IS NOT  FEDERALLY
INSURED OR GUARANTEED.

                                        6

<PAGE>


                                 REVOCABLE PROXY

                          HOME FEDERAL SAVINGS AND LOAN
                              ASSOCIATION OF NILES


         THIS PROXY IS  SOLICITED  ON BEHALF OF THE BOARD OF  DIRECTORS  OF HOME
FEDERAL SAVINGS AND LOAN ASSOCIATION OF NILES.

         The undersigned  member of Home Federal Savings and Loan Association of
Niles  (the  "Association")  hereby  appoints  the  Board  of  Directors  of the
Association  as  proxies  to cast all  votes  which  the  undersigned  member is
entitled  to cast at a Special  Meeting of Members to be held at the main office
of the Association,  located at 55 N. Main Street,  Niles, Ohio, at the hour and
date  stated  in the  Proxy  Statement,  and at any  and  all  adjournments  and
postponements thereof, and to act with respect to all votes that the undersigned
would be entitled to cast, if then  personally  present,  in accordance with the
instructions on the reverse side hereof to vote FOR or AGAINST:

   
         The adoption of the Plan of Conversion to convert the Association  from
         a  federally  chartered  mutual  savings  association  to  a  federally
         chartered  stock  savings  association,  including  the  adoption  of a
         federal  stock  savings   association  charter  and  bylaws,  with  the
         simultaneous  issuance of its common  stock to First  Niles  Financial,
         Inc., a Delaware corporation (the "Company") and sale by the Company of
         shares of its Common Stock; and

         This proxy will be voted as directed by the undersigned member.  UNLESS
CONTRARY  DIRECTION IS GIVEN,  THIS PROXY WILL BE VOTED FOR ADOPTION OF THE PLAN
OF  CONVERSION.  In addition,  this proxy will be voted at the discretion of the
Board of Directors upon any other matter as may properly come before the Special
Meeting.
    

         The  undersigned  member may revoke this proxy at any time before it is
voted by  delivering  to the  Secretary of the  Association  either by a written
revocation  of the proxy or a duly  executed  proxy  bearing a later date, or by
appearing at the Special Meeting and voting in person.  The  undersigned  member
hereby  acknowledges  receipt  of  the  Notice  of  Special  Meeting  and  Proxy
Statement.



             (IMPORTANT: PLEASE VOTE, DATE AND SIGN ON REVERSE SIDE)


<PAGE>


                          HOME FEDERAL SAVINGS AND LOAN
                              ASSOCIATION OF NILES



Please Mark Votes Below

Approval of the Plan of Conversion, as amended

Approval of the Plan of Conversion

FOR      o        AGAINST         o
       



                                                DATE: ____________________, 1998


                                                X  _____________________________


                                                X  _____________________________


                                                IMPORTANT: Please sign your name
                                                exactly  as it  appears  on this
                                                proxy.  Joint accounts need only
                                                one  signature.  When signing as
                                                an   attorney,    administrator,
                                                agent,  cor  poration,  officer,
                                                executor,  trustee or  guardian,
                                                etc., please add your full title
                                                to your signature.


NOTE:    IF YOU  RECEIVE  MORE THAN ONE PROXY  CARD,  PLEASE SIGN AND RETURN ALL
         CARDS IN THE ACCOMPANYING ENVELOPE.


                              CAPITAL REQUIREMENTS

Capital Requirements    Tangible Capital     Core Capital     Risk-Based Capital
- --------------------    ----------------     ------------     ------------------
Required                      1.50%              3.00%               8.00%
4/30/98                      17.10%             17.10%              31.90%
Pro Forma*                   25.70%             25.70%              47.20%

As of April 30, 1998,  Home Federal  Savings and Loan  Association of Niles (the
"Bank") exceeded all regulatory capital requirements.

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

                           LOAN PORTFOLIO COMPOSITION

The Bank's loan portfolio  primarily  consists of conventional real estate loans
secured by one- to four-family  residences  located in the Bank's primary market
area.  To  a  lesser  extent,  the  Bank  also  makes  multifamily  residential,
construction and commercial real estate loans and consumer loans.

                                                At                % of
          Loan portfolio                     4/30/98             Total
          --------------                     -------             -----
          One to four-family                 $25,054             63.74%
          Consumer                               972              2.47%
          Multifamily residential              3,057              7.78%
          Construction                         5,310             13.51%
          Commercial                           4,912             12.50%
                                             -------            ------
                                             $39,305            100.00%
                                             =======            ======

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

                           NET INTEREST RATE SPREAD*

                           Four months ended               Years ended
                          ------------------    --------------------------------
                          4/30/98    4/30/97    12/31/97    12/31/96    12/31/95
                          -------    -------    --------    --------    --------
Average Interest Rate
Spread During Period       2.77%      2.92%       2.83%       2.66%       2.77%
- ----------
* average for period

Home Federal Savings and Loan  Association of Niles, has maintained a consistent
net interest rate spread, which is the difference between weighted average yield
on  interest-earning  assets and weighted average rate paid on  interest-bearing
liabilities.

<PAGE>

                                 PRO FORMA DATA*
                 At or For the Four Months Ended April 30, 1998

                           MINIMUM      MIDPOINT       MAXIMUM       MAXIMUM
                          OF RANGE      OF RANGE      OF RANGE   OF RANGE (adj.)
                          --------      --------      --------   ---------------
Shares Outstanding        1,670,000     1,970,000     2,270,000      2,615,000

Sale Price Per Share         $10.00        $10.00        $10.00         $10.00

Gross Proceeds          $16,700,000   $19,700,000   $22,700,000    $26,150,000

Pro Forma
Shareholders' Equity    $27,461,000   $30,060,000   $32,659,000    $35,647,000

Pro Forma Shareholders'
Equity per Share (b)         $16.15        $15.03        $14.19         $13.48

Price/Book Ratio (a)          61.92%        66.53%        70.47%        74.18%

Pro Forma Net Earnings
per Share                     $0.25         $0.23         $0.21         $0.19

Price/Earnings Ratio (a)      13.33x        14.49x        15.87x       17.54x
- ----------
*Information based upon assumptions in the Prospectus under "Pro Forma Data".

(a)  This is not intended to represent potential price  appreciation.  There are
     no assurances  that the market price will be at or above the offering price
     once the shares are issued.

(b)  Annualized. Includes the effect of issuance of shares to the Foundation



                            SELECTED FINANCIAL RATIOS

                                        Four Months
                                           Ended
                                         April 30,      Years ended December 31,
                                      ---------------   ------------------------
                                       1998     1997     1997     1996     1995
                                      ------   ------   ------   ------   ------
Return on average assets               1.19%    1.25%    0.54%    0.60%    1.05%

Return on average retained earnings    7.15%    7.67%    3.27%    3.75%    6.84%

Interest rate spread                   2.62%    3.01%    2.82%    2.85%    2.73%

Retained earnings to total assets     16.80%   16.45%   16.41%   16.17%   15.79%

Nonperforming assets to total assets   2.33%    1.34%    2.29%    1.37%    1.77%

Allowance for loan losses to
  total net loans                      2.36%    0.85%    2.32%    0.91%    0.88%

The stock offered in connection  with the conversion is not a deposit or account
and is not federally  insured or  guaranteed.  This is not an offer to sell or a
solicitation  of an offer  to buy  stock.  The  offer  will be made  only by the
Prospectus accompanied by a Stock Order Form and Certification Form.



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