GRAND CENTRAL FINANCIAL CORP
424B3, 1998-11-25
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: US XCHANGE LLC, 424B3, 1998-11-25
Next: PARK PLACE ENTERTAINMENT CORP, 8-K, 1998-11-25



<PAGE>
                                       File Pursuant to Rule 424(b)(3)
                                            Registration No. 333-64089

PROSPECTUS

                          GRAND CENTRAL FINANCIAL CORP.
                          (Proposed Holding Company for
           Central Federal Savings and Loan Association of Wellsville)

               From 1,445,000 to 1,955,000 Shares of Common Stock

         This offering is made as part of the plan of conversion of Central 
Federal Savings and Loan Association of Wellsville, Wellsville, Ohio, from a 
mutual to a stock association. In this conversion, the Association will 
become a wholly owned subsidiary of Grand Central Financial Corp. No shares 
will be sold if the minimum number of shares are not subscribed for or if the 
necessary approvals from the banking regulatory authorities and the members 
of the Association are not received.

         There is currently no public market for the common stock. The 
Company has applied to have its common stock listed on the Nasdaq SmallCap 
Market, under the symbol "GCFC", upon completion of the conversion. However, 
if the Company, after the Offerings, qualifies to be listed on the Nasdaq 
National Market, it will take steps to do so.

         Investing in the common stock involves certain risks. See "Risk 
Factors" beginning on page 12.

         THESE SHARES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE OFFICE OF 
THRIFT SUPERVISION OR ANY OTHER FEDERAL AGENCY OR ANY STATE SECURITIES 
COMMISSION, NOR HAS SUCH COMMISSION OFFICE OR OTHER AGENCY OR SECURITIES 
COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY 
REPRESENTATION TO THE CONTRARY IS UNLAWFUL.

         THE SHARES ARE NOT SAVINGS ACCOUNTS OR DEPOSITS AND ARE NOT INSURED 
OR GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION, THE BANK 
INSURANCE FUND, THE SAVINGS ASSOCIATION INSURANCE FUND OR ANY OTHER 
GOVERNMENT AGENCY NOR ARE THEY INSURED OR GUARANTEED BY THE ASSOCIATION OR 
THE COMPANY. THE COMMON STOCK IS SUBJECT TO INVESTMENT RISK, INCLUDING THE 
POSSIBLE LOSS OF PRINCIPAL INVESTED.

<TABLE>
<CAPTION>
                                                                                         Minimum                   Maximum
                                                                                        1,445,000                 1,955,000
                                                            Per Share                     Shares                  Shares(1)
                                                     -----------------------      ----------------------     ------------------

<S>                                                      <C>                            <C>                   <C>
Public offering price...........................             $10.00                     $14,450,000            $19,550,000
Estimated underwriting commissions
     and other expenses.........................         $0.42 to $0.53                    $765,800               $826,800
Estimated proceeds to Company...................         $9.47 to $9.58                 $13,684,200            $18,723,200
</TABLE>

- ---------------------
(1)  Subject to changes in market conditions and the approval of the Office of
     Thrift Supervision, up to 2,248,250 shares, or an additional 15% above the
     maximum number of shares, may be issued.


     The shares are offered first in a Subscription Offering to persons who 
have specified priorities of subscription rights based on their relationship 
with the Association. In order to purchase shares pursuant to a subscription 
right, you must submit a properly completed subscription order form and 
certification, together with payment for the shares, to the Association prior 
to the expiration date, 12:00 noon, Eastern time, on December 18, 1998, 
unless extended.

     To the extent sufficient shares to complete the conversion are not sold 
in the Subscription Offering, the remaining shares will be offered for sale 
in a Community Offering and, if necessary, other public offering.

     Charles Webb & Company, a division of Keefe, Bruyette & Woods, Inc. has 
agreed to assist the Company in selling the shares, but does not guarantee 
that at least the minimum number of shares will be sold.


- ----------------------------------------------------------------------
                        Charles Webb & Company
             a Division of Keefe, Bruyette & Woods, Inc.
- ----------------------------------------------------------------------

               The date of this Prospectus is November 12, 1998.


<PAGE>


                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                     Page
                                                                                     ----
<S>                                                                                    <C>
Summary  ...............................................................................4
Selected Financial and Other Data of the Association...................................10
Risk Factors...........................................................................12
Recent Developments....................................................................18
Management's Discussion and Analysis of Recent Developments............................20
Grand Central Financial Corp...........................................................22
Central Federal Savings and Loan Association of Wellsville.............................22
Regulatory Capital Compliance..........................................................24
Use of Proceeds........................................................................25
Dividend Policy........................................................................26
Market for the Common Stock............................................................27
Capitalization.........................................................................28
Pro Forma Data.........................................................................29
Management's Discussion and Analysis of Financial Condition and Results of Operations..34
Business of the Association............................................................47
Federal and State Taxation.............................................................67
Regulation.............................................................................69
Management of the Company..............................................................76
Management of the Association..........................................................76
The Conversion.........................................................................87
Restrictions on Acquisition of the Company and the Association........................105
Description of Capital Stock of the Company...........................................110
Description of Capital Stock of the Association.......................................112
Transfer Agent and Registrar..........................................................112
Experts  .............................................................................113
Legal and Tax Opinions................................................................113
Additional Information................................................................114
</TABLE>


         This document contains forward-looking statements which involve risks
and uncertainties. Grand Central Financial Corp.'s actual results may differ
significantly from the results discussed in the forward-looking statements.
Factors that might cause such a difference include, but are not limited to,
those discussed in "Risk Factors" beginning on page 12 of this document.


                                        2
<PAGE>




                              INSERT MAP PAGE HERE









                                        3
<PAGE>


                                     SUMMARY

         This summary highlights selected information from this document and
does not contain all the information that you need to know before making an
informed investment decision. To understand the stock offering fully, you should
read carefully this entire Prospectus, including the financial statements and
the notes to the financial statements of Central Federal Savings and Loan
Association of Wellsville. References in this document to the "Association"
refer to Central Federal Savings and Loan Association of Wellsville. References
in this document to the "Company" refer to Grand Central Financial Corp.

Grand Central
  Financial Corp....................    Grand Central Financial Corp., a
                                        Delaware corporation, was recently
                                        organized to become a savings and loan
                                        holding company and own all of the
                                        capital stock of Central Federal Savings
                                        and Loan Association of Wellsville to be
                                        issued upon its conversion from mutual
                                        to stock form. To date, the Company has
                                        not engaged in any business.

                                        The Company's office is located at 601
                                        Main Street, Wellsville, Ohio 43968 and
                                        its telephone number is (330) 532-1517.
                                        The Association's executive office has
                                        the same address and phone number.

Central Federal Savings and Loan
Association of Wellsville...........    The Association is a federally chartered
                                        mutual savings and loan association. At
                                        June 30, 1998, the Association had total
                                        assets of $121.7 million, total deposits
                                        of $78.9 million and total equity of
                                        $14.4 million.

                                        The Association currently operates six
                                        banking offices in Columbiana, Mahoning
                                        and Jefferson Counties in Ohio. The
                                        Association historically has operated as
                                        a community-oriented banking institution
                                        primarily providing single-family
                                        residential mortgage loans and a variety
                                        of retail deposit products to consumers.

The Conversion......................    The Association has adopted a Plan of
                                        Conversion which is subject to
                                        requirements of the Office of Thrift
                                        Supervision (the "OTS"), the primary
                                        federal banking regulator of the
                                        Association. The conversion, which
                                        hereafter is referred to as the
                                        "Conversion," is governed by the Plan
                                        and has three major components:

                                        (i)  The conversion of the Association
                                             to stock form;

                                        (ii) The acquisition by the Company of
                                             all of the outstanding capital 
                                             stock of the Association; and

                                        (iii)The sale by the Company of common 
                                             stock.

                                        The Plan of Conversion is subject to
                                        approval by a majority of the
                                        Association's members. For more details
                                        regarding the Conversion, see "The
                                        Conversion--General."


                                        4
<PAGE>


Terms of the Offering...............    The shares of common stock are offered
                                        at a fixed price of $10.00 per share in
                                        the Subscription Offering pursuant to
                                        subscription rights in the following
                                        order of priority to:

                                        (i)   Eligible Account Holders in the
                                              Association as of December 
                                              31, 1996;

                                        (ii)  Employee plans, consisting of the
                                              Employee Stock Ownership Plan of 
                                              the Company and the Association 
                                              (the "ESOP");

                                        (iii) Supplemental Eligible Account
                                              Holders in the Association as of
                                              September 30, 1998 who are not 
                                              entitled to a first priority 
                                              subscription right; and

                                        (iv)  Other Members in the Association
                                              consisting of depositors as of
                                              October 31, 1998 and borrowers 
                                              with loans outstanding as of 
                                              January 18, 1995 which continue 
                                              to be outstanding as of October 
                                              31, 1998 who are not entitled to 
                                              a higher priority subscription 
                                              right.

                                        Shares of common stock not subscribed
                                        for by persons having priority
                                        subscription rights will be offered to
                                        certain members of the general public in
                                        a concurrent Community Offering, with
                                        priority given to natural persons
                                        residing in Columbiana, Mahoning and
                                        Jefferson Counties of Ohio. For more
                                        information regarding the offerings, see
                                        "The Conversion--Subscription Offering
                                        and Subscription Rights" and
                                        "--Community Offering."

Expiration Date of
  Subscription Offering.............    Subscription rights will expire if not
                                        exercised and all orders to purchase
                                        common stock in the Subscription
                                        Offering must be received by 12:00 noon,
                                        Eastern time, on December 18, 1998,
                                        unless extended for up to 45 days by the
                                        Association or such additional periods
                                        with the approval of the OTS, if
                                        required, which is the "Expiration
                                        Date." If the minimum number of shares
                                        is not sold by the Expiration Date, any
                                        amounts paid will be promptly returned
                                        to investors.

Nontransferability of
  Subscription Rights...............    The subscription rights are not 
                                        transferable by law.

Number of Shares Offered............    The Company is offering between a
                                        minimum of 1,445,000 shares and a
                                        maximum of 1,955,000 shares of common
                                        stock, or up to an adjusted maximum of
                                        2,248,250 shares if the maximum number
                                        of shares is increased.

                                        The number of shares offered is based
                                        upon an independent appraisal prepared
                                        by Keller & Company, Inc. ("Keller")
                                        dated as of September 18, 1998 and
                                        updated as of October 23, 1998, which
                                        estimates that the aggregate pro forma
                                        market value of the Common Stock to be
                                        sold ranged from $14.5 million to $19.6
                                        million. (This range is referred to as
                                        the "Estimated Price Range"). Keller is
                                        an independent appraisal firm
                                        experienced in appraisals of savings
                                        institutions.


                                        5
<PAGE>


                                        The final aggregate estimated pro forma
                                        market value of the common stock to be
                                        sold will be determined at the time of
                                        closing of the Subscription and
                                        Community Offerings, or if all shares
                                        are not sold in the Subscription and
                                        Community Offerings, the closing of the
                                        Syndicated Community Offering. Such
                                        estimated aggregate pro forma market
                                        value is subject to change due to
                                        changes in market and general financial
                                        and economic conditions.

                                        The maximum number of shares to be sold
                                        may be increased by up to 15%, the
                                        adjusted maximum, if the aggregate
                                        estimated pro forma market value of the
                                        common stock to be sold is increased.

How To Order Stock..................    If you are entitled to a subscription
                                        right, you may order shares in the
                                        Subscription Offering by delivering to
                                        the Association a properly executed
                                        stock order and certification form
                                        together with full payment for the
                                        shares ordered on or prior to the
                                        Expiration Date. ONCE TENDERED,
                                        SUBSCRIPTION ORDERS CANNOT BE REVOKED OR
                                        MODIFIED WITHOUT THE CONSENT OF THE
                                        ASSOCIATION. All order forms should be
                                        accompanied or preceded by a Prospectus.
                                        Please make sure you review the
                                        Prospectus carefully. To ensure that
                                        each purchaser receives a prospectus at
                                        least 48 hours prior to the Expiration
                                        Date in accordance with Rule 15c2-8 of
                                        the Securities Exchange Act of 1934, no
                                        prospectus will be mailed any later than
                                        five days prior to the Expiration Date
                                        or hand delivered any later than two
                                        days prior to such date. The Association
                                        is not obligated to accept subscriptions
                                        submitted on anything other than an
                                        original stock order form.

                                        IMPORTANT: To ensure that your
                                        subscription rights are properly
                                        identified, you must list qualifying
                                        deposit accounts and loans, as of the
                                        respective qualifying dates on the stock
                                        order form. Persons who do not list all
                                        qualifying deposit accounts and loans
                                        may be subject to reduction or rejection
                                        of their subscription.

                                        Persons wishing to order shares in the
                                        Community Offering also must submit a
                                        properly executed stock order and
                                        certification form prior to the
                                        expiration date for the Community
                                        Offering.

                                        For more information on how to order
                                        stock, see "The Conversion--Procedure
                                        for Purchasing Shares in Subscription
                                        and Community Offerings."

Form of Payment for Shares..........    Payment for subscriptions may be made:

                                        (i)   in cash (if delivered in person);
                                        (ii)  by check, bank draft or money
                                              order; or
                                        (iii) by authorization of withdrawal 
                                              from deposit accounts maintained 
                                              at the Association.

                                        Orders for common stock in the
                                        Subscription Offering which aggregate
                                        $50,000 or more must be paid by official
                                        bank or certified check or by withdrawal
                                        authorization from a deposit account at
                                        the Association. No wire transfers will
                                        be accepted.


                                        6
<PAGE>


Number of Shares that may
    be Ordered......................    Minimum:  25 shares ($250).

                                        Maximum:

                                        -   No Eligible Account Holder,
                                            Supplemental Eligible Account Holder
                                            or Other Member may purchase in the
                                            Subscription Offering more than
                                            $200,000 of common stock.

                                        -   No person, together with associates
                                            or persons acting in concert with
                                            such person, may purchase in the
                                            Community Offering more than
                                            $200,000 of common stock.

                                        -   No person, together with associates
                                            or persons acting in concert with
                                            such person, may purchase in the
                                            aggregate more than $200,000 of the
                                            common stock to be sold. However,
                                            the ESOP may purchase up to 10% of
                                            the Common Stock to be issued in
                                            connection with the Conversion. It
                                            is intended that the ESOP will
                                            purchase 8% of the Common Stock
                                            issued.

Use of Proceeds.....................    The Company will use 50% of the net
                                        proceeds from the sale of common stock
                                        to purchase all of the common stock of
                                        the Association to be issued in the
                                        Conversion. The portion of net proceeds
                                        retained by the Company will be used for
                                        general business activities, including
                                        the loan of funds to the ESOP to enable
                                        the ESOP to purchase 8% of the stock
                                        issued in connection with the
                                        Conversion. The Association intends
                                        initially to use the funds for general
                                        corporate purposes, including investment
                                        in single-family residential mortgage
                                        loans and other loans and investment in
                                        short- to intermediate-term securities
                                        and mortgage-backed securities. In
                                        addition, under appropriate market
                                        conditions, the Association may repay
                                        advances from the Federal Home Loan Bank
                                        of Cincinnati ("FHLB-Cincinnati"). See
                                        "Use of Proceeds."

Dividend Policy.....................    No decision has been made by the Company
                                        with respect to the payment of
                                        dividends, if any. Additionally, the
                                        Company and the Association have
                                        committed to the OTS that during the
                                        one-year period following the
                                        Conversion, the Company will not take
                                        any steps towards a distribution to
                                        stockholders that, for federal tax
                                        purposes, would be treated as a return
                                        of capital without prior approval of the
                                        OTS.

Benefits of the Conversion to
  Management........................    Subsequent to the Conversion, the
                                        Company intends to adopt a Stock-Based
                                        Incentive Plan for the benefit of
                                        directors, officers and employees of the
                                        Company and Association. If the
                                        Stock-Based Incentive Plan is adopted
                                        within one year after the Conversion,
                                        the plan will be subject to
                                        stockholders' approval at a meeting of
                                        stockholders which may not be held
                                        earlier than six months after the
                                        Conversion. The Stock-Based Incentive
                                        Plan would provide for the award at no
                                        cost to the recipients of shares of
                                        common stock in an amount equal to 4% of
                                        the common stock issued in connection
                                        with the Conversion, and the grant of
                                        options to purchase common stock in an
                                        amount equal to 10% of the Common Stock
                                        issued in the Conversion.


                                        7
<PAGE>


                                        Additionally, an ESOP, which is a tax
                                        qualified plan, will be established to
                                        provide retirement benefits to
                                        employees. Benefits under that plan will
                                        be distributed to eligible employees
                                        over an approximate twelve-year period.
                                        See the table below for the estimated
                                        value of such benefits.


<TABLE>
<CAPTION>
                                                          Estimated        Percentage 
                                                            Value           of Shares 
                                                         of Shares(1)       Issued    
                                                         ------------      ---------
                                                               (In thousands)

<S>                                                            <C>              <C> 
Employee Stock Ownership Plan...........................       $1,360           8.0%
Stock-Based Incentive Plan:
  Stock Awards(2).......................................          680            4.0
  Stock Options(3)......................................           --           10.0
                                                             --------           ----
    Total...............................................       $2,040           22.0%
                                                             --------        
                                                             --------        
</TABLE>

                                (1)     Assumes that shares are allocated to
                                        participants at $10.00 per share and
                                        that shares are issued in the Conversion
                                        at the midpoint of the Estimated Price
                                        Range.
                                (2)     Any Common Stock awarded under the
                                        Stock-Based Incentive Plan will be
                                        awarded at no cost to the recipients.
                                (3)     Stock options will be granted with an
                                        exercise price equal to the fair market
                                        value of the Company's Common Stock on
                                        the day of grant. Recipients of stock
                                        options realize value only in the event
                                        of an increase in the price of the
                                        Common Stock of the Company following
                                        the date of grant of the stock options.

                                        Certain officers of the Company and the
                                        Association will also receive employment
                                        agreements which provide such officers
                                        with employment rights and/or payments
                                        upon their termination of service
                                        following a change in control. Benefits
                                        under such agreements may provide for up
                                        to three times the officer's salary and
                                        would only be paid if the officer were
                                        terminated without cause or if the
                                        officer voluntarily retired under
                                        certain circumstances following a change
                                        in control. See "Management of the
                                        Association--Employment Agreements." The
                                        Stock-Based Incentive Plan may also
                                        provide participants with benefits upon
                                        a change in control of the Company or
                                        the Association.

Voting Control of Officers
  and Directors.....................    Directors and executive officers of the
                                        Association and the Company expect to
                                        purchase approximately 13.8% or 10.2% of
                                        the shares of common stock to be issued
                                        in the Conversion, based on the
                                        estimated minimum and maximum of such
                                        shares, respectively. Additionally,
                                        assuming the implementation of the ESOP
                                        and the Stock-Based Incentive Plan,
                                        directors, executive officers and
                                        employees have the potential to control
                                        the voting of approximately 25.8% or
                                        22.2% of the common stock to be issued
                                        in the Conversion, based on the minimum
                                        and maximum of such shares,
                                        respectively.


                                        8
<PAGE>


No Board Recommendations............    The Association's Board of Directors and
                                        the Company's Board of Directors make no
                                        recommendation to depositors or other
                                        potential investors regarding whether
                                        they should purchase the common stock.
                                        An investment in the common stock must
                                        be made pursuant to each investor's
                                        evaluation of his or her best interests.

Conversion Center...................    If you have any questions regarding the
                                        Conversion, please call the Conversion
                                        Center at (330) 532-5025.




                                        9
<PAGE>

               SELECTED FINANCIAL AND OTHER DATA OF THE ASSOCIATION

The selected financial and other data of the Association set forth below is
derived in part from, and should be read in conjunction with, the Financial
Statements of the Association and Notes thereto presented elsewhere in this
Prospectus.


<TABLE>
<CAPTION>
                                             At June 30,                         At December 31,
                                         --------------------  ---------------------------------------------------
                                          1998(1)    1997(1)     1997      1996       1995       1994      1993
                                         ---------  ---------  --------- ---------  ---------  --------- ---------
                                                                      (In thousands)
<S>                                       <C>        <C>        <C>       <C>        <C>        <C>       <C>     
Selected Financial Data:
   Total assets.........................  $121,641   $124,842   $118,265  $124,186   $110,412   $116,707  $121,643
   Cash and cash equivalents............     3,433      3,680      5,846     5,238      4,640      3,408     8,613
   Loans, net(2)........................    60,562     53,622     57,886    49,517     48,233     48,748    47,774
   Securities held-to-maturity(3):
      Mortgage-related securities, net..    34,076     35,554     27,987    37,893     38,485     44,262    53,640
      Investment securities, net........     1,497      6,496      3,489     5,499         --         --        --
   Securities available-for-sale(3):
      Mortgage-related securities, net..     5,947      9,411      7,629    10,093     11,871     13,945     6,956
      Investment securities, net........    10,208     10,835     10,189    10,879      2,948      2,000       678
   Deposits.............................    78,909     75,339     76,983    75,828     71,991     71,274    71,218
   FHLB advances........................    27,680     34,997     26,161    34,277     24,524     32,726    38,256
   Total equity.........................    14,331     13,665     14,165    13,243     13,224     12,063    11,503
   Real estate owned, net...............        --         --         --        --         --         --        --
   Nonperforming assets and              
     troubled debt restructurings.......       138        117        199        45         24        126       165
</TABLE>

<TABLE>
<CAPTION>

                                                    For the Six Months                                                      
                                                      Ended June 30,               For the Year Ended December 31,
                                                   --------------------  ---------------------------------------------------
                                                    1998(1)    1997(1)     1997      1996       1995       1994      1993
                                                   ---------  ---------  --------- ---------  ---------  --------- ---------
                                                                                (In thousands)
<S>                                                   <C>       <C>       <C>        <C>       <C>       <C>       <C>    
Selected Operating Data:
   Total interest income ..........................   $ 4,412   $ 4,433   $ 8,803    $ 8,613   $ 8,117   $ 7,989   $ 7,675
   Interest expense ...............................     2,536     2,656     5,273      5,197     4,771     4,372     4,401
                                                      -------   -------   -------    -------   -------   -------   -------
      Net interest income .........................     1,876     1,777     3,530      3,416     3,346     3,617     3,274
   Provision for loan losses ......................       150        --        --         --        42        48        48
                                                      -------   -------   -------    -------   -------   -------   -------
      Net interest income after provision
         for loan losses ..........................     1,726     1,777     3,530      3,416     3,304     3,569     3,226
   Noninterest income:
      Net gain (loss) on sale of securities .......         4        --        --         (9)       --        --       192
      Other .......................................       158       115       241        178       157       253       296
                                                      -------   -------   -------    -------   -------   -------   -------
         Total noninterest income .................       162       115       241        169       157       253       488
   Noninterest expense(4) .........................     1,692     1,359     2,883      3,252     2,485     2,411     2,416
                                                      -------   -------   -------    -------   -------   -------   -------
   Income before income taxes .....................       196       533       888        333       976     1,411     1,298
   Income taxes ...................................        45       156       207         46       307       432       407
                                                      -------   -------   -------    -------   -------   -------   -------
Cumulative effect of accounting change .........           --        --        --         --        --        --       (24)
                                                      -------   -------   -------    -------   -------   -------   -------
     Net income ...................................   $   151   $   377   $   681    $   287   $   669   $   979   $   867
                                                      =======   =======   =======    =======   =======   =======   =======
</TABLE>

                         (See footnotes on next page)


                                       10

<PAGE>

<TABLE>
<CAPTION>

                                                             At or For the Six
                                                               Months Ended
                                                                  June 30,             At or for the Year Ended December 31,
                                                            -------------------  -------------------------------------------------
                                                             1998(1)   1997(1)     1997      1996       1995      1994     1993
                                                            ---------- --------  --------- ---------  --------  -------- ---------
<S>                                                           <C>       <C>       <C>       <C>       <C>       <C>       <C>  
Selected Operating Ratios and Other Data(5):
Performance Ratios:
    Average yield on interest-earning assets(6) ......        7.49%     7.44%     7.42%     7.37%     7.26%     7.03%     7.53%
    Average rate paid on interest-bearing liabilities         4.85      4.93      4.94      4.93      4.75      4.19      4.57
    Average interest rate spread(7) ..................        2.64      2.53      2.48      2.44      2.51      2.84      2.96
    Net interest margin(8) ...........................        3.19      2.98      2.98      2.92      2.99      3.18      3.21
    Ratio of interest-earning assets to
       interest-bearing liabilities ..................      112.64    110.43    111.22    110.89    111.39    109.00    105.88
    Efficiency ratio(9) ..............................       83.19     71.83     76.45     90.48     70.94     62.30     67.68
    Noninterest expense as a percent of
       average assets ................................        2.82      2.22      2.36      2.71      2.22      2.05      2.23
    Return on average assets .........................        0.25      0.61      0.56      0.24      0.60      0.83      0.80
    Return on average equity .........................        2.11      5.70      5.00      2.19      5.26      8.21      7.27
    Ratio of average equity to average asset .........       11.80     10.78     11.16     10.94     11.37     10.14     10.99
Regulatory Capital Ratios:(10)
    Tangible capital ratio ...........................       11.72     11.09     11.95     10.80     11.91     10.32      9.43
    Core capital ratio ...............................       11.72     11.09     11.95     10.80     11.91     10.32      9.43
    Risk-based capital ratio .........................       23.22     25.83     27.39     28.38     30.90     27.80     25.59
Asset Quality Ratios:
    Nonperforming loans and troubled debt
       restructurings as a percent of total loans(11)         0.23      0.22      0.35      0.09      0.05      0.26      0.34
    Nonperforming assets and troubled debt
       restructurings as a percent of total assets(12)        0.11      0.09      0.17      0.04      0.02      0.12      0.14
    Allowance for loan losses as a percent
      of total loans .................................        0.61      0.43      0.40      0.46      0.51      0.43      0.37
    Allowance for loan losses as a percent of
       nonperforming loans and troubled debt
       restructurings(2)(11) .........................        2.72x     1.97x     1.16x     5.09x     10.38x    1.67x     1.07x
Full service offices at end of period ................           5         4         4         4         3         3         3
</TABLE>
- ---------------------
(1)   The data presented for the six months ended June 30, 1998 and 1997 was
      derived from unaudited financial statements and reflect, in the opinion of
      management, all adjustments (consisting only of normal recurring
      adjustments) which are necessary to present fairly the results for such
      interim periods. Interim results at and for the six months ended June 30,
      1998, are not necessarily indicative of the results that may be expected
      for the fiscal year ending December 31, 1998.

(2)   Loans, net, represents gross loans receivable and loans held for sale net
      of the allowance for loan losses, loans in process and deferred loan
      origination fees. The allowance for loan losses at June 30, 1998 and 1997
      and December 31, 1997, 1996, 1995, 1994 and 1993 was $375,000, $231,000,
      $231,000, $229,000, $249,000, $211,000 and $177,000, respectively.

(3)   The Association adopted Statement of Financial Accounting Standards
      ("SFAS") No. 115, "Accounting for Certain Investments in Debt and Equity
      Securities," during fiscal 1994.

(4)   Includes a one-time special assessment of $449,000 in order to
      recapitalize the SAIF fund in fiscal 1996.

(5)   Asset Quality Ratios and Regulatory Capital Ratios are end of period
      ratios. With the exception of end of period ratios, all ratios are based
      on average monthly balances during the indicated periods. Ratios for
      interim periods are stated on an annualized basis.

(6)   Calculations of yield are presented on a taxable equivalent basis using
      the Federal income tax rate of 34%.

(7)   The average interest rate spread represents the difference between the
      weighted average yield on average interest-earning assets and the weighted
      average cost of average interest-bearing liabilities.

(8)   The net interest margin represents net interest income as a percent of
      average interest-earning assets.

(9)   Equals noninterest expense divided by net interest income plus noninterest
      income (excluding gains or losses on securities transactions).

(10)  For definitions and further information relating to the Association's
      regulatory capital requirements, see "Regulation --Capital Requirements."
      See "Regulatory Capital Compliance" for the Association's pro forma
      capital levels as a result of the Offerings.

(11)  Non-performing loans consist of all non-accrual loans and all other loans
      90 days or more past due. The Association ceases to accrue interest on
      loans 90 days or more past due (unless the loan principal and interest are
      determined by management to be fully secured and in the process of
      collection) and to charge off all accrued interest. See "Business of the
      Association--Lending Activities--Delinquencies and Classified Assets."

(12)  Non-performing assets consist of non-performing loans, other repossessed
      assets and REO.


                                       11

<PAGE>

                                  RISK FACTORS

         The following risk factors should be considered by investors in
deciding whether to purchase the Common Stock offered hereby.

Above Average Sensitivity to Increases in Interest Rates

         The Association's profitability, like that of most financial
institutions, is dependent to a large extent upon its net interest income, which
is the difference between its interest income on interest-earning assets, such
as loans and investments, and its interest expense on interest-bearing
liabilities, such as deposits and borrowings. Accordingly, the Association's
results of operations and financial condition are largely dependent on movements
in market interest rates and its ability to manage its assets in response to
such movements.

          A significant portion of the Association's assets consist of
fixed-rate residential mortgage loans. At June 30, 1998, the Association had
$53.3 million of fixed-rate mortgage loans, or 87.21% of the Association's gross
loans receivable, with average weighted maturities of 18.3 years. The
Association's emphasis on fixed-rate mortgage loans is due to the consumer
preference for fixed-rate mortgage loans in the Association's market area.
Investment in fixed-rate mortgage loans generally results in increased interest
rate risk as such loans generally do not reprice as quickly as adjustable-rate
mortgage ("ARM") loans during periods of rising interest rates. In addition, the
Association generally has accepted deposits for considerably shorter terms than
its fixed-rate mortgage loans. At June 30, 1998, the Association had $25.6
million of certificate accounts maturing in less than twelve months.
Consequently, management expects that the yield on interest-earning assets of
the Association will adjust to changes in interest rates at a slower rate than
the cost of the Association's interest-bearing liabilities, and that any
significant increase in interest rates will have an adverse effect on the
Association's results of operations. The Association attempts to offset the
risks associated with its predominantly fixed-rate loan portfolio by investing
in adjustable-rate mortgage-backed and other securities and by maintaining a
relatively high level of capital. Although the Association will continue to
offer ARM loans, there can be no assurance that in the future the Association
will be able to originate a sufficient volume of ARM loans to constitute a
significant portion of the Association's loan portfolio. In addition, the
Association does not currently anticipate that commercial lending activities
will significantly increase in the immediate future. At June 30, 1998, the
Association had a $10 million, 15-year bond issued by FHLB-Cincinnati paying a
rate of interest of 7.0%. The relatively long term of the bond as compared with
the relatively short term of the Association's FHLB-Cincinnati advances used to
finance the purchase of the bond contributed to the Association's above average
risk from rising interest rates. Moreover, because the bond may be repaid early
and the Association may not be able to reinvest the funds at as high an interest
rate, such early repayment could adversely affect the Association's net interest
income. See "Management's Discussion and Analysis of Financial Condition and
Results of Operations--Management of Market Risk."

         Increases in market interest rates would result in an increase in the
interest rates on the Association's adjustable-rate loans, thereby causing
higher loan payment amounts by the borrowers which, in turn, may result in
elevated delinquencies on such loans. Increases in the level of interest rates
may also adversely affect the value of the Association's investment and
mortgage-backed securities and other interest-earning assets and, in turn, its
results of operations or retained earnings. At June 30, 1998, the Association's
held-to-maturity and available-for-sale securities, including investment
securities, and mortgage-backed securities, had an estimated fair value of $51.3
million, which was $300,000 less than their amortized cost. See "Management's
Discussion and Analysis of Financial Condition and Results of
Operations--Management of Market Risk," "Business of the Association--Lending
Activities--Single-Family Mortgage Lending" and "--Investment Activities."

Low Return on Equity Following the Conversion

         At June 30, 1998, the Association's ratio of average equity to average
assets was 11.80%. The Company's equity position will be significantly increased
as a result of the Conversion. On a pro forma basis as of June 30, 1998,
assuming the sale of Common Stock at the maximum, as adjusted, of the Estimated
Price Range, the Company's ratio of equity to assets would be approximately
22.26%. The Company's ability to deploy this new capital through


                                       12

<PAGE>

investments in interest-earning assets, such as loans and securities, which 
bear rates of return comparable to its current investments, will be 
significantly affected by industry competition for such investments. The 
Company currently anticipates that it will take time to prudently deploy such 
capital. As a result, the Company's return on equity initially is expected to 
be below its historical return on equity and may be below peer group 
institutions after the Conversion. Additionally, due to the implementation of 
stock-based benefit plans such as the ESOP and the Stock-Based Incentive 
Plan, the Company's future compensation expense will be increased, thereby 
adversely affecting its net income and return on equity.

Heavy Concentration in Real Estate Lending in Eastern Ohio

         At June 30, 1998, 74.16% of the Association's total gross loan
portfolio was secured by real estate, substantially all of which is located in
the Association's primary market area in Eastern Ohio. The Association's primary
market area includes the counties of Columbiana, Mahoning and Jefferson, which
have experienced relatively slow growth in the last several years. In recent
years, the Association has expanded its market area through the establishment of
additional branches within those counties. The success of that expansion policy
will depend on whether the increased operating expenses resulting from the
additional branches can be offset by growth of the Association's business within
its market area. Per capita income and median household income in the market
area are lower and have increased at a lower rate than in Ohio and the United
States. In addition, the recent closing of two large industrial plants in
neighboring Trumbull County may also impact the Bank's market area. See
"Business of the Association--Market Area and Competition" and "--Lending
Activities." Accordingly, a substantial decline in real estate values, the onset
of other recessionary economic conditions or the loss of a large employer in the
Association's primary market area could adversely affect the Association's
operating results and financial condition by, among other things, requiring
increased provisions for loan losses and increased noninterest expense
associated with the management and disposition of real estate owned as well as
decreasing demand for single-family mortgage loans.

Increased Credit Risks Associated with Consumer Loans

         At June 30, 1998, $15.4 million, or 25.20% of the Association's total
gross loan portfolio consisted of consumer loans. Of these loans, $12.5 million
or 20.42% of the Association's total loans consisted of new and used automobile
loans. Loans secured by rapidly depreciable assets such as automobiles entail
greater risks than single-family residential mortgage loans. In such cases,
repossessed collateral for a defaulted loan may not provide an adequate source
of repayment of the outstanding loan balance, since there is a greater
likelihood of damage, loss or depreciation of the underlying collateral.
Further, consumer loan collections on these loans depend on the borrower's
continuing financial stability and, therefore, are more likely to be adversely
affected by job loss, divorce, illness or personal bankruptcy. Finally, the
application of various federal and state laws, including federal and state
bankruptcy and insolvency laws, may limit the amount which can be recovered on
such loans in the event of a default. Because a significant portion of the
Association's automobile loans are originated on the Association's behalf by
dealers at the time of sale, the volume of such loans depend substantially on
the Association's maintaining relationships with such dealers. Also, because
loan underwriting is accomplished without benefit of direct interaction between
the borrower and the Association's lending officers, underwriting risks
associated with such loans may be greater than with loans originated directly by
the Association.

Competition in Market Area

         The Association faces significant competition in its market area both
in attracting deposits and in originating loans. The Association's primary
market area is a competitive market for financial services. The Association
faces direct competition from a number of financial institutions, many with a
state-wide or regional presence, and, in some cases, a national presence. This
competition arises from other savings institutions, commercial banks, credit
unions and other providers of financial services, many of which are
significantly larger than the Association and therefore have greater financial
and marketing resources than the Association. See "Business of the
Association--Market Area and Competition."


                                       13

<PAGE>

Increased Expenses from Stock-Based Benefits to Management and Directors,
Employment Contracts and Change in Control Payments

         Stock-Based Incentive Plan. The Company intends to adopt a Stock-Based
Incentive Plan which would provide for the granting of options to purchase
common stock ("Stock Options"), awards of common stock ("Stock Awards"), and
certain related rights to eligible officers, employees and directors of the
Company and Association. While the Company currently anticipates granting Stock
Options and Stock Awards under a single plan, it may establish separate plans to
provide for such awards. In the event such plan is adopted within one year after
conversion, OTS regulations require the plan to be approved by stockholders at a
meeting of stockholders which may be held no earlier than six months after
completion of the Conversion. It is anticipated the Stock-Based Incentive Plan
will provide for the granting of options to purchase shares of Common Stock
equal to 10% of the shares of Common Stock issued in the Conversion (144,500
shares and 195,500 shares at the minimum and maximum of the Estimated Price
Range, respectively) and the granting of Stock Awards in an amount equal to 4%
of the shares of Common Stock issued in the Conversion (57,800 shares and 78,200
shares at the minimum and maximum of the Estimated Price Range, respectively).
Shares of common stock used to satisfy such awards will be acquired by the Plan
or a trust established for the Plan either through open market purchases or from
authorized but unissued Common Stock. See "--Possible Dilutive Effect of
Stock-Based Incentive Plan."

         Employee Stock Ownership Plan. In connection with the Conversion,
certain officers and employees of the Association and the Company will obtain
the benefit of stock ownership through the establishment of the ESOP, which is a
tax-qualified plan for the benefit of all eligible employees, including
executive officers, of the Association. The ESOP intends to purchase in the
Subscription Offering 8% of the Common Stock issued in the Conversion, or
115,600 shares and 156,400 shares at the minimum and maximum of the Estimated
Price Range. The ESOP will be funded over time by the Association and the
Association will allocate shares of Common Stock to employees of the Association
who are Participants in the ESOP at no cost to the ESOP beneficiaries. See
"Management of the Association--Benefits--Employee Stock Ownership Plan and
Trust."

         Employment Contracts and Change in Control Provisions. Employment
agreements to be entered into with certain officers and the employee severance
compensation plan upon the consummation of the Conversion provide for benefits
and cash payments in the event of a change in control of the Company or the
Association. The provisions in such agreements and plan would provide the
recipient with a change in control payment in the event of the recipient's
involuntary or, in certain circumstances, voluntary termination of employment
subsequent to a change in control of the Company or the Association. In addition
to any payments which may be made under the Stock-Based Incentive Plan upon a
change in control, these provisions may have the effect of increasing the cost
of acquiring the Company, thereby discouraging future attempts to take over the
Company or the Association. Based solely on current salaries, cash payments to
be paid in the event of a change in control pursuant to the terms of the
employment agreements and an employee severance compensation plan would be
approximately $1.19 million. However, the actual amount to be paid in the event
of a change in control of the Company or Association cannot be estimated at this
time because the actual amount is based on the average salary of the employee
and other factors existing at the time of the change in control. See
"Restrictions on Acquisition of the Company and the Association--Restrictions in
the Company's Certificate of Incorporation and Bylaws," "Management of the
Association--Employment Agreements," "--Employee Severance Compensation Plan"
and "--Benefits."

Possible Dilutive Effect of Stock-Based Incentive Plan

         Following the Conversion, the Stock-Based Incentive Plan will acquire
an amount of shares equal to 4% of the shares of Common Stock issued in the
Conversion, either through open market purchases or the issuance of authorized
but unissued shares of Common Stock from the Company. If the Stock-Based
Incentive Plan is funded by the issuance of authorized but unissued shares, the
voting interests of existing stockholders at that time will be diluted by 3.8%.
Also following the Conversion, directors, officers and employees will be granted
stock options under the Stock-Based Incentive Plan in an amount equal to 10% of
the Common Stock issued in the Conversion. The exercise of such stock options
may be satisfied by the issuance of authorized but unissued shares. Under
certain circumstances, such options may be exercised and sold on the same day,
thereby eliminating any risk to officers and directors in


                                       14

<PAGE>

exercising options in the event that the market price exceeds the exercise
price. If all of the stock options were to be exercised using authorized but
unissued Common Stock and the stock awards granted under the Stock-Based
Incentive Plan were funded with authorized but unissued shares, the voting
interests of existing stockholders at that time would be diluted at that time by
12.3%.

Certain Anti-Takeover Provisions Which May Discourage Takeover Attempts

         Certain provisions of the Company's Certificate of Incorporation and
Bylaws, particularly a provision limiting voting rights, and the Association's
Stock Charter and Bylaws, as well as certain federal regulations, assist the
Company in maintaining its status as an independent publicly owned corporation.
These provisions provide for, among other things, supermajority voting on
certain matters, staggered boards of directors, non-cumulative voting for
directors, limits on the calling of special meetings, limits on voting shares in
excess of 10% of outstanding shares, and certain uniform price provisions for
certain business combinations. The Association's Stock Charter also prohibits,
for five years, the acquisition or offer to acquire, directly or indirectly, the
beneficial ownership of more than 10% of the Association's equity securities.
Any person violating this restriction may not vote the Association's securities
in excess of 10%. These provisions in the Association's and the Company's
governing instruments may discourage potential proxy contests and other
potential takeover attempts, particularly those which have not been negotiated
with the Board of Directors, and thus, generally may serve to perpetuate
existing management. For a more detailed discussion of these provisions, see
"Restrictions on Acquisitions of the Company and the Association."

Potential Voting Control of Executive Officers and Directors

         Directors and officers of the Association and the Company expect to
purchase approximately 13.8% or 10.2% of the shares of Common Stock to be issued
in the Conversion, based upon the minimum and the maximum of the Estimated Price
Range, respectively, exclusive of shares that may be attributable to directors
and officers through the Stock-Based Incentive Plan (exclusive of shares to be
issued upon the exercise of options) and the ESOP, which plans may give
directors, officers and employees the potential to control the voting of
approximately 25.8% of the Company's Common Stock assuming such plans were
funded with authorized but unissued shares. Management's potential voting
control could, together with additional stockholder support, defeat stockholder
proposals requiring 80% approval of stockholders. As a result, this potential
voting control may preclude takeover attempts that certain stockholders deem to
be in their best interest and may tend to perpetuate existing management. See
"Restrictions on Acquisition of the Company and the Association--Restrictions in
the Company's Certificate of Incorporation and Bylaws."

Absence of Market For Common Stock

         The Company and the Association have never issued capital stock. The
Company has applied to have its Common Stock listed on the Nasdaq SmallCap
Market under the symbol "GCFC" upon completion of the Conversion. However, if
the Company, after the Offerings, qualifies to be listed on the Nasdaq National
Market, it will take steps to do so. There can be no assurance that an active
and liquid trading market for the Common Stock will develop or, once developed,
will continue, nor can there be any assurances that purchasers of the Common
Stock will be able to sell their shares at or above the Purchase Price. The
absence or discontinuance of a market for the Common Stock would have an adverse
impact on both the price and liquidity of the Common Stock. See "Market for the
Common Stock."

Possible Increase in Estimated Price Range and Number of Shares Issued

         The number of shares to be issued in the Conversion may be increased as
a result of an increase in the Estimated Price Range of up to 15% due to
regulatory considerations, changes in market conditions or general financial and
economic conditions following the commencement of the Subscription and Community
Offerings. In the event that the Estimated Price Range is so increased, it is
expected that the Company will issue up to 2,248,250 shares of Common Stock at
the Purchase Price for an aggregate purchase price of up to $22.5 million. An
increase in the number of shares issued will decrease a subscriber's pro forma
net earnings per share and stockholders' equity


                                       15

<PAGE>

per share and will increase the Company's pro forma consolidated stockholders'
equity and net earnings. Such an increase will also increase the Purchase Price
as a percentage of pro forma stockholders' equity per share and net earnings per
share.

Financial Institution Regulation and Legislative Uncertainty

         The Association is subject to extensive regulation and supervision as a
federal savings association. In addition, the Company, as a savings association
holding company, is subject to extensive regulation and supervision. Such
regulations, which affect the Association on a daily basis, may be changed at
any time, and the interpretation of the relevant law and regulations is also
subject to change by the authorities who examine the Association and interpret
those laws and regulations. Any change in the regulatory structure or the
applicable statutes or regulations, whether by the OTS, the FDIC or the
Congress, could have a material impact on the Company, the Association, their
operations or the Association's Conversion. See "Regulation."

         The Deposit Insurance Funds Act of 1996 (the "Funds Act"), which was 
enacted in September 1996, provides that the BIF (the deposit insurance fund 
that covers most commercial bank deposits) and the SAIF will merge on January 
1, 1999, if there are no more savings associations as of that date. Several 
bills have been introduced in the current Congress that would eliminate the 
federal thrift charter and the OTS. A bill originally reported by the House 
Banking Committee would have required federal thrifts to become national 
banks or state banks within two years of enactment or they would have become 
national banks by operation of law. OTS would have been abolished and its 
functions transferred to the bank regulatory agencies. The bill as passed by 
the House of Representatives, however, did not provide for the elimination of 
the federal thrift charter or OTS, but did provide that unitary savings and 
loan holding companies existing or applied for after March 31, 1998 would not 
have the ability to engage in unlimited activities but would be subject to 
the activities restrictions applicable to multiple savings and loan holding 
companies. Unitary holding companies existing or applied for before 1998 
would be grandfathered and could continue to engage in unlimited activities 
and could transfer the grandfather rights to acquirors of the holding 
company. The Senate has not acted on such legislation but if such legislation 
was enacted, the Company would not qualify for unlimited activities but would 
be subject to the activities restrictions applicable to multiple savings and 
loan holding companies. The Association is unable to predict whether such 
legislation will be enacted or, given such uncertainty, determine the extent 
to which the legislation, if enacted, would affect its business. The 
Association is also unable to predict whether the SAIF and BIF will 
eventually be merged or the federal thrift charter eliminated, and what 
effect, if any, such legislation would have on the Association.

Effect on Voting Rights of Members

         Currently, all depositors and certain borrowers of the Association are
members of, and have voting rights in, the Association as to all matters
requiring membership action. Upon the completion of the Conversion, depositors
and borrowers will cease to be members and will no longer be entitled to vote at
meetings of the Association. Upon Conversion, all voting rights in the
Association will be vested in the Company as the sole stockholder of the
Association. Exclusive voting rights with respect to the Company will be vested
in the holders of Common Stock. Depositors and borrowers of the Association will
not have voting rights after the Conversion except to the extent that they
become stockholders of the Company through the purchase of Common Stock.

Year 2000 Compliance

         As the year 2000 approaches, an important business issue has emerged
regarding how existing application software programs and operating systems can
accommodate this date value. Many existing application software products were
designed to accommodate only two-digits. For example, "98" is stored on the
system to represent 1998. Accordingly, the Association's operating system may
recognize "00" as the year 1900 rather than 2000, causing the system to fail or
generate erroneous information. The Association has not identified any material
expenses which are reasonably likely to be incurred by the Association in
connection with Year-2000 issues and the Association does not expect to incur
significant expense to implement corrective measures. See "Management's
Discussion and Analysis of Financial Condition and Results of Operations--Year
2000 Compliance."


                                       16

<PAGE>

Possible Adverse Income Tax Consequences of the Distribution of Subscription
Rights

         The Association has received an opinion from Keller which states that,
pursuant to Keller's valuation, subscription rights granted to Eligible Account
Holders, Supplemental Eligible Account Holders and Other Members have no value.
However, such valuation is not binding on the Internal Revenue Service ("IRS").
If the subscription rights granted to Eligible Account Holders, Supplemental
Eligible Account Holders and Other Members are deemed to have an ascertainable
value, such rights may be taxable as ordinary income or capital gain to those
Eligible Account Holders, Supplemental Eligible Account Holders or Other Members
who receive and/or exercise the subscription rights in an amount equal to such
value. Additionally, the Association could recognize a gain for tax purposes on
such distribution. Whether subscription rights are considered to have
ascertainable value is an inherently factual determination. See "The
Conversion--Effects of Conversion" and "--Tax Aspects."

Risk of Delayed Offering

         The Company and the Association expect to complete the Conversion
within the time periods indicated in this Prospectus. Nevertheless, it is
possible, although not anticipated, that adverse market, economic or regulatory
conditions, or other factors could significantly delay the completion of the
Conversion and result in increased costs or in changes in the independent
appraisal. The Subscription and Community Offerings could be extended to
December 21, 2000 before subscribers would have the right to confirm, modify or
rescind their subscriptions. If the Subscription and Community Offerings are
extended beyond December 21, 2000, all subscribers will have the right to
confirm, modify or rescind their subscriptions and to have their subscription
funds returned promptly, with interest at a rate equal to the Association's
interest rate paid on passbook accounts, or to have their withdrawal
authorization terminated. See "The Conversion."


                                       17

<PAGE>

                               RECENT DEVELOPMENTS

         The selected financial and operating data presented below at September
30, 1998 and for the three and nine-month periods ended September 30, 1998 and
1997 are derived from unaudited financial data but, in the opinion of
management, reflects all adjustments (consisting only of normal recurring
adjustments) which are necessary to present fairly the results from such interim
periods. The results of operations of the three and nine months ended September
30, 1998 are not necessary indicative of the results of operations that may be
expected for the year ending December 31, 1998.

<TABLE>
<CAPTION>
                                                                          At                   At
                                                                   September 30, 1998   December 31, 1997
                                                                   ------------------   -----------------
                                                                                (In thousands)
<S>                                                                <C>                  <C>
Selected Financial Data:
   Total assets...................................................     $119,901             $118,265
   Cash and cash equivalents......................................        3,315                5,846
   Loans, net.....................................................       62,179               57,886
   Mortgage-related securities, net...............................       37,266               35,616
   Investment securities, net.....................................       11,205               13,678
   Deposits.......................................................       79,179               76,983
   FHLB advances..................................................       25,312               26,161
   Total equity...................................................       14,494               14,165
   Nonperforming assets and troubled debt restructurings..........           25                  199

</TABLE>

<TABLE>
<CAPTION>
                                                      Three Months Ended                  Nine Months Ended
                                                         September 30,                      September 30,
                                               --------------------------------- -----------------------------------
                                                    1998              1997             1998               1997
                                               ---------------  ---------------- -----------------  ----------------
                                                                         (In thousands)
<S>                                                <C>               <C>               <C>               <C>
Selected Operating Data:                                                                             
   Total interest income ...................       $2,226            $2,195            $6,638            $6,628
   Total interest expense ..................        1,261             1,345             3,797             4,001
                                                   ------            ------            ------            ------
      Net interest income ..................          965               850             2,841             2,627
   Provision for loan losses ...............            4                 7               154                 7
                                                   ------            ------            ------            ------
      Net interest income after                                                                      
           provision for loan losses .......          961               843             2,687             2,620
   Noninterest income:                                                                               
       Net gain (loss) on sale of securities            9                 5                13                 5
       Other ...............................           76                88               234               203
                                                   ------            ------            ------            ------
            Total noninterest income .......           85                93               247               208
   Noninterest expense .....................          811               668             2,503             2,027
                                                   ------            ------            ------            ------
   Income before income tax ................          235               268               431               801
   Provision for income tax ................           60                70               105               226
                                                   ------            ------            ------            ------
      Net income ...........................       $  175            $  198            $  326            $  575
                                                   ------            ------            ------            ------
                                                   ------            ------            ------            ------
</TABLE>


                                       18

<PAGE>

<TABLE>
<CAPTION>
                                                                                  At or For the            At or for the
                                                                                Three Months Ended       Nine Months Ended
                                                                                   September 30,            September 30,
                                                                              ----------------------   ----------------------
                                                                                1998         1997        1998         1997
                                                                              ---------   ----------   ---------   ----------
                                                                                             (Dollars in thousands)
<S>                                                                         <C>          <C>         <C>          <C> 
Selected Financial Ratios and Other Data (1):
Performance Ratios:
   Average yield on interest-earning assets(2)........................          7.53%        7.25%       7.64%        7.39%
   Average rate paid on interest-bearing liabilities..................          4.74         4.94        4.82         4.94
   Net interest rate spread(3)........................................          2.79         2.31        2.82         2.45
   Net interest margin(4).............................................          3.27         2.81        3.33         2.93
   Ratio of interest-earning assets to interest-bearing liabilities...        111.11       111.14      111.89       110.95
   Efficiency ratio(5)................................................         77.91        71.22       81.40        71.63
   Noninterest expense as a percent of average assets.................          2.65         2.15        2.76         2.19
   Return on average assets...........................................          0.57         0.64        0.36         0.62
   Return on average equity...........................................          4.81         5.70        3.04         5.70
   Ratio of average retained equity to average assets.................         11.91        11.17       11.84        10.92
Regulatory Capital Ratios(6):
   Tangible capital...................................................         12.01        11.52       12.01        11.52
   Core capital.......................................................         12.01        11.52       12.01        11.52
   Total Risk-based capital...........................................         27.36        25.89       27.36        25.89
Asset Quality Data and Ratios:
   Total nonperforming loans(7).......................................     $      25       $  209     $    25      $   209
   Real estate owned, net.............................................            --           --          --           --
   Total nonperforming assets(8)......................................            25          209          25          209
   Allowance for loan losses..........................................           379          244         379          244
   Nonperforming loans as a percent of total loans(7)(9)..............          0.04%        0.37%       0.04%        0.37%
   Nonperforming assets as a percent of total assets(8)...............          0.02         0.17        0.02         0.17
   Allowance for loan losses as a percent of total loans(9)...........          0.60         0.43        0.60         0.43
   Allowance for loan losses as a percent of                              
      nonperforming loans (7).........................................         15.16x        1.17x      15.16x        1.17x
</TABLE>

- ----------------------
(1)  Asset Quality Ratios and Regulatory Capital Ratios are end of period
     ratios. With the exception of end of period ratios, all ratios are based on
     average monthly balances during the indicated periods and are annualized
     where appropriate.

(2)  Calculations of yields are presented on a taxable equivalent basis using 
     the Federal income tax rate of 34%.

(3)  The net interest rate spread represents the difference between the weighted
     average yield on average interest-earning assets and the weighted average
     cost of average interest-bearing liabilities.

(4)  The net interest margin represents net interest income as a percent of
     average interest-earning assets.

(5)  Equals noninterest expense divided by net interest income plus noninterest
     income (excluding gains or losses on securities transactions).

(6)  For definitions and further information relating to the Association's
     regulatory capital requirements, see "Regulation and
     Supervision--Regulations--Capital Requirements." See "Regulatory Capital
     Compliance" for the Association's pro forma capital levels as a result of
     the Offerings.

(7)  Nonperforming loans consist of all non-accrual loans and all other loans 90
     days or more past due. The Association ceases to accrue interest on all
     loans 90 days or more past due (unless the loan principal and interest are
     determined by management to be fully secured and in the process of
     collection) and to charge off all accrued interest. See "Business of the
     Association--Lending Activities--Delinquent and Classified Assets."

(8)  Nonperforming assets consist of nonperforming loans, other repossessed
     assets and REO.

(9)  Loans represent gross loans receivable, and loans held for sale net of the
     allowance for loan losses, loans in process and deferred loan origination 
     fees.


                                       19

<PAGE>

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF RECENT DEVELOPMENTS

Comparison of Financial Condition at September 30, 1998 and December 31, 1997.

         Total assets at September 30, 1998 were $119.9 million compared to
$118.3 million at December 31, 1997, an increase of $1.6 million. The primary
factor in this increase was a $4.3 million increase in net loans receivable from
$57.9 million at December 31, 1997 to $62.2 million at September 30, 1998,
offset by a $823,000 decrease in investment and mortgage-related securities from
$49.3 million at December 31, 1997 to $48.5 million at September 30, 1998 and a
$2.5 million decrease and cash equivalents from $5.8 million at December 31,
1997 to $3.3 million at September 30, 1998.

         Total deposits increased by $2.2 million from $77.0 million at December
31, 1997 to $79.2 million at September 30, 1998 due principally to an increase
in certificates of deposits. The increase in deposits was due to normal growth
from the new branch offices opened during 1997 and 1998. FHLB-Cincinnati
advances decreased by $849,000 from $26.2 million at December 31, 1997 to $25.3
million at September 30, 1998 due to regular amortization of the advances.

         Total equity at September 30, 1998 was $14.5 million compared to $14.2
million at December 31, 1997, an increase of $329,000, or 2.3%, due to net
earnings of $326,000 for the nine months ended September 30, 1998 and a $3,000
SFAS No. 115 adjustment for an increase in the market value of certain
securities available for sale.

Comparison of Results of Operations for the Three Months Ended September 30, 
1998 and 1997.

         Net earnings for the three months ended September 20, 1998 were
$175,000 compared to $198,000 for the three months ended September 30, 1997. Net
interest income increased $115,000 or 13.5% for the three months ended September
30, 1998 compared to the same period in 1997. This increase was more than offset
by the increase in noninterest expense and decrease in noninterest income during
the three month period ended September 30, 1998 compared to the same period in
1997.

Interest Income

         Interest income for the three months ended September 30, 1998 was $2.23
million compared to $2.20 million for the three months ended September 30, 1997,
an increase of $31,000 or 1.4%. The increase in interest income was the result
of an increase in the yield on interest-earning assets of 7.5% for the three
month period ended September 30, 1998 compared to 7.3% for the same period in
1997. The increase in yield on interest-earning assets was partially offset by
the decline in average interest-earning assets from $120.1 million for the three
months ended September 30, 1997 to $117.2 million for the three months ended
September 30, 1998.

Interest Expense

         Interest expense for the three months ended September 30, 1998 was
$1.26 million compared to $1.35 million for the three months ended September 30,
1997, a decrease of $84,000 or 6.2%. The decrease in interest expense was due to
both the decrease in the yield on interest-bearing liabilities for the three
months ended September 30, 1998 to 4.7%, from 4.9% for the same period in 1997,
and the decrease in average interest-bearing liabilities from $108.0 million for
the three months ended September 30, 1997 to $105.5 million for the three months
ended September 30, 1998.

Provision for Loan Losses

         The Association's provision for loan losses for the three months ended
September 30, 1998 was $4,000 compared to $7,000 for the three months ended
September 30, 1997. The amount of the provision for loan losses is based upon
management's periodic analysis of the adequacy of the allowance for loan losses.


                                       20

<PAGE>

Noninterest Income

         Noninterest income for the three months ended September 30, 1998 was
$85,000 compared to $93,000 for the three months ended September 30, 1997, a
decrease of $8,000. The decrease was due to a decline in fee income during the
period.

Noninterest Expense

         Noninterest expense was $811,000 for the three months ended September
30, 1998 compared to $668,000 for the three months ended September 30, 1997, a
$143,000 or 21.4% increase. The increase was primarily due to an increase in
salaries and employee benefits and occupancy expense due to the impact of branch
offices which were open during 1998 and were not open in 1997.

Income Taxes

         Income taxes for the three months ended September 30, 1998 was $60,000
compared to $70,000 for the three months ended September 30, 1997, a decrease of
$10,000 due to the decrease in net income before income tax.

Comparison of Operating Results for the Nine Months Ended September 30, 1998 and
September 30, 1997

         Net earnings for the nine months ended September 30, 1998 were $326,000
compared to $575,000 for the nine months ended September 30, 1997. Net interest
income increased $214,000, or 8.2%, for the nine months ended September 30, 1998
compared to the same period in 1997, which was more than offset by the increase
in noninterest expense during the nine months ended September 30, 1998 compared
to the same period in 1997. In addition, the provision for loan losses for the
nine months ended September 30, 1998 increased $154,000 over the similar period
in 1997.

Interest Income

         Interest income for the nine months ended September 30, 1998 was $6.64
million compared to $6.63 million for the nine months ended September 30, 1997,
an increase of $10,000 or 0.2%. The increase in interest income was the result
of an increase in yield for interest-earning assets for the nine months ended
September 30, 1998 of 7.5% compared to 7.4% for the same period in 1997. The
increase in yield on interest-earning assets was partially offset by the decline
in average interest-earning assets from $120.1 million for the nine months ended
September 30, 1997 to $117.9 million for the nine months ended September 30,
1998.

Interest Expense

         Interest expense for the nine months ended September 30, 1998 was $3.8
million compared to $4.0 million for the nine months ended September 30, 1997, a
decrease of $204,000 or 5.1%. The decrease in interest expense was due to the
decrease in the yield on interest-bearing liabilities for the nine months ended
September 30, 1998 from 4.8% compared to 4.9% for the same period in 1997 and
due to the decrease in average interest-bearing liabilities from $108.2 million
for the nine months ended September 30, 1997 to $105.4 million for the nine
months ended September 30, 1998.

Provision for Loan Losses

         The provision for loan losses for the nine months ended September 30,
1998 was $154,000 compared to $0 for the nine months ended September 30, 1997.
The amount of the provision for loan losses is based upon management's periodic
analysis of the adequacy of the allowance for loan losses. The increase in the
provision for loan losses is due to a number of factors including the increased
level of consumer bankruptcies, layoffs related to a strike of a major employer
in the Association's market area (which has subsequently been resolved), the
growth of the loan portfolio and the review of specific problem loans by
management. Management believes the allowance for


                                       21

<PAGE>

loan losses is adequate to absorb losses; however, future additions to the
allowance may be necessary based on changes in economic conditions.

Noninterest Income

         Noninterest income for the nine months ended September 30, 1998 was
$247,000 compared to $208,000 for the nine months ended September 30, 1997, an
increase of $39,000 or 18.8%. The increase was primarily due to an increase in
service charge income and, to a lesser extent, an increase in the gain on sale
of securities available for sale.

Noninterest Expense

         Noninterest expense was $2.5 million for the nine months ended
September 30, 1998 compared to $2.0 million for the nine months ended September
30, 1997, a $469,000, or 23.1%, increase. The increase was primarily due to an
increase in salaries and employee benefits and occupancy expense due to the full
year impact of the branch offices opened during 1997 and the additional impact
of the branch offices open during 1998. The additional branches are part of
management's strategy to increase its market area and expand into higher growth
market areas than exist in the Association's traditional market area. Management
expects further increases in noninterest expense in future periods due to the
full impact of the branches opened during 1998.

Income Taxes

         Income taxes for the nine months ended September 30, 1998 were $105,000
compared to $226,000 for the nine months ended September 30, 1997, a decrease of
$121,000 due to the decrease in net income.


                          GRAND CENTRAL FINANCIAL CORP.

         The Company was recently organized under Delaware law at the direction
of the Board of Directors of the Association for the purpose of acquiring all of
the capital stock to be issued by the Association. The Company has applied to
the OTS to become a savings and loan holding company, and, as such, will be
subject to regulation by the OTS. See "The Conversion--General." After
completion of the Conversion, the Company will conduct business initially as a
unitary savings and loan holding company. See "Regulation--Holding Company
Regulation." Upon consummation of the Conversion, the Company's assets will
consist of all of the outstanding shares of the Association's capital stock
issued to the Company in the Conversion and that portion of the net proceeds of
the Offerings retained by the Company. The Company intends to use part of the
net proceeds it retains to make a loan directly to the ESOP to enable the ESOP
to purchase 8% of the Common Stock in the Conversion. See "Use of Proceeds." The
Company will have no significant liabilities. The management of the Company is
set forth under "Management of the Company." Initially, the Company will neither
own nor lease any property, but will instead use the premises, equipment and
furniture of the Association. At the present time, the Company does not intend
to employ any persons other than officers, but will utilize the support staff of
the Association from time to time. Additional employees will be hired as
appropriate to the extent the Company expands its business in the future.

         Management believes that the holding company structure will provide the
Company with additional flexibility to diversify, should it decide to do so, its
business activities through existing or newly-formed subsidiaries, or through
acquisitions of other financial institutions and financial services related
companies. Although there are no current arrangements, understandings or
agreements, written or oral, regarding any such opportunities or transactions,
the Company will be in a position after the Conversion, subject to regulatory
limitations and the Company's financial position, to take advantage of any such
acquisition and expansion opportunities that may arise. The initial activities
of the Company are anticipated to be funded by the net proceeds retained by the
Company and earnings thereon or, alternatively, through dividends from the
Association.

         The Company's executive offices are located at the home office of the
Association at 601 Main Street, Wellsville, Ohio 43968 and its telephone number
is (330) 532-1517.


                                       22

<PAGE>

           CENTRAL FEDERAL SAVINGS AND LOAN ASSOCIATION OF WELLSVILLE


         The Association was organized in 1892, and has operated for over one 
hundred years as a community-oriented savings institution. The Association's 
primary market area consists of the areas in and surrounding the Village of 
Wellsville and includes portions of the counties of Columbiana, Mahoning and 
Jefferson Counties in Eastern Ohio. The Association conducts its business 
from its home office located in Wellsville, Ohio, and its five full service 
branch offices, four of which have been opened since 1996.

         The Association's business has been and continues to be attracting 
deposits from the general public in its primary market area and investing 
such deposits and other funds, generated from operations, and FHLB advances, 
primarily in conventional mortgage loans secured by single-family residences. 
At June 30, 1998, $42.7 million, or 69.91%, of the Association's gross loans 
receivable generally consisted of fixed-rate single-family mortgage loans. In 
addition, the Association invests in consumer loans, primarily automobile 
loans originated directly or on the Association's behalf by automobile 
dealers at the time of sale. To a significantly lesser extent, the 
Association invests in home equity, multi-family, commercial real estate, 
construction (primarily to individual borrowers for the construction of 
owner-occupied residential properties) and land loans. In addition to its 
lending activities, the Association also invests in mortgage-backed 
securities, primarily those guaranteed or insured by government agencies such 
as Ginnie Mae, Fannie Mae and Freddie Mac, and other investment grade 
securities.

         The Association is subject to extensive regulation, supervision and 
examination by the OTS, its primary regulator, and the FDIC, which insures 
its deposits. As of June 30, 1998, the Association exceeded all regulatory 
capital requirements with tangible, core and risk-based capital of $14.3 
million, $14.3 million and $14.6 million, respectively. Additionally, the 
Association's regulatory capital was in excess of the amount necessary to be 
"well-capitalized" under the Federal Deposit Insurance Corporation 
Improvement Act of 1992 ("FDICIA"). See "Regulatory Capital Compliance" and 
"Regulation." The Association is a member of the FHLB-Cincinnati which is one 
of the twelve regional banks which comprise the FHLB system.

         The Association's executive offices are located at its home office 
at 601 Main Street, Wellsville, Ohio 43968 and its telephone number is (330) 
532-1517.




                                       23

<PAGE>

                          REGULATORY CAPITAL COMPLIANCE

         At June 30, 1998, the Association exceeded all regulatory capital 
requirements. See "Regulation--Federal Savings Institution 
Regulation--Capital Requirements." Set forth below is a summary of the 
Association's compliance with regulatory capital standards as of June 30, 
1998, on a historical and pro forma basis assuming that the indicated number 
of shares were sold as of such date and receipt by the Association of 50% of 
the net proceeds. For purposes of the table below, the amount expected to be 
borrowed by the ESOP and the cost of the shares expected to be acquired by 
the Stock Programs are deducted from pro forma regulatory capital.

<TABLE>
<CAPTION>

                                                            Central Federal Savings and Loan Association of Wellsville
                                                         Pro Forma at June 30, 1998, Based Upon Sale at $10.00 Per Share
                                               ------------------------------------------------------------------------------------
                                                                                                                 2,248.250 Shares
                                                1,445,000 Shares      1,700,000 Shares      1,955,000 Shares        (15% above
                                                   (Minimum of          (Midpoint of          (Maximum of             Maximum
                              Historical            Estimated             Estimated            Estimated           of Estimated
                           At June 30, 1998       Price Range)          Price Range)          Price Range)        Price Range)(1)
                          -------------------  -------------------   -------------------   ------------------   -------------------
                                     Percent              Percent               Percent              Percent               Percent
                                       of                    of                   of                    of                   of
                           Amount   Assets(2)   Amount    Assets(2)   Amount   Assets(2)    Amount   Assets(2)   Amount   Assets(2)
                          --------  ---------  ---------  --------   --------  ---------   --------  --------   --------  ---------
                                                                   (Dollars in thousands)
<S>                         <C>       <C>      <C>         <C>       <C>        <C>        <C>        <C>        <C>      <C>  
GAAP Capital ............   $14,331   11.8%     $19,439     15.3%    $20,393      16.0%     $21,347    16.6%     $22,443     17.3%
Tangible Capital:
    Capital Level(3) ....   $14,245   11.7%     $19,353     15.3%    $20,307      15.9%     $21,261    16.5%     $22,357     17.2%
Requirement .............     1,824    1.5        1,900      1.5       1,915       1.5        1,929     1.5        1,945      1.5
                            -------  -----     --------    -----     -------   -------     --------   -----      -------  -------

    Excess ..............   $12,421   10.2%     $17,453     13.8%    $18,392      14.4%     $19,332    15.0%     $20,412     15.7%
                            -------  -----     --------    -----     -------   -------     --------   -----      -------  -------
                            -------  -----     --------    -----     -------   -------     --------   -----      -------  -------
Core Capital:
    Capital Level(3) ....   $14,245   11.7%     $19,353     15.3%    $20,307      15.9%     $21,261    16.5%     $22,357     17.2%
    Requirement(4) ......     3,647    3.0        3,801      3.0       3,829       3.0        3,858     3.0        3,891      3.0
                            -------  -----     --------    -----     -------   -------     --------   -----      -------  -------
    Excess ..............   $10,598    8.7%     $15,652     12.3%    $16,478      12.9%     $17,403    13.5%     $18,466     14.2%
                            -------  -----     --------    -----     -------   -------     --------   -----      -------  -------
                            -------  -----     --------    -----     -------   -------     --------   -----      -------  -------
Total Risk-Based Capital:
    Capital Level(3) ....   $14,620   23.2%     $19,728     30.1%    $20,682      31.3%     $21,636    32.5%     $22,732     33.9%
    Requirement .........     5,037    8.0        5,248      8.0       5,287       8.0        5,327     8.0        5,372      8.0
                            -------  -----     --------    -----     -------   -------     --------   -----      -------  -------
    Excess ..............   $ 9,583   15.2%     $14,480     22.1%    $15,395      23.3%     $16,309    24.5%     $17,360     25.9%
                            -------  -----     --------    -----     -------   -------     --------   -----      -------  -------
                            -------  -----     --------    -----     -------   -------     --------   -----      -------  -------
</TABLE>

(1)  As adjusted to give effect to an increase in the number of shares which
     could occur due to an increase in the Estimated Price Range of up to 15% as
     a result of regulatory considerations, changes in market conditions or
     general financial and economic conditions following the commencement of the
     Subscription and Community Offerings.

(2)  Tangible capital levels are shown as a percentage of tangible assets. Core
     capital levels are shown as a percentage of total adjusted assets.
     Risk-based capital levels are shown as a percentage of risk-weighted
     assets.

(3)  Certain deductions and additions are made to equity as calculated under
     generally accepted accounting principles ("GAAP") to determine regulatory
     capital. The general valuation allowance of $375,000 is added to GAAP
     capital to arrive at total risk-based capital. Assumes net proceeds are
     invested in assets that carry a risk weighting of 51.6%, the average risk
     weighting of the Association's assets at June 30, 1998.

(4)  The current OTS core capital requirement for savings associations is 3% of
     total adjusted assets. The OTS has proposed core capital requirements which
     would require a core capital ratio of 3% of total adjusted assets for
     thrifts that receive the highest supervisory rating for safety and
     soundness and a 4% to 5% core capital ratio requirement for all other
     thrifts. See "Regulation--Federal Savings Institution Regulation--Capital
     Requirements."


                                       24

<PAGE>

                                 USE OF PROCEEDS

         Although the actual net proceeds from the sale of the Common Stock
cannot be determined until the Conversion is completed, it is presently
anticipated that the net proceeds from the sale of the Common Stock will be
between $13.7 million and $18.7 million (or $21.6 million if the Estimated Price
Range is increased by 15%). See "Pro Forma Data" and "The Conversion--Stock
Pricing" as to the assumptions used to arrive at such amounts. The Company will
be unable to utilize any of the net proceeds of the Offerings until the
consummation of the Conversion.

         The Company will purchase all of the outstanding capital stock of the
Association to be issued upon Conversion in exchange for 50% of the net proceeds
of the Offering. Such proceeds will be added to the Association's general funds
to be used for general corporate purposes, including investment in loans,
particularly single-family residential mortgage loans, non-residential real
estate loans, including commercial real estate loans in the Association's
primary market area, and construction loans, including home equity loans. The
Association expects that the level of such lending activity generally will be
proportionately consistent with its existing lending policies. See "Business of
the Association--Lending Activities." The Association also plans to use such
proceeds to invest in short- to intermediate-term securities and mortgage-backed
securities and fund the Stock-Based Incentive Plan. In addition, under
appropriate market conditions, the Company may repay advances from the
FHLB-Cincinnati. The Association has no current arrangements, understandings or
agreements regarding any such transactions.

         Net proceeds to be retained by the Company after the purchase of the
capital stock of the Association, and including the loan to the ESOP, are
estimated to be between $6.9 million and $9.4 million (or $10.8 million if the
Estimated Price Range is increased by 15%). The net proceeds retained by the
Company will initially be invested primarily in short- to intermediate-term
securities and mortgage-backed securities. The Company intends to use a portion
of the net proceeds to make a loan directly to the ESOP to enable the ESOP to
purchase 8.0% of the Common Stock issued in the Conversion. Based upon the
issuance of 1,445,000 shares and 1,955,000 shares at the minimum and maximum of
the Estimated Price Range, the amount of the loan to the ESOP would be $1.2
million or $1.6 million, respectively (or $1.8 million if the Estimated Price
Range is increased by 15%) to be repaid over a 12-year period at the prevailing
prime rate of interest, which is currently 8.5%. See "Management of the
Association--Benefits--Employee Stock Ownership Plan and Trust."

         The net proceeds retained by the Company may also be used to support
the future expansion of operations through the acquisition of other savings
associations and commercial banks or diversification into other banking related
businesses. The Company may use a portion of the net proceeds to fund the Stock
Programs. The Company has no current arrangements, understandings or agreements
regarding any such transactions. The Company, upon the Conversion, will be a
unitary savings and loan holding company, which under existing laws would
generally not be restricted as to the types of business activities in which it
may engage, provided that the Association continues to be a qualified thrift
lender ("QTL"). See "Regulation--Holding Company Regulation" for a description
of certain regulations and proposed regulations applicable to the Company.

         Upon completion of the Conversion, the Board of Directors of the
Company will have the authority to adopt stock repurchase plans, subject to
statutory and regulatory requirements. Unless approved by the OTS, the Company,
pursuant to OTS regulations, will be prohibited from repurchasing any shares of
the Common Stock for three years except for (i) an offer to all stockholders on
a pro rata basis, (ii) the repurchase of qualifying shares of a director, or
(iii) a purchase in the open market by an employee stock benefit plan.
Notwithstanding the foregoing and except as provided below, beginning one year
following completion of the Conversion, the Company may repurchase its Common
Stock so long as (i) the repurchases within the following two years are part of
an open-market program not involving greater than 5% of its outstanding capital
stock during a twelve-month period, (ii) the repurchases do not cause the
Association to become "undercapitalized" within the meaning of the OTS prompt
corrective action regulation, and (iii) the Company provides to the Regional
Director of the OTS no later than 10 days prior to the commencement of a
repurchase program written notice containing a full description of the program
to be undertaken and such program is not disapproved by the Regional Director.
See "Regulation--Prompt Corrective Regulatory Action." In addition, under
current OTS policies, repurchases may be allowed in the first year following
Conversion and in amounts greater than 5% in the second and third years
following Conversion provided there are valid and compelling business reasons
for such repurchases and the OTS does not object to such repurchases.


                                       25

<PAGE>

         Based upon facts and circumstances following Conversion and subject to
applicable regulatory requirements, the Board of Directors may determine to
repurchase stock in the future. Such facts and circumstances may include but not
be 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 opportunity to improve the
Company's return on equity; (ii) the avoidance of dilution to stockholders 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.
In the event the Company determines to repurchase stock, such repurchases may be
made at market prices which may be in excess of the Purchase Price in the
Conversion.

         Any stock repurchases will be subject to the determination of the Board
of Directors that both the Company and the Association will be capitalized in
excess of all applicable regulatory requirements after any such repurchases and
that such capital will be adequate, taking into account, among other things, the
level of non-performing and other risk assets, the Company's and the
Association's current and projected results of operations and asset/liability
structure, the economic environment and tax and other considerations. See "The
Conversion--Certain Restrictions on Purchase or Transfer of Shares After
Conversion."

         In connection with the Conversion, the Company and the Association have
committed to the OTS that, during the one-year period following consummation of
the Conversion, the Company will not take any steps in furtherance of a
distribution to stockholders that, for federal tax purposes, would be treated as
a return of capital without prior approval of the OTS.


                                 DIVIDEND POLICY

         Upon Conversion, the Board of Directors of the Company will have the
authority to declare dividends on the Common Stock, subject to statutory and
regulatory requirements. The Company is newly formed and has conducted no
operations to date. The Board of Directors intends to consider a policy of
paying dividends on the Common Stock in the future. No decision has been made as
to the amount or timing of such dividends, if any. Declarations of dividends by
the Board of Directors will depend upon a number of factors, including the
amount of net proceeds retained by the Company in the Conversion, investment
opportunities available to the Company or the Association, capital requirements,
regulatory limitations, the Company's and the Association's financial condition
and results of operations, tax considerations and general economic conditions.
No assurances can be given, however, that any dividends will be paid or, if
commenced, will continue to be paid.

         The Association will not be permitted to pay dividends on its capital
stock if its stockholders' equity would be reduced below the amount required for
the liquidation account. See "The Conversion--Liquidation Rights." For
information concerning federal regulations which apply to the Association in
determining the amount of proceeds which may be retained by the Company and
regarding a savings institution's ability to make capital distributions
including payment of dividends to its holding company, see "Federal and State
Taxation--Federal Taxation--Distributions" and "Regulation--Federal Savings
Institution Regulation--Limitation on Capital Distributions."

         Unlike the Association, the Company is not subject to OTS regulatory
restrictions on the payment of dividends to its stockholders. The Company is
subject, however, to the requirements of Delaware law, which generally limit
dividends to an amount equal to the excess of the net assets of the Company (the
amount by which total assets exceed total liabilities) over its statutory
capital (generally defined as the aggregate par value of the outstanding shares
of the Company's capital stock having a par value plus the amount of the
consideration paid for shares of the Company's capital stock without par value)
or, if there is no such excess, to its net profits for the current and/or
immediately preceding fiscal year. Since the Company initially will have no
significant source of income other than dividends from the Association and
earnings from the net proceeds retained by the Company, the payment of dividends
by the Company may be dependent, in part, upon dividends from the Association
which is subject to various tax and regulatory restrictions on the payment of
dividends.


                                       26

<PAGE>

                           MARKET FOR THE COMMON STOCK

         The Company was recently formed and has never issued capital stock. The
Association, as a mutual institution, has never issued capital stock. The
Company has applied to have its Common Stock quoted on the Nasdaq SmallCap
Market under the symbol "GCFC" subject to the completion of the Conversion and
compliance with certain conditions. However, if the Company, after the
Offerings, qualifies to be listed on the Nasdaq National Market, it will take
steps to do so. The Company will seek to encourage and assist at least three
market makers to make a market in its Common Stock. Keefe, Bruyette & Woods,
Inc. has agreed to make a market for the Common Stock following consummation of
the Conversion, although it has no obligation to do so, and will assist the
Company in seeking to encourage at least two additional market makers to
establish and maintain a market in the Common Stock. Making a market involves
maintaining bid and ask quotations and being able, as principal, to effect
transactions in reasonable quantities at those quoted prices, subject to various
securities laws and other regulatory requirements. There can be no assurance
that an active and liquid trading market will develop or, if developed, will be
maintained. A public market having the desirable characteristics of depth,
liquidity and orderliness, however, depends upon the presence in the marketplace
of both willing buyers and sellers of Common Stock at any given time, which is
not within the control of the Company. No assurance can be given that an
investor will be able to resell the Common Stock at or above the Purchase Price
of the Common Stock after the Conversion. See "Risk Factors--Absence of Market
for Common Stock."


                                       27

<PAGE>

                                  CAPITALIZATION

         The following table presents the unaudited historical consolidated
capitalization of the Association at June 30, 1998, and the pro forma
consolidated capitalization of the Company after giving effect to the
Conversion, based upon the sale of the number of shares indicated in the table
and the other assumptions set forth under "Pro Forma Data."

<TABLE>
<CAPTION>

                                                 Company Pro Forma Based Upon Sale at $10.00 Per Share
                                                 ----------------------------------------------------
                                                                                                     2,248,250
                                                         1,445,000      1,700,000     1,955,000       Shares
                                                          Shares          Shares        Shares      (15% above
                                                       (Minimum of    (Midpoint of   (Maximum of    Maximum of
                                         Association    Estimated      Estimated      Estimated     Estimated
                                          Historical   Price Range)   Price Range)   Price Range)  Price Range)(1)
                                        ------------   ------------  -------------   ------------  --------------
                                                                 (Dollars in thousands)

<S>                                          <C>         <C>          <C>             <C>            <C>
Total deposits(2) .....................   $  78,909     $  78,909      $  78,909      $  78,909     $  78,909
FHLB advances .........................      27,680        27,680         27,680         27,680        27,680
                                          ---------     ---------      ---------      ---------      ---------
     Total ............................   $ 106,589     $ 106,589      $ 106,589      $ 106,589     $ 106,589
                                          ---------     ---------      ---------      ---------      ---------
                                          ---------     ---------      ---------      ---------      ---------
Stockholders' equity:
   Preferred Stock, $0.01 par value,
     1,000,000 shares authorized;
     none to be issued ................   $      --     $      --      $     --       $     --       $     --
   Common Stock, $0.01 par value,
     6,000,000 shares authorized;
     shares to be issued as reflected .          --            14            17             20             22
   Additional paid-in capital(3) ......          --        13,670        16,187         18,703         21,599
   Retained earnings(4) ...............      14,270        14,270        14,270         14,270         14,270
     Unrealized loss on securities
       available for sale .............          61            61            61             61             61
   Common Stock acquired by the ESOP(5)          --        (1,156)       (1,360)        (1,564)        (1,799)
   Common Stock acquired by the
     Stock Programs(6) ................          --          (578)         (680)          (782)          (899)
                                          ---------     ----------    ----------      ---------     ----------
Total stockholders' equity ............   $  14,331      $  26,281    $  28,495       $ 30,708      $  33,254
                                          ---------     ----------    ----------      ---------     ----------
                                          ---------     ----------    ----------      ---------     ----------

</TABLE>
- --------------------
(1)  As adjusted to give effect to an increase in the number of shares which
     could occur due to an increase in the Estimated Price Range of up to 15% as
     a result of regulatory considerations, or changes in market conditions or
     general financial and economic conditions following the commencement of the
     Subscription and Community Offerings.
(2)  Does not reflect withdrawals from deposit accounts for the purchase of
     Common Stock in the Conversion. Such withdrawals would reduce pro forma
     deposits by the amount of such withdrawals.
(3)  No effect has been given to the issuance of additional shares of Common
     Stock pursuant to the Stock-Based Incentive Plans intended to be adopted by
     the Company and presented for approval of stockholders at a meeting of
     stockholders following the Conversion. If approved by the stockholders of
     the Company, an amount equal to 10% of the shares of Common Stock issued in
     the Conversion will be reserved for issuance upon the exercise of options
     to be granted under the Stock-Based Incentive Plan. See "Risk
     Factors--Possible Dilutive Effect of Stock-Based Incentive Plan," Footnote
     3 to the tables under "Pro Forma Data" and "Management of the
     Association--Benefits--Stock-Based Incentive Plan."
(4)  The retained earnings of the Association will be substantially restricted
     after the Conversion. See "The Conversion--Liquidation Rights" and
     "Regulation--Federal Savings Institution Regulation--Limitations on Capital
     Distributions." Does not reflect the payment of any possible future
     dividends. See "Dividend Policy."

(5)  Assumes that 8.0% of the shares offered for sale in the Conversion will be
     purchased by the ESOP and that the funds used to acquire such shares will
     be borrowed from the Company. The Common Stock acquired by the ESOP is
     reflected as a reduction of stockholders' equity. See "Management of the
     Association--Benefits--Employee Stock Ownership Plan and Trust."

(6)  Assumes that an amount equal to 4.0% of the shares of Common Stock issued
     in the Conversion is purchased by the Stock-Based Incentive Plan subsequent
     to the Conversion through open market purchases. The Common Stock purchased
     by the Stock-Based Incentive Plan is reflected as a reduction of
     stockholder's equity. Implementation of the Stock-Based Incentive Plan is
     subject to the approval of the Company's stockholders at a meeting
     following the Conversion. See "Risk Factors--Possible Dilutive Effect of
     Stock-Based Incentive Plan," Footnote 2 to the tables under "Pro Forma
     Data" and "Management of the Association--Benefits--Stock-Based Incentive
     Plan."


                                       28

<PAGE>

                                 PRO FORMA DATA

         The actual net proceeds from the sale of the Common Stock cannot be
determined until the Conversion is completed. However, net proceeds are
currently estimated to be between $13.7 million and $18.7 million (or $21.6
million in the event the Estimated Price Range is increased by 15% based upon
the following assumptions: (i) 100% of the shares of Common Stock will be sold
in the Subscription and Community Offerings; (ii) directors, officers and
employees of the Association and members of their immediate families
(collectively, "Affiliates") will purchase an aggregate of 200,000 shares of
Common Stock; (iii) Webb will receive a fee equal to 1.3% of the aggregate
Purchase Price of the shares sold in the Subscription and Community Offerings,
excluding shares purchased by Affiliates and the ESOP for which there is no fee;
and (iv) Conversion expenses, excluding the marketing fees paid to Webb, will be
approximately $594,000. Actual Conversion expenses may vary from those
estimated.

         Pro forma consolidated net earnings of the Company for the six months
ended June 30, 1998, and for the year ended December 31, 1997, have been
calculated as if the Common Stock had been sold at the beginning of the
respective periods and the net proceeds had been invested at 5.29% and 5.35%,
respectively, the one-year U.S. Treasury note rate at June 30, 1998 and December
31, 1997, respectively. The Treasury yield was used on the reinvestment of
proceeds because it more appropriately reflects a market rate of return than the
arithmetic average yield on the Association's interest-earning assets and cost
of deposits. The tables below do not reflect the effect of withdrawals from
deposit accounts for the purchase of Common Stock or the effect of any possible
use of the net conversion proceeds. The pro forma after-tax yields for the
Company and the Association are assumed to be 3.49% for the six months ended
June 30, 1998, based on an effective tax rate of 34% and 3.53% for the year
ended December 31, 1997, based on an effective tax rate of 34%. Historical and
pro forma net earnings per share amounts have been calculated by dividing
historical and pro forma amounts by the indicated number of shares of Common
Stock issued, as adjusted to give effect to the purchase of shares by the ESOP.
Historical and pro forma stockholders' equity per share amounts have been
calculated by dividing historical and pro forma amounts by the indicated number
of shares of Common Stock issued. No effect has been given in the pro forma
stockholders' equity calculations for the assumed earnings on the net proceeds.

         The following pro forma information may not be representative of the
financial effects of the foregoing transactions at the dates on which such
transactions actually occur and should not be taken as indicative of future
results of operations. Pro forma consolidated stockholders' equity represents
the difference between the stated amount of assets and liabilities of the
Company computed in accordance with GAAP. The pro forma stockholders' equity is
not intended to represent the fair market value of the Common Stock and may be
greater than amounts that would be available for distribution to stockholders in
the event of liquidation.

         The following tables summarize historical data of the Association and
pro forma data of the Company at or for the six months ended June 30, 1998, and
at or for the year ended December 31, 1997, based on the assumptions set forth
above and in the table and should not be used as a basis for projections of
market value of the Common Stock following the Conversion. The tables below give
effect to the Stock Programs, which are expected to be adopted by the Company
following the Conversion and presented to stockholders for approval at a meeting
of stockholders. See Footnote 2 to the tables and "Management of the
Association--Benefits--Stock-Based Incentive Plan." No effect has been given in
the tables to the possible issuance of additional shares reserved for future
issuance pursuant to the Stock Option Plans which are expected to be adopted by
the Board of Directors of the Company and presented to stockholders for approval
at a meeting of stockholders, nor does book value give any effect to the
liquidation account to be established for the benefit of Eligible Account
Holders and Supplemental Eligible Account Holders or the bad debt reserve in
liquidation. See Footnote 3 to the tables below, "The Conversion--Liquidation
Rights" and "Management of the Association--Benefits--Stock-Based Incentive
Plan."


                                       29

<PAGE>

<TABLE>
<CAPTION>

                                                                At or For the Six Months Ended June 30, 1998
                                                          ---------------------------------------------------------
                                                           1,445,000     1,700,000     1,955,000       2,248,250
                                                          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 (15%
                                                           (Minimum      (Midpoint     (Maximum      above Maximum
                                                          of Estimated  of Estimated  of Estimated    of Estimated
                                                          Price Range)  Price Range)  Price Range)   Price Range)(5)
                                                          -----------   -----------   -----------    --------------
                                                              (Dollars in thousands, except per share amounts)

<S>                                                          <C>             <C>             <C>             <C>        
Gross proceeds ...........................................   $    14,450     $    17,000     $    19,550     $    22,483
Less: Estimated offering expenses and commission .........          (766)           (796)           (827)           (862)
                                                             -----------     -----------     -----------     -----------
Estimated net proceeds ...................................        13,684          16,204          18,723          21,621
Less:  Common Stock acquired by ESOP .....................        (1,156)         (1,360)         (1,564)         (1,799)
       Common Stock acquired by
          Stock-Based Incentive Plan .....................          (578)           (680)           (782)           (899)
                                                             -----------     -----------     -----------     -----------
  Estimated net proceeds, as adjusted ....................   $    11,950     $    14,164     $    16,377     $    18,923
                                                             -----------     -----------     -----------     -----------
                                                             -----------     -----------     -----------     -----------
Consolidated net earnings:
  Historical .............................................   $       151     $       151     $       151     $       151
  Pro forma adjustments:
       Net income from proceeds ..........................           209             247             286             330
       ESOP(1) ...........................................           (32)            (37)            (43)            (49)
       Stock-Based Incentive Plan(2) .....................           (38)            (45)            (52)            (59)
                                                             -----------     -----------     -----------     -----------
  Pro forma net income ...................................   $       290     $       316     $       342     $       373
                                                             -----------     -----------     -----------     -----------
                                                             -----------     -----------     -----------     -----------
Net earnings per share:
  Historical .............................................   $      0.11     $      0.10     $      0.08     $      0.07
  Pro forma adjustments:
       Net income from proceeds ..........................          0.16            0.16            0.16            0.16
       ESOP (1) ..........................................         (0.02)          (0.02)          (0.02)          (0.02)
       Stock-Based Incentive Plan(2) .....................         (0.03)          (0.03)          (0.03)          (0.03)
                                                             -----------     -----------     -----------     -----------
  Pro forma net income ...................................   $      0.22     $      0.21     $      0.19     $      0.18
                                                             -----------     -----------     -----------     -----------
                                                             -----------     -----------     -----------     -----------
  Number of shares using SOP 93-6 ........................     1,334,217       1,569,667       1,805,117       2,075,864
Stockholders' equity:
  Historical .............................................   $    14,331     $    14,331     $    14,331     $    14,331
  Estimated net proceeds .................................        13,684          16,204          18,723          21,621
  Less:  Common Stock acquired by ESOP(1) ................        (1,156)         (1,360)         (1,564)         (1,799)
         Common Stock acquired by Stock-
          Based Incentive Plan(2) ........................          (578)           (680)           (782)           (899)
                                                             -----------     -----------     -----------     -----------
  Pro forma stockholders' equity(2)(3)(4) ................   $    26,281     $    28,495     $    30,708     $    33,254
                                                             -----------     -----------     -----------     -----------
                                                             -----------     -----------     -----------     -----------
Stockholders' equity per share:
  Historical .............................................   $      9.92     $      8.43     $      7.33     $      6.37
  Estimated net proceeds .................................          9.47            9.53            9.58            9.62
  Less:  Common Stock acquired
           by ESOP(1) ....................................         (0.80)          (0.80)          (0.80)          (0.80)
         Common Stock acquired by Stock-
           Based Incentive Plan(2) .......................         (0.40)          (0.40)          (0.40)          (0.40)
                                                             -----------     -----------     -----------     -----------
  Pro forma stockholders' equity per share(2)(3)(4) ......   $     18.19     $     16.76     $     15.71     $     14.79
                                                             -----------     -----------     -----------     -----------
                                                             -----------     -----------     -----------     -----------
Offering  price as a percentage of pro forma stockholders'
  equity per share .......................................         54.98%          59.66%          63.66%          67.61%
Number of shares .........................................     1,445,000       1,700,000       1,955,000       2,248,250
Offering price to pro forma net earnings per share .......         23.03x          23.49x          26.37x          27.87x
</TABLE>


                           (footnotes on following page)


                                       30

<PAGE>

- ------------------------
(1)  It is assumed that 8.0% of the shares of Common Stock offered in the
     Conversion will be purchased by the ESOP. For purposes of this table, the
     funds used to acquire such shares are assumed to have been borrowed by the
     ESOP from the Company. The amount borrowed is reflected as a reduction of
     stockholders' equity. The Association intends to make annual contributions
     to the ESOP in an amount at least equal to the principal and interest
     requirement of the debt. The Association's total annual payment of the ESOP
     debt is based upon 12 equal annual installments of principal and interest.
     The pro forma net earnings assumes: (i) that the Association's contribution
     to the ESOP is equivalent to the debt service requirement (excluding
     interest, which is assumed to be paid to the Company and therefore
     eliminated in consolidation) for the six months ended June 30, 1998, and
     was made at the end of the period; (ii) that 48,167, 56,667, 65,167 and
     74,942 shares at the minimum, midpoint, maximum and 15% above the maximum
     of the Estimated Price Range, respectively, were committed to be released
     during the six months ended June 30, 1998, at an average fair value of
     $10.00 per share in accordance with SOP 93-6; and (iii) only the ESOP
     shares committed to be released were considered outstanding for purposes of
     the net earnings per share calculations. See "Management of the
     Association--Benefits--Employee Stock Ownership Plan and Trust." Under SOP
     93-6, the Company will recognize compensation cost equal to the fair value
     of the ESOP shares during the periods in which they become committed to be
     released. To the extent that the fair value of the Association's ESOP
     shares differs from the cost of such shares, this differential will be
     charged or credited to equity.
(2)  Gives effect to the Stock-Based Incentive Plan expected to be adopted by
     the Company following the Conversion and presented for approval at a
     meeting of stockholders. The Stock-Based Incentive Plan intends to acquire
     an amount of Common Stock equal to 4.0% of the shares of Common Stock
     issued in the Conversion, or 57,800, 68,000, 78,200 and 89,930 shares of
     Common Stock at the minimum, midpoint, maximum and 15% above the maximum of
     the Estimated Price Range, respectively, either through open market
     purchases, if permissible, or from authorized but unissued shares of Common
     Stock or treasury stock of the Company, if any. Funds used by the
     Stock-Based Incentive Plan to purchase the shares will be contributed to
     the Stock-Based Incentive Plan by the Association. In calculating the pro
     forma effect of the Stock-Based Incentive Plan, it is assumed that the
     required stockholder approval has been received, that the shares were
     acquired by the Stock-Based Incentive Plan at the beginning of the period
     presented in open market purchases at the Purchase Price and that 20% of
     the amount contributed was an amortized expense during such period. The
     issuance of authorized but unissued shares of the Common Stock to the
     Stock-Based Incentive Plan instead of open market purchases would dilute
     the voting interests of existing stockholders by approximately 3.8% and pro
     forma net earnings per share would be $0.22, $0.20, $0.19 and $0.18 and pro
     forma stockholders' equity per share would be $17.87, $16.50, $15.49 and
     $14.61. There can be no assurance that stockholder approval of the
     Stock-Based Incentive Plan will be obtained, or that the actual purchase
     price of the shares will be equal to the Purchase Price. See "Management of
     the Association--Benefits--Stock-Based Incentive Plan."
(3)  No effect has been given to the issuance of additional shares of Common
     Stock pursuant to the Stock-Based Incentive Plan expected to be adopted by
     the Company following the Conversion. The Company expects to present the
     Stock-Based Incentive Plan for approval at a meeting of stockholders. If
     the Stock-Based Incentive Plan is approved by stockholders, an amount equal
     to 10% of the Common Stock issued in the Conversion, or 144,500, 170,000,
     195,500 and 224,825 shares at the minimum, midpoint, maximum and 15% above
     the maximum of the Estimated Price Range, respectively, will be reserved
     for future issuance upon the exercise of options to be granted under the
     Stock-Based Incentive Plan. The issuance of Common Stock pursuant to the
     exercise of options under the Stock-Based Incentive Plan will result in the
     dilution of existing stockholders' interests. Assuming stockholder approval
     of the Stock-Based Incentive Plan and all options were exercised at the end
     of the period at an exercise price of $10.00 per share, the pro forma net
     earnings per share would be $0.22, $0.20, $0.19 and $0.18, respectively,
     and the pro forma stockholders' equity per share would be $17.44, $16.15,
     $15.19 and $14.36, respectively. See "Management of the
     Association--Benefits--Stock-Based Incentive Plan."
(4)  The retained earnings of the Association will continue to be substantially
     restricted after the Conversion. See "Dividend Policy," "The
     Conversion--Liquidation Rights" and "Regulation--Federal Savings
     Institution Regulation--Limitation on Capital Distributions."
(5)  As adjusted to give effect to an increase in the number of shares which
     could occur due to an increase in the Estimated Price Range of up to 15% as
     a result of regulatory considerations, changes in market conditions or
     general financial and economic conditions following the commencement of the
     Subscription and Community Offerings.


                                       31

<PAGE>

<TABLE>
<CAPTION>

                                                                 At or For the Year Ended December 31, 1997
                                                          ---------------------------------------------------------
                                                           1,445,000     1,700,000     1,955,000       2,248,250
                                                          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 (15%
                                                           (Minimum      (Midpoint     (Maximum      above Maximum
                                                          of Estimated  of Estimated  of Estimated    of Estimated
                                                          Price Range)  Price Range)  Price Range)   Price Range)(5)
                                                          -----------   -----------   -----------    --------------
                                                              (Dollars in thousands, except per share amounts)

<S>                                                           <C>           <C>           <C>               <C>    
Gross proceeds........................................        $14,450       $17,000       $19,550           $22,483
Less:   Estimated offering expenses and commissions...           (766)         (796)         (827)             (862)
                                                           ----------    ----------    ----------        ----------
Estimated net proceeds................................         13,684        16,204        18,723            21,621
Less:  Common Stock acquired by ESOP..................         (1,156)       (1,360)       (1,564)           (1,799)
       Common Stock acquired by
          Stock-Based Incentive Plan..................           (578)         (680)         (782)             (899)
                                                           ----------    ----------    ----------        ----------
    Estimated net proceeds, as adjusted...............        $11,950       $14,164       $16,377           $18,923
                                                           ----------    ----------    ----------        ----------
                                                           ----------    ----------    ----------        ----------
Consolidated net earnings:
    Historical........................................      $     681     $     681     $     681         $     681
    Pro forma adjustments:
       Net income from proceeds.......................            420           498           576               666
       ESOP (1) ......................................            (64)          (75)          (86)              (99)
       Stock-Based Incentive Plan (2).................            (76)          (90)         (103)             (119)
                                                          -----------   -----------    ----------        ----------
    Pro forma net income..............................      $     961      $  1,014      $  1,068          $  1,129
                                                           ----------    ----------    ----------        ----------
                                                           ----------    ----------    ----------        ----------
Net income per share:
    Historical........................................      $    0.51     $    0.43     $    0.38         $    0.33
    Pro forma adjustments:
       Net income from proceeds.......................           0.32          0.32          0.32              0.32
       ESOP (1) ......................................          (0.05)        (0.05)        (0.05)            (0.05)
       Stock-Based Incentive Plan (2).................          (0.06)        (0.06)        (0.06)            (0.06)
                                                           ----------    ----------    ----------        ----------
    Pro forma net income .............................      $    0.72     $    0.64     $    0.59         $    0.55
                                                           ----------    ----------    ----------        ----------
                                                           ----------    ----------    ----------        ----------
Number of shares using SOP 93-6.......................      1,339,033     1,575,333     1,811,633         2,083,378
Stockholders' equity:
    Historical........................................        $14,165       $14,165       $14,165           $14,165
    Estimated net proceeds............................         13,684        16,204        18,723            21,621
    Less: Common Stock acquired by ESOP(1)............         (1,156)       (1,360)       (1,564)           (1,799)
          Common Stock acquired by Stock-Based
            Incentive Plan(2).........................           (578)         (680)         (782)             (899)
                                                           ----------    ----------    ----------        ----------
    Pro forma stockholders' equity(2)(3)(4)...........        $26,115       $28,329       $30,542           $33,088
                                                           ----------    ----------    ----------        ----------
                                                           ----------    ----------    ----------        ----------
Stockholders' equity per share:
    Historical........................................      $    9.80     $    8.33     $    7.25         $    6.30
    Estimated net proceeds............................           9.42          9.49          9.54              9.58
    Less: Common Stock acquired by ESOP(1)............          (0.80)        (0.80)        (0.80)            (0.80)
          Common Stock acquired by Stock-Based
             Incentive Plan(2)........................          (0.40)        (0.40)        (0.40)            (0.40)
                                                           ----------    ----------    ----------        ---------
    Pro forma stockholders' equity per share(2)(3)(4).       $  18.02      $  16.62      $  15.59          $  14.68
                                                           ----------    ----------    ----------        ----------
                                                           ----------    ----------    ----------        ----------
Offering  price as a percentage of pro forma stockholders'
    equity per share..................................          55.48%        60.16%        64.16%            68.10%
Number of shares......................................      1,445,000     1,700,000     1,955,000         2,248,250
Offering  price to pro forma net earnings per share...          13.94x        15.54x        16.97x            18.45x
</TABLE>

                           (footnotes on following page)


                                       32

<PAGE>

- --------------------------
(1)  It is assumed that 8.0% of the shares of Common Stock offered in the
     Conversion will be purchased by the ESOP. For purposes of this table, the
     funds used to acquire such shares are assumed to have been borrowed by the
     ESOP from the Company. The amount borrowed is reflected as a reduction of
     stockholders' equity. The Association intends to make annual contributions
     to the ESOP in an amount at least equal to the principal and interest
     requirement of the debt. The Association's total annual payment of the ESOP
     debt is based upon 12 equal annual installments of principal and interest.
     The pro forma net earnings assumes: (i) that the Association's contribution
     to the ESOP is equivalent to the debt service requirement (excluding
     interest, which is assumed to be paid to the Company and therefore
     eliminated in consolidation) for the year ended December 31, 1997, and was
     made at the end of the period; (ii) that 96,333, 111,333, 130,333 and
     149,883 shares at the minimum, midpoint, maximum and 15% above the maximum
     of the Estimated Price Range, respectively, were committed to be released
     during the year ended December 31, 1997, at an average fair value of $10.00
     per share in accordance with SOP 93-6; and (iii) only the ESOP shares
     committed to be released were considered outstanding for purposes of the
     net earnings per share calculations. See "Management of the
     Association--Benefits--Employee Stock Ownership Plan and Trust." Under SOP
     93-6, the Company will recognize compensation cost equal to the fair value
     of the ESOP shares during the periods in which they become committed to be
     released. To the extent that the fair value of the Association's ESOP
     shares differs from the cost of such shares, this differential will be
     charged or credited to equity.
(2)  Gives effect to the Stock-Based Incentive Plan expected to be adopted by
     the Company following the Conversion and presented for approval at a
     meeting of stockholders. The Stock-Based Incentive Plan intends to acquire
     an amount of Common Stock equal to 4.0% of the shares of Common Stock
     issued in the Conversion, or 57,800, 68,000, 78,200 and 89,930 shares of
     Common Stock at the minimum, midpoint, maximum and 15% above the maximum of
     the Estimated Price Range, respectively, either through open market
     purchases, if permissible, or from authorized but unissued shares of Common
     Stock or treasury stock of the Company, if any. Funds used by the
     Stock-Based Incentive Plan to purchase the shares will be contributed to
     the Stock-Based Incentive Plan by the Association. In calculating the pro
     forma effect of the Stock-Based Incentive Plan, it is assumed that the
     required stockholder approval has been received, that the shares were
     acquired by the Stock-Based Incentive Plan at the beginning of the period
     presented in open market purchases at the Purchase Price and that 20% of
     the amount contributed was an amortized expense during such period. The
     issuance of authorized but unissued shares of the Common Stock to the
     Stock-Based Incentive Plan instead of open market purchases would dilute
     the voting interests of existing stockholders by approximately 3.8% and pro
     forma net earnings per share would be $0.70, $0.63, $0.58 and $0.53 and pro
     forma stockholders' equity per share would be $17.71, $16.37, $15.37 and
     $14.50. There can be no assurance that stockholder approval of the
     Stock-Based Incentive Plan will be obtained, or that the actual purchase
     price of the shares will be equal to the Purchase Price. See "Management of
     the Association--Benefits--Stock-Based Incentive Plan."
(3)  No effect has been given to the issuance of additional shares of Common
     Stock pursuant to the Stock-Based Incentive Plan expected to be adopted by
     the Company following the Conversion. The Company expects to present the
     Stock-Based Incentive Plan for approval at a meeting of stockholders. If
     the Stock-Based Incentive Plan is approved by stockholders, an amount equal
     to 10% of the Common Stock issued in the Conversion, or 144,500, 170,000,
     195,500 and 224,825 shares at the minimum, midpoint, maximum and 15% above
     the maximum of the Estimated Price Range, respectively, will be reserved
     for future issuance upon the exercise of options to be granted under the
     Stock-Based Incentive Plan. The issuance of Common Stock pursuant to the
     exercise of options under the Stock-Based Incentive Plan will result in the
     dilution of existing stockholders' interests. Assuming stockholder approval
     of the Stock-Based Incentive Plan and all options were exercised at the end
     of the period at an exercise price of $10.00 per share, the pro forma net
     earnings per share would be $0.68, $0.62, $0.57 and $0.52, respectively,
     and the pro forma stockholders' equity per share would be $17.27, $16.02,
     $15.08 and $14.26, respectively. See "Management of the
     Association--Benefits--Stock-Based Incentive Plan."
(4)  The retained earnings of the Association will continue to be substantially
     restricted after the Conversion. See "Dividend Policy," "The
     Conversion--Liquidation Rights" and "Regulation--Federal Savings
     Institution Regulation--Limitation on Capital Distributions."
(5)  As adjusted to give effect to an increase in the number of shares which
     could occur due to an increase in the Estimated Price Range of up to 15% as
     a result of regulatory considerations, changes in market conditions or
     general financial and economic conditions following the commencement of the
     Subscription and Community Offerings.


                                       33

<PAGE>


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

General

         The Company has only recently been formed and, accordingly, has no 
results of operations. The Association's results of operations depend 
primarily on net interest income, which is the difference between the 
interest income earned on its loans, mortgage-backed securities, and 
securities portfolio and its cost of funds, consisting of interest paid on 
its deposits and borrowed funds. The interest rate spread is affected by 
regulatory, economic and competitive factors that influence interest rates, 
loan demand and deposit flows. The Association's net income is also affected 
by, among other things, loan fee income, provisions for loan losses, service 
charges, operating expenses and franchise and income taxes. The Association's 
revenues are derived primarily from interest on mortgage loans, consumer 
loans, mortgage-backed securities and investment securities, as well as 
income from service charges and loan originations. The Association's 
operating expenses principally consist of employee compensation and benefits, 
occupancy, federal deposit-insurance premiums and other general and 
administrative expenses. The Association's results of operations are also 
significantly affected by general economic and competitive conditions, 
particularly changes in market interest rates, government policies and 
actions of regulatory authorities. Future changes in applicable law, 
regulations or government policies may materially impact the Association.

Management Strategy

         The Association has been, and intends to continue to be, a community 
oriented financial institution offering a variety of financial services to 
meet the needs of the communities it serves. The Association attracts 
deposits from the general public and uses such deposits, together with 
borrowings and other funds, to originate single-family residential mortgage 
loans and short-term consumer loans. To a lesser extent, the Association also 
originates residential construction loans in its market area and a limited 
amount of commercial business loans and loans secured by multi-family and 
non-residential real estate. Management has sought in recent years to expand 
the business of the Association by establishing additional branches to 
service additional customers in its market area. Management's efforts in 
increasing the Association's volume of shorter-term consumer loans have been 
intended to help reduce interest rate risk, as well as to build on the 
Association's residential mortgage business. The Association's deposits are 
insured up to the maximum allowable amount by the Savings Association 
Insurance Fund (the "SAIF"), and administered by the Federal Deposit 
Insurance Corporation (the "FDIC"). The Association also invests in 
mortgage-backed securities, most of which are insured or guaranteed by 
federal agencies, as well as securities issued by the U.S. government or 
agencies thereof.

         The Association is not aware of any market or institutional trends, 
events or uncertainties that are expected to have a material effect on 
liquidity, capital resources or operations, except as discussed below. The 
Association is also not aware of any current recommendations by its 
regulators which would have a material effect if implemented, except as 
discussed below.

Management of Market Risk

         General. Market risk is the risk of loss from adverse changes in 
market prices and rates. The Company's market risk arises primarily from 
interest rate risk inherent in its lending and deposit taking activities. The 
Association like other financial institutions, is subject to interest rate 
risk to the extent that its interest-earnings assets reprice differently than 
its interest-bearing liabilities. One of the Association's principal 
financial objectives is to achieve long-term profitability while reducing and 
managing its exposure to fluctuations in interest rates. To that end, 
management actively monitors and manages its interest rate risk exposure.

         Qualitative Aspects of Market Risk. The principal objective of the 
Association's interest rate risk management function is to evaluate the 
interest rate risk included in certain balance sheet accounts, determine the 
level of risk appropriate given the Association's business strategy, 
operating environment, capital and liquidity requirements and performance 
objectives, and manage the risk consistent with Board of Directors' approved 
guidelines. Through


                                       34
<PAGE>


such management, the Association seeks to reduce the vulnerability of its 
operations to changes in interest rates. The Association monitors its 
interest rate risk as such risk relates to its operating strategies. The 
Association's Board of Directors has established an Asset/Liability 
Committee, responsible for reviewing its asset/liability policies and 
interest rate risk position, which meets on a monthly basis and reports 
trends and interest rate risk position to the Board of Directors. The extent 
of the movement of interest rates is an uncertainty that could have a 
negative impact on the earnings of the Association. See "Risk 
Factors--Above Average Sensitivity to Increases in Interest Rates."

         The Association has sought to reduce exposure of its earnings to 
changes in market interest rates by managing asset and liability maturities 
and interest rates primarily by reducing the effective maturity of assets 
through the use of adjustable-rate mortgage-backed securities and, subject to 
market conditions, adjustable-rate mortgage loans and by extending the 
maturities of its interest-bearing liabilities. In the current low interest 
rate environment, customer demand for adjustable-rate mortgage loans has been 
limited. See "Business of the Association--Investment Activities."

         Quantitative Aspects of Market Risk. As part of its interest rate 
risk analysis, the Association uses an interest rate sensitivity model which 
generates estimates of the change in the Association's net portfolio value 
("NPV") over a range of interest rate scenarios and which is prepared by the 
OTS on a quarterly basis. NPV is the present value of expected cash flows 
from assets, liabilities and off-balance sheet contracts. The NPV ratio, 
under any interest rate scenario, is defined as the NPV in that scenario 
divided by the market value of assets in the same scenario. The OTS produces 
such analysis using its own model, based upon data submitted on the 
Association's quarterly Thrift Financial Reports, including estimated loan 
prepayment rates, reinvestment rates and deposit decay rates. See 
"Regulation--Federal Savings Institution Regulation." The following table 
sets forth the Association's NPV as of June 30, 1998, as calculated by the 
OTS.

<TABLE>
<CAPTION>

                                                                                         NPV as % of Portfolio      
   Change in                                                                                Value of Assets         
 Interest Rates                         Net Portfolio Value                         ------------------------------- 
In Basis Points           -----------------------------------------------              NPV                          
  (Rate Shock)              Amount            $ Change          % Change              Ratio             Change (1)  
- ----------------          ----------         ----------        ----------           ---------          ------------ 
                                      (Dollars in thousands)

<S>                       <C>                <C>                  <C>                 <C>                <C>  
      400                 $  7,946           $(10,082)            (56)%                7.09%              (730)
      300                   10,473             (7,555)            (42)                 9.08               (531)
      200                   13,136             (4,892)            (27)                11.05               (333)
      100                   15,763             (2,265)            (13)                12.89               (149)
     Static                 18,028                  -               -                 14.39                  -
     (100)                  19,977              1,949              11                 15.60                121
     (200)                  21,599              3,571              20                 16.54                216
     (300)                  23,425              5,397              30                 17.58                319
     (400)                  25,614              7,586              42                 18.79                441

</TABLE>

- ---------------
(1)   Expressed in basis points (100 basis points equal 1.0%).


         As illustrated in the table, the Association's NPV declines in a 
rising interest rate environment. Specifically, the table indicates that, at 
June 30, 1998, the Association's NPV was $18.0 million (or 14.39% of the 
market value of portfolio assets) and that, based upon the assumptions 
utilized, an immediate increase in market interest rates of 200 basis points 
would result in a $4.9 million or 27% decline in the Association's NPV and 
would result in a 333 basis point or 30.23% decline in the Association's NPV 
ratio to 11.05%. The percentage decline in the Association's NPV at June 30, 
1998 was within the limit in the Association's Board-approved guidelines.

         In evaluating the Association's exposure to interest rate risk, 
certain shortcomings inherent in the method of analysis presented in the 
foregoing table must be considered. For example, although certain assets and 
liabilities may have similar maturities or period to repricing, they may 
react in different degrees to changes in market interest rates.


                                       35
<PAGE>


In addition, 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. Furthermore, in 
the event of a change in interest rates, prepayments and early withdrawal 
levels would likely deviate significantly from those assumed in calculating 
the table. Finally, the ability of many borrowers to service their debt may 
decrease in case of an interest rate increase. Therefore, the actual effect 
of changing interest rates may differ from that presented in the foregoing 
table.

         The Board of Directors and management of the Association believe 
that certain factors afford the Association the ability to operate 
successfully despite its exposure to interest rate risk. The Association 
manages its interest rate risk by attempting to originate adjustable-rate 
loans as market conditions allow, purchasing adjustable-rate mortgage-backed 
securities, maintaining capital well in excess of regulatory requirements and 
by selling fixed-rate single-family real estate loans, except such loans that 
bear an interest rate above levels established from time to time by the 
Association's board of directors based on current market rates.

Analysis of Net Interest Income

         Net interest income represents the difference between income on 
interest-earning assets and expense on interest-bearing liabilities. Net 
interest income also depends upon the relative amounts of interest-earning 
assets and interest-bearing liabilities and the interest rate earned or paid 
on them.


                                       36
<PAGE>

         Average Balance Sheet. The following table sets forth certain
information relating to the Association at and for the six months ended June 30,
1998 and 1997 and for the years ended December 31, 1997, 1996 and 1995. The
average yields and costs are derived by dividing income or expense by the
average balance of interest-earning assets or interest-bearing liabilities,
respectively, for the periods shown, except where otherwise noted, and reflect
annualized yields and costs. Average balances are derived from average monthly
balances. Management does not believe that the use of average monthly balances
instead of average daily balances has caused any material differences in the
information presented. The yields and costs include fees which are considered
adjustments to yields.
<TABLE>
<CAPTION>
 
                                                                                    For the Six Months Ended June 30,
                                                                     --------------------------------------------------------------
                                                 At June 30, 1998                1998                              1997
                                                -------------------  -------------------------------  -----------------------------
                                                                                           Average                         Average
                                                           Yield/    Average               Yield/     Average               Yield/
                                                 Balance   Rate(6)   Balance    Interest   Rate(6)    Balance   Interest   Rate(6)
                                                --------  ---------  ---------  --------   ---------  --------  --------  ---------
                                                                              (Dollars in thousands)


<S>                                             <C>        <C>       <C>        <C>          <C>  <C>        <C>            <C>  
Interest-earning assets:
  Interest-bearing deposits .................   $  1,217   5.80%   $  6,226     $     64     2.07%    $   2,643  $   43      3.28%
  Investment securities(1):
                  Taxable ...................     51,497   6.72      50,719        1,814     7.22        63,258   2,207      6.99
                  Non-taxable(2) ............        231   9.87         268            9    10.25           305       9      9.03
  Loans, net(3) .............................     60,937   7.97      59,045        2,434     8.31        51,312   2,091      8.22
      FHLB stock ............................      2,605   7.85       2,546           91     7.21         2,370      83      7.06
                                                --------           --------     --------               --------  ------
      Total interest-earning assets .........    116,487            118,804        4,412     7.49       119,888   4,433      7.46
Noninterest-earning assets ..................      5,154              2,277                               3,800
                                                --------           --------                            --------
      Total assets ..........................   $121,641           $121,081                           $ 123,688
                                                --------           --------                            --------
                                                --------           --------                            --------
Interest-bearing liabilities:
  Deposits:
   NOW accounts .............................   $  7,953   2.50    $  7,632          109     2.88     $   7,698        110   2.88
   Money Market  Accounts ...................      2,585   3.00       2,635           45     3.44         2,807         45   3.23
   Savings accounts .........................     23,945   3.10      23,427          358     3.08        23,684        361   3.07
   Certificates of deposit ..................     43,449   5.74      43,765        1,206     5.56        40,201      1,139   5.71
                                                --------           --------     --------               --------     ------
           Total deposits ..................      77,932             77,459        1,718     4.47        74,390      1,655   4.49
FHLB advances and other borrowings ..........     27,680   5.86      28,009          818     5.89        34,177      1,001   5.91
                                                --------           --------     --------               --------     ------

   Total interest-bearing liabilities .......    105,612            105,468        2,536     4.85       108,567      2,656   4.93
Noninterest-bearing liabilities .............      1,698              1,319     --------   ------         1,782     ------
                                                --------           --------                            --------   
    Total liabilities .......................    107,310            106,787                             110,349
Equity ......................................     14,331             14,294                              13,339
                                                --------           --------                            -------- 
    Total liabilities and equity ............   $121,641           $121,081                            $123,688
                                                --------           --------                            -------- 
                                                --------           --------                            -------- 

                                                                                              
Net interest-earning assets .................   $ 10,875           $ 13,336                            $ 11,322
                                                --------           --------                            -------- 
                                                --------           --------                            -------- 
Net interest income/interest rate                                         
   spread (4) ...............................                                   $  1,876     2.64%                $  1,777   2.53%
                                                                                --------   ------                 --------   ----
                                                                                --------   ------                 --------   ----
Net interest margin as a percentage of
   interest-earning assets (5) ..............                                               3.19%                            2.98%
                                                                                           -----                             ----
                                                                                           -----                             ----

Ratio of interest-earning assets to interest-
   bearing liabilities ......................                       112.64                               110.43
                                                                   --------                            --------
                                                                   --------                            --------


</TABLE>

- ----------------------------
(1)  Includes investment securities available-for-sale and held-to-maturity,
     mortgage-related securities available-for-sale and held-to-maturity.

(2)  Yield/Rate is presented on a taxable equivalent basis using the Federal
     income tax marginal rate of 34%.

(3)  Balances are net of deferred loan origination costs, undisbursed proceeds
     of construction loans in process, and include nonperforming loans.

(4)  Net interest rate spread represents the difference between the weighted
     average yield on interest-earning assets and the weighted average cost of
     interest-bearing liabilities.

(5)  Net interest margin represents net interest income as a percentage of
     average interest-earning assets. 

(6)  Stated on an annualized basis.


                                       37

<PAGE>

<TABLE>
<CAPTION>

                                                                         For the Years Ended December 31,
                                               --------------------------------------------------------------------------------
                                                          1997                        1996                      1995
                                               --------------------------- -------------------------- -------------------------
                                                                  Average                    Average                    Average
                                               Average             Yield/   Average           Yield/  Average            Yield/
                                               Balance   Interest   Rate    Balance Interest   Rate   Balance  Interest   Rate 
                                               -------   -------- -------- -------- -------- -------- -------- -------- -------
                                                                            (Dollars in thousands)

<S>                                           <C>        <C>       <C>     <C>      <C>        <C>    <C>       <C>       <C>
Interest earning assets:
   Interest-bearing deposits ..............   $  2,892   $    100   3.46%  $  3,382  $   138   4.08%   $  3,314     151    4.56%
      Investment securities (1):
         Taxable ..........................     59,325      4,107   6.89     61,400    4,224    6.85     56,810   3,788    6.65
         Non-taxable(2) ...................        291         18   9.36        411       26    9.59        530      33    9.43
      Loans (3) ...........................     53,484      4,405   8.24     49,097    4,068    8.29     48,919   4,002    8.18
      FHLB stock ..........................      2,412        173   7.17      2,250      157    6.98      2,100     143    6.81
                                              --------   --------          --------  -------           --------  ------
         Total interest-earning assets ....    118,404      8,803   7.42    116,540    8,613    7.37    111,673   8,117    7.26
Noninterest-earning assets ................      3,718                        3,491                       2,854
                                              --------                     --------                    --------
Total assets ..............................   $122,122                     $120,031                    $114,527
                                              --------                     --------                    --------
                                              --------                     --------                    --------

Interest-bearing liabilities:
   Deposits:
      NOW accounts ........................   $  7,611        200   2.63   $  7,237      197    2.72   $  7,446     218   2.93
      Money market accounts ...............      2,741         92   3.36      2,888       95    3.29      3,583     117   3.27
      Savings accounts ....................     23,424        724   3.09     24,536      759    3.09     25,282     781   3.09
      Certificates of deposit .............     41,001      2,351   5.73     37,740    2,181    5.78     33,383   1,777   5.32
                                              --------   --------           -------    -----           --------  ------
            Total deposits ................     74,777      3,367   4.50     72,401    3,232    4.46     69,694   2,893   4.15
   FHLB advances and other 
      borrowings ..........................     31,907      1,906   5.97     32,953    1,965    5.96     30,727   1,878   6.11
                                              --------   --------          --------    -----           --------  ------
         Total interest-bearing liabilities    106,684      5,273   4.94    105,354    5,197    4.93    100,421  $4,771   4.75
                                                         --------   ----               -----    ----             ------   ----

   Noninterest-bearing liabilities ........      1,814                        1,550                       1,386
                                              --------                     --------                    --------
         Total liabilities ................    108,498                      106,904                     101,807
   Equity .................................     13,624                       13,127                      12,720
                                              --------                     --------                    --------
         Total liabilities and equity .....   $122,122                     $120,031                    $114,527
                                              --------                     --------                    --------
                                              --------                     --------                    --------
   Net interest-earning assets ............   $ 11,720                     $ 11,186                    $ 11,252
                                              --------                     --------                    --------
                                              --------                     --------                    --------
   Net interest income/interest rate
      spread (4) ..........................              $  3,530   2.48%             $3,416    2.44%            $3,346   2.51%
                                                         --------   ----              ------    ----             ------   ----
                                                         --------   ----              ------    ----             ------   ----
   Net interest margin as a percentage
     of interest-earning assets (5) .......                         2.98%                       2.92%                     2.99%
                                                                    ----                        ----                      ----
                                                                    ----                        ----                      ----

   Ratio of interest-earning assets
     to interest-bearing liabilities ......     111.22%                   110.89%                        111.39%
                                              --------                  --------                       --------
                                              --------                  --------                       --------
</TABLE>

- -------------------------------------
(1)  Includes investment securities available-for-sale and held-to-maturity,
     mortgage-related securities available-for-sale and held-to-maturity.

(2)  Yield/Rate is presented on a taxable equivalent basis using the Federal
     income tax marginal rate of 34%.

(3)  Balances are net of deferred loan origination costs, undisbursed proceeds
     of construction loans in process, and include nonperforming loans.

(4)  Net interest rate spread represents the difference between the weighted
     average yield on interest-earning assets and the weighted average cost of
     interest-bearing liabilities.

(5)  Net interest margin represents net interest income as a percentage of
     average interest-earning assets.


                                       38

<PAGE>

         Rate/Volume Analysis. The following table presents the extent to which
changes in interest rates and changes in the volume of interest-earning assets
and interest-bearing liabilities have affected the Association's interest income
and interest expense during the periods indicated. Information is provided in
each category with respect to: (i) changes attributable to changes in volume
(changes in volume multiplied by prior rate); (ii) changes attributable to
changes in rate (changes in rate multiplied by prior volume); and (iii) the net
change (the sum of the prior columns). The changes attributable to the combined
impact of volume and rate have been allocated on a proportional basis between
changes in rate and volume.
<TABLE>
<CAPTION>

                                       Six Months Ended              Year Ended                  Year Ended
                                        June 30, 1998             December 31, 1997          December 31, 1996
                                         Compared to                 Compared to                Compared to
                                       Six Months Ended              Year Ended                  Year Ended
                                        June 30, 1997             December 31, 1996          December 31, 1995
                                  --------------------------  -------------------------  --------------------------
                                      Increase                    Increase                   Increase
                                     (Decrease)                  (Decrease)                 (Decrease)
                                       Due to                      Due to                     Due to
                                  ------------------          ----------------           ----------------
                                    Rate    Volume    Net      Rate    Volume     Net      Rate   Volume     Net
                                  --------  ------- --------  -------  -------  -------  -------- -------  --------
                                                               (Dollars in thousands)
<S>                                   <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>   

Interest-earning assets:
   Interest-earning deposits ......  $ (20)   $  41    $  21    $ (19)   $ (19)   $ (38)   $ (16)   $   3    $ (13)
  Investment securities:
      Taxable .....................     70     (463)    (393)      28     (145)    (117)     118      318      436
      Non-taxable .................      2       (2)    --          3      (11)      (8)       4      (11)      (7)
   Loans ..........................     24      319      343      (24)     361      337       51       15       66
   FHLB ...........................      2        6        8        4       12       16        4       10       14
                                     -----    -----    -----    -----    -----    -----    -----    -----    -----
      Total interest-earning assets  $  78    $ (99)   $ (21)   $  (8)   $ 198    $ 190    $ 161    $ 335    $ 496
                                     =====    =====    =====    =====    =====    =====    =====    =====    =====
Interest-bearing liabilities:
   Deposits:
      NOW accounts ................  $  --    $  (1)   $  (1)   $  (7)   $  10    $   3    $ (15)   $  (6)   $ (21)
      Money market accounts .......      3       (3)    --          2       (5)      (3)       1      (23)     (22)
      Savings accounts ............      1       (4)      (3)      (1)     (34)     (35)       1      (23)     (22)
      Certificates of deposit .....    (32)      99       67      (17)     187      170      160      244      404
      FHLB advances and other
         borrowing ................     (3)    (180)    (183)       3      (62)     (59)     (47)     134       87
                                     -----    -----    -----    -----    -----    -----    -----    -----    -----
         Total interest-bearing
             liabilities ..........  $ (31)   $ (89)   $(120)   $ (20)   $  96    $  76    $ 100    $ 326    $ 426
                                     =====    =====    =====    =====    =====    =====    =====    =====    =====
Increase(decrease) in net
   interest income ................  $ 109    $ (10)   $  99    $  12    $ 102    $ 114    $  61    $   9    $  70
                                     =====    =====    =====    =====    =====    =====    =====    =====    =====
</TABLE>

Comparison of Financial Condition at June 30, 1998 and December 31, 1997

         Total assets of the Association were $121.6 million at June 30, 1998,
compared to $118.3 million at December 31, 1997, representing an increase of
$3.3 million, or 2.85%. This increase was primarily attributable to increases in
both total securities and total loans, which was partially offset by a decrease
in cash and cash equivalents. The increase in loans and securities was funded by
increases in both deposits and advances from FHLB-Cincinnati. The changes in the
balance sheets and the factors that caused the changes are discussed below.

         Securities. Total securities increased $2.4 million, or 4.87%, from
$49.3 million at December 31, 1997 to $51.7 million at June 30, 1998. The
increase was the result of the Association using funds obtained through
FHLB-Cincinnati advances and increased deposits to fund securities and loan
growth.

         In addition, the Association has approximately $9.7 million, or 25.0%
of mortgage-related securities, of privately backed CMOs at June 30, 1998.
Privately backed CMOs carry more risk than government-backed CMOs


                                       39

<PAGE>

due to slightly higher credit risk. While many private issues carry insurance or
guarantees against credit losses to ensure a "AAA" market rating, the insurance
is not 100% of the principal as is the implicit guarantee associated with
government-backed CMOs. The reward for investing in private label products is
the yield premium versus comparable government-backed CMOs.

         Loans. Loans increased $2.7 million, or 4.70% from $60.6 million at
December 31, 1997 to $60.6 million at June 30, 1998. Average loans comprised
49.70% of average interest-earning assets in 1998 compared to 45.17% at December
31, 1997. The increase in real estate loans reflects the Association's expansion
efforts through the new branch offices as well as the decrease in long-term
rates in 1998 which led to an overall increase in loan demand due to significant
refinancing activity.

         Deposits and Borrowings. The Association's deposits are obtained
primarily from individuals and businesses in its market area. Total deposits
increased $1.9 million, or 2.47%, from $77.0 million at December 31, 1997 to
$78.9 million at June 30, 1998. The growth was primarily in certificates of
deposit, which increased $1.2 million, or 2.85%. The increase in certificates of
deposit, savings and interest-bearing checking accounts reflects the effect of
the additional deposits obtained due to the Association's expansion efforts
through the new branch offices. Advances from the FHLB-Cincinnati used to
purchase securities and fund loan demand increased $1.6 million, or 6.13% during
the period. Management uses FHLB-Cincinnati advances as an alternative source of
funding for loan demand and to fund additional mortgage-related securities.

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

         General. Net income for the six months ended June 30, 1998 decreased by
$226,000 or 59.95% from $377,000 for the six months ended June 30, 1997 to
$151,000 for the six months ended June 30, 1998. The decrease was primarily due
to the increase in noninterest expense and the provision for loan losses. The
decrease was partially offset by increases in net interest income and
noninterest income and a decrease in federal income tax expense.

         Net Interest Income. Net interest income is the largest component of
the Association's net income, and consists of the difference between interest
income generated on interest-earning assets and interest expense incurred on
interest-bearing liabilities. Net interest income is primarily affected by the
volumes, interest rates and composition of interest-earning assets and
interest-bearing liabilities.

         Net interest income increased approximately $99,000, or 5.57%, from
$1.8 million for the six months ended June 30, 1997 to $1.9 million for the six
months ended June 30, 1998. The primary component of this change was $120,000,
or 4.52%, decrease in interest expense. The decrease in interest expense
consisted of a $180,000 decrease due to decreased average volume of
interest-bearing liabilities and a $60,000 increase due to increasing average
interest rates. The decrease in interest expense of $120,000 was partially
offset by a $21,000, or 0.47%, decrease in interest income.

         Average loans outstanding during the six months ended June 30, 1998
increased $7.7 million, or 15.07%, compared to the six months ended June 30,
1997, while average securities decreased $12.6 million, or 19.79%, compared to
the prior period. During the six months ended June 30, 1998, the Association
experienced increases in yield on assets of 3 basis points and decreases in
yield for the cost of liabilities of 8 basis points, resulting in the $99,000
increase in net interest income. Net interest margin increased 21 basis points
from 2.98% for the six months ended June 30, 1997 to 3.19% for the six months
ended June 30, 1998. The Association's average interest rate spread increased 11
basis points from 2.53% for the six months ended June 30, 1997 to 2.64% for the
six months ended June 30, 1998.

         The tables appearing elsewhere in this prospectus provide a more
detailed analysis of the changes in average balances, yields/rates and net
interest income identifying that portion of change in average volume versus that
portion due to change in average rates. See "Average Balance Sheet,"
"Rate/Volume Analysis" and "Weighted Average Yields."


                                       40

<PAGE>

         Provision for Loan Losses. The provision for loan losses is based on
management's regular review of the loan portfolio, which considers factors such
as past experience, prevailing general economic conditions and considerations
applicable to specific loans, such as the ability of the borrower to repay the
loan and the estimated value of the underlying collateral, as well as changes in
the size and growth of the loan portfolio.

         The provision for loan losses increased $150,000 from $0 for the six
months ended June 30, 1997 to $150,000 for the six months ended June 30, 1998.
At June 30, 1998, the allowance for loan losses totalled 0.61% of total loans
compared to 0.43% at June 30, 1997. The increase in the provision and the
allowance for loan losses is due in part to a $50,000 specific allocation for a
commercial loan for which the collection of the principal is in doubt. The loan
was classified as impaired during the six months ended June 30, 1998. The
remaining increase in the provision was due to the continued increase in
consumer lending, a significant portion of which is from indirect lending. While
the Association has had a relatively low amount of charge-offs from its consumer
loan portfolio, management believed that national increases in the level of
consumer bankruptcies during 1998 and the growth in consumer lending in areas of
the Association's market served by the Association's newer branches warranted an
increase in the overall level of the allowance for loan losses during 1998. In
addition, significant layoffs caused by a strike at facilities of a major
employer located in the northern portion of the Association's market area caused
management to increase the overall level of the allowance during 1998.
Subsequent to June 30, 1998, the strike was settled and the majority of the
workers affected by the layoffs have returned to work. Management believes the
allowance for loan losses is adequate to absorb losses; however, future
additions to the allowance may be necessary based on changes in economic
conditions.

         Noninterest Income. The Association experienced a $47,000, or 40.87%,
increase in noninterest income for the six months ended June 30, 1998, as
compared with the six months ended June 30, 1997. The increase was primarily due
to loan sales which generated net gains of $33,000 in 1998, whereas no such
gains were generated in 1997.

         Noninterest Expense. Noninterest expense increased $333,000, or 24.50%,
primarily due to the increase in salaries and benefits of $153,000, or 22.30%,
compared to 1997, and due to the increase in net occupancy expense of $39,000,
or 20.74%, compared to 1997. The increase in both salaries and benefits and net
occupancy expense were a direct result of the two branch offices opened during
October, 1997 and February, 1998. The branches are leased facilities located in
Phar-Mor stores and have allowed the Association to expand its market area by
entering the Youngstown and Boardman markets. Salaries and benefits and net
occupancy costs are expected to increase as a result of the additional branches
and due to an additional in-store Phar-Mor branch which opened during the third
quarter of 1998. Additional costs will also arise from the stock benefit plans
discussed elsewhere in this prospectus. See "Management of the
Association--Benefits."

         Income Taxes. The provision for income taxes totaled $45,000 at June
30, 1998 compared to $156,000 at June 30, 1997, due to the decrease in income
before income taxes.

Comparison of Financial Condition at December 31, 1997 and December 31, 1996

         Total assets of the Association were $118.3 million at December 31,
1997, compared to $124.2 million at December 31, 1996, representing a decrease
of $5.9 million, or 4.75%. This decline was primarily attributable to decreases
in total securities, which was partially offset by an increase in total loans.
The decline resulted in a reduction in advances from the FHLB-Cincinnati, which
was partially offset by an increase in deposits. The changes in the balance
sheets and the factors that caused the changes are discussed below.

          Securities. Total securities decreased $15.0 million, or 23.33%, from
$64.3 million at December 31, 1996 to $49.3 million at December 31, 1997. The
decrease was the result of the Association using funds obtained through
maturities and paydowns of investment and mortgage-backed securities to fund
loan growth and reduce advances from the FHLB-Cincinnati.


                                       41

<PAGE>

         Loans. Loans increased $8.3 million, or 16.73% from $49.6 million at
December 31, 1996 to $57.9 million at December 31, 1997. Average loans comprised
45.17% of interest-earning assets at December 31, 1997 compared to 42.13% at
December 31, 1996. The increase in loans was primarily due to the increase of
$4.8 million, or 13.28%, of single-family loans and $4.5 million, or 49.30%
increase in consumer loans. The increase in single-family loans is due to the
continued emphasis in growing the company's core loan product. The increase in
consumer loans is directly related to an increase in indirect automobile lending
as the Association continues to expand its dealer relationships and continues to
emphasize increasing the consumer loan portfolio. Management continues to seek
growth in both the single-family loan and consumer loan portfolios. See "Risk
Factors--Increased Credit Risks Associated with Consumer Loans."

         Deposits and Borrowings. The Association's deposits are obtained
primarily from individuals and businesses in its market area. Total deposits
increased $1.2 million, or 1.58%, from $75.8 million at December 31, 1996 to
$77.0 million at December 31, 1997. The growth was primarily in certificates of
deposit, which increased $2.2 million, or 5.50%. Advances from the FHLB
decreased $8.1 million, or 23.91% during the period.

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

         General. Net income for the year ended December 31, 1997 increased by
$394,000 or 137.28% from $287,000 for the year ended December 31, 1996 to
$681,000 for the year ended December 31, 1997. The increase was primarily due to
an increase in net interest income and other income and the one-time $449,000
SAIF assessment in 1996. Excluding the one-time SAIF assessment, net income for
1996 would have been $583,000.

         Net Interest Income. Net interest income is the largest component of
the Association's net income, and consists of the difference between interest
income generated on interest-earnings assets and interest expense incurred on
interest-bearing liabilities. Net interest income is primarily affected by the
volumes, interest rates and composition of interest-earning assets and
interest-bearing liabilities.

         Net interest income increased approximately $114,000, or 3.34%, from
$3.4 million for the year ended December 31, 1996 to $3,530,000 for the year
ended December 31, 1997. The primary component of this change was $190,000, or
2.21%, increase in interest income. The increase in interest income consisted of
a $198,000 increase due to increased average volume of interest-earning assets
and an $8,000 decrease due to decreasing average interest rates. The increase in
interest income was partially offset by a $76,000, or 1.46%, increase in
interest expense.

         Average loans outstanding for the year ended December 31, 1997
increased $4.4 million, or 8.94%, compared to average loans outstanding for the
year ended December 31, 1996, while average securities decreased $2.2 million,
or 3.55%, compared to the prior year. For the year ended December 31, 1997, the
Association experienced an increase in average yield on assets of 5 basis points
and an increase in the average cost of liabilities of 1 basis point, resulting
in a $114,000 increase in net interest income over net interest income for the
year ended December 31, 1996. Average net interest margin increased 6 basis
points from 2.92% for the year ended December 31, 1996 to 2.98% for the year
ended December 31, 1997. The Association's average interest rate spread
increased 4 basis points from 2.44% for the year ended December 31, 1996 to
2.48% for the year ended December 31, 1997.

         The tables appearing elsewhere in this prospectus provide a more
detailed analysis of the changes in average balances, yields/rates and net
interest income identifying that portion of change in average volume versus that
portion due to changes in average rates. See "Average Balance Sheet,"
"Rate/Volume Analysis" and "Weighted Average Yields."

         Provision for Loan Losses. The provision for loan losses is based on
management's regular review of the loan portfolio, which considers factors such
as past experience, prevailing general economic conditions and considerations
applicable to specific loans, such as the ability of the borrower to repay the
loan and the estimated value of the underlying collateral, as well as changes in
the size and growth of the loan portfolio. The provision for loan


                                       42

<PAGE>

losses was $0 for each of the years ending December 31, 1996 and December 31,
1997. At December 31, 1997, the allowance for loan losses represented 0.40% of
total loans compared to 0.46% at December 31, 1996.

         Noninterest Income. The Association experienced a $72,000, or 42.60%,
increase in noninterest income for the year ended December 31, 1997 over the
year ended December 31, 1996. The increase was primarily due to a $41,000
increase in service charges and fees compared to the prior year due to
restructuring and increasing fees on certain deposit accounts and transactions.

         Noninterest Expense. Noninterest expense for the year ended December
31, 1997 decreased $369,000, or 11.35%, as compared with the year ended December
31, 1996, primarily due to $449,000 expensed during fiscal 1996 for the
assessment to recapitalize the SAIF, which was not repeated in 1997. The
increase in both salaries and benefits and net occupancy expense were related to
the full year impact of the branch office opened in Wintersville during the
first half of 1996 and due to the branch office located in Boardman opened
during the fourth quarter of 1997. The decrease in FDIC expense was partially
offset by increases in salaries and employee benefits of $112,000, or 7.77%, and
an increase in net occupancy expense of $56,000, or 18.86%.

         Income Taxes. The provision for income taxes totaled $207,000 for the
year ended December 31, 1997 compared to $46,000 for the year ended December 31,
1996, due to the increase in income before income taxes.

Comparison of Results of Operations for the Years Ended December 31, 1996 and
December 31, 1995

         General. Net income for the year ended December 31, 1996 decreased by
$382,000 or 57.10% from $669,000 for the year ended December 31, 1995 to
$287,000 for the year ended December 31, 1996. The decrease was primarily due to
the increase in noninterest expense partially offset by an increase in net
interest income and a decrease in tax expense. The increase in noninterest
expense was substantially due to the one-time SAIF assessment during 1996.
Excluding the one-time SAIF assessment, net income for 1996 was $583,000.

         Net Interest Income. Net interest income is the largest component of
the Association's net income, and consists of the difference between interest
income generated on interest-earning assets and interest expense incurred on
interest-bearing liabilities. Net interest income is primarily affected by the
volumes, interest rates and composition of interest-earning assets and
interest-bearing liabilities.

         Net interest income increased approximately $70,000, or 2.09%, from
$3,346,000 for the year ended December 31, 1995 to $3,416,000 for the year ended
December 31, 1996. The primary component of this change was a $496,000, or
6.11%, increase in interest income. The increase in interest income consisted of
a $335,000 increase due to increased average volume of interest-earning assets
and a $161,000 increase due to increasing average interest rates. The increase
in interest income was partially offset by a $426,000, or 8.93%, increase in
interest expense.

         Average securities for the year ended December 31, 1996 increased $4.5
million, or 7.80%, compared to the year ended December 31, 1995, while average
loans outstanding increased $178,000, or 0.36%, compared to the prior year. In
1996, the Association experienced increases in yields on assets of 11 basis
points and an increase in the cost of liabilities of 18 basis points, resulting
in the $70,000 increase in net interest income. Net interest margin decreased 7
basis points from 2.99% for the year ended December 31, 1995 to 2.92% for the
year ended December 31, 1996. The Association's average interest rate spread
decreased seven basis points from 2.51% for the year ended December 31, 1995 to
2.44% for the year ended December 31, 1996.

         The tables appearing elsewhere in this prospectus provide a more
detailed analysis of the changes in average balances, yields/rates and net
interest income identifying that portion of change in average volume versus that
portion due to change in average rates. See "Average Balance Sheet,"
"Rate/Volume Analysis" and "Weighted Average Yields."


                                       43

<PAGE>

         Provision for Loan Losses. The provision for loan losses is based on
management's regular review of the loan portfolio, which considers factors such
as past experience, prevailing general economic conditions and considerations
applicable to specific loans, such as the ability of the borrower to repay the
loan and the estimated value of the underlying collateral, as well as changes in
the size and growth of the loan portfolio. The provision for loan losses was
$42,000 for the year ended December 31, 1995 and $0 for the year ended December
31, 1996. At December 31, 1996, the allowance for loan losses represented 0.46%
of total loans compared to 0.51% at December 31, 1995.

         Noninterest Income. The Association experienced a $12,000, or 7.64%,
increase in noninterest income for the year ended December 31, 1996, as compared
with the year ended December 31, 1995. The increase was primarily due to a
$21,000 increase in service charges and fees compared to the prior year based on
an increase in both individual fees and the volume of transactions.

         Noninterest Expense. Noninterest expense increased $767,000, or 30.87%,
for the year ended December 31, 1996 as compared with the year ended December
31, 1995, primarily due to a $454,000 increase in FDIC expense due to a one time
assessment of $449,000 to recapitalize the SAIF. The increase in noninterest
expense was also due to higher salaries and employee benefit costs of $184,000,
or 14.64%, and an increase in net occupancy expense of $92,000, or 44.88%. The
increase in both salaries and benefits and net occupancy expense was a result of
the new branch office opened in Wintersville during the first half of 1996.

         Income Taxes. The provision for income taxes totaled $46,000 for the
year ended December 31, 1996 compared to $307,000 for the year ended December
31, 1995, due to a decrease in income before income taxes.

Liquidity and Capital Resources

         The Association's primary sources of funds are deposits and other
borrowings, including advances from the FHLB-Cincinnati, loan and
mortgage-backed securities repayments and other funds provided by operations.
The Association also has the ability to borrow additional funds from the
FHLB-Cincinnati. The Association maintains investments in liquid assets based
upon management's assessment of: (i) the Association's need for funds; (ii)
expected deposit flows; (iii) the yields available on short-term liquid assets;
and (iv) the objectives of the Association's asset/liability management program.
The Association maintains a liquidity ratio above the regulatory requirement.
This requirement, which may be varied at the direction of the OTS depending upon
economic conditions and deposit flows, is based upon a percentage of deposits
and short-term borrowings. The required ratio is currently 4.0%. The
Association's average regulatory liquidity ratios were 8.36%, 10.99%, 10.26%,
6.14% and 5.61% for the years ended December 31, 1997, 1996, 1995, 1994 and 1993
and 5.12% and 10.09% for the six months ended June 30, 1998 and 1997,
respectively. Management expects the Association's regulatory liquidity ratio to
increase immediately after the consummation of the Conversion because the bulk
of the net conversion proceeds will initially be invested in short-term
investment securities.

         The Association's cash flows are comprised of three primary
classifications: cash flows from operating activities, investing activities and
financing activities. Cash flows provided by operating activities were $1.0
million and $600,000 for the six months ended June 30, 1998 and 1997,
respectively, and were $1.7 million, $0.8 million and $1.7 million for the years
ended December 31, 1997, 1996 and 1995, respectively. Net cash from investing
activities consisted primarily of disbursements for loan originations and the
purchase of investments and mortgage-backed securities, offset by principal
collections on loans and proceeds from maturation of investments and paydowns on
mortgage-backed securities. Net cash from financing activities consisted
primarily of activity in deposit accounts. The net increase in deposits was $1.9
million for the six months ended June 30, 1998, and $1.2 million, $3.8 million
and $0.7 million for the years ended December 31, 1997, 1996 and 1995,
respectively.

         At June 30, 1998, the Association exceeded all of its regulatory
capital requirements with a tangible capital level of $14.3 million, or 11.78%,
of adjusted total assets, which is above the required level of $1.8 million, or
1.50%; core capital of $14.3 million, or 11.78%, of adjusted total assets, which
is above the required level of $4.8


                                       44

<PAGE>

million, or 4.00%; and risk-based capital of $14.6 million, or 23.09%, of
risk-weighted assets, which is above the required level of $5.0 million, or
8.00%. See "Regulatory Capital Compliance."

         The Association's most liquid assets are cash and short-term
investments. The levels of these assets are dependent on the Association's
operating, financing, lending and investing activities during any given period.
At June 30, 1998, cash and short-term investments totalled $3.4 million. The
Association has other sources of liquidity if a need for additional funds
arises, including securities maturing within one year and the repayment of
loans. The Association may also utilize FHLB advances or the sale of securities
available for sale as a source of funds. At June 30, 1998, the Association had
advances outstanding from the FHLB-Cincinnati of $27.7 million and $16.2 million
of securities available for sale.

         At June 30, 1998, the Association had outstanding commitments to
originate loans of $4.7 million compared to $3.4 million at December 31, 1997.
The Association anticipates that it will have sufficient funds available to meet
its current loan origination commitments. See "Business of the
Association--General." Certificate accounts which are scheduled to mature in
less than one year from June 30, 1998 totalled $25.6 million. The Association
expects that a substantial portion of the maturing certificate accounts will be
retained by the Association at maturity. However, if a substantial portion of
these deposits are not retained, the Association may utilize FHLB advances, or
raise interest rates on deposits to attract new accounts, which may result in
higher levels of interest expense.

Year 2000 Compliance

         As the year 2000 approaches, an important business issue has emerged
regarding how existing application software programs and operating systems can
accommodate this date value. Many existing application software products were
designed to accommodate only two-digits. For example, "98" is stored on the
system to represent 1998. Accordingly, operating systems upon which the
Association relies may recognize "00" as the year 1900 rather than 2000, causing
the systems to fail or generate erroneous information. Although there can be no
assurance that the Association and its service providers and vendors will be
successful in remedying all potential problems, the Association has conducted a
comprehensive review of its computer systems and equipment to identify
applications that could be affected by the "Year 2000" problem and has
implemented a plan designed to ensure that all software used in connection with
the Association's business will manage and manipulate data involving the
transition with data from 1999 to 2000 without functional or data abnormality
and without inaccurate results related to such data. Pursuant to the plan, the
Association has developed and implemented testing strategies and plans for
testing internal mission critical systems and testing mission critical systems
of service providers and vendors. Pursuant to the plan, the Association also
proposes to identify material customers and evaluate Year 2000 risks that may be
associated with them.

         The Association's mission critical data processing is performed under
agreements with FISERV, Inc. ("FISERV"), a nationwide financial service bureau
which performs loan processing, savings deposit processing, and other financial
services. Consequently, the Association is very dependent on this service bureau
to conduct its business. The Association has already contacted FISERV, as well
as each of its other service providers to request schedules for Year 2000
compliance and expected costs, if any, to be passed along to the Association. To
date, the Association has been informed that FISERV and other primary service
providers anticipate that all reprogramming efforts will be completed by
December 31, 1998, allowing the Association adequate time for testing. The
Association believes that FISERV has completed its remediation efforts and is
engaged in the testing phase of its Year 2000 plan. However, the Association has
not received written assurances by FISERV that it is Year 2000 compliant. As a
member of FISERV's client advisory group, the Association is participating in
the group testing of the FISERV systems that is expected to be completed by
December 31, 1998. The Association is scheduled to engage in individual testing
with FISERV as needed during the first quarter of 1999. The Association's other
service providers, which interface with FISERV, are scheduled for testing for
Year 2000 compliance prior to March 31, 1999. While the Association's in-house
computers play a less critical role in the Association's operations, they have
also been upgraded for Year 2000 compliance and testing of those systems is
expected to be completed by December 31, 1998. The Association believes that its
costs related to Year 2000 will be approximately $70,000, in addition to any
increased costs passed through as higher fees charged by service providers,
which costs are not yet determined. Management

                                       45
<PAGE>

does not expect these costs to have a significant impact on the Association's
financial position or results of operations. However, there can be no assurance
that all service providers' systems will be Year 2000 compliant; consequently,
the Association could incur incremental costs to convert to another service
provider.

         In addition to possible expense related to its own systems, the
Association could incur losses if year-2000 issues adversely affect the
Association's depositors or borrowers. Such problems could include delayed loan
payments due to year-2000 problems affecting any of the Association's
significant borrowers or impairing the payroll systems of large employers in the
Association's market area. The Association has determined that Year 2000
non-compliance by any individual loan customer would have no material impact on
the Association. Because the Association's loan portfolio is highly diversified
with regard to individual borrowers and types of businesses, the Association
does not expect any significant or prolonged year-2000 related difficulties
arising from its customers that will affect net earnings or cash flows. The
risks associated with the Year 2000 issue, however, could go beyond the
Association's own ability to solve Year 2000 problems. Should suppliers of
critical services fail in their efforts to be Year 2000 compliant, it could have
significant adverse financial results for the Association. Accordingly, the
Association is developing Year 2000 remediation contingency plans for
mission-critical systems. These plans would likely involve replacement of
service providers and alternatives to the Association's established plan. The
Association expects that the contingency plans will be developed further or
halted depending on the Association's view of the development and success of the
established plan. Such determinations will likely be reached upon the conclusion
of the testing phase, which is expected to occur by March 31, 1999.

         The above discussion contains certain forward-looking statements. The
discussion is based on the Association's current estimates that are subject to
uncertainties that could cause the implementation of the schedule, the costs and
the results contemplated by the plan to differ materially from the Association's
expectation. Such uncertainties include, but are not limited to, the continued
progress and eventual success of service providers and other persons on which
the Association and its customers depend. See "Risk Factors--Year 2000
Compliance."

Impact of New Accounting Standards

         Recent pronouncements by the Financial Accounting Standards Board
("FASB") will have an impact on financial statements issued in subsequent
periods. Set forth below are summaries of such pronouncements.

         SFAS No. 125, "Accounting for Transfers and Servicing of Financial
Assets and Extinguishments of Liabilities," was issued in 1995. It revises the
accounting for transfers of financial assets, such as loans and securities, and
for distinguishing between sales and secured borrowings. SFAS No. 125 was
originally effective for some transactions occurring after December 31, 1995,
and was effective for others in 1998. SFAS No. 127, "Deferral of the Effective
Date of Certain Provisions of FASB Statement No. 125," which was issued in
December 1995, defers for one year the effective date of provisions relating to
securities lending, repurchase agreements and other similar transactions. The
impact of partial adoption in 1996 was not material to the 1996 financial
statements and the impact of the complete adoption in 1998 was not material to
the 1998 financial statements.

         In June 1996, the FASB issued SFAS No. 130, "Reporting Comprehensive
Income." This Statement establishes standards for reporting and display of
comprehensive income and its components (revenue, expenses, gains and losses) in
a full set of general-purpose financial statements. This Statement requires that
all items that are required to be recognized under accounting standards as
components of comprehensive income be reported in a financial statement that is
displayed with the same prominence as other financial statements. Income tax
effects must also be shown. This Statement is effective for fiscal years
beginning after December 15, 1997.

         In June 1996, the FASB issued SFAS No. 131 "Disclosures about Segments
of an Enterprise and Related Information." SFAS No. 131 establishes standards
for the way that public business enterprises report information about operating
segments in annual financial statements and requires that those enterprises
report selected information about operating segments in interim financial
reports issued to shareholders. It also establishes standards for related
disclosures about products and services, geographic areas, and major customers.
This statement is effective for financial statements for periods beginning after
December 15, 1997.


                                       46

<PAGE>

         In June 1998, the FASB issued SFAS No. 133 "Accounting for Derivative
Instruments and Hedging Activities." SFAS No. 133 addresses the accounting for
derivative instruments and certain derivative instruments embedded in other
contracts, and hedging activities. The statement standardizes the accounting for
derivative instruments by requiring that an entity recognize those items as
assets or liabilities in the statement of financial position and measure them at
fair value. This statement is effective for all fiscal years beginning after
June 15, 1999. Management does not have any current plans to elect to adopt this
statement prior to January 1, 2000 and does not have any current plans to elect
the one-time reclassification of securities currently classified as held to
maturity, to available for sale as allowed by SFAS No. 133.

         These statements are not expected to have a material effect on the
Association's consolidated financial position or results of operation.

Impact on 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 results of operations
primarily in terms of historical dollars without considering changes in the
relative purchasing power of money over time due to inflation. Unlike most
industrial companies, virtually all of the assets and liabilities of the
Association are monetary in nature. Therefore, interest rates have a more
significant impact on a financial institution's performance than the effects of
general levels of inflation. Interest rates do not necessarily move in the same
direction or in the same magnitude as the prices of goods and services. The
liquidity, maturity structure and quality of the Association's assets and
liabilities are critical to the maintenance of acceptable performance levels.


                           BUSINESS OF THE ASSOCIATION

General

         The Association's principal business is to operate as a
community-oriented savings and loan association. The Association attracts retail
deposits from the general public in the areas surrounding its offices and
invests those deposits, together with funds generated from operations, primarily
in fixed-rate single-family residential mortgage loans and investments in
mortgage-backed securities. The Association also invests in consumer loans,
primarily indirect automobile loans, and on a limited basis, home equity loans,
and construction and land loans. See "Management's Discussion and Analysis of
Financial Condition and Results of Operations--Management Strategy." The
Association's revenues are derived principally from interest on its mortgage
loans and consumer loans, and interest and dividends on its investments and
mortgage-backed securities. The Association's primary sources of funds are
deposits, FHLB advances and principal and interest payments on loans and
securities.

Market Area and Competition

         The Association's primary market area includes Columbiana, Mahoning and
Jefferson Counties in Eastern Ohio. In recent years, the market area has
experienced higher unemployment rates than in Ohio and the United States and a
slightly decreasing population. Per capita income and median household income in
the market area are lower and have increased at a lower rate than in Ohio and
the United States.

         The Association's primary market area is a competitive market for
financial services and the Association faces significant competition both in
making loans and in attracting deposits. The Association faces direct
competition from a number of financial institutions operating in its market
area, many with a state-wide or regional presence, and in some cases, a national
presence. Many of these financial institutions are significantly larger and have
greater financial resources than the Association. The Association's competition
for loans comes principally from savings institutions, mortgage banking
companies, commercial banks and credit unions. Its most direct competition for
deposits has historically come from savings institutions and commercial banks.
In addition, the Association faces increasing competition for deposits and other
financial products from non-bank institutions such as brokerage firms


                                       47

<PAGE>

and insurance companies in mutual funds and annuities. Competition may also
increase as a result of the lifting of restrictions on the interstate operations
of financial institutions.

Lending Activities

         Loan Portfolio Composition. The Association's loan portfolio consists
primarily of conventional first mortgage loans secured by single-family
residences. At June 30, 1998, the Association had gross loans receivable of
$61.1 million, of which $42.7 million were single-family, residential mortgage
loans, or 69.91% of the Association's gross loans receivable. The remainder of
the portfolio consisted of: consumer loans of $15.4 million, or 25.20% of gross
loans receivable; $1.6 million of construction and land loans, or 2.63% of gross
loans receivable; $1.0 million of multi-family mortgage loans, or 1.62% of gross
loans receivable; and $0.4 million of commercial real estate loans, or 0.64% of
gross loans receivable. At that same date, 87.21% of the Association's loan
portfolio had fixed interest rates. The Association had $689,000 in
single-family residential mortgage loans held for sale at June 30, 1998.

         The types of loans that the Association may originate are subject to
federal and state law and regulations. Interest rates charged by the Association
on loans are affected by the demand for such loans and the supply of money
available for lending purposes and the rates offered by competitors. These
factors are, in turn, affected by, among other things, economic conditions,
fiscal policies of the federal government, the monetary policies of the Federal
Reserve Board, and legislative tax policies.


                                       48

<PAGE>

         The following table sets forth the composition of the Association's
loan portfolio in dollar amounts and as a percentage of the portfolio at the
dates indicated.

<TABLE>
<CAPTION>
                                                                              At December 31,
                                      At June 30,        ------------------------------------------------------------  
                                          1998                 1997                1996                 1995           
                                    -------------------  ------------------  -------------------  -------------------  
                                                Percent             Percent             Percent               Percent  
                                                  of                  of                   of                   of     
                                     Amount      Total    Amount     Total      Amount   Total     Amount      Total   
                                   --------   --------  --------  --------   --------  --------  ---------  ---------  
                                                             (Dollars in thousands)
<S>                                <C>        <C>       <C>       <C>        <C>       <C>       <C>        <C>
Real estate loans:
   Single-family(1) .............  $ 42,712     69.91%   $ 42,429   72.80%    $ 38,498   77.14%   $ 37,060     76.20%  
   Multi-family and commercial ..       990      1.62       1,006    1.73        1,448    2.90       2,176      4.47   
                                                                                                                       
   Construction .................     1,607      2.63       1,017    1.74          612    1.23          --        --   
                                   --------   --------   -------- --------    --------  --------  ---------   --------  
      Total real estate loans...     45,309     74.16      44,452   76.27       40,558   81.27      39,236     80.67   
                                   --------   --------   -------- --------    --------  --------  ---------   --------  
Consumer loans:
   Home equity loans ............     2,132      3.49       2,227    3.82        1,598    3.20         928      1.91   
   Automobile ...................    12,473     20.42      10,585   18.16        6,879   13.79       6,834     14.05   
   Other ........................       788      1.29         710    1.22          580    1.16         845      1.74   
                                   --------   --------   -------- --------    -------- --------  ---------   --------  
      Total consumer loans ......    15,393     25.20      13,522   23.20        9,057   18.15       8,607     17.70   
                                   --------   --------   -------- --------    -------- --------  ---------   --------  
Commercial loans ................       394      0.64         308    0.53          290    0.58         791      1.63   
                                   --------   --------  --------  --------    -------- --------  ---------   --------  
      Total loans ...............    61,096    100.00%     58,282  100.00%      49,905  100.00%     48,634    100.00%  
                                              --------            --------             --------              --------  
                                              --------            --------             --------              --------  
Less:
   Deferred loan origination fees
     and discounts ..............      (159)                 (165)                (159)               (152) 
   Allowance for loan losses ....      (375)                 (231)                (229)               (249) 
                                   ---------             ---------             --------           --------- 
      Total loans, net ..........  $ 60,562             $  57,886             $ 49,517            $ 48,233  
                                   ---------             ---------             --------           --------- 
                                   ---------             ---------             --------           --------- 
<CAPTION>
                                                 At December 31,
                                    --------------------------------------- 
                                          1994                 1993         
                                    ------------------   ------------------ 
                                                Percent             Percent 
                                                  of                  of    
                                      Amount     Total     Amount    Total  
                                    --------   --------  --------  -------- 
                                              (Dollars in thousands)
<S>                                 <C>        <C>       <C>       <C>
Real estate loans:                                                          
   Single-family(1) .............   $ 37,070     75.49%  $ 36,581     76.04% 
   Multi-family and commercial ..      2,952      6.01      4,005      8.33  
                                                                            
   Construction .................         --        --         --       --  
                                    --------   --------  --------  -------- 
     Total real estate loans ....     40,022     81.50     40,586     84.37  
                                    --------   --------  --------  -------- 
Consumer loans:
   Home equity loans ............        828      1.68        584      1.21  
   Automobile ...................      6,320     12.87      4,849     10.08  
   Other ........................      1,080      2.20      1,205      2.51 
                                    --------   --------  --------  -------- 
     Total Consumer Loans........      8,228     16.75      6,638     13.80 
                                    --------   --------  --------  -------- 
Commercial loans ................        858      1.75        880      1.83 
                                    --------   --------  --------  -------- 
     Total loans ................     49,108    100.00%    48,104    100.00%
                                               --------            -------- 
                                               --------            -------- 
Less:
   Deferred loan origination fees
     and discounts ..............       (149)                (153)
   Allowance for loan losses ....       (211)                (177)
                                   ----------            ---------
     Total loans, net ...........  $  48,748             $ 47,774 
                                   ----------            ---------
                                   ----------            ---------
</TABLE>

- ----------------
(1)    Includes loans held for sale.

                                        49

<PAGE>

         Loan Maturity. The following table shows the remaining contractual
maturity of the Association's total loans at June 30, 1998. The table does not
include the effect of future principal prepayments.

<TABLE>
<CAPTION>
                                                                                          At June 30, 1998
                                                             ----------------------------------------------------------------------
                                                                         Multi-
                                                                       Family and
                                                              Single   Commercial                                           Total
                                                              Family   Real Estate  Construction (1)  Consumer  Commercial   Loans
                                                             --------  ----------   ----------------  --------- ----------  -------
<S>                                                          <C>       <C>          <C>               <C>       <C>         <C>
                                                                                       (In thousands)
Amounts due in:
   One year or less........................................   $ 1,097       $ --        $    --        $    994    $ 146    $ 2,237
   After one year:                                                                                           --
      More than one year to three years....................       219        162             --           3,772       --      4,153
      More than three years to five years..................       780         20             --          10,122       --     10,922
      More than five years to 10 years.....................     5,031        263             --             491       82      5,867
      More than 10 years to 15 years.......................    18,392        410             --              --      166     18,968

      More than 15 years...................................    17,193        135          1,607              14       --     18,949
                                                             --------    --------      --------        --------   ------    -------
         Total amount due..................................   $42,712       $990         $1,607         $15,393     $394    $61,096
                                                             --------    --------      --------        --------   ------    -------
                                                             --------    --------      --------        --------   ------    -------

</TABLE>

- ---------------------
(1)  Construction loans, which consist of loans to the owner for the
     construction of single-family residences, automatically convert to
     permanent financing upon completion of the construction phase.



         The following table sets forth, at June 30, 1998, the dollar amount of
loans contractually due after June 30, 1999, and whether such loans have fixed
interest rates or adjustable interest rates.

<TABLE>
<CAPTION>
                                                                                                Due After June 30, 1999
                                                                                       -----------------------------------------
                                                                                         Fixed          Adjustable       Total
                                                                                       ---------        ---------      ---------
                                                                                                      (In thousands)
<S>                                                                                    <C>              <C>            <C>
Real estate loans:
   Single-family...............................................................          $35,630           $5,985        $41,615
   Multi-family and commercial real estate.....................................              734              256            990
   Construction................................................................            1,336              271          1,607
                                                                                        --------          -------       --------
      Total real estate loans..................................................           37,700            6,512         44,212
Consumer loans.................................................................           14,399               --         14,399

Commercial loans...............................................................               82              166            248
                                                                                        --------          -------       --------
      Total loans..............................................................          $52,181           $6,678        $58,859
                                                                                        --------          -------       --------
                                                                                        --------          -------       --------
</TABLE>


         Origination of Loans. The Association's mortgage lending activities are
conducted through its home office and five branch offices. Although the
Association may originate both adjustable-rate and fixed-rate mortgage loans, a
substantial majority of the Association's loan originations have been fixed-rate
mortgage loans. The Association's ability to originate loans depends upon the
relative customer demand for fixed-rate or adjustable-rate mortgage loans, which
is affected by the current and expected future level of interest rates. The
Association has not emphasized the origination of adjustable-rate mortgage loans
due to the relatively low demand for such loans in the Association's primary
market area. The Association sells a portion of the mortgage loans that it
originates, primarily to Freddie Mac and retains only loans that bear an
interest rate above levels established from time to time by the Association's
board of directors based on current market rates. At June 30, 1998, there were 9
loans categorized as held for sale. In addition, the Association also emphasizes
the origination of home equity loans and construction loans secured primarily by
owner-occupied properties.


                                        50

<PAGE>

         The following table sets forth the Association's loan originations,
purchases, sales and principal repayments for the periods indicated:

<TABLE>
<CAPTION>
                                                                      For the Six Months                For the Year
                                                                        Ended June 30,               Ended December 31,
                                                                    -----------------------  ----------------------------------
                                                                       1998        1997         1997        1996        1995
                                                                    ----------- -----------  ----------  ----------  ----------
                                                                                           (In thousands)
<S>                                                                  <C>          <C>          <C>         <C>        <C>    
Loans at beginning of period.....................................    $57,886      $49,517      $49,517     $48,233    $48,748
                                                                     -------      -------      -------     -------    -------
   Originations:                                                                             
      Real estate:                                                                           
         Single-family...........................................     10,177        5,238       11,932      11,495      6,513
         Multi-family and commercial.............................         32           --           --         353         --
         Construction............................................      1,095          272        1,042         376        198
         Consumer................................................      5,533        5,073       10,139       5,469      5,652
         Commercial..............................................        177          234          341         283         73
                                                                   ---------    ---------    ---------   ---------  ---------
            Total loans originated...............................     17,014       10,817       23,454      17,976     12,436
                                                                   ---------    ---------    ---------   ---------  ---------
                                                                                             
   Principal loan repayments and prepayments.....................    (9,560)      (6,548)     (14,161)    (16,076)   (12,331)
      Loan sales.................................................    (4,624)        (115)        (877)       (629)      (547)
      Transfers to REO...........................................        (4)         (39)         (39)          --       (32)
      Change in unearned origination fees........................        (6)          (8)          (6)         (7)        (3)
      Change in allowance for loan losses........................      (144)          (2)          (2)          20       (38)
                                                                   ---------    ---------    ---------   ---------  ---------
Net loan activity................................................      2,676        4,105        8,369       1,284      (515)
                                                                   ---------    ---------    ---------   ---------  ---------
      Loans at end of period (1).................................    $60,562      $53,622      $57,886     $49,517    $48,233
                                                                   ---------    ---------    ---------   ---------  ---------
                                                                   ---------    ---------    ---------   ---------  ---------
</TABLE>
 --------------------
(1)     Loans at end of period include loans in process of $1.1 million and
        $491,000 for the six months ended June 30, 1998 and 1997, and $574,000,
        $550 and $199,000 for fiscal years 1997, 1996 and 1995, respectively.


         Single-Family Mortgage Lending. The primary lending activity of the
Association has been and continues to be the origination of permanent
conventional mortgage loans secured by single-family residences located in the
Association's primary market area. The Association sells a portion of the
fixed-rate loans that it originates. The Association retains the servicing
rights on the loans it sells. The Association retains fixed-rate loans with a
rate of interest higher than the level established by the Association's board of
directors as high in relation to the current market based on Freddie Mac's
levels. At June 30, 1998, the Association retained 30-year loans with a rate of
interest of 7.5% or higher and 15-year loans with a rate of interest of 7.0% or
higher. The Association generally retains for its portfolio any ARM loans that
it originates. Most single-family mortgage loans are underwritten according to
Freddie Mac guidelines. Loan originations are obtained from the Association's
loan officers and their contacts with the local real estate industry, existing
or past customers, and members of the local communities. The Association
primarily originates fixed-rate loans in the current low interest rate
environment, but also offers adjustable-rate mortgage loans. At June 30, 1998,
single-family mortgage loans totalled $42.7 million, or 69.91% of total loans at
such date. At that date, of the Association's mortgage loans secured by
single-family residences, $35.7 million, or 83.7%, were fixed-rate loans.

         The Association's policy is to originate single-family residential
mortgage loans in amounts up to 80% of the appraised value of the property
securing the loan and up to 95% of the appraised value if private mortgage
insurance is obtained. Mortgage loans originated by the Association generally
include due-on-sale clauses which provide the Association with the contractual
right to deem the loan immediately due and payable in the event the borrower
transfers ownership of the property without the Association's consent.
Due-on-sale clauses are an important means of adjusting the rates on the
Association's fixed-rate mortgage loan portfolio and the Association exercises
its rights 

                                       51
<PAGE>

under these clauses. The residential mortgage loans originated by the 
Association are generally for terms to maturity of up to 30 years.

         The Association offers several adjustable-rate loan programs with 
terms of up to 25 years and interest rates that adjust either annually or 
every three years. Of the Association's mortgage loans secured by 
single-family residences, $7.0 million, or 16.3%, had adjustable rates. 
Certain of the Association's one-year ARM loans have a maximum adjustment 
limitation of 2% per year and a 6% lifetime cap on adjustments. The 
Association has additional one-year ARM loans that have no caps. The 
Association's three-year ARM loan has a maximum adjustment limitation of 1.5% 
per change and a 6% lifetime cap. The interest rate adjustments on ARM loans 
currently offered are indexed to the monthly average rate on a variety of 
established indices.

         The volume and types of ARM loans originated by the Association have
been affected by such market factors as the level of interest rates, consumer
preferences, competition and the availability of funds. In recent years, demand
for ARM loans in the Association's primary market area has been weak due to the
low interest rate environment and consumer preference for fixed-rate loans.
Consequently, in recent years the Association has not originated a significant
amount of ARM loans as compared to its originations of fixed-rate loans. The ARM
loans offered by the Association do not provide for initial deep discount
interest rates or for negative amortization. Although the Association will
continue to offer ARM loans, there can be no assurance that in the future the
Association will be able to originate a sufficient volume of ARM loans to
constitute a significant portion of the Association's loan portfolio.

         Multi-Family and Commercial Real Estate Lending. On a limited basis,
the Association occasionally originates multi-family mortgage loans generally
secured by properties located in the Association's primary market area. In
reaching its decision on whether to make a multi-family loan, the Association
considers a number of factors including: the net operating income of the
mortgaged premises before debt service and depreciation; the debt service ratio
(the ratio of net operating income to debt service); and the ratio of loan
amount to appraised value. Pursuant to the Association's current underwriting
policies, a multi-family mortgage loan may be made in an amount up to 80% of the
appraised value of the underlying property. In addition, the Association
generally requires a debt service ratio of 120%. Properties securing a
multi-family loan are appraised by an independent appraiser.

         When evaluating a multi-family loan, the Association also considers the
financial resources and income level of the borrower, the borrower's experience
in owning or managing similar property, and the Association's lending experience
with the borrower. The Association's underwriting policies require that the
borrower be able to demonstrate strong management skills and the ability to
maintain the property from current rental income. The borrower is required to
present evidence of the ability to repay the mortgage and a satisfactory credit
history. In making its assessment of the creditworthiness of the borrower, the
Association generally reviews the financial statements, employment and credit
history of the borrower, as well as other related documentation.

         On a limited basis, the Association originates commercial real estate
loans that are generally secured by properties used for business or religious
purposes such as farms, churches, small office buildings or retail facilities
located in its primary market area. The Association's underwriting procedures
provide that commercial real estate loans may be made in amounts up to 70% of
the appraised value of the property. The Association's underwriting standards
and procedures are similar to those applicable to its multi-family loans,
whereby the Association considers the net operating income of the property, the
debt service ratio and the borrower's expertise, credit history and
profitability. The largest commercial real estate loan in the Association's
portfolio at June 30, 1998 was $120,000. The loan was current and performing in
accordance with its contractual terms at June 30, 1998.

         Multi-family and commercial real estate loans are generally considered
to involve a greater degree of risk than single-family residential mortgage
loans. Because payments on loans secured by multi-family and commercial real
estate properties are often dependent on successful operation or management of
the properties, repayment of such loans may be subject to a greater extent to
adverse conditions in the real estate market or the economy. The Association
seeks to minimize these risks through its underwriting policies, which require
such loans to be qualified at origination on the basis of the property's income
and debt coverage ratio.

                                       52

<PAGE>

         The Association's multi-family and commercial real estate loan
portfolio at June 30, 1998 totalled $1.0 million or 1.62% of gross loans
receivable. The Association's largest multi-family loan at June 30, 1998, had a
principal balance outstanding of less than $200,000.

         Commercial Lending. On a very limited basis, the Association makes
commercial business loans generally secured by business equipment, inventory,
accounts receivable and other business assets. At June 30, 1998, the
Association's commercial loan portfolio was $394,000 or 0.64% of gross loans
receivable, of which amount $50,000 was in non-accrual status. The Association
does not currently anticipate that commercial lending activities will
significantly increase in the immediate future.

         Construction and Land Lending. The Association generally originates
construction and land development loans to contractors and individuals in its
primary market area. The Association's construction loans primarily are made to
finance the construction of owner-occupied single-family residential properties
and, to a significantly lesser extent, individual properties built by developers
for future sale. The Association's construction loans to individuals are
primarily fixed-rate loans which, after a four-month construction period,
convert to permanent loans with maturities of up to 30 years. The Association's
policies provide that construction loans may be made in amounts up to 80% of the
appraised value of the property for construction of single-family residences.
The Association requires an independent appraisal of the property. Loan proceeds
are disbursed in increments as construction progresses and as inspections
warrant. The Association requires regular inspections to monitor the progress of
construction. Land loans are determined on an individual basis, but generally
they do not exceed 75% of the actual cost or current appraised value of the
property, whichever is less. The largest construction and land loan in the
Association's portfolio at June 30, 1998 had a balance of $168,000 and is
secured by a single family residence. This loan is currently performing in
accordance with its terms. At June 30, 1998, the Association had $1.6 million of
construction and land loans totalling 2.63% of the Association's gross loans
receivable.

         Construction and land financing is considered to involve a higher
degree of credit risk than long-term financing on improved, owner-occupied real
estate. Risk of loss on a construction loan is dependent largely upon the
accuracy of the initial estimate of the property's value at completion of
construction or development compared to the estimated cost (including interest)
of construction. If the estimate of value proves to be inaccurate, the
Association may be confronted with a project, when completed, having a value
which is insufficient to assure full repayment.

         Consumer and Other Lending. The Association's originated consumer loans
generally consist of automobile loans, second mortgage loans, home equity loans
and loans secured by deposits. The Association originates a relatively small
number of home equity lines of credit, which are generally ARM loans with the
rate adjusting monthly at 2% above the prime rate of interest as disclosed in
The Wall Street Journal. At June 30, 1998, the Association's consumer loan
portfolio was $15.4 million, or 25.2% of gross loans receivable.

         Loans secured by rapidly depreciable assets such as automobiles entail
greater risks than single-family residential mortgage loans. In such cases,
repossessed collateral for a defaulted loan may not provide an adequate source
of repayment of the outstanding loan balance, since there is a greater
likelihood of damage, loss or depreciation of the underlying collateral.
Further, consumer loan collections on these loans depend on the borrower's
continuing financial stability and, therefore, are more likely to be adversely
affected by job loss, divorce, illness or personal bankruptcy. Finally, the
application of various federal and state laws, including federal and state
bankruptcy and insolvency laws, may limit the amount which can be recovered on
such loans in the event of a default. A significant portion of the Association's
automobile loans are originated on the Association's behalf by automobile
dealers at the time of sale. This indirect lending requires the maintenance of
relationships with such dealers. Such loans do not have the benefit of direct
interaction between the borrowers and the Association's lending officers during
the underwriting process.

         Loan Approval Procedures and Authority. The Board of Directors
establishes the lending policies of the Association. Consumer loans in amounts
up to $25,000 may be approved by the Association's loan officers. Loans in
excess of $25,000 and up to $50,000 must be approved by the President or Vice
President. Consumer loans in excess of $50,000 must be approved by the Board of
Directors. All mortgage loans are approved by the Executive 


                                       53
<PAGE>


Committee. Pursuant to OTS regulations, loans to one borrower cannot exceed 15%
of the Association's unimpaired capital and surplus. The Association will not
make loans to one borrower that are in excess of regulatory limits.

         Delinquencies and Classified Assets. The Board of Directors performs a
monthly review of all delinquent loans thirty days or more past due. The
procedures taken by the Association with respect to delinquencies vary depending
on the nature of the loan and period of delinquency. When a borrower fails to
make a required payment on a loan, the Association takes a number of steps to
have the borrower cure the delinquency and restore the loan to current status.
The Association sends the borrower a written notice of non-payment after the
loan is first past due. In the event payment is not then received, additional
letters are sent and phone calls are made. If management believes that the loan
is well-secured, the Association generally will try to work with the borrower to
have the loan brought current. If the loan is still not brought current and it
becomes necessary for the Association to take legal action, the Association will
commence foreclosure proceedings against any real property that secures the
loan. If a foreclosure action is instituted and the loan is not brought current,
paid in full, or refinanced before the foreclosure sale, the real property
securing the loan is foreclosed upon and sold at a sheriff's sale.

         Federal regulations and the Association's Classification of Assets
Policy require that the Association utilize an internal asset classification
system as a means of reporting problem and potential problem assets. The
Association has incorporated the OTS internal asset classifications as a part of
its credit monitoring system. The Association currently classifies problem and
potential problem assets as "Substandard," "Doubtful" or "Loss" assets. 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 allowance is not warranted. Assets which do not
currently expose the insured institution to sufficient risk to warrant
classification in one of the aforementioned categories but possess weaknesses
are required to be designated "Special Mention."

         When an insured institution classifies one or more assets, or portions
thereof, as Substandard or Doubtful, under current OTS policy the Association is
required to consider establishing a general valuation allowance in an amount
deemed prudent by management. The general valuation allowance, which is a
regulatory term, represents a loss allowance which has been established to
recognize the inherent credit risk associated with lending and investing
activities, but which, unlike specific allowances, has not been allocated to
particular problem assets. When an insured institution classifies one or more
assets, or portions thereof, as "Loss," it is required either to establish a
specific allowance for losses equal to 100% of the amount of the asset so
classified or to charge off such amount.

         A savings institution's determination as to the classification of its
assets and the amount of its valuation allowances is subject to review by the
OTS which can order the establishment of additional general or specific loss
allowances. The OTS, in conjunction with the other federal banking agencies, has
adopted an interagency policy statement on the allowance for loan and lease
losses. The policy statement provides guidance for financial institutions on
both the responsibilities of management for the assessment and establishment of
adequate allowances and guidance for banking agency examiners to use in
determining the adequacy of general valuation allowances. Generally, the policy
statement recommends that institutions have effective systems and controls to
identify, monitor and address asset quality problems; that management has
analyzed all significant factors that affect the collectibility of the portfolio
in a reasonable manner; and that management has established acceptable allowance
evaluation processes that meet the objectives set forth in the policy statement.
While the Association believes that it has established an adequate allowance for
estimated loan losses, there can be no assurance that regulators, in reviewing
the Association's loan portfolio, will not request the Association to materially
increase its allowance for loan losses, thereby negatively affecting the
Association's financial condition and earnings. Although management believes
that an adequate allowance for loan losses has been established, actual losses
are dependent upon future events and, as such, further additions to the level of
allowances for estimated loan losses may become necessary.


                                       54
<PAGE>


         The Association's Classification of Assets Committee reviews and
classifies the Association's assets on a quarterly basis and the Board of
Directors reviews the results of the reports on a quarterly basis. The
Association classifies assets in accordance with the management guidelines
described above. At June 30, 1998, the Association had $19,000 of assets
designated as Special Mention which consisted of two loans, $151,000 of assets
classified as Substandard consisting of ten loans and no assets classified as
doubtful and loss. At June 30, 1998 the largest loan designated as Special
Mention was a $12,000 loan and was secured by real estate. At June 30, 1998, the
largest adversely (other than Special Mention) classified loan was $50,000 and
was secured by lumber yard equipment and inventory.

         The following table(1) sets forth the delinquencies in the 
Association's loan portfolio as of the dates indicated.

<TABLE>
<CAPTION>

                                                            June 30, 1998                        December 31, 1997
                                         -----------------------------------------  ----------------------------------------------
                                              60-89 Days          90 Days or More         60-89 Days            90 Days or More
                                         ------------------    -------------------  --------------------  ------------------------
                                          Number  Principal     Number   Principal   Number    Principal      Number      Principal
                                           of      Balance        of       Balance     of       Balance         of         Balance
                                          Loans    of Loans     Loans     of Loans    Loans     of Loans      Loans       of Loans
                                         ------   ---------     ------   ----------  ------    ---------      ------      --------
                                                                        (Dollars in thousands)
<S>                                      <C>     <C>            <C>      <C>         <C>       <C>            <C>         <C> 
Real Estate Loans:
   Single-family .......................      2        $ 21          8        $ 88        8        $114           6           $128
   Multi-family and commercial .........     --          --         --          --       --          --          --             --
Consumer Loans:    
   Home equity loans and lines of credit     --          --         --          --        3          26          --             --
   Automobile ..........................     --          --         --          --       --          --          --             --
   Unsecured lines of credit ...........     --          --         --          --       --          --          --             --
   Other ...............................      2           8          2           5        2           5           3              7
Commercial Loans .......................     --          --          1          50       --          --           1             50
                                           ----        ----       ----        ----     ----        ----        ----           ----
      Total ............................      4        $ 29         11        $143       13        $145          10           $185
                                           ----        ----       ----        ----     ----        ----        ----           ----
                                           ----        ----       ----        ----     ----        ----        ----           ----
Delinquent loans to total loans ........               0.05%                  0.23%                0.25%                     0.32%

</TABLE>

<TABLE>
<CAPTION>
                                                            December 31, 1996                        December 31, 1996
                                              ---------------------------------------  -------------------------------------------
                                                  60-89 Days          90 Days or More        60-89 Days          90 Days or More
                                              ------------------  -------------------  --------------------- ---------------------
                                              Number  Principal   Number   Principal    Number    Principal   Number    Principal
                                                of     Balance      of       Balance      of       Balance      of       Balance
                                              Loans    of Loans   Loans     of Loans     Loans     of Loans   Loans     of Loans
                                              ------ -----------  ------   ----------  --------- ----------- ---------  ----------
                                                                           (Dollars in thousands)
<S>                                          <C>      <C>          <C>     <C>          <C>       <C>           <C>     <C> 
Real Estate Loans:
   Single-family .......................         6       $215          2       $ 41         2          $ 18          1       $  7
   Multi-family and commercial .........        --         --         --         --        --            --         --         --
Consumer Loans:
   Home equity loans and lines of credit        --         --         --         --        --            --          1          2
   Automobile ..........................        --         --         --         --        --            --          1          2
   Unsecured lines of credit ...........         1          1         --         --        --            --         --         --
   Other ...............................         3         10          1          4         1             3          3         11
Commercial Loans .......................        --         --         --         --        --            --         --         --
                                              ----       ----       ----       ----      ----          ----       ----       ----
      Total ............................        10       $226          3       $ 45         3          $ 21          6       $ 22
                                              ----       ----       ----       ----      ----          ----       ----       ----
                                              ----       ----       ----       ----      ----          ----       ----       ----
Delinquent loans to total loans ........                 0.45%                 0.09%                   0.04%                 0.05%

</TABLE>
- ----------------------
(1)      The table does not include delinquent loans less than 60 days past due.
         At June 30, 1998 and December 31, 1997, 1996 and 1995, total loans past
         due 30 to 59 days amounted to $356,000, $356,000, $471,000 and
         $190,000, respectively.


                                       55
<PAGE>


         Non-Performing Assets and Impaired Loans. The following table sets
forth information regarding non-accrual loans and REO. At June 30, 1998,
non-accrual loans totalled $138,000, consisting of 9 loans and no REO. It is the
policy of the Association to cease accruing interest on loans 90 days or more
past due (unless the loan principal and interest are determined by management to
be fully secured and in the process of collection) and to charge off all accrued
interest. At June 30, 1998, the amount of additional interest income that would
have been recognized on non-accrual loans if such loans had continued to perform
in accordance with their contractual terms was $10,000. At June 30, 1998, the
Association had a $55,000 recorded investment in impaired loans which had
specific allowances of $0. At December 31, 1997, there were $5,000 of impaired
loans with specific loan loss allowances of $0. At December 31, 1996, there were
$0 of impaired loans.

<TABLE>
<CAPTION>
                                             At June 30,                      At December 31,
                                        ------------------  -----------------------------------------------
                                          1998      1997      1997      1996     1995      1994      1993
                                        --------  --------  --------  -------- --------  --------  --------
                                                              (Dollars in thousands)
<S>                                      <C>        <C>        <C>        <C>        <C>        <C>        <C> 
Non-accruing loans:
   Single-family real estate ......      $ 88       $106       $128       $ 41       $  8       $120       $161
   Consumer .......................       --          11         21          4         16          6          4
   Commercial .....................        50        --          50        --         --         --         --
                                         ----       ----       ----       ----       ----       ----       ----
      Total(1) ....................       138        117        199         45         24        126        165
Real estate owned (REO) ...........       --         --         --         --         --         --         --
Other repossessed assets ..........       --         --         --         --         --         --         --
                                         ----       ----       ----       ----       ----       ----       ----
      Total nonperforming assets(2)      $138       $117       $199       $ 45       $ 24       $126       $165
Troubled debt restructurings ......       --         --         --         --         --         --         --
                                         ----       ----       ----       ----       ----       ----       ----
Troubled debt restructurings and
  total nonperforming assets ......      $138       $117       $199       $ 45       $ 24       $126       $165
                                         ----       ----       ----       ----       ----       ----       ----
                                         ----       ----       ----       ----       ----       ----       ----
Total nonperforming loans and
  troubled debt restructurings as a
  percentage of total loans .......      0.23%      0.22%      0.34%      0.09%      0.05%      0.26%      0.34%
Total nonperforming assets and
  troubled debt restructurings as a
  percentage of total assets ......      0.11%      0.09%      0.17%      0.04%      0.02%      0.11%      0.14%

</TABLE>
- -----------------
(1) Total non-accruing loans equals total nonperforming loans.
(2) Nonperforming assets consist of nonperforming loans (and impaired loans),
    other repossessed assets and REO.





                                       56

<PAGE>



         Allowance for Loan Losses. The allowance for loan losses is established
through a provision for loan losses based on management's evaluation of the
risks inherent in the Association's loan portfolio and the general economy. The
allowance for loan losses is maintained at an amount management considers
adequate to cover estimated losses in loans receivable which are deemed probable
and estimable. The allowance is based upon a number of factors, including
current economic conditions, actual loss experience and industry trends. In
addition, various regulatory agencies, as an integral part of their examination
process, periodically review the Association's allowance for loan losses. Such
agencies may require the Association to make additional provisions for loan
losses based upon information available at the time of the review. As of June
30, 1998, the Association's allowance for loan losses was 0.61% of gross loans
receivable as compared to 0.40% as of December 31, 1997. The Association had
non-accrual loans of $138,000 and $199,000 at June 30, 1998 and December 31,
1997, respectively. The Association will continue to monitor and modify its
allowances for loan losses as conditions dictate.

         The following table sets forth activity in the Association's allowance
for loan losses for the periods indicated.

<TABLE>
<CAPTION>

                                                                  At or For the Six
                                                                    Months Ended
                                                                      June 30,            At or for the Year Ended December 31,
                                                                ------------------  -----------------------------------------------
                                                                  1998      1997      1997      1996     1995      1994      1993
                                                                --------  --------  --------  -------- --------  --------  --------
                                                                                       (Dollars in thousands)

<S>                                                               <C>       <C>       <C>       <C>      <C>       <C>       <C> 
Allowance for loan losses, beginning of year..................    $231      $229      $229      $249     $211      $177      $129
Charged-off loans:
   Single-family real estate..................................       7        --        --        15       --        --        --
   Multi-family and commercial real estate....................      --        --        --        --       --        --        --
   Consumer...................................................      --        --         4         5        4        14        --
                                                                 -----     -----     -----    ------   ------     -----     -----
      Total charged-off loans.................................       7        --         4        20        4        14        --
Recoveries on loans previously charged off:
   Single-family real estate..................................      --        --        --        --       --        --        --
   Consumer...................................................       1         2         6        --       --        --        --
                                                                 -----    ------     -----     -----    -----     -----     -----
      Total recoveries........................................       1         2         6        --       --        --        --
Net loans charged-off (recovered).............................       6        (2)       (2)       20        4        14        --
Provision for loan losses.....................................     150        --        --        --       42        48        48
                                                                 -----    ------     -----     -----    -----     -----     -----
Allowance for loan losses, end of period......................    $375      $231      $231      $229     $249      $211      $177
                                                                 -----    ------     -----     -----    -----     -----     -----
                                                                 -----    ------     -----     -----    -----     -----     -----
                                                                  
Allowance for loan losses to total loans......................    0.61%     0.43%     0.40%     0.46%    0.51%     0.43%     0.37%
Allowance for loan losses to nonperforming loans                  
   and troubled debt restructuring............................    2.72x     1.97x     1.16x     5.09x   10.38x     1.67x     1.07x

Net loans charged-off (recovered) to
    allowance for loan losses.................................    1.60%    (0.87)%   (0.87)%    8.73%    1.61%     6.64%       --
Net loans charged-off (recovered) to average loans............    0.01%      --        --       0.04%    0.01%     0.03%       --
</TABLE>


                                       57
<PAGE>


         The following table sets forth the Association's allowance for loan
losses in each of the categories listed at the dates indicated and the
percentage of such amounts to the total allowance and to total loans.


<TABLE>
<CAPTION>

                                 At June 30,                                      At December 31,
                     ---------------------------------- --------------------------------------------------------------------
                                    1998                              1997                                 1996
                     ---------------------------------- ----------------------------------  ---------------------------------
                                   % of      Percent                % of        Percent                     % of     Percent
                                 Allowance   of Loans            Allowance     of Loans                   Allowance  of Loans
                                 in each     in Each              in each       in Each                   in each    in Each
                                 Category    Category             Category      Category                  Category   Category
                                 to Total    to Total             to Total      to Total                  to Total    to Total
                        Amount   Allowance   Loans       Amount    Allowance     Loans        Amount      Allowance   Loans
                      --------- ----------  ---------    ---------  ------------- --------   ----------   ----------  -------
                                                  (Dollars in thousands)



                                                                                                                  
<S>                       <C>       <C>        <C>       <C>         <C>        <C>          <C>         <C>        <C>   
Real estate ..........    $135      36.00%     74.16%       $107        46.32%     76.27%    $107        46.73%     81.27%
                                                                                             
Consumer .............     103      27.47      25.20          37        16.02      23.20       35        15.28      18.15
                                                                                             
Commercial ...........     137      36.53       0.64          87        37.66       0.53       87        37.99       0.58
Unallocated ..........      --         --         --          --           --         --       --           --         --
                          ----     ------     ------        ----       ------     ------     ----       ------     ------ 
   Total allowance                                                                           
       for loan losses    $375     100.00%    100.00%       $231       100.00%    100.00%    $229       100.00%    100.00%
                          ----     ------     ------        ----       ------     ------     ----       ------     ------ 
                          ----     ------     ------        ----       ------     ------     ----       ------     ------ 

</TABLE>


<TABLE>
<CAPTION>

                                                                At December 31,
                      ---------------- ------------------------------------------------------------------------------------
                                     1995                        1994                                   1993
                      -------------------------------- ---------------------------------  ---------------------------------
                                 % of         Percent              % of          Percent               % of      Percent
                                 Allowance  of Loans               Allowance     of Loans            Allowance   of Loans
                                  in each    in Each               in each       in Each               in each    in Each
                                  Category   Category              Category      Category              Category   Category
                                  to Total   to Total              to Total      to Total              to Total   to Total
                        Amount    Allowance  Loans     Amount      Allowance     Loans       Amount    Allowance  Loans
                      ---------  ----------- --------  --------    ---------     --------    -------  ----------  --------- 
                                                             (Dollars in thousands)



<S>                       <C>         <C>        <C>        <C>         <C>        <C>        <C>         <C>        <C>   
Real estate ..........    $120        48.19%     80.67%     $111        52.61%     81.50%     $ 87        49.15%     84.37%

Consumer .............      42        16.87      17.70        30        14.22      16.75        32        18.08      13.80
Commercial ...........      87        34.94       1.63        70        33.17       1.75        58        32.77       1.83
Unallocated ..........      --           --         --        --           --         --        --           --         --
                          ----       ------     ------      ----       ------     ------      ----       ------     ------ 
   Total allowance
       for loan losses    $249       100.00%    100.00%     $211       100.00%    100.00%     $177       100.00%    100.00%
                          ----       ------     ------      ----       ------     ------      ----       ------     ------ 
                          ----       ------     ------      ----       ------     ------      ----       ------     ------ 
</TABLE>

Real Estate Owned

         At June 30, 1998, the Association had no REO. If the Association
acquires any REO, it is initially recorded at fair value less costs to sell and
thereafter REO is recorded at the lower of the recorded investment in the loan
or the fair value of the related assets at the date of foreclosure, less costs
to sell. Thereafter, REO is valued at the lower of the recorded investment or
the fair value of the property less costs to sell. If there is a further
deterioration in value, the Association provides for a specific valuation
allowance.

Investment Activities

         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, certificates of deposit of insured banks
and savings institutions, bankers' acceptances and federal funds. Subject to
various restrictions, federally chartered savings institutions may also invest
their assets in commercial paper, investment-grade corporate debt securities and
mutual funds whose assets conform to the investments that a federally chartered
savings institution is otherwise authorized to make directly. Additionally, the
Association must maintain minimum levels of investments that qualify 


                                       58
<PAGE>


as liquid assets under OTS regulations. See "Regulation--Federal Savings
Institution Regulation--Liquidity." Historically, the Association has maintained
liquid assets above the minimum OTS requirements and at a level considered to be
more than adequate to meet its normal daily activities.

         The investment policy of the Association as established by the Board of
Directors attempts to provide and maintain liquidity, generate a favorable
return on investments without incurring undue interest rate and credit risk, and
complement the Association's lending activities. The Association's policies
generally limit investments to government and federal agency securities. The
Association's policies provide the authority to invest in U.S. Treasury and
federal agency securities meeting the Association's guidelines and in
mortgage-backed securities guaranteed by the U.S. government and agencies
thereof. The Association funds such investments not only through payments on
deposit accounts and the proceeds from the repayment of loans and the
Association's operations, but also through FHLB-Cincinnati advances. The success
of such use of FHLB-Cincinnati advances depends on management's ability to
maintain a positive spread between the interest earned on the investment
securities and the interest cost of the FHLB-Cincinnati advances. At June 30,
1998, the Association had investment and mortgage-backed securities with a
carrying value of $51.7 million and a market value of $51.3 million. At June 30,
1998, the Association had $16.2 million in mortgage-backed and investment
securities classified as available for sale and $35.6 million in investment and
mortgage-backed securities classified as held to maturity. Of the Association's
mortgage-backed securities, $5.8 million had adjustable rates at June 30, 1998.

         At June 30, 1998, all of the Association's mortgage-backed securities
were insured or guaranteed by either Freddie Mac, Fannie Mae or Ginnie Mae. In
addition, the Association owned one CMO which has passed stress testing at June
30, 1998. Investments in mortgage-backed securities involve a risk that actual
prepayments will be greater than estimated prepayments over the life of the
security which may require adjustments to the amortization of any premium or
accretion of any discount relating to such instruments thereby reducing or
increasing, respectively, the net yield on such securities. There is also the
risk associated with the necessity to reinvest the cash flows from such
securities at market interest rates which may be lower than the interest rates
received on such securities. In addition, the market value of such securities
may be adversely affected by changes in interest rates.


                                       59
<PAGE>


         The following table sets forth certain information regarding the
amortized cost and fair value of the Association's securities at the dates
indicated.

<TABLE>
<CAPTION>
                                                At June 30,                        At December 31,
                                                   1998              1997               1996                   1995
                                           ------------------- ------------------  ----------------    --------------------
                                           Amortized    Fair   Amortized   Fair    Amortized   Fair     Amortized    Fair
                                              Cost      Value    Cost      Value     Cost     Value      Cost        Value
                                           --------- --------- ---------  --------  --------  --------  ---------  --------
Investment securities:                                              (In thousands)
<S>                                        <C>       <C>       <C>       <C>       <C>        <C>       <C>       <C>     
 Debt securities held-to-maturity:
 Obligations of U.S. government agencies    $  1,497  $  1,511  $  2,497  $  2,515  $  5,499   $  5,507       $--       $--
  Commercial paper ......................         --        --       992       992        --         --        --        --
                                            --------  --------  --------  --------  --------   --------  --------  --------
   Total .................................     1,497     1,511     3,489     3,507     5,499      5,507        --        --
                                            --------  --------  --------  --------  --------   --------  --------  --------
 Debt securities available-for-sale:
  Obligations of U.S. Treasury and U.S. .      9,990     9,977     9,989     9,905    10,988     10,540     2,499     2,500
  government agencies
  Municipal securities ..................        225       231       275       284       328        339       426       448
                                            --------  --------  --------  --------  --------   --------  --------  --------
   Total .................................    10,215    10,208    10,264    10,189    11,316     10,879     2,925     2,948

   Total debt securities .................    11,712    11,719    13,753    13,696    16,815     16,386     2,925     2,948
                                            --------  --------  --------  --------  --------   --------  --------  --------
Mortgage-related securities:
 Mortgage-related securities
  held-to-maturity:
  Freddie Mac ...........................     19,927    19,555    22,714    22,884    31,991     30,967    31,908    31,815
  Fannie Mae ............................      4,425     4,410     5,273     5,234     5,902      6,033     6,577     6,550
  Collateralized Mortgage
   Obligations ...........................     9,724     9,623        --        --        --         --        --        --
                                            --------  --------  --------  --------  --------   --------  --------  --------
   Total mortgage-related securities
    held-to-maturity ......................   34,076    33,588    27,987    28,118    37,893     37,000    38,485    38,365
                                            --------  --------  --------  --------  --------   --------  --------  --------
Mortgage-related securities
 available-for-sale:
 Freddie Mac ...........................         367       354       391       396       490        491       538       533
 Fannie Mae ............................       2,530     2,568     3,734     3,809     5,452      5,531     6,611     6,660
 Ginnie Mae ............................       2,949     3,025     3,358     3,424     4,014      4,071     4,633     4,678
                                            --------  --------  --------  --------  --------   --------  --------  --------
  Total mortgage-related securities
   available-for-sale ....................     5,846     5,947     7,483     7,629     9,956     10,093    11,782    11,871
                                            --------  --------  --------  --------  --------   --------  --------  --------
   Total mortgage-related securities .....    39,922    39,535    35,470    35,747    47,849     47,093    50,267    50,236
                                            --------  --------  --------  --------  --------   --------  --------  --------
  Net unrealized (losses) gains on
   available-for-salesecurities ..........        94        --        71        --      (300)        --       112        --
                                            --------  --------  --------  --------  --------   --------  --------  --------

   Total securities ......................  $ 51,728  $ 51,254  $ 49,294  $ 49,443  $ 64,364   $ 63,479  $ 53,304  $ 53,184
                                            --------  --------  --------  --------  --------   --------  --------  --------
                                            --------  --------  --------  --------  --------   --------  --------  --------     
</TABLE>




                                       60



[caad 136]n<PAGE>



         The following table sets forth the Association's securities activities
for the periods indicated.

<TABLE>
<CAPTION>

                                                                            For the Six Months
                                                                              Ended June 30,       For the Year Ended December 31,
                                                                           ---------------------  ---------------------------------
                                                                             1998        1997        1997        1996        1995
                                                                           ---------  ----------  ----------  ----------  ---------
                                                                                                (In thousands)
<S>                                                                          <C>         <C>         <C>         <C>       <C>
Investment securities:
   Investment securities, beginning of period(1).........................    $49,294     $64,364     $64,364     $53,304   $60,306
   Purchases:
      Investment securities - held-to-maturity...........................      8,243       2,000       3,987      11,499        --
      Investment securities - available-for-sale.........................      1,929          --       4,989      11,144     1,000
   Sales:
      Investment securities - available-for-sale.........................      (180)          --          --      (1,518)       --
   Calls, maturities and payments:
      Investment securities - held-to-maturity...........................    (4,179)      (3,457)    (15,964)     (6,451)   (5,403)

      Investment securities - available-for-sale.........................    (3,460)        (740)     (8,522)     (3,137)   (2,916)
   Net increase (decrease) in premium
      amortization and discount accretion................................         58          60          67         (66)     (341)
   Net increase (decrease) in unrealized gain (loss).....................         23          69         373        (411)      658
                                                                           ---------   ---------   ---------    --------   --------
      Net increase (decrease) in investment
           securities....................................................      2,434      (2,068)    (15,070)     11,060    (7,002)
                                                                           ---------   ---------   ---------    --------   --------
   Investment securities, end of period..................................    $51,728     $62,296     $49,294     $64,364   $53,304
                                                                           ---------   ---------   ---------    --------   --------
                                                                           ---------   ---------   ---------    --------   --------
</TABLE>

- -------------------
(1)      Includes mortgage-related securities.



                                       61

<PAGE>



         The table below sets forth certain information regarding the carrying
value, weighted average yields and contractual maturities of the Association's
investment securities and mortgage-related securities as of June 30, 1998.

<TABLE>
<CAPTION>
                                                                    At June 30, 1998
                     --------------------------------------------------------------------------------------------------------------
                                                                             More than                        
                                                    More than One Year      Five Years         More than Ten 
                                One Year or Less      to Five Years        to Ten Years            Years               Total
                               -------------------  ------------------  -------------------- ------------------  ------------------
                                          Weighted            Weighted             Weighted            Weighted            Weighted
                                Carrying   Average  Carrying   Average  Carrying    Average  Carrying   Average  Carrying   Average
                                 Value      Yield     Value     Yield    Value       Yield    Value      Yield     Value    Yield
                               ---------  --------  --------  --------  --------  ---------- --------  --------- --------  --------
                                                                 (Dollars in thousands)
<S>                              <C>         <C>     <C>       <C>      <C>         <C>      <C>        <C>      <C>         <C>
Held-to-maturity securities:
  Investment securities:
    Obligations of U.S.
     government agencies.......  $ --        --%     $1,497     7.05%   $   --      --%      $    --       --%   $ 1,497     7.05%
  Mortgage-related securities:
    Freddie Mac................    --        --         148     9.50     2,727    6.00        17,052     6.57%    19,927     6.51
    Fannie Mae.................    --        --          --       --        --      --         4,425     6.44      4,425     6.44
    Collateralized Mortgage
  Obligations..................    --        --          --       --        --      --         9,724     6.75      9,724     6.75
                                 ----               -------             ------               -------             -------     
      Total securities at
        amortized cost.........  $ --        --%     $1,645     7.27%   $2,727    6.00%      $31,201    6.61%    $35,573     6.59%
                                 ----               -------             ------               -------             -------     
                                 ----               -------             ------               -------             -------     
Available-for-sale securities:
  Investment securities:
    Obligations of U.S.
     government agencies.......  $ --        --%     $   --       --%   $   --      --%       $9,977    7.00%     $9,977      7.00%
    Municipal securities (1)...   102      9.89         129     9.85        --      --            --      --         231      9.87
  Mortgage-related securities:
    Freddie Mac................    --        --          --       --        --      --           354    6.95         354      6.95
    Fannie Mae.................    --        --          --       --        --      --         2,568    7.51       2,568      7.51
    Ginnie Mae.................    --        --          --       --        --      --         3,025    6.91       3,025      6.91
                                 ----      ----     -------    ------   ------    -----      -------    -----    -------      ----
      Total securities at 
       fair value..............  $102     9.89%        $129     9.85%   $   --      --%      $15,924    7.06%    $16,155      7.06%
                                 ----      ----     -------    ------   ------    -----      -------    -----    -------      ----
                                 ----      ----     -------    ------   ------    -----      -------    -----    -------      ----
</TABLE>

- -----------------------
(1)     Weighted Average Yield data for municipal securities is presented on a 
        tax equivalent basis based on an assumed tax rate of 34%.


Sources of Funds

         General. Deposits, loan repayments and prepayments and cash flows
generated from operations are the primary sources of the Association's funds for
use in lending, investing and for other general purposes. The Association has
historically also used FHLB-Cincinnati advances as a source of funds.

         Deposits. The Association offers a variety of deposit accounts with a
range of interest rates and terms. The Association's deposits consist of
passbook accounts, savings and club accounts, NOW accounts, money market
accounts and certificates of deposit. For the six months ended June 30, 1998,
certificates of deposit constituted 56.27% of total average deposits. The term
of the certificates of deposit offered by the Association vary from six months
to four years and the offering rates are established by the Association on a
weekly basis. Once a certificate account is established, no additional amounts
are permitted to be deposited in that account, with the exception of Individual
Retirement Account certificates. Specific terms of an individual account vary
according to the type of account, the minimum balance required, the time period
funds must remain on deposit and the interest rate, among other factors. The
flow of deposits is influenced significantly by general economic conditions,
changes in money market rates, prevailing interest rates and competition. At
June 30, 1998, the Association had $25.6 million of certificate accounts
maturing in less than one year. The Association expects that most of these
accounts will be reinvested and does not believe that there are any material
risks associated with the respective maturities of these certificates. The
Association's deposits are obtained predominantly from the area in which its
banking offices are located. The Association relies primarily on a willingness
to pay market-competitive interest rates to attract and retain these deposits.
Accordingly, rates offered by competing financial institutions significantly
affect the Association's ability to attract and retain deposits.


                                       62

<PAGE>

         The following table presents the deposit activity of the Association
for the periods indicated:


<TABLE>
<CAPTION>
                                                                      For the Six Months
                                                                        Ended June 30,        For the Year Ended December 31,
                                                                     ---------------------   --------------------------------
                                                                       1998        1997        1997       1996        1995
                                                                     ---------   ---------   --------   ---------   ---------
                                                                                          (In thousands)
<S>                                                                    <C>           <C>       <C>         <C>        <C>
Increase (decrease) before interest credited...................         $1,626       $(807)    $  510      $3,174     $  (308)
Interest credited..............................................            300         327        645         655       1,025
                                                                       -------       -----    -------     -------     -------
Net increase...................................................         $1,926       $(480)    $1,155      $3,829     $   717
                                                                       -------       -----    -------     -------     -------
                                                                       -------       -----    -------     -------     -------
</TABLE>


         At June 30, 1998, the Association had $3.3 million in certificate
accounts in amounts of $100,000 or more maturing as follows:

<TABLE>
<CAPTION>

                                                                                                           Weighed
                                                                                                           Average
        Maturity Period                                                                 Amount               Rate
- --------------------------------                                                       ---------          ----------
                                                                                          (Dollars In thousands)
<S>                                                                                      <C>                  <C>
Three months or less........................................................             $   210              5.71%
Over 3 through 6 months.....................................................                 531              5.96
Over 6 through 12 months....................................................               1,391              6.01
Over 12 months..............................................................               1,212              5.95
                                                                                          ------            
         Total..............................................................              $3,344              5.96%
                                                                                          ------            
                                                                                          ------            

</TABLE>



                                       63

<PAGE>



         The following table sets forth the distribution of the Association's
average deposit accounts for the periods indicated and the weighted average
interest rates on each category of deposits presented and such information at
June 30, 1998. Averages for the periods presented utilize month-end balances.

<TABLE>
<CAPTION>

                                                                      For the Year Ended December 31,          
                                            -------------------------------------------------------------------------------------
                        At June 30, 1998               1997                       1996                         1995
                   -----------------------  --------------------------  --------------------------   ----------------------------
                                                     Percent                     Percent                      Percent
                            Percent                  of Total  Average           of Total  Average            of Total   Average
                            of Total  Rate  Average  Average    Rate    Average  Average    Rate     Average   Average    Rate
                   Balance  Deposits  Paid  Balance  Deposits   Paid    Balance  Deposits   Paid     Balance   Deposits   Paid
                   -------  --------  ----  -------  --------  -------  -------  --------  -------   -------  ---------  --------
                                                                   (Dollars in thousands)
<S>                <C>       <C>      <C>    <C>      <C>       <C>     <C>       <C>       <C>      <C>       <C>        <C>  
NOW accounts ....  $ 7,953   10.08%   2.50%  $ 7,611   10.08%    2.63%   $ 7,237    9.90%     2.72%   $ 7,446    10.59%     2.93%
Money market 
  accounts ......    2,585    3.28    3.00     2,741    3.63     3.36      2,888    3.95      3.29      3,583     5.10      3.27
Savings    
  accounts ......   23,945   30.35    3.10    23,424   31.01     3.09     24,536   33.58      3.09     25,282    35.96      3.09
Certificates 
  of deposit ....   43,449   55.05    5.74    41,001   54.29     5.73     37,740   51.65      5.78     33,383    47.49      5.32
Noninterest-
  bearing 
  deposits:
Demand 
  deposits ......      977    1.24      --       751    0.99       --        666    0.92        --        605     0.86       --
                   -------  ------           -------  ------             -------  ------              -------   ------   

Total average
  deposits ......  $78,909  100.00%   4.50%  $75,528  100.00%    4.46%   $73,067  100.00%     4.42%   $70,299   100.00%    4.12%
                   -------  ------           -------  ------             -------  ------              -------   ------   
                   -------  ------           -------  ------             -------  ------              -------   ------   
</TABLE>


                                       64
<PAGE>


         The following table presents by various rate categories, the amount of
certificate accounts outstanding at the dates indicated and the periods to
maturity of the certificate accounts outstanding.

<TABLE>
<CAPTION>

                                   Period to Maturity from June 30, 1998                  At December 31,
                            ------------------------------------------------     -------------------------------
                              Less                  Two to    Over
                              than      One to      Three     Three
                            One Year   Two Years    Years     Years     Total       1997       1996      1995
                            ---------  ---------  --------   -------    ------    -------    -------   ------
                                                        (Dollars in thousands)
<S>                         <C>        <C>        <C>        <C>        <C>       <C>       <C>         <C>  
Certificate accounts:
0 to 3.99% ...............  $  --       $  --      $  --      $  --      $  --     $  --      $  --      $  --
4.00 to 4.99% ............    3,650        --         --         --        3,650     3,976      5,171      5,410
5.00 to 5.99% ............   15,147      11,218      1,065        227     27,657    24,615     24,770     23,140
6.00 to 6.99% ............    6,766       5,265       --         --       12,031    12,437      8,864      7,142
7.00 to 7.99% ............     --          --         --         --         --       1,098      1,088       --
Over 8.00% ...............       22        --         --           89        111       121        121        122
                            -------     -------    -------    -------    -------   -------    -------    -------

Total certificate accounts  $25,585     $16,483    $ 1,065    $   316    $43,449   $42,247    $40,014    $35,814
                            -------     -------    -------    -------    -------   -------    -------    -------
                            -------     -------    -------    -------    -------   -------    -------    -------
</TABLE>


         Borrowings. The Association utilizes FHLB-Cincinnati advances as an
alternative to retail deposits to fund its operations as part of its operating
strategy. These FHLB-Cincinnati advances are collateralized primarily by certain
of the Association's mortgage loans and mortgage-backed securities and
secondarily by the Association's investment in capital stock of the
FHLB-Cincinnati. FHLB-Cincinnati advances are made pursuant to several credit
programs, each of which has its own interest rate and range of maturities. The
maximum amount that the FHLB-Cincinnati will advance to member institutions,
including the Association, fluctuates from time to time in accordance with the
policies of the FHLB-Cincinnati. See "Regulation--Federal Home Loan Bank
System."

         The following table sets forth certain information regarding the
Association's borrowed funds at or for the periods ended on the dates indicated:

<TABLE>
<CAPTION>
                                                         At or For the Six
                                                               Months              At or For the Year Ended
                                                           Ended June 30,                December 31,
                                                       ---------------------  --------------------------------
                                                         1998       1997       1997        1996       1995
                                                       ---------- ----------  ---------  ---------- ----------
                                                                        (Dollars in thousands)

<S>                                                    <C>         <C>         <C>         <C>         <C>    
FHLB advances and other borrowings:
   Average balance outstanding ....................    $28,009     $34,177     $31,907     $32,953     $30,727
   Maximum amount outstanding at any month-end
     during the period ............................     31,951      35,098      35,098      37,588      33,751
   Balance outstanding at end of period ...........     27,680      34,997      26,161      34,277      24,524
   Weighted average interest rate during the period       5.89%       5.91%       5.97%       5.96%       6.11%
   Weighted average interest rate at end of period        5.86%       5.88%       6.51%       6.06%       6.19%

</TABLE>



                                       65



<PAGE>

Subsidiary Activities

         As of June 30, 1998, the Association did not own any subsidiaries.

Properties

         The Association conducts its business through six banking offices
located in Columbiana, Mahoning and Jefferson Counties, Ohio. The following
table sets forth certain information regarding the Association's offices as of
June 30, 1998.


<TABLE>
<CAPTION>

                                                                              Net Book Value
                                                        Original              of Property or
                                                          Year                   Leasehold
                                             Leased      Leased    Date of      Improvements
                                               or          or       Lease        at June 30,
Location                                     Owned      Acquired  Expiration       1998
- ----------                                  --------   ---------  ----------  --------------
                                                                              (In thousands)
<S>                                          <C>         <C>         <C>           <C>

Administrative/Home Office:
601 Main Street
Wellsville, Ohio 43968 ..................    Owned       1989(1)     --            $502

Branch Offices:
49028 Foulks Drive
East Liverpool, Ohio 43920 ..............    Owned       1979        --            $273

100 Main Street
Wintersville, Ohio 43952 ................    Leased      1996        2011          $200

7121 Tiffany Boulevard
Boardman, Ohio 44514 ....................    Leased      1997        2012          $243

3551 Belmont Avenue
Youngstown, Ohio 44505 ..................    Leased      1998        2013          $216

4755 Mahoning Avenue
Austintown, Ohio  44515 .................    Leased      1998(2)     2013           --

</TABLE>

- ---------------
(1) Expansion completed 1989.
(2) Opened September 1998.

Legal Proceedings

         At June 30, 1998, the Association was not involved in any pending legal
proceedings. However, from time to time, the Association is involved in legal
proceedings occurring in the ordinary course of business.

Personnel

         As of June 30, 1998, the Association had 48 full-time employees and 19
part-time employees. The employees are not represented by a collective
bargaining unit and the Association considers its relationship with its
employees to be good. See "Management of the Association--Benefits" for a
description of certain compensation and benefit programs offered to the
Association's employees.


                                     66

<PAGE>


                           FEDERAL AND STATE TAXATION

Federal Taxation

         General.  The Company and the Association will report their income on a
fiscal year basis using the accrual method of accounting and will be subject to
federal income taxation in the same manner as other corporations with some
exceptions, including particularly the Association's reserve for bad debts
discussed below. The following discussion of tax matters is intended only as a
summary and does not purport to be a comprehensive description of the tax rules
applicable to the Association or the Company. The Association has not been
audited by the IRS in the past five years.

         Bad Debt Reserve.  Historically, savings institutions such as the
Association which met certain definitional tests primarily related to their
assets and the nature of their business ("qualifying thrifts") were permitted to
establish a reserve for bad debts and to make annual additions thereto, which
may have been deducted in arriving at their taxable income. The Association's
deductions with respect to "qualifying real property loans," which are generally
loans secured by certain interest in real property, were computed using an
amount based on the Association's actual loss experience, or a percentage equal
to 8% of the Association's taxable income, computed with certain modifications
and reduced by the amount of any permitted addition to the non-qualifying
reserve. Due to the Association's loss experience, the Association generally
recognized a bad debt deduction equal to 8% of taxable income.

         In August 1996, the provisions repealing the above thrift bad debt
rules were passed by Congress as part of "The Small Business Job Protection Act
of 1996." The new rules eliminate the 8% of taxable income method for deducting
additions to the tax bad debt reserves for all thrifts for tax years beginning
after December 31, 1995. These rules also require that all thrift institutions
recapture all or a portion of their bad debt reserves added since the base year
(last taxable year beginning before January 1, 1988). The Association has
previously recorded a deferred tax liability equal to the bad debt recapture and
as such, the new rules will have no effect on net income or federal income tax
expense. For taxable years beginning after December 31, 1995, the Association's
bad debt deduction will be equal to net charge-offs. The new rules allowed an
institution to suspend the bad debt reserve recapture for the 1996 and 1997 tax
years if the institution's lending activity for those years was equal to or
greater than the institution's average mortgage lending activity for the six
taxable years preceding 1996. For this purpose, only home purchase and home
improvement loans are included and the institution can elect to have the tax
years with the highest and lowest lending activity removed from the average
calculation. If an institution was permitted to postpone the reserve recapture,
it must begin its six year recapture no later than the 1998 tax year. The
unrecaptured base year reserves will not be subject to recapture as long as the
institution continues to carry on the business of banking. In addition, the
balance of the pre-1988 bad debt reserves continue to be subject to a provision
of present law referred to below that require recapture in the case of certain
excess distributions to shareholders.

         Distributions.  To the extent that the Association makes "non-dividend
distributions" to the Company that are considered as made (i) from the reserve
for losses on qualifying real property loans, to the extent the reserve for such
losses exceeds the amount that would have been allowed under the experience
method, or (ii) from the supplemental reserve for losses on loans ("Excess
Distributions"), then an amount based on the amount distributed will be included
in the Association's taxable income. Non-dividend distributions include
distributions in excess of the Association's current and accumulated earnings
and profits, distributions in redemption of stock, and distributions in partial
or complete liquidation. However, dividends paid out of the Association's
current or accumulated earnings and profits, as calculated for federal income
tax purposes, will not be considered to result in a distribution from the
Association's bad debt reserve. Thus, any dividends to the Company that would
reduce amounts appropriated to the Association's bad debt reserve and deducted
for federal income tax purposes would create a tax liability for the
Association. The amount of additional taxable income created from an Excess
Distribution is an amount that, when reduced by the tax attributable to the
income, is equal to the amount of the distribution. Thus, if, after the
Conversion, the Association makes a "non-dividend distribution," then
approximately one and one-half times the amount so used would be includable in
gross income for federal income tax purposes, assuming a 34% corporate income
tax rate (exclusive of state and local taxes). See "Regulation" and "Dividend
Policy" for limits on the payment of dividends of the Association. The
Association does not intend to pay dividends that would result in a recapture of
any portion of its bad debt reserve.


                                       67

<PAGE>

         Corporate Alternative Minimum Tax.  The Code imposes a tax on
alternative minimum taxable income ("AMTI") at a rate of 20%. The excess of the
bad debt reserve deduction claimed by the Association over the deduction that
would have been allowable under the experience method is treated as a preference
item for purposes of computing the AMTI. Only 90% of AMTI can be offset by net
operating loss carryovers of which the Association currently has none. AMTI is
increased by an amount equal to 75% of the amount by which the Association's
adjusted current earnings exceeds its AMTI (determined without regard to this
preference and prior to reduction for net operating losses). In addition, for
taxable years beginning after June 30, 1986 and before January 1, 1996, an
environmental tax of 0.12% of the excess of AMTI (with certain modifications)
over $2.0 million is imposed on corporations, including the Association, whether
or not an Alternative Minimum Tax ("AMT") is paid. The Association does not
expect to be subject to the AMT.

         Dividends Received Deduction and Other Matters.  The Company may 
exclude from its income 100% of dividends received from the Association as a 
member of the same affiliated group of corporations. The corporate dividends 
received deduction is generally 70% in the case of dividends received from 
unaffiliated corporations with which the Company and the Association will not 
file a consolidated tax return, except that if the Company or the Association 
own more than 20% of the stock of a corporation distributing a dividend then 
80% of any dividends received may be deducted.

Ohio Taxation

         The Company is subject to the Ohio corporation franchise tax, which, as
applied to the Company, is a tax measured by both net earnings and net worth.
The rate of tax is the greater of (i) 5.1% on the first $50,000 of computed Ohio
taxable income and 8.9% of computed Ohio taxable income in excess of $50,000 and
(ii) 0.582% times taxable net worth. Under these alternative measures of
computing tax liability, the states to which a taxpayer's adjusted total net
income and adjusted net worth are apportioned or allocated are determined by
complex formulas. The minimum is $50 per year.

         A special litter tax is also applicable to all corporations, including
the Company, subject to the Ohio corporation franchise tax other than "financial
institutions." If the franchise tax is paid on the net income basis, the litter
tax is equal to 0.11% of the first $50,000 of computed Ohio taxable income and
0.22% of computed Ohio taxable income in excess of $50,000. If the franchise tax
is paid on the net worth basis, the litter tax is equal to 0.014% times taxable
net worth.

         Ohio corporation franchise tax law is scheduled to change markedly
beginning on January 1, 1999 as a consequence of legislative reforms enacted
July 1, 1997. Tax liability, however, continues to be measured by both net
income and net worth. In general, tax liability will be the greater of (i) 5.1%
on the first $50,000 of computed Ohio taxable income and 8.5% of computed Ohio
taxable income in excess of $50,000 or (ii) 0.40% of taxable net worth. Under
these alternative measures of computing tax liability, the states to which total
net income and total net worth will be apportioned or allocated will continue to
be determined by complex formulas, but the formulas change. The minimum tax will
still be $50 per year and maximum tax liability as measured by net worth will be
limited to $150,000 per year. The special litter taxes remain in effect. Various
other changes in the tax law may affect the Company.

         The Association is a "financial institution" for State of Ohio tax
purposes. As such, it is subject to the Ohio corporation franchise tax on
"financial institutions," which is imposed annually at a rate of 1.5% of the
Association's apportioned book net worth, determined with GAAP, less any
statutory deduction. This rate of tax is scheduled to decrease in each of the
years 1999 and 2000. As a "financial institution," the association is not
subject to any tax based upon net income or net profits imposed by the State of
Ohio.

         Delaware Taxation.  As a Delaware holding company not earning income in
Delaware, the Company is exempted from Delaware corporate income tax but is
required to file an annual report with and pay an annual franchise tax to the
State of Delaware.


                                       68

<PAGE>


                                   REGULATION

General

         The Association is subject to extensive regulation, examination and
supervision by the OTS, as its chartering agency, and the FDIC, as the deposit
insurer. The Association is a member of the FHLB System. The Association's
deposit accounts are insured up to applicable limits by the SAIF managed by the
FDIC. The Association must file reports with the OTS and the FDIC concerning its
activities and financial condition in addition to obtaining regulatory approvals
prior to entering into certain transactions such as mergers with, or
acquisitions of, other financial institutions. There are periodic examinations
by the OTS and the FDIC to test the Association's compliance with various
regulatory requirements. This regulation and supervision establishes a
comprehensive framework of activities in which an institution can engage and is
intended primarily for the protection of the insurance fund and depositors. The
regulatory structure also gives the regulatory authorities extensive discretion
in connection with their supervisory and enforcement activities and examination
policies, including policies with respect to the classification of assets and
the establishment of adequate loan loss reserves for regulatory purposes. Any
change in such policies, whether by the OTS, the FDIC or the Congress, could
have a material adverse impact on the Company, the Association and their
operations. Assuming that the holding company form of organization is utilized,
the Company, as a savings and loan holding company, will also be required to
file certain reports with, and otherwise comply with the rules and regulations
of the OTS and of the SEC under the federal securities laws.

         Any change in the regulatory structure or the applicable statutes or 
regulations, whether by the OTS, the FDIC or the Congress, could have a 
material impact on the Company, the Association, their operations or the 
Association's Conversion. Congress has been considering in 1998 the 
elimination of the federal thrift charter, abolishment of the OTS and the 
limitation of unitary savings and loan holding company powers. The results of 
such consideration, including possible enactment of legislation is uncertain. 
Therefore, the Association is unable to determine the extent to which the 
results of consideration or possible legislation, if enacted, would affect 
its business. See "Risk Factors--Financial Institution Regulation and 
Legislative Uncertainty."

         Certain of the regulatory requirements applicable to the Association
and to the Company are referred to below or elsewhere herein. The description of
statutory provisions and regulations applicable to savings associations set
forth in this Prospectus do not purport to be complete descriptions of such
statutes and regulations and their effects on the Association and the Company
and is qualified in its entirety by reference to such statutes and regulations.

Federal Savings Institution Regulation

         Business Activities.  The activities of federal savings institutions 
are governed by the Home Owners' Loan Act, as amended (the "HOLA") and, in 
certain respects, the Federal Deposit Insurance Act ("FDI Act") and the 
regulations issued by the agencies to implement these statutes. These laws 
and regulations delineate the nature and extent of the activities in which 
federal associations may engage. In particular, many types of lending 
authority for federal associations, e.g., commercial, non-residential real 
property loans and consumer loans, are limited to a specified percentage of 
the institution's capital or assets.

         Loans-to-One Borrower.  Under the HOLA, savings institutions are
generally subject to the national bank limit on loans-to-one borrower.
Generally, this limit is 15% of the Association's unimpaired capital and
surplus, plus an additional 10% of unimpaired capital and surplus, if such loan
is secured by readily-marketable collateral, which is defined to include certain
financial instruments and bullion. At June 30, 1998, the Association's general
limit on loans-to-one borrower was $2.2 million. At June 30, 1998, the
Association's largest aggregate amount of loans-to-one borrower consisted of a
$350,000 residential loan.

         QTL Test.  The HOLA requires savings institutions to meet a Qualified
Thrift Lender ("QTL") test. Under the QTL test, a savings association is
required to maintain at least 65% of its "portfolio assets" (total assets less:
(i) specified liquid assets up to 20% of total assets; (ii) intangibles,
including goodwill; and (iii) the value of property used to conduct business) in
certain "qualified thrift investments" (primarily residential mortgages and
related 


                                       69

<PAGE>

investments, including certain mortgage-backed and related securities)
in at least 9 months out of each 12-month period. A savings association that
fails the QTL test must either convert to a bank charter or operate under
certain restrictions. As of June 30, 1998, the Association maintained 98.21% of
its portfolio assets in qualified thrift investments and, therefore, met the QTL
test. Recent legislation has expanded the extent to which education loans,
credit card loans and small business loans may be considered as "qualified
thrift investments."

         Limitation on Capital Distributions.  OTS regulations impose 
limitations upon all capital distributions by a savings institution, such as 
cash dividends, payments to repurchase or otherwise acquire its shares, 
payments to shareholders of another institution in a cash-out merger and 
other distributions charged against capital. The rule establishes three tiers 
of institutions, which are based primarily on an institution's capital level 
and supervisory condition. An institution, such as the Association, that 
exceeds all fully phased-in regulatory capital requirements before and after 
a proposed capital distribution ("Tier 1 Bank") and has not been advised by 
the OTS that it is in need of more than normal supervision, could, after 
prior notice to, but without the approval of the OTS, make capital 
distributions during a calendar year equal to the greater of: (i) 100% of its 
net earnings to date during the calendar year plus the amount that would 
reduce by one-half its "surplus capital ratio" (the excess capital over its 
fully phased-in capital requirements) at the beginning of the calendar year; 
or (ii) 75% of its net earnings for the previous four quarters. Any 
additional capital distributions would require prior OTS approval. In the 
event the Association's capital fell below its capital requirements or the 
OTS notified it that it was in need of more than normal supervision, the 
Association's ability to make capital distributions could be restricted. In 
addition, the OTS could prohibit a proposed capital distribution by any 
institution, which would otherwise be permitted by the regulation, if the OTS 
determines that such distribution would constitute an unsafe or unsound 
practice.

         Liquidity.  The Association is required to maintain an average daily
balance of specified liquid assets equal to a monthly average of not less than a
specified percentage (currently 4%) of its net withdrawable deposit accounts
plus short-term borrowings. Monetary penalties may be imposed for failure to
meet these liquidity requirements. The Association's average liquidity ratio for
the six months ended June 30, 1998 was 5.12%, which exceeded the applicable
requirements. The Association has never been subject to monetary penalties for
failure to meet its liquidity requirements. See "Management's Discussion and
Analysis of Financial Condition and Results of Operations--Liquidity and Capital
Resources."

         Assessments.  Savings institutions are required by regulation to pay 
assessments to the OTS to fund the agency's operations. The general 
assessment, paid on a semi-annual basis, is based upon the savings 
institution's total assets, including consolidated subsidiaries, as reported 
in the Association's latest quarterly Thrift Financial Report. The 
assessments paid by the Association for the year ended December 31, 1997 
totalled $38,000.

         Branching.  OTS regulations permit federally chartered savings
associations to branch nationwide under certain conditions. Generally, federal
savings associations may establish interstate networks and geographically
diversify their loan portfolios and lines of business. The OTS authority
preempts any state law purporting to regulate branching by federal savings
associations. The Association currently operates branch offices in Ohio only.
For a discussion of the impact of proposed legislation, see "Risk
Factors--Financial Institution Regulation and Legislative Uncertainty."

         Transactions with Related Parties.  The Association's authority to
engage in transactions with related parties or "affiliates" (i.e., any company
that controls or is under common control with an institution, including the
Company and any non-savings institution subsidiaries that the Company may
establish) is limited by Sections 23A and 23B of the Federal Reserve Act
("FRA"). Section 23A restricts the aggregate amount of covered transactions with
any individual affiliate to 10% of the capital and surplus of the savings
institution and also limits the aggregate amount of transactions with all
affiliates to 20% of the savings institution's capital and surplus. Certain
transactions with affiliates are required to be secured by collateral in an
amount and of a type described in Section 23A and the purchase of low quality
assets from affiliates is generally prohibited. Section 23B generally requires
that certain transactions with affiliates, including loans and asset purchases,
must be on terms and under circumstances, including credit standards, that are
substantially the same or at least as favorable to the institution as those
prevailing at the time for comparable transactions with non-affiliated
companies.


                                       70

<PAGE>

         The Association's authority to extend credit to executive officers,
directors and 10% shareholders ("insiders"), as well as entities such persons
control, is governed by Section 22(g) and 22(h) of the FRA and Regulation O
thereunder. Among other things, such loans are required to be made on terms
substantially the same as those offered to unaffiliated individuals and to not
involve more than the normal risk of repayment. Recent legislation created an
exception for loans to insiders made pursuant to a benefit or compensation
program that are widely available to all employees of the institution and do not
give preference to insiders over other employees. Regulation O also places
individual and aggregate limits on the amounts of loans the Association may make
to insiders based, in part, on the Association's capital position and requires
that certain board approval procedures be followed.

         Enforcement.  Under the FDI Act, the OTS has primary enforcement
responsibility over savings institutions and has the authority to bring action
against all "institution-affiliated parties," including stockholders, and any
attorneys, appraisers and accountants who knowingly or recklessly participate in
wrongful action likely to have an adverse effect on an insured institution.
Formal enforcement action may range from the issuance of a capital directive or
cease and desist order to removal of officers or directors, receivership,
conservatorship or termination of deposit insurance. Civil penalties cover a
wide range of violations and can amount to $25,000 per day, or $1 million per
day in especially egregious cases. Under the FDI Act, the FDIC has the authority
to recommend to the Director of the OTS that enforcement action be taken with
respect to a particular savings institution. If action is not taken by the
Director, the FDIC has authority to take such action under certain
circumstances. Federal and state law also establishes criminal penalties for
certain violations.

         Standards for Safety and Soundness.  The FDI Act requires each federal
banking agency to prescribe for all insured depository institutions standards
relating to, among other things, internal controls, information systems and
audit systems, loan documentation, credit underwriting, interest rate risk
exposure, asset growth, and compensation, fees and benefits and such other
operational and managerial standards as the agency deems appropriate. The
federal banking agencies have adopted final regulations and Interagency
Guidelines Establishing Standards for Safety and Soundness ("Guidelines") to
implement these safety and soundness standards. The Guidelines set forth the
safety and soundness standards that the federal banking agencies use to identify
and address problems at insured depository institutions before capital becomes
impaired. The Guidelines address internal controls and information systems;
internal audit system; credit underwriting; loan documentation; interest rate
risk exposure; asset growth; asset quality; earnings; and compensation, fees and
benefits. If the appropriate federal banking agency determines that an
institution fails to meet any standard prescribed by the Guidelines, the agency
may require the institution to submit to the agency an acceptable plan to
achieve compliance with the standard, as required by the FDI Act. The final
regulations establish deadlines for the submission and review of such safety and
soundness compliance plans.

         Capital Requirements.  The OTS capital regulations require savings
institutions to meet three capital standards: a 1.5% tangible capital standard,
a 3% leverage (core capital) ratio and an 8% risk based capital standard. Core
capital is defined as common stockholder's equity (including retained earnings),
certain non-cumulative perpetual preferred stock and related surplus, minority
interests in equity accounts of consolidated subsidiaries less intangibles other
than certain mortgage servicing rights ("MSRs") and credit card relationships.
The OTS regulations require that, in meeting the leverage ratio, tangible and
risk-based capital standards institutions generally must deduct investments in
and loans to subsidiaries engaged in activities not permissible for a national
bank. In addition, the OTS prompt corrective action regulation provides that a
savings institution that has a leverage capital ratio of less than 4% (3% for
institutions receiving the highest CAMEL examination rating) will be deemed to
be "undercapitalized" and may be subject to certain restrictions. See "--Prompt
Corrective Regulatory Action."

         The risk-based capital standard for savings institutions requires the
maintenance of total capital (which is defined as core capital and supplementary
capital) to risk-weighted assets of 8%. In determining the amount of
risk-weighted assets, all assets, including certain off-balance sheet assets,
are multiplied by a risk-weight of 0% to 100%, as assigned by the OTS capital
regulation based on the risks OTS believes are inherent in the type of asset.
The components of core capital are equivalent to those discussed earlier under
the 3% leverage standard. The components of supplementary capital currently
include cumulative preferred stock, long-term perpetual preferred stock,
mandatory convertible securities, subordinated debt and intermediate preferred
stock and, within specified 


                                       71

<PAGE>

limits, the allowance for loan and lease losses. Overall, the amount of
supplementary capital included as part of total capital cannot exceed 100% of
core capital.

         The OTS has incorporated an interest rate risk component into its
regulatory capital rule. The final interest rate risk rule also adjusts the
risk-weighting for certain mortgage derivative securities. Under the rule,
savings associations with "above normal" interest rate risk exposure would be
subject to a deduction from total capital for purposes of calculating their
risk-based capital requirements. A savings association's interest rate risk is
measured by the decline in the net portfolio value of its assets (i.e., the
difference between incoming and outgoing discounted cash flows from assets,
liabilities and off-balance sheet contracts) that would result from a
hypothetical 200-basis point increase or decrease in market interest rates
divided by the estimated economic value of the association's assets, as
calculated in accordance with guidelines set forth by the OTS. A savings
association whose measured interest rate risk exposure exceeds 2% must deduct an
interest rate component in calculating its total capital under the risk-based
capital rule. The interest rate risk component is an amount equal to one-half of
the difference between the institution's measured interest rate risk and 2%,
multiplied by the estimated economic value of the association's assets. That
dollar amount is deducted from an association's total capital in calculating
compliance with its risk-based capital requirement. Under the rule, there is a
two quarter lag between the reporting date of an institution's financial data
and the effective date for the new capital requirement based on that data. A
savings association with assets of less than $300 million and risk-based capital
ratios in excess of 12% is not subject to the interest rate risk component,
unless the OTS determines otherwise. The rule also provides that the Director of
the OTS may waive or defer an association's interest rate risk component on a
case-by-case basis. The OTS has postponed indefinitely the date that the
component will first be deducted from an institution's total capital.

         At June 30, 1998, the Association met each of its capital requirements,
in each case on a fully phased-in basis. See "Regulatory Capital Compliance" for
a table which sets forth in terms of dollars and percentages the OTS tangible,
leverage and risk-based capital requirements, the Association's historical
amounts and percentages at June 30, 1998, and pro forma amounts and percentages
based upon the issuance of the shares within the Estimated Price Range and
assuming that a portion of the net proceeds are retained by the Company.

Prompt Corrective Regulatory Action

         Under the OTS prompt corrective action regulations, the OTS is required
to take certain supervisory actions against undercapitalized institutions, the
severity of which depends upon the institution's degree of capitalization.
Generally, a savings institution that has a total risk-based capital of less
than 8.0% or a leverage ratio or a Tier 1 capital ratio that is less than 4.0%
is considered to be undercapitalized. A savings institution that has a total
risk-based capital less than 6.0%, a Tier 1 risk-based capital ratio of less
than 3.0% or a leverage ratio that is less than 3.0% is considered to be
"significantly undercapitalized" and a savings institution that has a tangible
capital to assets ratio equal to or less than 2.0% is deemed to be "critically
undercapitalized." Subject to a narrow exception, the banking regulator is
required to appoint a receiver or conservator for an institution that is
critically undercapitalized. The regulation also provides that a capital
restoration plan must be filed with the OTS within 45 days of the date an
association receives notice that it is "undercapitalized," "significantly
undercapitalized" or "critically undercapitalized." Compliance with the plan
must be guaranteed by any parent holding company. In addition, numerous
mandatory supervisory actions may become immediately applicable to the
institution depending upon its category, including, but not limited to,
increased monitoring by regulators, restrictions on growth, and capital
distributions and limitations on expansion. The OTS could also take any one of a
number of discretionary supervisory actions, including the issuance of a capital
directive and the replacement of senior executive officers and directors.

Insurance of Deposit Accounts

         The FDIC has adopted a risk-based insurance assessment system. The FDIC
assigns an institution to one of three capital categories based on the
institution's financial information, as of the reporting period ending seven
months before the assessment period. The capital categories are (1)
well-capitalized, (2) adequately capitalized, or (3) undercapitalized. An
institution is also placed in one of three supervisory subcategories within each
capital group. The supervisory subgroup to which an institution is assigned is
based on a supervisory evaluation provided to the FDIC 


                                       72

<PAGE>

by the institution's primary federal regulator and information that the FDIC
determines to be relevant to the institution's financial condition and the risk
posed to the deposit insurance funds. An institution's assessment rate depends
on the capital category and supervisory category to which it is assigned with
the most well-capitalized, healthy institutions receiving the lowest rates.

         Deposits of the Association are presently insured by the SAIF. Both the
SAIF and the BIF are statutorily required to achieve and maintain a ratio of
insurance reserves to total insured deposits equal to 1.25%. Until recently,
members of the SAIF and BIF were paying average deposit insurance assessments of
between 25 and 25 basis points. The BIF met the required reserve level in 1995,
whereas the SAIF was not expected to meet or exceed the required level until
2002 at the earliest. This situation was primarily due to the statutory
requirement that SAIF members make payments on bonds issued in the late 1980s by
the Financial Corporation ("FICO") to recapitalize the predecessor to the SAIF.

         In view of the BIF's achieving the 1.25% ratio, the FDIC ultimately
adopted a new assessment rate schedule of from 0 to 27 basis points under which
92% of BIF members paid an annual premium of only $2,000. With respect to SAIF
member institutions, the FDIC adopted a final rule retaining the previously
existing assessment rate schedule applicable to SAIF member institutions of 23
to 31 basis points. As long as the premium differential continued, it may have
had adverse consequences for SAIF members, including reduced earnings and an
impaired ability to raise funds in the capital markets. In addition, SAIF
members, such as the Association, could have been placed at a substantial
competitive disadvantage to BIF members with respect to pricing of loans and
deposits and the ability to achieve lower operating costs.

         On September 30, 1996, the President of the United States signed into
law the Funds Act which, among other things, imposed a special one-time
assessment on SAIF member institutions, including the Association, to
recapitalize the SAIF. As required by the Funds Act, the FDIC imposed a special
assessment of 65.7 basis points on SAIF assessable deposits held as of March 31,
1995, payable November 27, 1996 (the "SAIF Special Assessment"). The SAIF
Special Assessment was recognized by the Association as an expense in the
quarter ended September 30, 1996 and is generally tax deductible. The SAIF
Special Assessment recorded by the Association amounted to $449,000 on a pre-tax
basis and $296,000 on an after-tax basis.

         The Funds Act also spread the obligations for payment of the FICO bonds
across all SAIF and BIF members. Beginning on January 1, 1997, BIF deposits were
assessed for a FICO payment of 1.3 basis points, while SAIF deposits pay 6.48
basis points. Full pro rata sharing of the FICO payments between BIF and SAIF
members will occur on the earlier of January 1, 2000, or the date the BIF and
SAIF are merged.

         As a result of the Funds Act, the FDIC voted to effectively lower SAIF
assessments to 0 to 27 basis points as of January 1, 1997, a range comparable to
that of BIF members. SAIF members will also continue to make the FICO payments
described above. The FDIC also lowered the SAIF assessment schedule for the
fourth quarter of 1996 to 18 to 27 basis points. Management cannot predict the
level of FDIC insurance assessments on an ongoing basis, whether the federal
thrift charter will be eliminated or whether the BIF and SAIF will eventually be
merged.

         The Association's assessment rate for fiscal 1997 ranged from .01575 to
 .0162 basis points, excluding the SAIF Special Assessment rate of 65.7 basis
points, and the regular premium paid for this period was $39,000.

         The FDIC is authorized to raise the assessment rates in certain
circumstances. The FDIC has exercised this authority several times in the past
and may raise insurance premiums in the future. If such action is taken by the
FDIC, it could have an adverse effect on the earnings of the Association.

         Under the FDI Act, insurance of deposits may be terminated by the FDIC
upon a finding that the institution has engaged in unsafe or unsound practices,
is in an unsafe or unsound condition to continue operations or has violated any
applicable law, regulation, rule, order or condition imposed by the FDIC or the
OTS. The management of the Association does not know of any practice, condition
or violation that might lead to termination of deposit insurance.


                                       73

<PAGE>

Federal Home Loan Bank System

         The Association is a member of the FHLB System, which consists of 12
regional FHLBs. The FHLB provides a central credit facility primarily for member
institutions. The Association, as a member of the FHLB, is required to acquire
and hold shares of capital stock in the FHLB in an amount at least equal to 1%
of the aggregate principal amount of its unpaid residential mortgage loans and
similar obligations at the beginning of each year, or 1/20 of its advances
(borrowings) from the FHLB, whichever is greater. The Association was in
compliance with this requirement with an investment in FHLB stock at June 30,
1998 of $2.6 million. FHLB advances must be secured by specified types of
collateral and all long-term advances may only be obtained for the purpose of
providing funds for residential housing finance. At June 30, 1998, the
Association had $27.7 million in FHLB advances.

         The FHLBs are required to provide funds for the resolution of insolvent
thrifts and to contribute funds for affordable housing programs. These
requirements could reduce the amount of dividends that the FHLBs pay to their
members and could also result in the FHLBs imposing a higher rate of interest on
advances to their members. For the years ended December 31, 1997, 1996 and 1995,
dividends from the FHLB to the Association amounted to approximately $173,000,
$157,000 and $143,000, respectively. If dividends were reduced, the
Association's net interest income would likely also be reduced. Further, there
can be no assurance that the impact of recent or future legislation on the FHLBs
will not also cause a decrease in the value of the FHLB stock held by the
Association.

Federal Reserve System

         The Federal Reserve Board regulations require savings institutions to
maintain non-interest-earning reserves against their transaction accounts. The
Federal Reserve Board regulations generally require that reserves be maintained
against aggregate transaction accounts as follows: for accounts aggregating
$47.8 million or less (subject to adjustment by the Federal Reserve Board) the
reserve requirement is 3%; and for accounts greater than $47.8 million, the
reserve requirement is $1.4 million plus 10% (subject to adjustment by the
Federal Reserve Board between 8% and 14%) against that portion of total
transaction accounts in excess of $47.8 million. The first $4.7 million of
otherwise reservable balances (subject to adjustment by the Federal Reserve
Board) are exempted from the reserve requirements. The Association is in
compliance with the foregoing requirements. Because required reserves must be
maintained in the form of either vault cash, a non-interest-bearing account at a
Federal Reserve Bank or a pass-through account as defined by the Federal Reserve
Board, the effect of this reserve requirement is to reduce the Association's
interest-earning assets. FHLB System members are also authorized to borrow from
the Federal Reserve "discount window," but Federal Reserve Board regulations
require institutions to exhaust all FHLB sources before borrowing from a Federal
Reserve Bank.

Holding Company Regulation

         The Company, if utilized, will be a non-diversified unitary savings and
loan holding company within the meaning of the HOLA. As such, the Company will
be required to register with the OTS and will be subject to OTS regulations,
examinations, supervision and reporting requirements. In addition, the OTS has
enforcement authority over the Company and its non-savings institution
subsidiaries. Among other things, this authority permits the OTS to restrict or
prohibit activities that are determined to be a serious risk to the subsidiary
savings institution. The Association must notify the OTS 30 days before
declaring any dividend to the Company.

         As a unitary savings and loan holding company, the Company generally
will not be restricted under existing laws as to the types of business
activities in which it may engage, provided that the Association continues to be
a QTL. See "--Federal Savings Institution Regulation--QTL Test" for a discussion
of the QTL requirements. Upon any non-supervisory acquisition by the Company of
another savings association, the Company would become a multiple savings and
loan holding company (if the acquired institution is held as a separate
subsidiary) and would be subject to extensive limitations on the types of
business activities in which it could engage. The HOLA limits the activities of
a multiple savings and loan holding company and its non-insured institution
subsidiaries primarily to activities permissible for bank holding companies
under Section 4(c)(8) of the Bank Holding Company Act, as amended (the "BHC
Act"), subject to the prior approval of the OTS, and to other activities
authorized by OTS regulation. 

                                       74

<PAGE>

Previously proposed legislation would have treated all savings and loan holding
companies as bank holding companies and limit the activities of such companies
to those permissible for bank holding companies. See "Risk Factors--Financial
Institution Regulation and Legislative Uncertainty."

         The HOLA prohibits a savings and loan holding company, directly or 
indirectly, or through one or more subsidiaries, from acquiring more than 5% 
of the voting stock of another savings institution, or holding company 
thereof, without prior written approval of the OTS; from acquiring or 
retaining, with certain exceptions, more than 5% of a non-subsidiary holding 
company or savings association. The HOLA also prohibits a savings and loan 
holding company from acquiring more than 5% of a company engaged in 
activities other than those authorized for savings and loan holding companies 
by the HOLA; or acquiring or retaining control of a depository institution 
that is not insured by the FDIC. In evaluating applications by holding 
companies to acquire savings institutions, the OTS must consider the 
financial and managerial resources and future prospects of the company and 
institution involved, the effect of the acquisition on the risk to the 
insurance funds, the convenience and needs of the community and competitive 
factors.

         The OTS is prohibited from approving any acquisition that would result
in a multiple savings and loan holding company controlling savings institutions
in more than one state, except: (i) the approval of interstate supervisory
acquisitions by savings and loan holding companies, and (ii) the acquisition of
a savings institution in another state if the laws of the state of the target
savings institution specifically permit such acquisitions. The states vary in
the extent to which they permit interstate savings and loan holding company
acquisitions.

Federal Securities Laws

         The Company has filed with the SEC a registration statement under the
Securities Act for the registration of the Common Stock to be issued pursuant to
the Conversion. Upon completion of the Conversion, the Company's Common Stock
will be registered with the SEC under the Exchange Act. The Company will then be
subject to the information, proxy solicitation, insider trading restrictions and
other requirements under the Exchange Act.

         The registration under the Securities Act of shares of the Common Stock
to be issued in the Conversion does not cover the resale of such shares. Shares
of the Common Stock purchased by persons who are not affiliates of the Company
may be resold without registration. Shares purchased by an affiliate of the
Company will be subject to the resale restrictions of Rule 144 under the
Securities Act. If the Company meets the current public information requirements
of Rule 144 under the Securities Act, each affiliate of the Company who complies
with the other conditions of Rule 144 (including those that require the
affiliate's sale to be aggregated with those of certain other persons) would be
able to sell in the public market, without registration, a number of shares not
to exceed, in any three-month period, the greater of (i) 1% of the outstanding
shares of the Company or (ii) the average weekly volume of trading in such
shares during the preceding four calendar weeks. Provision may be made in the
future by the Company to permit affiliates to have their shares registered for
sale under the Securities Act under certain circumstances.


                            MANAGEMENT OF THE COMPANY

         The Board of Directors of the Company will consist of the following
five members, each of whom is also a director of the Association: Gerry W.
Grace, William R. Williams, Jeffrey W. Aldrich, Thomas P. Ash, Fred C. Jackson.
The Board is divided into three classes, each of which contains approximately
one-third of the Board. The directors shall be elected by the stockholders of
the Company for staggered three-year terms, or until their successors are
elected and qualified. One class of directors, consisting of Gerry W. Grace and
Jeffrey W. Aldrich, has a term of office expiring at the first annual meeting of
stockholders; a second class, consisting of William R. Williams and Thomas P.
Ash, has a term of office expiring at the second annual meeting of stockholders;
and a third class, consisting of Fred C. Jackson, has a term of office expiring
at the third annual meeting of stockholders. Their names and biographical
information are set forth under "Management of the Association--Directors."


                                       75

<PAGE>

         The following individuals are executive officers of the Company and
hold the offices set forth below opposite their names.


<TABLE>
<CAPTION>

Name                                        Position(s) Held With Company
- ----                             -------------------------------------------------------

<S>                              <C>

William R. Williams ............ President, Chief Executive Officer and Director
John A. Rife ................... Executive Vice President and Treasurer
Charles O. Standley ............ Vice President of Commercial and Consumer Lending
Daniel F. Galeoti .............. Vice President of Mortgage Operations

</TABLE>


         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. Since the 
formation of the Company, none of the executive officers, directors or other 
personnel has received remuneration from the Company. Information concerning 
the principal occupations, employment and compensation of the directors and 
officers of the Company during the past five years is set forth under 
"Management of the Association--Biographical Information."


                          MANAGEMENT OF THE ASSOCIATION

Directors

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


<TABLE>
<CAPTION>

                                             Position(s) Held With the                      Director     Term
Name                           Age(1)                 Association                            Since      Expires
- ----                           ------    ----------------------------------------------    ----------   -------

<S>                              <C>     <C>                                                  <C>         <C>

Gerry W. Grace ................. 59      Chairman of the Board                                1986        1998
William R. Williams ............ 54      President, Chief Executive Officer and Director      1979        2000
Jeffrey W. Aldrich ............. 55      Director                                             1979        1999
Thomas P. Ash .................. 49      Director                                             1985        2000
Fred C. Jackson ................ 73      Director                                             1977        2000
William R. Porter(2) ........... 82      Director                                             1964        1998
Joseph M. Wells, Jr.(2) ........ 82      Director                                             1958        1998

</TABLE>

- ---------------
(1) As of June 30, 1998.
(2) Messrs. Porter and Wells will retire December 31, 1998, and the number
    of directors of the Association shall be reduced accordingly by
    amending the Association's bylaws.

Executive Officers Who Are Not Directors

         The following table sets forth certain information regarding the
executive officers of the Association who are not also a director.


<TABLE>
<CAPTION>

Name                                 Age(1)          Position(s) Held with the Association
- ---------                           --------   -------------------------------------------------
<S>                                    <C>     <C>
John A. Rife ....................      43      Executive Vice President and Treasurer
Daniel F. Galeoti ...............      43      Vice President of Mortgage Operations
Charles O. Standley .............      45      Vice President of Commercial and Consumer Lending

</TABLE>

- ---------------
(1) As of June 30, 1998.


                                       76

<PAGE>

         Each of the executive officers of the Association will retain his
office in the converted Association until the annual meeting of the Board of
Directors of the Association, held immediately after the first annual meeting of
stockholders subsequent to Conversion, and until their successors are elected
and qualified or until they resign, retire, or are removed or replaced. Officers
are re-elected by the Board of Directors annually.

Biographical Information

         Directors

         Gerry W. Grace has served as a Director of the Association since 1987.
Mr. Grace is the owner and president of Grace Services, Inc., a weed and pest
control company located in Canfield, Ohio. Mr. Grace is also a member of the
Board of Trustees of Ellsworth Township.

         William R. Williams has served as a Director of the Association since
1979. Mr. Williams was also appointed as President and Chief Executive Officer
of the Association in 1979.

         Jeffrey W. Aldrich has served as a Director of the Association since
1979. Mr. Aldrich is the President and Chief Executive Officer of Sterling China
Co., a dishware manufacturing company.

         Thomas P. Ash has served as a Director of the Association since 1985.
Mr. Ash has served as the Superintendent of the East Liverpool City School
District since 1984.

         Fred C. Jackson has served as a Director of the Association since 1977.
Mr. Jackson has been retired since 1987.

         William F. Porter has served as a Director of the Association since
1964. Mr. Porter has been retired since 1980. Before retiring, Mr. Porter was
the President of Globe Refractories, Inc., a brick manufacturing company.

         Joseph M. Wells, Jr. has served as a Director of the Association since
1958. Mr. Wells serves currently as the Chairman of the Board of the Homer
Laughlin China Co., located in Newell, West Virginia.

         Executive Officers Who Are Not Directors

         John A. Rife currently serves as the Executive Vice President and
Treasurer of the Association. Mr. Rife has served as Executive Vice President
since 1991.

         Daniel F. Galeoti is the Vice President of Mortgage Lending of the
Association, and is responsible for supervising all residential mortgage
lending. Mr. Galeoti has served in this position since January 1989.

         Charles O. Standley currently serves as the Vice President of
Commercial and Consumer Lending. Mr. Standley supervises all commercial and
consumer lending operations including direct and indirect auto, home equity and
home improvement loans. Mr. Standley has served in this position since March
1989.

Committees and Meetings of the Board of Directors of the Association and Company

         The Association's Board of Directors meets once per month and may have
additional special meetings called in the manner specified in the Bylaws. During
fiscal year 1998, no current Director attended less than 75% of the aggregate of
the total number of Board meetings and the total number of committee meetings of
the Board of Directors on which he served.


                                       77

<PAGE>

         The Board of Directors of the Association has established the following
committees:

         The Audit Committee consists of the entire Board of Directors. The
purpose of this committee is to review the audit function and management actions
regarding the implementation of audit findings. The committee meets once a year.

         The Executive Committee meets weekly throughout the year. Each member
of the Board serves on this committee for 4 months each year. The Board Chairman
is on this committee 12 months a year and the President is an ex officio member
except when a quorum cannot be reached. The purpose of this committee is to act
in the absence of the Board of Directors between meetings of the Board of
Directors.

         Additionally, the Association has a number of other management
committees including the Asset/Liability Committee and the Compliance Committee.

         The Board of Directors of the Company has established the following
committees: the Audit Committee, consisting of the entire Board of Directors;
and the Compensation Committee, consisting of the Chairman and Messrs. Wells and
Aldrich.

Director Compensation

         All directors of the Association receive an annual retainer of $9,000 a
year, and $100 per executive committee meeting attended.


                                       78

<PAGE>

Executive Compensation

         Cash Compensation. The following table sets forth the cash compensation
paid by the Association for services rendered in all capacities during the year
ended December 31, 1997, to the chief executive officer and the executive
officers of the Association who received compensation in excess of $100,000.


<TABLE>
<CAPTION>

                                                                                Long-Term Compensation
                                                                           -------------------------------
                                              Annual Compensation                 Awards           Payouts
                                     ------------------------------------  ---------------------   -------
                                                                Other      Restricted  Securities
Name and                                                        Annual       Stock     Underlying    LTIP     All Other
Principal                               Salary      Bonus    Compensation    Awards      Options   Payouts   Compensation
Positions                       Year    ($)(1)       ($)        ($)(2)       ($)(3)      (#)(4)     ($)(5)       ($)
- ----------------                ----   ---------   -------   ------------  ---------   ---------   -------  -------------

<S>                             <C>     <C>        <C>           <C>          <C>         <C>        <C>         <C>

William R. Williams .........   1997    $132,585   $16,000       $--          $--         --         $--         $--
   President and
   Chief Executive Officer

</TABLE>

- ---------------
(1) Includes base salary and director's fees for the President and Chief
    Executive Officer.
(2) For 1997, there were no (a) perquisites over the lesser of $50,000 or
    10% of the individual's total salary and bonus for the year;
    (b) payments of above-market preferential earnings on deferred
    compensation; (c) payments of earnings with respect to long-term
    incentive plans prior to settlement or maturation; (d) tax payment
    reimbursements; or (e) preferential discounts on stock.
(3) Does not include awards pursuant to the Stock Programs, which may be
    granted in conjunction with a meeting of stockholders of the Company,
    as such awards were not earned, vested or granted in fiscal 1997. For a
    discussion of the terms of the Stock-Based Incentive Plan, see
    "--Benefits--Stock-Based Incentive Plan." For 1997, the Association had
    no restricted stock plans in existence.
(4) Does not include options, which may be granted in conjunction with a
    meeting of stockholders of the Company, as such options were not earned
    or granted in 1997. For a discussion of the terms of the grants and
    vesting of options, see "--Benefits--Stock-Based Incentive Plan."
(5) For 1997, there were no long-term incentive plans in existence.

Employment Agreements

         Upon consummation of the Conversion, the Association and the Company
intend to enter into employment agreements (collectively, the "Employment
Agreements") with William R. Williams, John A. Rife, Charles O. Standley and
Daniel F. Galeoti (individually, the "Executive"). The Employment Agreements are
subject to the review and approval of the OTS and may be amended as a result of
such OTS review. Review of compensation arrangements by the OTS does not
indicate, and should not be construed to indicate, that the OTS has passed upon
the merits of such arrangements. The Association and Company intend the
Employment Agreements to ensure that the Association and the Company will
maintain a stable and competent management base after the Conversion. The
continued success of the Association and the Company depends to a significant
degree on the skills and competence of Messrs. Williams, Rife, Standley and
Galeoti.

         The Employment Agreements provide for a three-year term for each 
Executive and shall become effective upon consummation of the Conversion. The 
Association Employment Agreements provide that, commencing on the first 
anniversary date of the agreement and continuing each anniversary date 
thereafter, the Board of Directors of the Association may extend each of the 
agreements for an additional year so that the remaining term shall be three 
years unless written notice of non-renewal is given by the Board of Directors 
after conducting a performance evaluation of the Executive. The terms of the 
Company Employment Agreements shall be extended on a daily basis, unless 
written notice of non-renewal is given by the Board of Directors of the 
Company. The Association and Company Employment Agreements provide that the 
Executive's base salary will be reviewed annually. The base salary, which 
will be effective for the Employment Agreement for Mr. Williams, will be 
$135,638. In addition to the base salary, the Employment Agreements provide 
for, among other things, participation in various employee benefit plans and 
stock-based compensation programs, as well as furnishing certain fringe 
benefits available to similarly situated executive personnel. The Employment 
Agreements provide for termination by the Association or the Company for 
cause (as described in the agreements) at any time. In the event the 
Association or the Company chooses to terminate 


                                       79

<PAGE>

the Executive's employment for reasons other than for cause or, in the event 
of the Executive's resignation from the Association or the Company upon: (i) 
failure to re-elect the Executive to his/her current offices; (ii) a material 
change in the Executive's functions, duties or responsibilities; (iii) a 
relocation of the Executive's principal place of employment by more than 25 
miles; (iv) liquidation or dissolution of the Association or the Company; or 
(v) a breach of the Employment Agreements by the Association or the Company; 
the Executive or, in the event of the Executive's death, the Executive's 
beneficiary would be entitled to receive an amount generally equal to the 
remaining base salary and bonus payments that would have been paid to the 
Executive during the remaining term of the Employment Agreements. In 
addition, the Executive would receive a payment attributable to the 
contributions that would have been made on the Executive's behalf to any 
employee benefit plans of the Association or the Company during the remaining 
term of the Employment Agreements, together with the value of certain 
stock-based incentives previously awarded to the Executive. The Association 
and the Company would also continue and pay for the Executive's life and 
disability coverage for the remaining term of the Employment Agreement, as 
well as provide medical and hospitalization coverage until the Executive at 
least attains eligible Medicare age. Upon any termination of the Executive, 
the Executive is subject to a covenant not to compete with the Company or the 
Association for one year. The Association and the Company would also continue 
or pay for the Executive's life, health and disability coverage for the 
remaining term of the Employment Agreement.

         Under the agreements, if voluntary or involuntary termination follows a
change in control of the Association or the Company, the Executive or, in the
event of the Executive's death, the Executive's beneficiary would be entitled to
a severance payment generally equal to the greater of: (i) the payments due for
the remaining terms of the agreement, including the value of certain stock-based
incentives previously awarded to the Executive; or (ii) three times the average
of the five preceding taxable years' annual compensation. The Association and
the Company would also continue the Executive's life, health, and disability
coverage for thirty-six months (except medical and hospitalization would be
provided at least until the Executive attains eligible Medicare age).
Notwithstanding that both Employment Agreements provide for a severance payment
in the event of a change in control, the Executive would only be entitled to
receive a severance payment under one agreement. In the event of a change in
control of the Association or the Company, the total amount of payments due
under the Agreements, based solely on the base salaries to be paid to Messrs.
Williams, Rife, Standley and Galeoti effective upon the consummation of the
Conversion, and excluding any benefits under any employee benefit plan which may
be payable, would equal approximately $1.2 million.

          Payments to the Executive under the Association Employment Agreement
will be guaranteed by the Company in the event that payments or benefits are not
paid by the Association. Payments under the Company Employment Agreements would
be made by the Company. All reasonable costs and legal fees paid or incurred by
the Executive pursuant to any dispute or question of interpretation relating to
the Employment Agreements shall be paid by the Association or Company,
respectively if the Executive is successful on the merits pursuant to a legal
judgment, arbitration or settlement. The Employment Agreements also provide that
the Association and Company shall indemnify the Executive to the fullest extent
allowable under federal, Ohio and Delaware law, respectively.

Employee Severance Compensation Plan

         Upon consummation of the Conversion, the Association intends to
establish the Central Federal Savings and Loan Association of Wellsville
Employee Severance Compensation Plan (the "Severance Plan") which will provide
eligible employees with severance pay benefits in the event of a change in
control of the Association or the Company. Management personnel with employment
agreements are not eligible to participate in the Severance Plan. Generally,
employees are eligible to participate in the Severance Plan if they have
completed at least one year of service with the Association. Under the Severance
Plan, in the event of a change in control of the Association or the Company,
eligible employees who are terminated from or terminate employment within one
year after the change in control (for reasons specified under the Severance
Plan), will be entitled to receive a severance payment. A participant, whose
employment has terminated, will be entitled to a cash severance payment equal to
one-twelfth of his or her current annual compensation for each year of service
up to a maximum of 199% of current annual compensation. In the event the
provisions of the Severance Plan were triggered, the total amount of payments
that would be due thereunder, based solely upon current salary levels, would
equal approximately $1.2 million.


                                       80

<PAGE>

Insurance Plans

     All full-time employees of the Association are covered as a group for 
life, comprehensive hospitalization, including major medical, and long-term 
disability insurance.

Benefits

     Pension Plan. The Association participates in a multiple-employer 
defined benefit pension plan known as the Financial Institutions Retirement 
Fund (the "Pension Plan"). Generally, employees of the Association become 
members of the Pension Plan upon the completion of one year of service with 
the Association (as described in the plan document adopted by the 
Association) and the attainment of age twenty-one. The Association makes 
annual contributions to the Financial Institutions Retirement Fund sufficient 
to fund retirement benefits for its employees, as determined in accordance 
with a formula set forth in the plan document. Participants generally become 
vested in their accrued benefits under the Pension Plan after completing five 
years of vesting service (as described in the plan document). In general, 
accrued benefits under the Pension Plan, including reduced benefits payable 
upon early retirement or in the event of a disability, are based on an 
individual's years of benefit service (as described in the plan document) and 
the average of the individual's highest five years' salary (as described in 
the plan document).

     The table below reflects the annual pension benefit payable to a member 
of the Pension Plan upon retirement at age 65, based on various levels of the 
highest five-year average salary and years of benefit service:

<TABLE>
<CAPTION>

                                                                                    Years of Benefit Service
                                                              ---------------------------------------------------------------------
                     Highest Five-Year
                       Average Salary                            15          20          25          30          35          40
- ---------------------------------------------------------     ---------   ---------  ----------  ----------  ----------  ----------
<S>                                                           <C>         <C>        <C>         <C>         <C>         <C>
                  $ 25,000                                     $  7,500    $10,000     $12,500     $15,000     $17,500     $20,000
                  $ 50,000                                       15,000     20,000      25,000      30,000      35,000      40,000
                  $ 75,000                                       22,500     30,000      37,500      45,000      52,500      60,000
                  $100,000                                       30,000     40,000      50,000      60,000      70,000      80,000
                  $125,000                                       37,500     50,000      62,500      75,000      87,500     100,000
                  $150,000                                       45,000     60,000      75,000      90,000     105,000     120,000

</TABLE>

     As of January 1, 1998, Mr. Williams had 25 years of benefit service 
credited to him for purposes of determining benefits under the Pension Plan.

     Employee Stock Ownership Plan and Trust. The Association intends to 
establish a tax-qualified employee stock ownership plan (the "ESOP") in 
connection with the Conversion. Generally, eligible employees will become 
participants in the ESOP upon the completion of one year of service with the 
Association (with credit given for service with the Association prior to 
adoption of the plan) and attainment of age 21. With the consent of the 
Association, an affiliate of the Association may also adopt the ESOP for the 
benefit of its employees.

     The Association expects a committee of the Board of Directors to serve 
as the administrative committee of the ESOP (the "ESOP Committee"). The ESOP 
Committee will appoint an unrelated corporate trustee for the ESOP prior to 
the Conversion. Among other matters, the ESOP Committee may generally 
instruct the trustee regarding the investment of funds contributed to the 
ESOP, subject to the terms of the plan document and the related trust 
agreement. The Association expects the ESOP to purchase 8% of the Common 
Stock issued in the Conversion. As part of the Conversion, and in order to 
fund the ESOP's purchase of the Common Stock issued in the Conversion, the 
ESOP will borrow 100% of the aggregate purchase price of the Common Stock 
from either the Company or a third-party lender.

                                       81

<PAGE>

     The trustee of the ESOP will repay the loan principally from the 
Association's annual contributions to the ESOP over an expected period of 12 
years. Subject to receipt of any necessary regulatory approvals or opinions, 
the Association may make contributions to the ESOP for repayment of the loan 
since some participants in the ESOP will be employees of the Association or, 
alternatively, the Association may reimburse the Company for contributions 
made by the Company with respect to employees of the Association. The 
Association expects the initial interest rate (which may be fixed or 
variable) for the loan to be at or near the prime rate on or about the date 
of Conversion.

     The trustee of the ESOP will pledge the shares of Common Stock purchased 
by the ESOP in connection with the Conversion as collateral for the loan and 
will hold the shares in a suspense account under the plan. As the trustee 
repays the loan, the trustee will release a portion of the shares from the 
suspense account and allocate them to the accounts of active participants in 
the ESOP based on each participant's compensation (as determined under the 
terms of the plan) relative to all participants' compensation for the plan 
year. In the event of a change in control of the Association or the Company 
prior to complete repayment of the loan, the ESOP trustee, in accordance with 
the terms of the plan document, will sell enough shares of Common Stock held 
in the suspense account to repay the loan in full. Upon repayment of the 
loan, the ESOP trustee will then allocate all remaining shares of Common 
Stock held in the suspense account to the accounts of active participants 
based on each participant's account balance as of a specific date or based on 
some other method set forth in the plan document.

     Participants will become vested in contributions made to the ESOP by the 
Association at the rate of twenty percent per year of vesting service (with 
credit given for service with the Association prior to its adoption of the 
ESOP). Accordingly, participants will become fully vested in their accounts 
under the ESOP after completing five years of vesting service. The 
Association expects that participants will also become fully vested in their 
accounts under the ESOP upon the attainment of their early or normal 
retirement age while an employee of the Association, upon their death or 
incurring disability, upon a change in control of the Association or the 
Company, or upon termination of the plan. Benefits generally become 
distributable under the ESOP and potentially become subject to income tax 
upon death, retirement, disability or other separation from service.

     The ESOP trustee will vote all allocated shares held in the ESOP in 
accordance with the instructions of the plan participants. The ESOP trustee, 
subject to its fiduciary duties under ERISA, will vote the unallocated shares 
(i.e., those held in the suspense account) and allocated shares for which it 
receives no proper voting instructions in a manner calculated to most 
accurately reflect the instructions it receives from participants regarding 
the allocated stock. In the event no shares have been allocated under the 
ESOP at the time such shares are to be voted, each participant shall be 
deemed to have one share allocated to his or her account for voting purposes.

     Supplemental Executive Retirement Plan. The Code limits the amount of 
compensation the Association may consider in providing benefits under its 
tax-qualified retirement plans, such as the Pension Plan and the ESOP. The 
Code further limits the amount of contributions and benefit accruals under 
such plans on behalf of any employee. To provide benefits to make up for the 
reduction in benefits flowing from these limits in connection with the 
Pension Plan and ESOP, the Association intends to implement a non-qualified 
deferred compensation arrangement known as a "Supplemental Executive 
Retirement Plan" ("SERP"). The SERP will generally provide benefits to 
eligible individuals (designated by the Board of Directors of the Association 
or its affiliates) that cannot be provided under the Pension Plan and/or ESOP 
as a result of the limitations imposed by the Code, but that would have been 
provided under the Pension Plan and/or ESOP but for such limitations. In 
addition to providing for benefits lost under tax-qualified plans as a result 
of limitations imposed by the Code, the SERP will also make up lost ESOP 
benefits to designated individuals who retire, who terminate employment in 
connection with a change in control, or whose participation in the ESOP ends 
due to termination of the ESOP in connection with a change in control 
(regardless of whether the individual terminates employment) prior to the 
complete scheduled repayment of the ESOP loan. Generally, upon the retirement 
of an eligible individual or upon a change in control of the Association or 
the Company prior to complete repayment of the ESOP Loan, the SERP will 
provide the individual with a benefit equal to what the individual would have 
received under the ESOP had he remained employed throughout the term of the 
ESOP or had the ESOP not been terminated prior to the scheduled repayment of 
the ESOP loan. An individual's benefits under the SERP become payable upon 
the participant's retirement (in accordance with the standard retirement 
policies of 

                                       82

<PAGE>

the Association), upon the change in control of the Association or the Company
or as determined under the ESOP and Pension Plan.

     The Association may establish a grantor trust in connection with the 
SERP to satisfy the obligations of the Association with respect to the SERP. 
The assets of the grantor trust would remain subject to the claims of the 
Association's general creditors in the event of the Association's insolvency 
until paid to the individual pursuant to the terms of the SERP.

     Stock-Based Incentive Plan. Following the Conversion, the Board of 
Directors of the Company intends to adopt the Stock-Based Incentive Plan 
which will provide for the granting of options to purchase Common Stock 
("Stock Options"), and Common Stock ("Stock Awards") to eligible officers, 
employees, and directors of the Company and Association. The plan may also 
provide for certain rights related to the grant of stock options and the 
award of Common Stock. The Company may provide such stock-based benefits 
under the Stock-Based Incentive Plan or may establish one or more separate 
plans to provide for the benefits described in the following paragraphs.

     In the event the Stock-Based Incentive Plan (or any separate plan(s)) is 
adopted within one year after the Conversion, OTS regulations require such 
plan to be approved by a majority of the Company's stockholders at a meeting 
of stockholders to be held no earlier than six months after the completion of 
the Conversion. Under the Stock-Based Incentive Plan, the Company intends to 
grant Stock Options in an amount up to 10% of the shares of Common Stock 
issued in the Conversion (195,500 shares based upon the maximum of the 
Estimated Price Range), and intends to grant Stock Awards in an amount up to 
4% of the shares of Common Stock issued in the Conversion (78,200 shares 
based upon the maximum of the Estimated Price Range). Any Common Stock 
awarded under the Stock-Based Incentive Plan (Stock Awards) will be awarded 
at no cost to the recipients. The Company may fund the plan through the 
purchase of Common Stock by a trust established in connection with the 
Stock-Based Incentive Plan (or any separate plan(s)) or from authorized but 
unissued shares. The Board of Directors of the Company intends to appoint an 
independent fiduciary to serve as trustee of any trust established in 
connection with the Stock-Based Incentive Plan. In the event that additional 
authorized but unissued shares are acquired by the Stock-Based Incentive Plan 
or its participants after the Conversion, the interests of existing 
shareholders would be diluted. See "Pro Forma Data."

     The grants of Stock Options and Stock Awards will be designed to attract 
and retain qualified personnel in key positions, provide officers and key 
employees with a propriety interest in the Company as an incentive to 
contribute to the success of the Company, and reward key employees for 
outstanding performance. All employees of the Company and its subsidiaries, 
including the Association, will be eligible to participate in the Stock-Based 
Incentive Plan. It is expected that the committee administering the plan will 
determine the terms of awards granted to officers and employees. The 
committee will also determine whether Stock Options will be Incentive or 
Non-Statutory Stock Options, as defined below, the number of shares subject 
to each Stock Option and Stock Award, the exercise price of each Stock 
Option, the method of exercising Stock Options, and when Stock Options become 
exercisable or Stock Awards vest. Only employees may receive grants of 
Incentive Stock Options. Therefore, under the Stock-Based Incentive Plan, 
outside directors may receive only grants of Non-Statutory Stock Options. If 
such plan is adopted within one year after Conversion, OTS regulations 
provide that no individual officer or employee of the Association may receive 
more than 25% of the Stock Options available under the Stock-Based Incentive 
Plan (or any separate plan for officers and employees) and non-employee 
directors may not receive more than 5% individually, or 30% in the aggregate, 
of the Stock Options available under the Stock-Based Incentive Plan (or any 
separate plan for directors). OTS regulations also provide that no individual 
officer or employee of the Association may receive more than 25% of the 
restricted stock awards available under the Stock-Based Incentive Plan (or 
any separate plan for officers and employees) and non-employee directors may 
not receive more than 5% individually, or 30% in the aggregate, of the 
restricted stock awards available under the Stock-Based Incentive Plan (or 
any separate plan for outside directors).

     The Stock-Based Incentive Plan will provide for the grant of: (i) Stock 
Options intended to qualify as Incentive Stock Options under Section 422 of 
the Code ("Incentive Stock Options") and (ii) Stock Options that do not so 
qualify ("Non-Statutory Stock Options"). The plan may also provide for 
certain limited rights that become 

                                       83
<PAGE>

exercisable only upon a change in control of the Association or the Company.
Unless sooner terminated, the Stock-Based Incentive Plan will remain in effect
for a period of ten years from the earlier of adoption by the Board of Directors
of the Company or approval by the Company's stockholders. Subject to stockholder
approval, the Company anticipates granting Stock Options under the plan at an
exercise price equal to at least the fair market value of the underlying Common
Stock on the date of grant.

     An individual will not be deemed to have recognized taxable income upon 
the grant or exercise of any Incentive Stock Option, provided that such 
shares received through the exercise of such options are not disposed of by 
the employee for at least one year after the date the stock is received in 
connection with the stock option exercise and two years after the date of 
grant of the stock option (a "disqualifying disposition"). No compensation 
deduction will generally be available to the Company as a result of the 
exercise of Incentive Stock Options unless there has been a disqualifying 
disposition. In the case of a Non-Statutory Stock Option and in the case of a 
disqualifying disposition of an Incentive Stock Option, an individual will 
realize ordinary income upon exercise of the stock option (or upon the 
disqualifying disposition) in an amount equal to the amount by which the 
exercise price exceeds the fair market value of the Common Stock purchased by 
exercising the stock option on the date of exercise. The amount of any 
ordinary income recognized by an optionee upon the exercise of a 
Non-Statutory Stock Option or due to a disqualifying disposition of an 
Incentive Stock Option will be a deductible expense to the Company for tax 
purposes.

     The Stock-Based Incentive Plan will provide for the granting of Stock 
Awards. Grants of Stock Awards to officers and employees may be made in the 
form of base grants and/or performance grants (the vesting of which would be 
contingent upon performance goals established by the committee administering 
the plan). In establishing any performance goals, the committee may utilize 
the annual financial results of the Association, actual performance of the 
Association as compared to targeted goals such as the ratio of the 
Association's net worth to total assets, the Association's return on average 
assets, or such other performance standards as determined by the committee 
with the approval of the Board of Directors.

     When a participant becomes vested with respect to Stock Award, the 
participant will realize ordinary income equal to the fair market value of 
the Common Stock at the time of vesting (unless the participant made an 
election pursuant to Section 83(b) of the Code). The amount of income 
recognized by the participants will be a deductible expense for tax purposes 
for the Association. When restricted Stock Awards become vested and shares of 
Common Stock are actually distributed to participants, the participants would 
receive amounts equal to any accrued dividends with respect thereto. Prior to 
vesting, recipients of Stock Awards may direct the voting of the shares 
awarded to them. Shares not subject to grants and shares allocated subject to 
the achievement of performance goals will be voted by the trustee in 
proportion to the directions provided with respect to shares subject to 
grants. Vested shares will be distributed to recipients as soon as 
practicable following the day on which they vest.

     The vesting periods for awards under the Stock-Based Incentive Plan will 
be determined by the committee administering the Plan. If the Stock-Based 
Incentive Plan (or any separate plans for employees and directors) is adopted 
within one year after conversion, awards would become vested and exercisable 
subject to applicable OTS regulations, which regulations require that any 
awards begin vesting no earlier than one year from the date of shareholder 
approval of the plan and, thereafter, vest at a rate of no more than 20% per 
year and may not be accelerated except in the case of death or disability. 
Stock Options could be exercisable for a period of time (likely three months) 
following the date on which the employee or director ceases to perform 
services for the Association or the Company, except that in the event of 
death or disability, options accelerate and become fully vested and could be 
exercisable for up to one year thereafter or such other period of time as 
determined by the Company. In the case of death or disability, Stock Options 
may be exercised for a period of 12 months or such other period of time as 
determined by the committee. However, any Incentive Stock Options exercised 
more than three months following the date the employee ceases to perform 
services as an employee would be treated essentially as a Non-Statutory Stock 
Option. In the event of retirement, if the optionee continues to perform 
services as a director or consultant on behalf of the Association, the 
Company or an affiliate, unvested options and awards would continue to vest 
in accordance with their original vesting schedule until the optionee ceases 
to serve as a consultant or director. In the event of death, disability or 
normal retirement, the Company, if requested by the optionee, or the 
optionee's beneficiary, could elect, in exchange for vested options, to pay 
the optionee, or the optionee's beneficiary in the event of death, the amount 

                                       84

<PAGE>

by which the fair market value of the Common Stock exceeds the exercise price of
the options on the date of the employee's termination of employment.

     Subject to any applicable regulatory requirements, the Stock-Based 
Incentive Plan (or any separate plans for employees and outside directors) 
may be amended subsequent to the expiration of the one-year period to provide 
for accelerated vesting of previously granted Stock Options or Stock Awards 
in the event of a change in control of the Company or the Association. A 
change in control would generally be considered to occur when a person or 
group of persons acting in concert acquires beneficial ownership of 20% or 
more of any class of equity security of the Company or the Association or in 
the event of a tender or exchange offer, merger or other form of business 
combination, sale of all or substantially all of the assets of the Company or 
the Association or contested election of directors which resulted in the 
replacement of a majority of the Board of Directors by persons not nominated 
by the directors in office prior to the contested election.

Transactions With Certain Related Persons

     The Financial Institutions Reform, Recovery and Enforcement Act 
("FIRREA") requires that all loans or extensions of credit to executive 
officers and directors must be made on substantially the same terms, 
including interest rates and collateral, as those prevailing at the time for 
comparable transactions with the general public and must not involve more 
than the normal risk of repayment or present other unfavorable features. In 
addition, loans made to a director or executive officer in excess of the 
greater of $25,000 or 5% of the Association's capital and surplus (up to a 
maximum of $500,000) must be approved in advance by a majority of the 
disinterested members of the Board of Directors.

     Prior to FIRREA, the Bank made loans to its executive officers and 
Directors which were secured by their primary residences. The rates of 
interest charged by the Bank on such loans were the Bank's cost of funds. 
Pursuant to FIRREA, in 1989, the Bank discontinued its practice of making 
such preferential loans to its officers and Directors. However, all such 
pre-FIRREA preferential loans were "grandfathered" under FIRREA. Since the 
enactment of FIRREA, the Bank has not made any loans to its executive 
officers or Directors. The Bank intends to implement a policy whereby it will 
begin to again offer loans to executive officers and Directors. Such loans, 
as well as loans made to Bank employees, will be made on the same terms and 
conditions offered to the general public. If the Bank implements a policy of 
extending credit to executive officers and Directors, such policy will 
provide that all such loans will be made in the ordinary course of business, 
on substantially the same terms, including collateral, as those prevailing at 
the time for comparable transactions with other persons and may not involve 
more than the normal risk of collectibility or present other unfavorable 
features. As of June 30, 1998, the Bank had $274,000 of loans to executive 
officers or Directors all of which had balances of less than $60,000 as of 
June 30, 1998 or were made by the Bank in the ordinary course of business 
with no favorable terms and do not involve more than the normal risk of 
collectibility or present unfavorable features.

     The Company intends that all transactions in the future between the 
Company and its executive officers, directors, holders of 10% or more of the 
shares of any class of its common stock and affiliates thereof, will contain 
terms no less favorable to the Company than could have been obtained by it in 
arm's-length negotiations with unaffiliated persons and will be approved by a 
majority of independent outside directors of the Company not having any 
interest in the transaction.

                                       85

<PAGE>

Subscriptions by Executive Officers and Directors

     The following table sets forth the number of shares of Common Stock the 
Association's executive officers and directors propose to purchase, assuming 
shares of Common Stock are issued at the minimum and maximum of the Estimated 
Price Range and that sufficient shares will be available to satisfy their 
subscriptions. The table also sets forth the total expected beneficial 
ownership of Common Stock as to all directors and executive officers as a 
group.

<TABLE>
<CAPTION>

                                                                   At the Minimum              At the Maximum
                                                               of the Estimated Price      of the Estimated Price
                                                                      Range(1)                    Range(1)
                                                               -----------------------     -------------------------
                                                                                             
                                                                 Number     As a Percent    Number     As a Percent 
                                                                  of         of Shares        of         of Shares
Name                                               Amount        Shares       Offered       Shares       Offered
- ------                                           -----------   ----------   ------------   ----------  -------------
<S>                                              <C>           <C>          <C>            <C>         <C>         
                                                                                                                  
Gerry W. Grace.................................   $ 200,000       20,000        1.38%        20,000        1.02%
William R. Williams............................     200,000       20,000        1.38         20,000        1.02
Jeffrey W. Aldrich.............................     200,000       20,000        1.38         20,000        1.02
Thomas P. Ash..................................     200,000       20,000        1.38         20,000        1.02
Fred C. Jackson................................     200,000       20,000        1.38         20,000        1.02
William R. Porter..............................     200,000       20,000        1.38         20,000        1.02
Joseph M. Wells, Jr............................     200,000       20,000        1.38         20,000        1.02
John A. Rife...................................     200,000       20,000        1.38         20,000        1.02
Daniel F. Galeoti..............................     200,000       20,000        1.38         20,000        1.02
Charles O. Standley............................     200,000       20,000        1.38         20,000        1.02
                                                 ----------      -------        ----        -------        ----

All Directors and Executive Officers                                                                               
  as a group (10 persons)......................  $2,000,000      200,000        13.8%       200,000        10.2%
                                                 ----------      -------        ----        -------        ----
                                                 ----------      -------        ----        -------        ----
</TABLE>

- -------------------------
(1) Includes proposed subscriptions, if any, by associates.


                                       86

<PAGE>


                                 THE CONVERSION

     THE BOARD OF DIRECTORS OF THE ASSOCIATION AND THE OTS HAVE APPROVED THE 
PLAN OF CONVERSION, SUBJECT TO APPROVAL BY THE MEMBERS OF THE ASSOCIATION 
ENTITLED TO VOTE ON THE MATTER AND THE SATISFACTION OF CERTAIN OTHER 
CONDITIONS. SUCH OTS APPROVAL, HOWEVER, DOES NOT CONSTITUTE A RECOMMENDATION 
OR ENDORSEMENT OF THE PLAN BY SUCH AGENCY.

General

     On June 11, 1998, the Association's Board of Directors unanimously 
adopted, subject to approval by the OTS, the Plan pursuant to which the 
Association will be converted from a federally chartered mutual savings and 
loan association to a federally chartered capital stock savings and loan 
association. It is currently intended that all of the outstanding capital 
stock of the Association will be held by the Company, which is incorporated 
under Delaware law. The Plan was approved by the OTS, subject to, among other 
things, approval of the Plan by the Association's members. A special meeting 
of members has been called for this purpose to be held on December 21, 1998.

     The Company has filed an application with the OTS to become a savings 
and loan holding company and to acquire all of the Common Stock of the 
Association to be issued in the Conversion. The Company plans to use 50% of 
the net proceeds from the sale of the Common Stock to purchase all of the 
then to be issued and outstanding capital stock of the Association. The 
Conversion will be effected only upon completion of the sale of all of the 
shares of Common Stock to be issued pursuant to the Plan.

     The Plan of Conversion provides that the Board of Directors of the 
Association may, at any time prior to the issuance of the Common Stock and 
for any reason, decide not to use a holding company form. Such reasons may 
include possible delays resulting from overlapping regulatory processing or 
policies which could adversely affect the Association's or the Company's 
ability to consummate the Conversion and transact its business as 
contemplated herein and in accordance with the Company's operating policies. 
In the event such a decision is made, the Association will withdraw the 
Company's registration statement from the SEC and take steps necessary to 
complete the Conversion without the Company, including filing any necessary 
documents with the OTS. In such event, and provided there is no regulatory 
action, directive or other consideration upon which basis the Association 
determines not to complete the Conversion, if permitted by the OTS, the 
Association will issue and sell the common stock of the Association and 
subscribers will be notified of the elimination of a holding company and 
resolicited (i.e., be permitted to affirm their orders, in which case they 
will need to affirmatively reconfirm their subscriptions prior to the 
expiration of the resolicitation offering or their funds will be promptly 
refunded with interest at the Association's passbook rate of interest; or be 
permitted to modify or rescind their subscriptions), and notified of the time 
period within which the subscriber must affirmatively notify the Association 
of his intention to affirm, modify or rescind his subscription. The following 
description of the Plan assumes that a holding company form of organization 
will be used in the Conversion. In the event that a holding company form of 
organization is not used, all other pertinent terms of the Plan as described 
below will apply to the conversion of the Association from the mutual to 
stock form of organization and the sale of the Association's common stock.

     The Plan provides generally that (i) the Association will convert from a 
mutual savings and loan association to a capital stock savings and loan 
association and (ii) the Company will offer shares of Common Stock for sale 
in the Subscription Offering to the Association's Eligible Account Holders, 
the Employee Plans, Supplemental Eligible Account Holders and Other Members. 
Concurrently, shares will be offered in a Community Offering to certain 
members of the general public, with preference given to natural persons 
residing in the Association's Local Community. It is anticipated that all 
shares not subscribed for in the Subscription and Community Offerings will be 
offered for sale by the Company in the Syndicated Community Offering. The 
Association has the right to accept or reject, in whole or in part, any 
orders to purchase shares of the Common Stock received in the Community 
Offering or in the Syndicated Community Offering. See "--Community Offering" 
and "--Syndicated Community Offering."

                                       87

<PAGE>

     The aggregate price of the shares of Common Stock to be issued in the 
Conversion, currently estimated to be between $14.5 million and $19.6 
million, will be determined based upon an independent appraisal of the 
estimated pro forma market value of the Common Stock. All shares of Common 
Stock to be issued and sold in the Conversion will be sold at the same price. 
The independent appraisal will be affirmed or, if necessary, updated at the 
completion of the Subscription and Community Offerings, if all shares are 
subscribed for, or at the completion of the Syndicated Community Offering. 
The appraisal has been performed by Keller, a consulting firm experienced in 
the valuation and appraisal of savings institutions. See "--Stock Pricing" 
for additional information as to the determination of the estimated pro forma 
market value of the Common Stock.

     The following is a brief summary of pertinent aspects of the Conversion. 
The summary is qualified in its entirety by reference to the provisions of 
the Plan. A copy of the Plan is available for inspection at the Association's 
main office and at the Central Region and Washington, D.C. offices of the 
OTS. The Plan is also filed as an Exhibit to the Registration Statement of 
which this Prospectus is a part, copies of which may be obtained from the 
SEC. See "Additional Information."

Purposes of Conversion

     The Association, as a federally chartered mutual savings and loan 
association, does not have shareholders and has no authority to issue capital 
stock. By converting to the capital stock form of organization, the 
Association will be structured in the form used by commercial banks, other 
business entities and a growing number of savings institutions. The 
Conversion will enhance the Association's ability to expand its current 
operations, acquire other financial institutions or branch offices, provide 
affordable home financing opportunities to the communities it serves, 
increase its equity capital base and access capital markets, or diversify 
into other financial services to the extent allowable by applicable law and 
regulation.

     The Conversion would also position the Association for a conversion to a 
commercial bank charter if the Board of the Association chooses to do so in 
the future. In determining whether to convert to a commercial bank charter, 
the Association may consider, among other things, the differences in the 
regulatory and supervisory structure applicable to the Association as a 
commercial lending institution as opposed to a thrift lending institution. In 
particular, a conversion to a commercial bank charter would provide the 
Association with added lending flexibility in that the Association would not 
be restricted in the types or amounts of commercial loans in which it may not 
currently be able to invest due to regulations applicable to federal savings 
institutions. However, the Association does not expect to convert to a 
commercial bank charter at this time.

     The holding company form of organization, if used, would provide 
additional flexibility to diversify the Association's business activities 
through existing or newly formed subsidiaries, or through acquisitions of or 
mergers with both mutual and stock institutions, as well as other companies. 
Although there are no current arrangements, understandings or agreements 
regarding any such opportunities, the Company will be in a position after the 
Conversion, subject to regulatory limitations and the Company's financial 
position, to take advantage of any such opportunities that may arise.

     The potential impact of the Conversion upon the Association's capital 
base is significant. Due to the Association's capital position, it has sought 
to limit its asset growth to a level sustainable by its capital position. The 
Conversion will significantly increase the Association's capital position to 
a level whereby the Association will be better positioned to take advantage 
of business opportunities and engage in activities which, prior to 
Conversion, would have been more difficult for the Association to engage in 
and still continue to meet its status as a "well-capitalized" institution. At 
June 30, 1998, the Association had total equity, determined in accordance 
with GAAP, of $14.3 million, or 11.8% of total assets. An institution with a 
ratio of tangible capital to total assets of greater than or equal to 5.0% is 
considered to be "well-capitalized" pursuant to OTS regulations. Assuming 
that the Company uses 50% of the net proceeds at the maximum of the Estimated 
Price Range, the Association's GAAP capital will increase to $21.9 million or 
a ratio of GAAP capital to adjusted assets, on a pro forma basis, of 16.6% 
after the Conversion. The investment of the net proceeds from the sale of the 
Common Stock is expected to provide the Association with 

                                       88

<PAGE>

additional income to increase further its capital position. The additional
capital may also assist the Association in offering new programs and expanded
services to its customers. See "Use of Proceeds."

     After completion of the Conversion, the authorized but unissued common 
and preferred stock authorized by the Company's Certificate of Incorporation 
will permit the Company, subject to market conditions and regulatory approval 
of an offering, to raise additional equity capital through further sales of 
securities, and to issue securities in connection with possible acquisitions. 
At the present time, the Company has no plans with respect to additional 
offerings of securities, other than the issuance of additional shares upon 
exercise of stock options under the Stock-Based Incentive Plan or the 
possible issuance of authorized but unissued shares to the Stock-Based 
Incentive Plan under the Stock-Based Incentive Plan. Following the 
Conversion, the Company will also be able to use stock-related incentive 
programs to attract and retain executive and other personnel for itself and 
its subsidiaries. See "Management of the Association--Benefits."

Effects of Conversion

     General. Each depositor in a mutual savings institution has both a 
deposit account in the institution and a pro rata ownership interest in the 
net worth of the institution based upon the balance in his account, which 
interest may only be realized in the event of a liquidation of the 
institution. However, this ownership interest is tied to the depositor's 
account and has no tangible market value separate from such deposit account. 
Any depositor who opens a deposit account obtains a pro rata ownership 
interest in the net worth of the institution without any additional payment 
beyond the amount of the deposit. A depositor who reduces or closes his 
account receives a portion or all of the balance in the account but nothing 
for his ownership interest in the net worth of the institution, which is lost 
to the extent that the balance in the account is reduced. Consequently, 
mutual savings institution depositors normally have no way to realize the 
value of their ownership interest, which has realizable value only in the 
unlikely event that the mutual savings institution is liquidated. In such 
event, the depositors of record at that time, as owners, would share pro rata 
in any residual surplus and reserves after other claims, including claims of 
depositors to the amounts of their deposits, are paid.

     When a mutual savings institution converts to stock form, permanent 
non-withdrawable capital stock is created to represent the ownership of the 
institution's net worth. The Common Stock is separate and apart from deposit 
accounts and cannot be and is not insured or guaranteed by the FDIC or any 
other governmental agency. Certificates are issued to evidence ownership of 
the capital stock. The stock certificates are transferable and, therefore, 
the stock may be sold or traded if a purchaser is available with no effect on 
any deposit account the seller may hold in the institution.

     Continuity. While the Conversion is being accomplished, the normal 
business of the Association of accepting deposits and making loans will 
continue without interruption. The Association will continue to be subject to 
regulation by the OTS and the FDIC. After the Conversion, the Association 
will continue to provide services for depositors and borrowers under current 
policies by its present management and staff.

     The Directors serving the Association at the time of Conversion will 
serve as Directors of the Association after the Conversion. The Directors of 
the Company will consist of individuals currently serving on the Board of 
Directors of the Association. All officers of the Association at the time of 
Conversion will retain their positions after Conversion.

     Effect on Deposit Accounts. Under the Plan, each depositor in the 
Association at the time of Conversion will automatically continue as a 
depositor after the Conversion, and each such deposit account will remain the 
same with respect to deposit balance, interest rate and other terms. Each 
such account will continue to be insured by the FDIC to the same extent as 
before the Conversion (i.e., up to $100,000 per depositor). Depositors will 
continue to hold their existing certificates, passbooks and other evidences 
of their accounts.

                                       89

<PAGE>

     Effect on Loans. No loan outstanding from the Association will be 
affected by the Conversion, and the amount, interest rate, maturity and 
security for each loan will remain as they were contractually fixed prior to 
the Conversion.

     Effect on Voting Rights of Members. At present, all depositors and 
certain borrowers of the Association are members of, and have voting rights 
in, the Association as to all matters requiring membership action. Upon 
Conversion, depositors and borrowers will cease to be members and will no 
longer be entitled to vote at meetings of the Association. Upon Conversion, 
all voting rights in the Association will be vested in the Company as the 
sole stockholder of the Association. Exclusive voting rights with respect to 
the Company will be vested in the holders of Common Stock. Depositors and 
borrowers of the Association will not have voting rights after the Conversion 
except to the extent that they become stockholders of the Company through the 
purchase of Common Stock.

     Tax Effects. The Association has received an opinion from Muldoon, 
Murphy & Faucette with regard to federal income taxation and an opinion from 
Crowe, Chizek and Company LLP ("Crowe Chizek") with regard to Ohio taxation 
which indicate 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, its Eligible Account Holders, or its Supplemental Eligible 
Account Holders or the Company, except as discussed below. See "--Tax 
Aspects."

     Effect on Liquidation Rights. If a mutual savings institution were to 
liquidate, all claims of creditors (including those of depositors, to the 
extent of deposit balances) would be paid first. Thereafter, if there were 
any assets remaining, depositors would be entitled to such remaining assets, 
pro rata, based upon the deposit balances in their deposit accounts 
immediately prior to liquidation. In the unlikely event that the Association 
were to liquidate after Conversion, all claims of creditors (including those 
of depositors, to the extent of their deposit balances) would also be paid 
first, followed by distribution of the "liquidation account" to certain 
depositors (see "--Liquidation Rights"), with any assets remaining thereafter 
distributed to the Company as the holder of the Association's capital stock. 
Pursuant to the rules and regulations of the OTS, a post-Conversion merger, 
consolidation, sale of bulk assets or similar combination or transaction with 
another insured savings institution would not be considered a liquidation 
and, in such a transaction, the liquidation account would be assumed by the 
surviving institution.

Stock Pricing

     The Plan of Conversion requires that the purchase price of the Common 
Stock must be based on the pro forma market value of the Common Stock giving 
effect to the Conversion, as determined on the basis of an independent 
valuation. The Association and the Company have retained Keller to make such 
valuation. For its services in making such appraisal, Keller will receive a 
fee of $21,000 plus out-of-pocket expenses not to exceed $500. The 
Association and the Company have agreed to indemnify Keller and its employees 
and affiliates against certain losses arising out of its services as 
appraiser, except where Keller liability results from its negligence or bad 
faith.

     An appraisal has been made by Keller in reliance upon the information 
contained in this Prospectus, including the Financial Statements. Keller also 
considered the following factors, among others: the present and projected 
operating results and financial condition of the Company and the Association 
and the economic and demographic conditions in the Association's existing 
marketing area; certain historical, financial and other information relating 
to the Association; a comparative evaluation of the operating and financial 
statistics of the Association with those of other similarly situated 
publicly-traded savings institutions; the aggregate size of the offering of 
the Common Stock; the impact of Conversion on the Association's net worth and 
earnings potential; the proposed dividend policy of the Company and the 
Association; and the trading market for securities of comparable institutions 
and general conditions in the market for such securities.

     On the basis of the foregoing, Keller has advised the Company and the 
Association that, in its opinion, dated September 18, 1998, and updated as of 
October 23, 1998, the estimated pro forma market value of the Common Stock 
ranged from a minimum of $14.5 million to a maximum of $19.6 million with a 
midpoint of $17.0 million. Based upon the Valuation Range, the Board of 
Directors has established the Estimated Price Range of $14.5 million to $19.6 
million, with a midpoint of $17.0 million, and the Company expects to issue 
between 1,445,000 and 1,955,000 shares 

                                       90

<PAGE>

of Common Stock at the Purchase Price of $10.00 per share. The Board of 
Directors of the Company and the Association have reviewed the appraisal of 
Keller and in determining the reasonableness and adequacy of such appraisal 
consistent with OTS regulations and policies, have reviewed the methodology 
and reasonableness of the assumptions utilized by Keller in the preparation 
of such appraisal. The Estimated Price Range may be amended with the approval 
of the OTS (if required), if necessitated by subsequent developments in the 
financial condition of the Company or the Association or market conditions 
generally.

     Such valuation, however, is not intended, and must not be construed, as 
a recommendation of any kind as to the advisability of purchasing Common 
Stock in the Offerings. Keller did not independently verify the Financial 
Statements and other information provided by the Association, nor did Keller 
value independently the assets or liabilities of the Association. The 
appraisal considers the Association as a going concern and should not be 
considered as an indication of the liquidation value of the Association. 
Moreover, because such appraisal is necessarily based upon estimates and 
projections of a number of matters, all of which are subject to change from 
time to time, no assurance can be given that persons purchasing Common Stock 
in the Conversion will thereafter be able to sell such shares at prices at or 
above the Purchase Price. See "Risk Factors--Absence of Market for Common 
Stock"

     Following commencement of the Subscription and Community Offerings, the 
maximum of the Estimated Price Range may be increased up to 15% and the 
number of shares of Common Stock to be issued in the Conversion may be 
increased to 2,248,250 shares due to regulatory considerations, changes in 
market conditions or general financial and economic conditions, without the 
resolicitation of subscribers. See "--Limitations on Common Stock Purchases" 
as to the method of distribution and allocation of additional shares that may 
be issued in the event of an increase in the Estimated Price Range to fill 
unfilled orders in the Subscription and Community Offerings.

     No sale of shares of Common Stock may be consummated unless, prior to 
such consummation, Keller confirms to the Association and the OTS that, to 
the best of its knowledge, nothing of a material nature has occurred which, 
taking into account all relevant factors including those which would be 
involved in a change in the maximum subscription price, would cause Keller to 
conclude that the aggregate value of the Common Stock at the Purchase Price 
is incompatible with its estimate of the pro forma market value of the Common 
Stock at the conclusion of the Subscription and Community Offerings.

     If the pro forma market value of the Common Stock is either more than 
15% above the maximum of the Estimated Price Range or less than the minimum 
of the Estimated Price Range, the Association and the Company, after 
consulting with the OTS, may terminate the Plan and return all funds promptly 
with interest at the Association's passbook rate of interest on payments made 
by cash, check, bank draft or money order, cancel withdrawal authorizations, 
extend or hold a new Subscription and Community Offering, establish a new 
Estimated Price Range, commence a resolicitation of subscribers or take such 
other actions as permitted by the OTS in order to complete the Conversion. In 
the event that a resolicitation is commenced, subscribers will be notified by 
mail, and will be permitted to continue their orders if they affirmatively 
reconfirm their subscriptions prior to the expiration of the resolicitation 
offering. If subscribers do not affirmatively reconfirm their subscriptions 
prior to the expiration of the resolicitation offering, their subscription 
funds will be promptly returned as described above. A resolicitation, if any, 
following the conclusion of the Subscription and Community Offerings would 
not exceed 45 days unless further extended by the OTS for periods of up to 90 
days not to extend beyond December 21, 2000.

     If all shares of Common Stock are not sold through the Subscription and 
Community Offerings, then the Association and the Company expect to offer the 
remaining shares in a Syndicated Community Offering which would occur as soon 
as practicable following the close of the Subscription and Community 
Offerings but may commence during the Subscription and Community Offerings 
subject to prior rights of subscribers. All shares of Common Stock will be 
sold at the same price per share in the Syndicated Community Offering as in 
the Subscription and Community Offerings. See "--Syndicated Community 
Offering."

                                       91

<PAGE>

     No sale of shares of Common Stock may be consummated unless, prior to 
such consummation, Keller confirms to the Association, the Company and the 
OTS that, to the best of its knowledge, nothing of a material nature has 
occurred which, taking into account all relevant factors, including those 
which would be involved in a cancellation of the Syndicated Community 
Offering, would cause Keller to conclude that the aggregate value of the 
Common Stock at the Purchase Price is incompatible with its estimate of the 
pro forma market value of the Common Stock of the Company at the time of the 
Syndicated Community Offering. Any change which would result in an aggregate 
purchase price which is below or more than 15% above the Estimated Price 
Range would be subject to OTS approval. If such confirmation is not received, 
the Association may extend the Conversion, extend, reopen or commence new 
Subscription and Community Offerings or a Syndicated Community Offering, 
establish a new Estimated Price Range and commence a resolicitation of all 
subscribers with the approval of the OTS or take such other actions as 
permitted by the OTS in order to complete the Conversion, or terminate the 
Plan and cancel the Subscription and Community Offerings and/or the 
Syndicated Community Offering. In the event market or financial conditions 
change so as to cause the aggregate purchase price of the shares to be below 
the minimum of the Estimated Price Range or more than 15% above the maximum 
of such range, and the Company and the Association determine to continue the 
Conversion, subscribers will be resolicited (i.e., be permitted to continue 
their orders, in which case they will need to affirmatively reconfirm their 
subscriptions prior to the expiration of the resolicitation offering or their 
subscription funds will be promptly refunded with interest at the 
Association's passbook rate of interest, or be permitted to decrease or 
cancel their subscriptions). Any change in the Estimated Price Range must be 
approved by the OTS. A resolicitation, if any, following the conclusion of 
the Subscription and Community Offerings would not exceed 45 days, or if 
following the Syndicated Community Offering, 90 days, unless further extended 
by the OTS for periods up to 90 days not to extend beyond December 21, 2000. 
If such resolicitation is not effected, the Association will return all funds 
promptly with interest at the Association's passbook rate of interest on 
payments made by check, bank draft or money order.

     Copies of the appraisal report of Keller, including any amendments 
thereto, and the detailed memorandum of the appraiser setting forth the 
method and assumptions for such appraisal are available for inspection at the 
main office of the Association and the other locations specified under 
"Additional Information."

Number of Shares to be Issued

     Depending upon market or financial conditions following the commencement 
of the Subscription and Community Offerings, the total number of shares to be 
issued in the Conversion may be increased or decreased without a 
resolicitation of subscribers, provided that the product of the total number 
of shares times the Purchase Price is not below the minimum or more than 15% 
above the maximum of the Estimated Price Range. Based on a fixed purchase 
price of $10.00 per share and Keller's estimate of the pro forma market value 
of the Common Stock ranging from a minimum of $14.5 million to a maximum, as 
increased by 15%, of $22.5 million, the number of shares of Common Stock 
expected to be sold in the Conversion is between a minimum of 1,445,000 
shares and a maximum, as adjusted by 15%, of 2,248,250 shares. The actual 
number of shares sold between this range will depend on a number of factors 
and shall be obtained by the Association and the Company subject to OTS 
approval, if necessary.

     In the event market or financial conditions change so as to cause the 
aggregate purchase price of the shares to be below the minimum of the 
Estimated Price Range or more than 15% above the maximum of such range, if 
the Plan is not terminated by the Company and the Association after 
consultation with the OTS, purchasers will be resolicited (i.e., permitted to 
continue their orders, in which case they will need to affirmatively 
reconfirm their subscriptions prior to the expiration of the resolicitation 
offering or their subscription funds will be promptly refunded, or be 
permitted to modify or rescind their subscriptions). Any change in the 
Estimated Price Range must be approved by the OTS. If the number of shares 
issued in the Conversion is increased due to an increase of up to 15% in the 
Estimated Price Range to reflect changes in market or financial condition, 
persons who subscribed for the maximum number of shares will not be given the 
opportunity to subscribe for an adjusted maximum number of shares, except for 
the ESOP which will be able to subscribe for such adjusted amount. See 
"--Limitations on Common Stock Purchases."

                                       92

<PAGE>

     An increase in the number of shares to be issued in the Conversion as a 
result of an increase in the estimated pro forma market value would decrease 
both a subscriber's ownership interest and pro forma net earnings and 
stockholders' equity on a per share basis while increasing the Company's pro 
forma net earnings and stockholders' equity on an aggregate basis. A decrease 
in the number of shares to be issued in the Conversion would increase both a 
subscriber's ownership interest and pro forma net earnings and stockholders' 
equity on a per share basis while decreasing the Company's pro forma net 
earnings and stockholder's equity on an aggregate basis. For a presentation 
of the effects of such changes, see "Pro Forma Data."

Subscription Offering and Subscription Rights

     In accordance with the Plan of Conversion, rights to subscribe for the 
purchase of Common Stock have been granted under the Plan of Conversion to 
the following persons in the following order of descending priority: (1) 
holders of deposit accounts with a balance of $50 or more as of December 31, 
1996 ("Eligible Account Holders"); (2) the Employee Plans consisting of the 
ESOP; (3) holders of deposit accounts with a balance of $50 or more as of 
September 30, 1998 ("Supplemental Eligible Account Holders"); and (4) members 
of the Association, consisting of depositors of the Association as of October 
31, 1998, the Voting Record Date, and borrowers with loans outstanding as of 
January 18, 1995 which continue to be outstanding as of the Voting Record 
Date other than those members which qualify as Eligible Account Holders and 
Supplemental Eligible Account Holders ("Other Members"). All subscriptions 
received will be subject to the availability of 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 and as described below under "--Limitations 
on Common Stock Purchases."

     Deposit accounts which will provide subscription rights to holders 
thereof consist of any "savings accounts," as defined by the Plan consistent 
with OTS regulations. Pursuant to the Plan and applicable regulations, 
certain deposit accounts do not qualify as "savings accounts" including, but 
not limited to, noninterest-bearing demand accounts (primarily 
noninterest-bearing checking accounts), or mortgage escrow accounts 
maintained at the Association.

     Priority 1: Eligible Account Holders. Each Eligible Account Holder will 
receive, without payment therefor, first priority, non-transferable 
subscription rights to subscribe in the Subscription Offering for up to the 
greater of the amount permitted to be purchased in the Community Offering, 
currently $200,000 of the Common Stock offered, one-tenth of one percent 
(.10%) of the total offering of shares of Common Stock or fifteen 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 Eligible Account Holder's qualifying 
deposit and the denominator is the total amount of qualifying deposits of all 
Eligible Account Holders, in each case on the Eligibility Record Date, 
subject to the overall maximum purchase limitation and exclusive of an 
increase in the shares issued pursuant to an increase in the Estimated Price 
Range of up to 15%. See "--Limitations on Common Stock Purchases."

     In the event that Eligible Account Holders exercise subscription rights 
for a number of shares of Common Stock in excess of the total number of such 
shares eligible for subscription, the shares of Common Stock shall be 
allocated among the subscribing Eligible Account Holders so as to permit each 
subscribing Eligible Account Holder, to the extent possible, to purchase a 
number of shares sufficient to make his or her total allocation of Common 
Stock equal to the lesser of 100 shares or the number of shares subscribed 
for by the Eligible Account Holder. Any shares remaining after that 
allocation will be allocated among the subscribing Eligible Account Holders 
whose subscriptions remain unsatisfied in the proportion that the amount of 
the qualifying deposit of each Eligible Account Holder whose subscription 
remains unsatisfied bears to the total amount of the qualifying deposits of 
all Eligible Account Holders whose subscriptions remain unsatisfied exclusive 
of any increase in the shares issued pursuant to an increase in the Estimated 
Price Range of up to 15%. If the amount so allocated exceeds the amount 
subscribed for by any one or more remaining Eligible Account Holders, the 
excess shall be reallocated (one or more times as necessary) among those 
remaining Eligible Account Holders whose subscriptions are still not fully 
satisfied on the same principle until all available shares have been 
allocated or all subscriptions satisfied.

                                       93

<PAGE>

     To ensure proper allocation of stock, each Eligible Account Holder must 
list on his subscription order form all accounts in which he has an ownership 
interest. Failure to list an account could result in fewer shares being 
allocated than if all accounts had been disclosed. The subscription rights of 
Eligible Account Holders who are also directors or officers of the 
Association or their associates will be subordinated to the subscription 
rights of other Eligible Account Holders to the extent attributable to 
increased deposits in the year preceding December 31, 1996.

     Priority 2: Employee Plans. To the extent that there are sufficient 
shares remaining after satisfaction of the subscriptions by Eligible Account 
Holders, the Employee Plans, consisting of the ESOP, will receive, without 
payment therefor, second priority, non-transferable subscription rights to 
purchase, in the aggregate, up to 10% of Common Stock issued in the 
Conversion, including any increase in the number of shares of Common Stock to 
be issued in the Conversion after the date hereof as a result of an increase 
of up to 15% in the maximum of the Estimated Price Range and provided further 
that any such increase in the number of shares to be issued in the Conversion 
will first be allocated to satisfy the ESOP's subscription. See 
"--Limitations on Common Stock Purchases." The ESOP intends to purchase 8.0% 
of the shares to be issued in the Conversion, or 115,600 shares and 156,400 
shares, based on the issuance of 1,445,000 shares and 1,955,000 shares, 
respectively. Subscriptions by the ESOP will not be aggregated with shares of 
Common Stock purchased directly by or which are otherwise attributable to any 
other participants in the Subscription and Community Offerings, including 
subscriptions of any of the Association's directors, officers, employees or 
associates thereof. See "Management of the Association--Benefits--Employee 
Stock Ownership Plan and Trust."

     Priority 3: Supplemental Eligible Account Holders. Each Supplemental 
Eligible Account Holder will receive, without payment therefor, third 
priority, non-transferable subscription rights to subscribe for in the 
Subscription Offering up to the greater of the amount permitted to be 
purchased in the Community Offering, currently $200,000 of Common Stock, 
one-tenth of one percent (.10%) of the total offering of shares of Common 
Stock or fifteen 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 Supplemental 
Eligible Account Holder's qualifying deposit and the denominator is the total 
amount of qualifying deposits of all Supplemental Eligible Account Holders, 
in each case on the Supplemental Eligibility Record Date, subject to the 
overall maximum purchase limitation and exclusive of an increase in the 
shares issued pursuant to an increase in the Estimated Price Range of up to 
15%. See "--Limitations on Common Stock Purchases."

     In the event that Supplemental Eligible Account Holders exercise 
subscription rights for a number of shares of Common Stock in excess of the 
total number of such shares eligible for subscription, the shares of Common 
Stock shall be allocated among the subscribing Supplemental Eligible Account 
Holders so as to permit each subscribing Supplemental Eligible Account 
Holder, to the extent possible, to purchase a number of shares sufficient to 
make his or her total allocation of Common Stock equal to the lesser of 100 
shares or the number of shares subscribed for by the Supplemental Eligible 
Account Holder. Any shares remaining after that allocation will be allocated 
among the subscribing Supplemental Eligible Account Holders whose 
subscriptions remain unsatisfied in the proportion that the amount of the 
qualifying deposit of each Supplemental Eligible Account Holder whose 
subscription remains unsatisfied bears to the total amount of the qualifying 
deposits of all Supplemental Eligible Account Holders whose subscriptions 
remain unsatisfied exclusive of any increase in the shares issued pursuant to 
an increase in the Estimated Price Range of up to 15%. If the amount so 
allocated exceeds the amount subscribed for by any one or more remaining 
Supplemental Eligible Account Holders, the excess shall be reallocated (one 
or more times as necessary) among those remaining Supplemental Eligible 
Account Holders whose subscriptions are still not satisfied on the same 
principle until all available shares have been allocated or all subscriptions 
satisfied.

     To ensure proper allocation of stock, each Supplemental Eligible Account 
Holder must list on his subscription order form all accounts in which he has 
an ownership interest. Failure to list an account could result in fewer 
shares being allocated than if all accounts had been disclosed. The 
subscription rights received by Eligible Account Holders will be applied in 
partial satisfaction to the subscription rights to be received as a 
Supplemental Eligible Account Holder.

                                       94

<PAGE>

     Priority 4: Other Members. To the extent that there are sufficient 
shares remaining after satisfaction of subscriptions by the Eligible Account 
Holders, the ESOP and the Supplemental Eligible Account Holders, each Other 
Member will receive, without payment therefor, fourth priority 
non-transferable subscription rights to subscribe for Common Stock in the 
Subscription Offering up to the greater of the amount permitted to be 
purchased in the Community Offering, currently $200,000 of Common Stock, or 
one-tenth of one percent (.10%) of the total offering of shares of Common 
Stock, subject to the overall maximum purchase limitation and exclusive of an 
increase in shares issued pursuant to an increase in the Estimated Price 
Range of up to 15%.

     In the event that Other Members exercise subscription rights for a 
number of shares of Common Stock which, when added to the shares of Common 
Stock subscribed for by the Eligible Account Holders, the ESOP and the 
Supplemental Eligible Account Holders is in excess of the total number of 
such shares being issued, the subscriptions of such Other Members will be 
allocated among the subscribing Other Members so as to permit each 
subscribing Other Member, to the extent possible, to purchase a number of 
shares sufficient to make his or her total allocation of Common Stock equal 
to the lesser of 100 shares or the number of shares subscribed for by the 
Other Member. Any shares remaining after that allocation will be allocated 
among the subscribing Other Members whose subscriptions remain unsatisfied 
pro rata in the same proportion that the number of votes of a subscribing 
Other Member on the Voting Record Date bears to the total votes on the Voting 
Record Date of all subscribing Other Members whose subscriptions remain 
unsatisfied. If the amount so allocated exceeds the amount subscribed for by 
any one or more remaining Other Members, the excess shall be reallocated (one 
or more times as necessary) among those remaining Other Members whose 
subscriptions are still not fully satisfied on the same principle until all 
available shares have been allocated or all subscriptions satisfied.

     Expiration Date for the Subscription Offering. The Subscription Offering 
will expire on December 18, 1998 unless extended for up to 45 days by the 
Association or such additional periods with the approval of the OTS. 
Subscription rights which have not been exercised prior to the Expiration 
Date will become void.

     The Association will not execute orders until all shares of Common Stock 
have been subscribed for or otherwise sold. If all shares have not been 
subscribed for or sold within 45 days after the Expiration Date, unless such 
period is extended with the consent of the OTS, all funds delivered to the 
Association pursuant to the Subscription Offering will be returned promptly 
to the subscribers with interest and all withdrawal authorizations will be 
cancelled. If an extension beyond the 45-day period following the Expiration 
Date is granted, the Association will resolicit subscribers by notifying 
subscribers of the extension of time and of any rights of subscribers to 
modify or rescind their subscriptions and, unless an affirmative response is 
received, have their funds returned promptly with interest. Such extensions 
may not go beyond December 21, 2000.

Community Offering

     Concurrent with the Subscription Offering, to the extent that shares 
remain available for purchase after satisfaction of all subscriptions of the 
Eligible Account Holders, the ESOP, the Supplemental Eligible Account Holders 
and Other Members, the Association has determined to offer shares pursuant to 
the Plan to certain members of the general public. A preference will be given 
to natural persons (such persons referred to as "Preferred Subscribers") 
residing in Columbiana, Mahoning and Jefferson Counties, subject to the right 
of the Company to accept or reject any such orders, in whole or in part, in 
their sole discretion. Persons purchasing stock in the community offering, 
together with associates of and persons acting in concert with such persons, 
may purchase up to $200,000 of the Common Stock offered, subject to the 
maximum purchase limitation and exclusive of shares issued pursuant to an 
increase in the Estimated Price Range by up to 15%. See "--Limitations on 
Common Stock Purchases." This amount may be increased to up to a maximum of 
5% or decreased to less than $200,000 at the sole discretion of the Company 
and the Association. The opportunity to subscribe for shares of Common Stock 
in the Community Offering category is subject to the right of the Association 
and the Company, in its sole discretion, to accept or reject any such orders 
in whole or in part either at the time of receipt of an order or as soon as 
practicable following the Expiration Date.

                                       95

<PAGE>

     Subject to the foregoing, if the amount of stock remaining is 
insufficient to fill the orders of Preferred Subscribers after completion of 
the Subscription and Community Offerings, such stock will be allocated first 
to each Preferred Subscriber whose order is accepted by the Association, in 
an amount equal to the lesser of 100 shares or the number of shares 
subscribed for by each such Preferred Subscriber, if possible. Thereafter, 
unallocated shares will be allocated among the Preferred Subscribers whose 
orders remain unsatisfied on a 100 shares per order basis until all such 
orders have been filled or the remaining shares have been allocated. If there 
are any shares remaining, shares will be allocated to other persons of the 
general public who purchase in the Community Offering applying the same 
allocation described above for Preferred Subscribers.

Persons in Non-Qualified States or Foreign Countries

     The Company and the Association will make reasonable efforts to comply 
with the securities laws of all states in the United States in which persons 
entitled to subscribe for stock pursuant to the Plan reside. However, the 
Association and the Company are not required to offer stock in the 
Subscription Offering to any person who resides in a foreign country or 
resides in a state of the United States with respect to which (i) a small 
number of persons otherwise eligible to subscribe for shares of Common Stock 
reside, or (ii) the Company or the Association determines that compliance 
with the securities laws of such state would be impracticable for reasons of 
cost or otherwise, including but not limited to a request that the Company 
and the Association or their officers, directors or trustees register as a 
broker, dealer, salesman or selling agent, under the securities laws of such 
state, or a request to register or otherwise qualify the subscription rights 
or Common Stock for sale or submit any filing with respect thereto in such 
state. Where the number of persons eligible to subscribe for shares in one 
state is small, the Association and the Company will base their decision as 
to whether or not to offer the Common Stock in such state on a number of 
factors, including the size of accounts held by account holders in the state, 
the cost of registering or qualifying the shares or the need to register the 
Company, its officers, directors or employees as brokers, dealers or salesmen.

Marketing, Underwriting and Records Management Services Arrangements

     The Association and the Company have engaged Webb as a financial and 
marketing advisor to advise the Company and the Association with respect to 
the Subscription and Community Offerings. Webb is a registered broker-dealer 
and is a member of the National Association of Securities Dealers, Inc. 
("NASD"). Webb will assist the Company and the Association in the Conversion 
by, among other things: (i) developing marketing materials; (ii) targeting 
potential investors in the Subscription Offering and other investors eligible 
to participate in the Community Offering; (iii) soliciting potential 
investors by phone or in person; (iv) training management and staff to 
perform tasks in connection with the Conversion; (v) managing and setting up 
the Conversion Center; (vi) managing the subscription campaign; and (vii) the 
solicitation of proxies.

     The Association will pay Webb a management advisory and proxy 
solicitation fee equal to 1.3% of the dollar value of all stock sold in the 
Subscription and Community Offerings. Such amount is exclusive of any shares 
sold to the ESOP, directors, officers and employees and members of their 
immediate families. Such fees will be paid upon completion of the Conversion. 
Webb has not prepared any report or opinion constituting a recommendation or 
advice to the Company or the Association or to persons who subscribe in the 
Offerings, nor has it prepared an opinion as to the fairness to the Company 
or the Association of the Purchase Price or the terms of the Offerings. Webb 
expresses no opinion as to the prices at which Common Stock to be issued in 
the Offerings may trade. The Association has agreed to indemnify Webb against 
certain liabilities including certain liabilities under the Securities Act 
and certain misrepresentations or breaches by the Company or the Association 
relating to the agreement with Webb.

     In the event any shares of Common Stock are unsold after completion of 
the Subscription and Community Offerings, at the request of the Company and 
the Association, Webb, will seek to form a syndicate of registered 
broker-dealers to assist in the sale of such Common Stock on a best efforts 
basis, subject to the terms and conditions set forth in the selected dealers 
agreement. Webb will endeavor to distribute the Common Stock among dealers in 
a fashion which best meets the distribution objectives of the Association and 
the Plan of Conversion. Webb will be paid a fee not to exceed 5.5% of the 
aggregate Purchase Price of the shares of Common Stock sold by them. Fees 
with respect to purchases effected with the assistance of a selected 
broker/dealer other than Webb shall be transmitted 

                                       96

<PAGE>

by Webb to such broker/dealer. Total marketing fees to Webb are expected to be
$146,824 and $207,818 at the minimum and maximum of the Estimated Price Range,
respectively. See "Pro Forma Data" for the assumptions used to arrive at these
estimates.

     The Company and Association have jointly and severally agreed to pay or 
reimburse the Agent for all reasonable out-of-pocket expenses not to exceed 
$10,000 and reasonable legal fees and expenses of its counsel not to exceed 
$30,000. Webb has received a management fee of $25,000 which will be credited 
against a success fee of 1.3% of the Common Stock sold exclusive of any 
shares sold to the ESOP, directors, officers and employees and members of 
their immediate families, to be paid to Webb upon completion of the offering. 
In addition, the maximum amount of compensation selected broker-dealers who 
assist in the Syndicated Community Offering could receive is 5.5% of the 
aggregate Purchase Price of the shares of Common Stock sold by them.

     Crowe Chizek has performed conversion and records management services 
for the Association in the Conversion and will receive a fee for this service 
of $60,000 plus reimbursement of reasonable out-of-pocket expenses not to 
exceed $5,000.

     Directors and executive officers of the Company and Association may 
participate in the solicitation of offers to purchase Common Stock. Other 
employees of the Association may participate in the Offering in ministerial 
capacities or providing clerical work in effecting a sales transaction. Other 
questions of prospective purchasers will be directed to executive officers or 
registered representatives. Such other employees have been instructed not to 
solicit offers to purchase Common Stock or provide advice regarding the 
purchase of Common Stock. The Company 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. No officer, director or employee 
of the Company or the Association will be compensated in connection with his 
participation by the payment of commissions or other remuneration based 
either directly or indirectly on the transactions in the Common Stock.

Procedure for Purchasing Shares in Subscription and Community Offerings

     To ensure that each purchaser receives a prospectus at least 48 hours 
before the Expiration Date in accordance with Rule 15c2-8 of the Exchange 
Act, no Prospectus will be mailed any later than five days prior to such date 
or hand delivered any later than two days prior to such date. Execution of 
the stock order form and acknowledgment form will confirm receipt or delivery 
in accordance with Rule 15c2-8. Stock order forms and acknowledgment forms 
will only be distributed with a Prospectus.

     To purchase shares in the Subscription and Community Offerings, an 
executed stock order form and acknowledgment form with the required payment 
for each share subscribed for or appropriate authorization for withdrawal 
from a deposit account maintained at the Association (which may be given by 
completing the appropriate blanks in the stock order form), must be received 
by the Association at its office by 5:00 p.m., Eastern Time, on the 
Expiration Date. Stock 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. In addition, the 
Association and Company are not obligated to accept orders submitted on 
photocopied or facsimilied stock order forms and will not accept stock order 
forms unaccompanied by an executed acknowledgment form. Notwithstanding the 
foregoing, the Company shall have the right, in its sole discretion, to 
permit institutional investors to submit irrevocable orders together with a 
legally binding commitment for payment and to thereafter pay for the shares 
of Common Stock for which they subscribe in the Community Offering at any 
time prior to 48 hours before the completion of the Conversion. The Company 
and the Association have the right to waive or permit the correction of 
incomplete or improperly executed forms, but do not represent that they will 
do so. Once received, an executed stock order form may not be modified, 
amended or rescinded without the consent of the Association unless the 
Conversion has not been completed within 45 days after the end of the 
Subscription and Community Offerings, unless such period has been extended.

                                       97

<PAGE>

     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 (December 
31, 1996) and/or the Supplemental Eligibility Record Date (September 30, 
1998) and/or the Voting Record Date (October 31, 1998) must list all accounts 
on the stock order form giving all names in each account, the account number 
and the approximate deposit balance as of the record date.

     To ensure that your subscription rights are properly identified, you 
must list qualifying deposit accounts and loans, as of the respective 
qualifying dates on the stock order form. Persons who do not list all 
qualifying deposit accounts and loans may be subject to reduction or 
rejection of their subscription.

     Payment for subscriptions may be made: (i) in cash if delivered in 
person at any branch office of the Association; (ii) by check, bank draft or 
money order; or (iii) by authorization of withdrawal from deposit accounts 
maintained with the Association. Orders for Common Stock submitted by 
subscribers in the Subscription Offering which aggregate to $50,000 or more 
must be paid by official bank or certified check, a check issued by a 
broker-dealer registered with the NASD, or by withdrawal authorization from a 
deposit account of the Association. No wire transfers will be accepted. 
Interest will be paid on payments made by cash, check, bank draft or money 
order at the Association's passbook rate of interest from the date payment is 
received until the completion or termination of the Conversion. If payment is 
made by authorization of withdrawal from deposit accounts, the funds 
authorized to be withdrawn from a deposit account will continue to accrue 
interest at the contractual rates until completion or termination of the 
Conversion. Such funds will be otherwise unavailable to the depositor until 
completion or termination of the Conversion.

     If a subscriber authorizes the Association to withdraw the amount of the 
purchase price from his deposit account, the Association will do so as of the 
effective date of the Conversion. The Association will waive any applicable 
penalties for early withdrawal from certificate accounts. 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 authorization, the certificate will be cancelled at the time of the 
withdrawal, without penalty, and the remaining balance will earn interest at 
the Association's passbook rate.

     If the ESOP subscribes for shares during the Subscription Offering, 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 at the Purchase Price upon consummation of the Subscription Offering and 
Community Offering, if all shares are sold, or upon consummation of the 
Syndicated Community Offering if shares remain to be sold in such offering; 
provided that there is in force from the time of its subscription until such 
time, a loan commitment from an unrelated financial institution or the 
Company to lend to the ESOP, at such time, the aggregate Purchase Price of 
the shares for which it subscribed.

     Owners of self-directed Individual Retirement Accounts ("IRAs") and 
Qualified Plans may use the assets of such IRAs and Qualified Plans to 
purchase shares of Common Stock in the Subscription and Community Offerings, 
provided that such IRAs and Qualified Plans are not maintained at the 
Association. Persons with self-directed IRAs and Qualified Plans maintained 
at the Association must have their accounts transferred to an unaffiliated 
institution or broker to purchase shares of Common Stock in the Subscription 
and Community Offerings. In addition, the provisions of ERISA and IRS 
regulations require that officers, directors and ten percent shareholders who 
use self-directed IRA and Qualified Plan funds to purchase shares of Common 
Stock in the Subscription and Community Offerings make such purchases for the 
exclusive benefit of the IRAs and Qualified Plans.

     Certificates representing shares of Common Stock purchased will be 
mailed to purchasers at the address specified in properly completed stock 
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.

                                       98

<PAGE>

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 the Eligible
Account Holders, the ESOP, the Supplemental Eligible Account Holders and Other
Members of the Association, 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 exercised 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 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.

         The Association and the Company will pursue any and all legal and
equitable remedies (including forfeiture) in the event they become aware of the
transfer of subscription rights and will not honor orders known by them to
involve the transfer of such rights.

Syndicated Community Offering

         As a final step in the Conversion, the Plan provides that, if feasible,
all shares of Common Stock not purchased in the Subscription and Community
Offerings, if any, will be offered for sale to the general public in a
Syndicated Community Offering through a syndicate of registered broker-dealers
to be formed and managed by Webb acting as agent of the Company to assist the
Company and the Association in the sale of the Common Stock. The Company and the
Association have the right to reject orders in whole or in part in their sole
discretion in the Syndicated Community Offering. Neither Webb nor any registered
broker-dealer shall have any obligation to take or purchase any shares of the
Common Stock in the Syndicated Community Offering, however, Webb has agreed to
use its best efforts in the sale of shares in the Syndicated Community Offering.

         The Company and Association have jointly and severally agreed to pay or
reimburse the Agent for all reasonable out-of-pocket expenses not to exceed
$10,000 and reasonable legal fees and expenses of its counsel not to exceed
$30,000. Webb has received a management fee of $25,000 which will be credited
against a success fee of 1.3% of the Common Stock sold exclusive of any shares
sold to the ESOP, directors, officers and employees and members of their
immediate families, to be paid to Webb upon completion of the offering. In
addition, the maximum amount of compensation selected broker-dealers who assist
in the Syndicated Community Offering could receive is 5.5% of the aggregate
Purchase Price of the shares of Common Stock sold by them.

         The price at which Common Stock is sold in the Syndicated Community
Offering will be $10.00, the same price as paid by subscribers in the
Subscription and Community Offerings. Subject to overall purchase limitations,
no person, together with any associate or group of persons acting in concert,
will be permitted to subscribe in the Syndicated Community Offering for more
than $200,000 of the Common Stock, exclusive of an increase in shares issued
pursuant to an increase in the Estimated Price Range of up to 15%; provided,
however, that shares of Common Stock purchased in the Community Offering by any
persons, together with associates of or persons acting in concert with such
persons, will be aggregated with purchases in the Syndicated Community Offering
and be subject to an overall maximum purchase limitation of $200,000, exclusive
of an increase in shares issued pursuant to an increase in the Estimated Price
Range by up to 15%.

         Payments made in the form of a check, bank draft, money order or in
cash will earn interest at the Association's passbook rate of interest from the
date such payment is actually received by the Association until completion or
termination of the Conversion.

         In addition to the foregoing, if a syndicate of broker-dealers
("selected dealers") is formed to assist in the Syndicated Community Offering, 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

                                       99

<PAGE>

to the Association 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 to place orders for shares. Such selected
dealers shall subsequently contact their customers who indicated an interest and
seek their confirmation as to their intent to purchase. Those indicating an
intent to purchase shall execute order forms and forward them 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 the Association for deposit in a segregated
account. Although purchasers' funds are not required to be in their accounts
with selected dealers until the debit date in the event that such alternative
procedure is employed once a confirmation of an intent to purchase has been
received by the selected dealer, the purchaser has no right to rescind his
order.

         Certificates representing shares of Common Stock purchased, together
with any refund due, will be mailed to purchasers at the address specified in
the order form, as soon as practicable following consummation of the sale of the
Common Stock. Any certificates returned as undeliverable will be disposed of in
accordance with applicable law.

         The Syndicated Community Offering will terminate no more than 45 days
following the Subscription Expiration Date, unless extended by the Company with
the approval of the OTS. Such extensions may not be beyond December 21, 2000.
See "--Stock Pricing" above for a discussion of rights of subscribers, if any,
in the event an extension is granted.

Limitations on Common Stock Purchases

         The Plan includes the following limitations on the number of shares of
Common Stock which may be purchased during the Conversion:

         (1)      No less than 25 shares;

         (2)      Each Eligible Account Holder may subscribe for and purchase in
                  the Subscription Offering up to the greater of the amount
                  permitted to be purchased in the Community Offering, currently
                  $200,000 of Common Stock, one-tenth of one percent (.10%) of
                  the total offering of shares of Common Stock, or fifteen 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 Eligible Account Holder and
                  the denominator is the total amount of qualifying deposits of
                  all Eligible Account Holders in each case on the Eligibility
                  Record Date subject to the overall maximum purchase limitation
                  described in (8) below and exclusive of an increase in the
                  total number of shares issued due to an increase in the
                  Estimated Price Range of up to 15%;

         (3)      The ESOP is permitted to purchase in the aggregate up to 10%
                  of the shares of Common Stock issued in the Conversion,
                  including shares issued in the event of an increase in the
                  Estimated Price Range of 15%, and intends to purchase 8% of
                  the shares of Common Stock issued in the Conversion;

         (4)      Each Supplemental Eligible Account Holder may subscribe for
                  and purchase in the Subscription Offering up to the greater of
                  the amount permitted to be purchased in the Community
                  Offering, currently $200,000 of Common Stock offered,
                  one-tenth of one percent (.10%) of the total offering of
                  shares of Common Stock, or fifteen 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 qualifying deposits
                  of all Supplemental Eligible 


                                      100


<PAGE>

                  Account Holders, in each case on the Supplemental Eligibility 
                  Record Date, subject to the overall maximum purchase 
                  limitation described in (8) below and exclusive of an increase
                  in the total number of shares issued due to an increase in the
                  Estimated Price Range of up to 15%;

         (5)      Each Other Member may subscribe for and purchase in the
                  Subscription Offering up to the greater of the amount
                  permitted to be purchased in the Community Offering, currently
                  $200,000 of Common Stock offered, or one-tenth of one percent
                  (.10%) of the total offering of shares of Common Stock subject
                  to the overall maximum purchase limitation described in (8)
                  below and exclusive of an increase in the total number of
                  shares issued due to an increase in the Estimated Price Range
                  of up to 15%;

         (6)      Persons purchasing shares of Common Stock in the Community
                  Offering, together with associates of and groups of persons
                  acting in concert with such persons, may purchase in the
                  Community Offering up to $200,000 of Common Stock offered in
                  the Conversion, subject to the overall maximum purchase
                  limitation described in (8) below and exclusive of an increase
                  in the total number of shares issued due to an increase in the
                  Estimated Price Range of up to 15%;

         (7)      Persons purchasing shares of Common Stock in the Syndicated
                  Community Offering, together with associates of and persons
                  acting in concert with such persons, may purchase in the
                  Syndicated Offering up to $200,000 of Common Stock offered in
                  the Conversion subject to the overall maximum purchase
                  limitation in (8) below and exclusive of an increase in the
                  total number of shares issued due to an increase in the
                  Estimated Price Range of up to 15% and, provided further that
                  shares of Common Stock purchased in the Community Offering by
                  any persons, together with associates of and persons acting in
                  concert with such persons, will be aggregated with purchases
                  in the Syndicated Community Offering in applying the $200,000
                  purchase limitation;

         (8)      Eligible Account Holders, Supplemental Eligible Account
                  Holders and Other Members may purchase stock in the Community
                  Offering and Syndicated Community Offering subject to the
                  purchase limitations described in (6) and (7) above, provided
                  that, except for the ESOP, the maximum number of shares of
                  Common Stock subscribed for or purchased in all categories by
                  any person, together with associates of and groups of persons
                  acting in concert with such persons, shall not exceed the
                  overall maximum purchase limitation of $200,000, exclusive of
                  an increase in the total number of shares issued due to an
                  increase in the Estimated Price Range of up to 15%; and

         (9)      No more than 25% of the total number of shares offered for
                  sale in the Conversion may be purchased by directors and
                  officers of the Association and their associates in the
                  aggregate, excluding purchases by the ESOP.

         Subject to any required regulatory approval and the requirements of
applicable laws and regulations, but without further approval of the members of
the Association, both the individual amount permitted to be subscribed for and
the overall maximum purchase limitation may be increased to up to a maximum of
5% at the sole discretion of the Company and the Association. If such amount is
increased, subscribers for the maximum amount will be, and certain other large
subscribers in the sole discretion of the Association may be, given the
opportunity to increase their subscriptions up to the then applicable limit. In
addition, the Boards of Directors of the Company and the Association may, in
their sole discretion, increase the overall maximum purchase limitation referred
to above up to 9.99%, provided that orders for shares exceeding 5% of the shares
being offered in the Subscription and Community Offerings shall not exceed, in
the aggregate, 10% of the shares being offered in the Subscription and Community
Offerings. Requests to purchase additional shares of Common Stock under this
provision will be determined by the Boards of Directors and, if approved,
allocated on a pro rata basis giving priority in accordance with the priority
rights set forth herein.

         The overall maximum purchase limitation may not be reduced to less than
$200,000 but the individual amount permitted to be subscribed for may be reduced
by the Association to less than $200,000, subject to paragraphs (2), 

                                      101

<PAGE>

(4) and (5) above without the further approval of members or resolicitation of
subscribers. An individual Eligible Account Holder, Supplemental Eligible
Account Holder or Other Member may not purchase individually in the Subscription
Offering the overall maximum purchase limitation of $200,000 of the shares
offered, but may make such purchase, together with associates of and persons
acting in concert with such person, by also purchasing in other available
categories, subject to availability of shares and the maximum overall purchase
limitation for purchases in the Conversion.

         In the event of an increase in the total number of shares offered in
the Conversion due to an increase in the Estimated Price Range of up to 15% (the
"Adjusted Maximum"), the additional shares will be allocated in the following
order of priority in accordance with the Plan: (i) to fill the ESOP's
subscription of 8% of the Adjusted Maximum number of shares; (ii) in the event
that there is an oversubscription by Eligible Account Holders, to fill
unsatisfied subscriptions of Eligible Account Holders exclusive of the Adjusted
Maximum; (iii) in the event that there is an oversubscription by Supplemental
Eligible Account Holders, to fill unsatisfied subscriptions of Supplemental
Eligible Account Holders, exclusive of the Adjusted Maximum; (iv) in the event
that there is an oversubscription by Other Members, to fill unsatisfied
subscriptions of Other Members exclusive of the Adjusted Maximum; and (v) to
fill unsatisfied subscriptions in the Community Offering to the extent possible
exclusive of the Adjusted Maximum and with preference to Preferred Subscribers.

         The term "associate" of a person is defined to mean: (i) any
corporation (other than the Association or a majority-owned subsidiary of the
Association) of which such person is an officer, partner or 10% stockholder;
(ii) any trust or other estate in which such person has a substantial beneficial
interest or serves as a trustee or in a similar fiduciary capacity; provided,
however, such term shall not include any employee stock benefit plan of the
Association in which such person has a substantial beneficial interest or serves
as a trustee or in a similar fiduciary capacity; and (iii) any relative or
spouse of such person, or any relative of such spouse, who either has the same
home as such person or who is a director or officer of the Association.
Directors are not treated as associates of each other solely because of their
Board membership. For a further discussion of limitations on purchases of a
converting institution's stock at the time of Conversion and subsequent to
Conversion, see "--Certain Restrictions on Purchase or Transfer of Shares After
Conversion," "The Board of Directors and Management of the
Association--Subscriptions by Executive Officers and Directors," and
"Restrictions on Acquisition of the Company and the Association."

Liquidation Rights

         In the unlikely event of a complete liquidation of the Association in
its present mutual form, each depositor would receive his pro rata share of any
assets of the Association remaining after payment of claims of all creditors
(including the claims of all depositors to the withdrawal value of their
accounts). Each depositor's pro rata share of such remaining assets would be in
the same proportion as the value of his deposit account was to the total value
of all deposit accounts in the Association at the time of liquidation. After the
Conversion, each depositor, in the event of a complete liquidation, would have a
claim as a creditor of the same general priority as the claims of all other
general creditors of the Association. However, except as described below, his
claim would be solely in the amount of the balance in his deposit account plus
accrued interest. He would not have an interest in the value or assets of the
Association above that amount.

         The Plan provides for the establishment, upon the completion of the
Conversion, of a special "liquidation account" for the benefit of Eligible
Account Holders and Supplemental Eligible Account Holders in an amount equal to
the surplus and reserves of the Association as of the date of its latest balance
sheet contained in the final Prospectus used in connection with the Conversion.
Each Eligible Account Holder and Supplemental Eligible Account Holder, if he
were to continue to maintain his deposit account at the Association, would be
entitled, on a complete liquidation of the Association after the Conversion, to
an interest in the liquidation account prior to any payment to the stockholders
of the Association. Each Eligible Account Holder and Supplemental Eligible
Account Holder would have an initial interest in such liquidation account for
each deposit account, including regular accounts, transaction accounts such as
NOW accounts, money market deposit accounts, and certificates of deposit, with a
balance of $50 or more held in the Association on December 31, 1996 and
September 30, 1998, respectively ("Qualifying Deposit"). Each Eligible Account
Holder and Supplemental Eligible Account Holder will have a pro rata interest in
the total liquidation 

                                      102

<PAGE>

account for each of his deposit accounts based on the proportion that the
balance of each such deposit account on the Eligibility Record Date or
Supplemental Eligibility Record Date, respectively, bore to the total amount of
all deposit accounts of all Eligible Account Holders and Supplemental Eligible
Account Holders in the Association. For deposit accounts in existence at both
dates separate subaccounts shall be determined on the basis of the Qualifying
Deposits in such deposit accounts on such record date.

         If, however, on any annual closing date of the Association, subsequent
to December 31, 1996, or September 30, 1998, the amount in any deposit account
of an Eligible Account Holder or Supplemental Eligible Account Holder is less
than the amount in such deposit account on December 31, 1996 or September 30,
1998, respectively, or the previous annual closing date, then the interest in
the liquidation account relating to such deposit account would be reduced from
time to time by the proportion of any such reduction, and such interest will
cease to exist if such deposit account is closed. In addition, no interest in
the liquidation account would ever be increased despite any subsequent increase
in the related deposit account. Any assets remaining after the above liquidation
rights of Eligible Account Holders and Supplemental Eligible Account Holders are
satisfied would be distributed to the Company as the sole stockholder of the
Association.

Tax Aspects

         Consummation of the Conversion is expressly conditioned upon the
receipt by the Association of either a favorable ruling from the IRS or an
opinion of counsel with respect to federal income taxation, and an opinion of an
independent accountant with respect to Ohio income and franchise taxation, to
the effect that the Conversion will not be a taxable transaction to the Company,
the Association, Eligible Account Holders, Supplemental Eligible Account Holders
or Other Members except as noted below.

         No private ruling will be received from the IRS with respect to the
proposed Conversion. Instead, the Association has received an opinion of its
counsel, Muldoon, Murphy & Faucette, to the effect that for federal income tax
purposes, among other matters: (i) the Association's change in form from mutual
to stock ownership will constitute a reorganization under section 368(a)(1)(F)
of the Code and neither the Association nor the Company will recognize any gain
or loss as a result of the Conversion; (ii) no gain or loss will be recognized
to the Association or the Company upon the purchase of the Association's capital
stock by the Company or to the Company upon the purchase of its Common Stock in
the Conversion; (iii) no gain or loss will be recognized by Eligible Account
Holders or Supplemental Eligible Account Holders upon the issuance to them of
deposit accounts in the Association in its stock form and their interests in the
liquidation account in exchange for their deposit accounts in the Association;
(iv) the tax basis of the depositors' deposit accounts in the Association
immediately after the Conversion will be the same as the basis of their deposit
accounts immediately prior to the Conversion; (v) the tax basis of each Eligible
Account Holder's and Supplemental Eligible Account Holder's interest in the
liquidation account will be zero; (vi) no gain or loss will be recognized by
Eligible Account Holders or Supplemental Eligible Account Holders upon the
distribution to them of non-transferable subscription rights to purchase shares
of the Common Stock, provided that the amount to be paid for the Common Stock is
equal to the fair market value of such stock; and (vii) the tax basis to the
stockholders of the Common Stock of the Company purchased in the Conversion will
be the amount paid therefore and the holding period for the shares of Common
Stock purchased by such persons will begin on the date on which their
subscription rights are exercised. Crowe Chizek has opined that the Conversion
will not be a taxable transaction to the Company, the Association, Eligible
Account Holders or Supplemental Eligible Account Holders for Ohio income and/or
franchise tax purposes. Certain portions of both the federal and the state and
local tax opinions are based upon the assumption that the subscription rights
issued in connection with the Conversion will have no value. The Company and the
Association have received an opinion issued by Keller stating that pursuant to
Keller's valuation, Keller is of the opinion that subscription rights issued in
connection with the Conversion will have no value.

         Unlike private rulings, an opinion of counsel or an opinion of an
independent accountant is not binding on the IRS or the Ohio Department of
Taxation ("ODOT") and the IRS or ODOT could disagree with conclusions reached
therein. Keller has stated in its opinion that, pursuant to its valuation,
Keller is of the opinion that the subscription rights do not have any value,
based on the fact that such rights are acquired by the recipients without cost,
are non-transferable and of short duration, and afford the recipients the right
only to purchase the Common Stock at a 

                                      103

<PAGE>

price equal to its estimated fair market value, which will be the same price as
the Purchase Price for the unsubscribed shares of Common Stock. Such valuation
is not binding on the IRS or ODOT. If the subscription rights granted to
Eligible Account Holders or Supplemental Eligible Account Holders are deemed to
have an ascertainable value, receipt of such rights could be taxable to those
Eligible Account Holders or Supplemental Eligible Account Holders who receive
and/or exercise the subscription rights in an amount equal to such value and the
Association could recognize gain on such distribution. Eligible Account Holders
and Supplemental Eligible Account Holders are encouraged to consult with their
own tax advisor as to the tax consequences in the event that such subscription
rights are deemed to have an ascertainable value.

Interpretation and Amendment of the Plan of Conversion

         To the extent permitted by law, all interpretations of the Plan by the
Association will be final. The Plan provides that the Association's Board of
Directors shall have the discretion to interpret and apply the provisions of the
Plan to particular circumstances and that such interpretation or application
shall be final. Any and all interpretations, applications and determinations
will be made by the Board of Directors on the basis of such information and
assistance as was then reasonably available for such purpose.

         The Plan provides that, if deemed necessary or desirable by the Board
of Directors, the Plan may be substantively amended at any time by a two-thirds
vote of the Association's Board of Directors prior to solicitation of proxies
from members to vote on the Plan. After submission of the proxy materials to the
members, the Plan may be amended by a two-thirds vote of the Board of Directors
at any time prior to the Special Meeting with the concurrence of the OTS. The
Plan may be amended at any time after the approval of members with the approval
of the OTS and no further approval of the members will be necessary unless
otherwise required by the OTS. By adoption of the Plan, the Association's
members will be deemed to have authorized amendment of the Plan under the
circumstances described above.

Certain Restrictions on Purchase or Transfer of Shares After Conversion

         All shares of Common Stock purchased in connection with the Conversion
by a director or an executive officer of the Association will be subject to a
restriction that the shares not be sold for a period of one year following the
Conversion, except in the event of the death of such director or executive
officer. Each certificate for restricted shares will bear a legend giving notice
of this restriction on transfer, and instructions will be issued to the effect
that any transfer within such time period of any certificate or record ownership
of such shares other than as provided above is a violation of the restriction.
Any shares of Common Stock issued at a later date as a stock dividend, stock
split, or otherwise, with respect to such restricted stock will be subject to
the same restrictions. The directors and executive officers of the Association
will also be subject to the insider trading rules promulgated pursuant to the
Exchange Act and any other applicable requirements of the federal securities
laws.

         Purchases of outstanding shares of Common Stock of the Company by
directors, executive officers (or any person who was an executive officer or
director of the Association after adoption of the Plan of Conversion) and their
associates during the three-year period following Conversion may be made only
through a broker or dealer registered with the SEC, except with the prior
written approval of the OTS. This restriction does not apply, however, to
negotiated transactions involving more than 1.0% of the Company's outstanding
Common Stock or to the purchase of stock pursuant to any stock option plan to be
established after the Conversion.

         Unless approved by the OTS, the Company, pursuant to OTS regulations,
will be prohibited from repurchasing any shares of the Common Stock for three
years except: (i) for an offer to all stockholders on a pro rata basis; or (ii)
for the repurchase of qualifying shares of a director. Notwithstanding the
foregoing, and except as provided below, beginning one year following completion
of the Conversion, the Company may repurchase its Common Stock so long as: (i)
the repurchases within the following two years are part of an open-market
program not involving greater than 5% of its outstanding capital stock during a
twelve-month period; (ii) the repurchases do not cause the Association to become
undercapitalized; and (iii) the Company provides to the Regional Director of the
OTS no later than 10 days prior to the commencement of a repurchase program
written notice containing a full 

                                      104

<PAGE>

description of the program to be undertaken and such program is not disapproved
by the Regional Director. Under current OTS policies, repurchases may be allowed
in the first year following Conversion and in amounts greater than 5% in the
second and third years following Conversion provided there are valid and
compelling business reasons for such repurchases and the OTS does not object to
such repurchases.


                   RESTRICTIONS ON ACQUISITION OF THE COMPANY
                               AND THE ASSOCIATION

General

         The Plan of Conversion provides for the Conversion of the Association
from the mutual to the stock form of organization and, in connection therewith,
a new Federal Stock Charter and Bylaws to be adopted by members of the
Association. The Plan also provides for the concurrent formation of a holding
company, which form of organization may or may not be utilized at the option of
the Board of Directors of the Association. See "The Conversion--General." In the
event that the holding company form of organization is utilized, as described
below, certain provisions in the Company's Certificate of Incorporation and
Bylaws and in its management remuneration entered into in connection with the
Conversion, together with provisions of Delaware corporate law, may have
anti-takeover effects. In the event that the holding company form of
organization is not utilized, the Association's Stock Charter and Bylaws and
management remuneration entered into in connection with the Conversion may have
anti-takeover effects as described below. In addition, regulatory restrictions
may make it difficult for persons or companies to acquire control of either the
Company or the Association.

Restrictions in the Company's Certificate of Incorporation and Bylaws

         A number of provisions of the Company's Certificate of Incorporation
and Bylaws deal with matters of corporate governance and certain rights of
stockholders. The following discussion is a general summary of the provisions of
the Company's Certificate of Incorporation and Bylaws which might be deemed to
have a potential "anti-takeover" effect. These provisions may have the effect of
discouraging a future takeover attempt which is not approved by the Board of
Directors but which individual Company stockholders may deem to be in their best
interests or in which shareholders may receive a substantial premium for their
shares over then current market prices. As a result, stockholders who might
desire to participate in such a transaction may not have an opportunity to do
so. Such provisions will also render the removal of the current Board of
Directors or management of the Company more difficult. The following description
of certain of the provisions of the Certificate of Incorporation and Bylaws of
the Company is necessarily general and reference should be made in each case to
such Certificate of Incorporation and Bylaws, which are incorporated herein by
reference. See "Additional Information" as to how to obtain a copy of these
documents.

         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. Beneficial ownership is determined pursuant
to Rule 13d-3 of the General Rules and Regulations promulgated pursuant to the
Exchange Act, and includes shares beneficially owned by such person or any
of his affiliates (as defined in the Certificate of Incorporation), shares which
such person or his affiliates have the right to acquire upon the exercise of
conversion rights or options and shares as to which such person and his
affiliates have or share investment or voting power, but shall not include
shares beneficially owned by the ESOP or directors, officers and employees of
the Association or Company or shares that are subject to a revocable proxy and
that are not otherwise beneficially owned, or deemed by the Company to be
beneficially owned, by such person and his affiliates. The Certificate of
Incorporation also contains provisions authorizing the Board of Directors to
construe and apply the Limit and to demand that any person reasonably believed
to beneficially own Common Stock in excess of the Limit (or hold of record
Common Stock beneficially owned in excess of the Limit) to provide the Company
with certain information. No assurance can be given that a court applying
Delaware law would enforce such provisions of the Certificate of Incorporation.
The Certificate of 

                                      105

<PAGE>

Incorporation of the Company further provides that this provision limiting
voting rights may only be amended upon the vote of 80% of the outstanding shares
of voting stock (after giving effect to the limitation on voting rights).

         Board of Directors. The Board of Directors of the Company is divided
into three classes, each of which shall contain approximately one-third of the
whole number of members of the Board. Each class shall serve a staggered term,
with approximately one-third of the total number of directors being elected each
year. The Company's Certificate of Incorporation and Bylaws provide that the
size of the Board shall be determined by a majority of the directors. The
Certificate of Incorporation and the Bylaws provide that any vacancy occurring
in the Board, including a vacancy created by an increase in the number of
directors or resulting from death, resignation, retirement, disqualification,
removal from office or other cause, may be filled for the remainder of the
unexpired term exclusively by a majority vote of the directors then in office.
The classified Board is intended to provide for continuity of the Board of
Directors and to make it more difficult and time consuming for a stockholder
group to fully use its voting power to gain control of the Board of Directors
without the consent of the incumbent Board of Directors of the Company. The
Certificate of Incorporation of the Company provides that a director may be
removed from the Board of Directors prior to the expiration of his term only for
cause, upon the vote of 80% of the outstanding shares of voting stock.

         In the absence of these provisions, the vote of the holders of a
majority of the shares could remove the entire Board, with or without cause, and
replace it with persons of such holders' choice.

         Cumulative Voting, Special Meetings and Action by Written Consent. The
Certificate of Incorporation does not provide for cumulative voting for any
purpose. Moreover, special meetings of stockholders of the Company may be called
only by the Board of Directors of the Company. The Certificate of Incorporation
also provides that any action required or permitted to be taken by the
stockholders of the Company may be taken only at an annual or special meeting
and prohibits stockholder action by written consent in lieu of a meeting.

         Authorized Shares. The Certificate of Incorporation authorizes the
issuance of 6,000,000 shares of Common Stock and 1,000,000 shares of Preferred
Stock. The shares of Common Stock and Preferred Stock were authorized in an
amount greater than that to be issued in the Conversion to provide the Company's
Board of Directors with as much flexibility as possible to effect, among other
transactions, financings, acquisitions, stock dividends, stock splits and
employee stock options. However, these additional authorized shares may also be
used by the Board of Directors consistent with its fiduciary duty to deter
future attempts to gain control of the Company. The Board of Directors also has
sole authority to determine the terms of any one or more series of Preferred
Stock, including voting rights, conversion rates, and liquidation preferences.
As a result of the ability to fix voting rights for a series of Preferred Stock,
the Board has the power, to the extent consistent with its fiduciary duty, to
issue a series of Preferred Stock to persons friendly to management in order to
attempt to block a post-tender offer merger or other transaction by which a
third party seeks control, and thereby assist management to retain its position.
The Company's Board of Directors currently has no plans for the issuance of
additional shares, other than the issuance of additional shares pursuant to the
terms of the Stock-Based Incentive Plan and upon exercise of stock options to be
issued pursuant to the terms of the Stock-Based Incentive Plan, all of which are
to be established and presented to stockholders at the first annual meeting
after the Conversion.

         Stockholder Vote Required to Approve Business Combinations with
Principal Stockholders. The Certificate of Incorporation requires the approval
of the holders of 80% of the Company's outstanding shares of voting stock to
approve certain "Business Combinations," as defined therein, and related
transactions. Under Delaware law, absent this provision, Business Combinations,
including mergers, consolidations and sales of all or substantially all of the
assets of a corporation must, subject to certain exceptions, be approved by the
vote of the holders of only a majority of the outstanding shares of Common Stock
of the Company and any other affected class of stock. Under the Certificate of
Incorporation, 80% approval of shareholders is required in connection with any
transaction involving an Interested Stockholder (as defined below) except (i) in
cases where the proposed transaction has been approved in advance by a majority
of those members of the Company's Board of Directors who are unaffiliated with
the Interested Stockholder and were directors prior to the time when the
Interested Stockholder became an Interested Stockholder or (ii) if the proposed
transaction meets certain conditions set forth therein which are designed to
afford the

                                      106

<PAGE>

shareholders a fair price in consideration for their shares in which case, if a
stockholder vote is required, approval of only a majority of the outstanding
shares of voting stock would be sufficient. The term "Interested Stockholder" is
defined to include any individual, corporation, partnership or other entity
(other than the Company or its subsidiary) which owns beneficially or controls,
directly or indirectly, 10% or more of the outstanding shares of voting stock of
the Company. This provision of the Certificate of Incorporation applies to any
"Business Combination," which is defined to include: (i) any merger or
consolidation of the Company or any of its subsidiaries with or into any
Interested Stockholder or Affiliate (as defined in the Certificate of
Incorporation) of an Interested Stockholder; (ii) any sale, lease, exchange,
mortgage, transfer, or other disposition to or with any Interested Stockholder
or Affiliate of 25% or more of the assets of the Company or combined assets of
the Company and its subsidiary; (iii) the issuance or transfer to any Interested
Stockholder or its Affiliate by the Company (or any subsidiary) of any
securities of the Company in exchange for any assets, cash or securities the
value of which equals or exceeds 25% of the fair market value of the Common
Stock of the Company; (iv) the adoption of any plan for the liquidation or
dissolution of the Company proposed by or on behalf of any Interested
Stockholder or Affiliate thereof; and (v) any reclassification of securities,
recapitalization, merger or consolidation of the Company which has the effect of
increasing the proportionate share of Common Stock or any class of equity or
convertible securities of the Company owned directly or indirectly by an
Interested Stockholder or Affiliate thereof. The directors and executive
officers of the Association are purchasing in the aggregate approximately 8.7%
of the shares of the Common Stock at the maximum of the Estimated Price Range.
In addition, the ESOP intends to purchase 8% of the Common Stock sold in the
Conversion. Additionally, if at a meeting of stockholders following the
Conversion stockholder approval of the proposed Stock-Based Incentive Plan is
received, the Company expects to acquire 4% of the Common Stock issued in the
Conversion on behalf of the Stock Awards and expects to issue an amount equal to
10% of the Common Stock issued in the Conversion under the Stock-Based Incentive
Plan to directors and executive officers. As a result, assuming the Stock-Based
Incentive Plan is approved by Stockholders, directors, executive officers and
employees have the potential to control the voting of approximately 25.8% of the
Company's Common Stock, thereby enabling them to prevent the approval of the
transactions requiring the approval of at least 80% of the Company's outstanding
shares of voting stock described hereinabove.

         Evaluation of Offers. The Certificate of Incorporation of the Company
further provides that the Board of Directors of the Company, when evaluating any
offer of another "Person" (as defined therein) to: (i) make a tender or exchange
offer for any equity security of the Company; (ii) merge or consolidate the
Company with another corporation or entity; or (iii) purchase or otherwise
acquire all or substantially all of the properties and assets of the Company,
may, in connection with the exercise of its judgment in determining what is in
the best interest of the Company, the Association and the stockholders of the
Company, give due consideration to all relevant factors, including, without
limitation, the social and economic effects of acceptance of such offer on the
Company's customers and the Association's present and future account holders,
borrowers and employees; on the communities in which the Company and the
Association operate or are located; and on the ability of the Company to fulfill
its corporate objectives as a savings and loan holding company and on the
ability of the Association to fulfill the objectives of a federally chartered
stock savings association under applicable statutes and regulations. No
assurance can be given that a court applying Delaware law would enforce the
foregoing provision of the Certificate of Incorporation. By having these
standards in the Certificate of Incorporation of the Company, the Board of
Directors may be in a stronger position to oppose such a transaction if the
Board concludes that the transaction would not be in the best interest of the
Company, even if the price offered is significantly greater than the then market
price of any equity security of the Company.

         Amendment of Certificate of Incorporation and Bylaws. Amendments to the
Company's Certificate of Incorporation must be approved by a majority vote of
its Board of Directors and also by a majority of the outstanding shares of its
voting stock; provided, however, that an affirmative vote of at least 80% of the
outstanding voting stock entitled to vote (after giving effect to the provision
limiting voting rights) is required to amend or repeal certain provisions of the
Certificate of Incorporation, including the provision limiting voting rights,
the provisions relating to approval of certain business combinations, calling
special meetings, the number and classification of directors, director and
officer indemnification by the Company and amendment of the Company's Bylaws and
Certificate of Incorporation. The Company's Bylaws may be amended by its Board
of Directors, or by a vote of 80% of the total votes eligible to be voted at a
duly constituted meeting of stockholders.

                                      107

<PAGE>

         Certain Bylaw Provisions. The Bylaws of the Company also require a
stockholder who intends to nominate a candidate for election to the Board of
Directors, or to raise new business at a stockholder meeting to give at least 90
days advance notice to the Secretary of the Company. The notice provision
requires a stockholder who desires to raise new business to provide certain
information to the Company concerning the nature of the new business, the
stockholder and the stockholder's interest in the business matter. Similarly, a
stockholder wishing to nominate any person for election as a director must
provide the Company with certain information concerning the nominee and the
proposing stockholder.

Anti-Takeover Effects of the Company's Certificate of Incorporation and Bylaws
and Management Remuneration Adopted in Conversion

         The provisions described above are intended to reduce the Company's
vulnerability to takeover attempts and certain other transactions which have not
been negotiated with and approved by members of its Board of Directors. The
provisions of the Employment Agreements, CIC Agreements, the Severance Plan, or
the Stock-Based Incentive Plan to be established may also discourage takeover
attempts by increasing the costs to be incurred by the Association and the
Company in the event of a takeover. See "Management of the
Association--Employment Agreements" and "--Benefits--Stock-Based Incentive
Plan."

         The Company's Board of Directors believes that the provisions of the
Certificate of Incorporation, Bylaws and management remuneration plans to be
established are in the best interest of the Company and its stockholders. An
unsolicited non-negotiated proposal can seriously disrupt the business and
management of a corporation and cause it great expense. Accordingly, the Board
of Directors believes it is in the best interests of the Company and its
stockholders to encourage potential acquirors to negotiate directly with
management and that these provisions will encourage such negotiations and
discourage non-negotiated takeover attempts. It is also the Board of Directors'
view that these provisions should not discourage persons from proposing a merger
or other transaction at a price that reflects the true value of the Company and
that otherwise is in the best interest of all stockholders.

Delaware Corporate Law

         The state of Delaware has a statute designed to provide Delaware
corporations with additional protection against hostile takeovers. The takeover
statute, which is codified in Section 203 of the Delaware General Corporate Law
("Section 203"), is intended to discourage certain takeover practices by
impeding the ability of a hostile acquiror to engage in certain transactions
with the target company.

         In general, Section 203 provides that a "Person" (as defined therein)
who owns 15% or more of the outstanding voting stock of a Delaware corporation
(an "Interested Stockholder") may not consummate a merger or other business
combination transaction with such corporation at any time during the three-year
period following the date such "Person" became an Interested Stockholder. The
term "business combination" is defined broadly to cover a wide range of
corporate transactions including mergers, sales of assets, issuances of stock,
transactions with subsidiaries and the receipt of disproportionate financial
benefits.

         The statute exempts the following transactions from the requirements of
Section 203: (i) any business combination if, prior to the date a person became
an Interested Stockholder, the Board of Directors approved either the business
combination or the transaction which resulted in the stockholder becoming an
Interested Stockholder; (ii) any business combination involving a person who
acquired at least 85% of the outstanding voting stock in the transaction in
which he became an Interested Stockholder, with the number of shares outstanding
calculated without regard to those shares owned by the corporation's directors
who are also officers and by certain employee stock plans; (iii) any business
combination with an Interested Stockholder that is approved by the Board of
Directors and by a two-thirds vote of the outstanding voting stock not owned by
the Interested Stockholder; and (iv) certain business combinations that are
proposed after the corporation had received other acquisition proposals and
which are approved or not opposed by a majority of certain continuing members of
the Board of Directors. A corporation may exempt itself from the requirements of
the statute by adopting an amendment to its Certificate of Incorporation or
Bylaws 

                                      108

<PAGE>

electing not to be governed by Section 203. At the present time, the Board of
Directors does not intend to propose any such amendment.

Restrictions in the Association's New Charter and Bylaws

         Although the Board of Directors of the Association is not aware of 
any effort that might be made to obtain control of the Association after the 
Conversion, the Board of Directors believes that it is appropriate to adopt 
certain provisions permitted by federal regulations to protect the interests 
of the converted Association and its stockholders from any hostile takeover. 
Such provisions may, indirectly, inhibit a change in control of the Company, 
as the Association's sole stockholder. See "Risk Factors--Certain 
Anti-Takeover Provisions."

         The Association's Federal Stock Charter will contain a provision
whereby the acquisition of or offer to acquire beneficial ownership of more than
10% of the issued and outstanding shares of any class of equity securities of
the Association by any person (i.e., any individual, corporation, group acting
in concert, trust, partnership, joint stock company or similar organization),
either directly or through an affiliate thereof, will be prohibited for a period
of five years following the date of completion of the Conversion. Any stock in
excess of 10% acquired in violation of the Federal Stock Charter provision will
not be counted as outstanding for voting purposes. This limitation shall not
apply to any transaction in which the Association forms a holding company
without a change in the respective beneficial ownership interests of its
stockholders other than pursuant to the exercise of any dissenter or appraisal
rights. In the event that holders of revocable proxies for more than 10% of the
shares of the Common Stock of the Company seek, among other things, to elect
one-third or more of the Company's Board of Directors, to cause the Company's
stockholders to approve the acquisition or corporate reorganization of the
Company or to exert a continuing influence on a material aspect of the business
operations of the Company, which actions could indirectly result in a change in
control of the Association, the Board of Directors of the Association will be
able to assert this provision of the Association's Federal Stock Charter against
such holders. Although the Board of Directors of the Association is not
currently able to determine when and if it would assert this provision of the
Association's Federal Stock Charter, the Board of Directors, in exercising its
fiduciary duty, may assert this provision if it were deemed to be in the best
interests of the Association, the Company and its stockholders. It is unclear,
however, whether this provision, if asserted, would be successful against such
persons in a proxy contest which could result in a change in control of the
Association indirectly through a change in control of the Company. Finally, for
five years, stockholders will not be permitted to call a special meeting of
stockholders relating to a change of control of the Association or a charter
amendment or to cumulate their votes in the election of directors. Furthermore,
the staggered terms of the Board of Directors could have an anti-takeover effect
by making it more difficult for a majority of shares to force an immediate
change in the Board of Directors since only one-third of the Board is elected
each year. The purpose of these provisions is to assure stability and continuity
of management of the Association in the years immediately following the
Conversion.

         Although the Association has no arrangements, understandings or plans
at the present time for the issuance or use of the shares of undesignated
preferred stock (the "Preferred Stock") proposed to be authorized, the Board of
Directors believes that the availability of such shares will provide the
Association with increased flexibility in structuring possible future financings
and acquisitions and in meeting other corporate needs which may arise. In the
event of a proposed merger, tender offer or other attempt to gain control of the
Association of which management does not approve, it might be possible for the
Board of Directors to authorize the issuance of one or more series of Preferred
Stock with rights and preferences which could impede the completion of such a
transaction. An effect of the possible issuance of such Preferred Stock,
therefore, may be to deter a future takeover attempt. The Board of Directors
does not intend to issue any Preferred Stock except on terms which the Board
deems to be in the best interest of the Association and its then existing
stockholders.

Regulatory Restrictions

         The Plan of Conversion prohibits any person, prior to the completion of
the Conversion, from transferring, or from entering into any agreement or
understanding to transfer, to the account of another, legal or beneficial
ownership of the subscription rights issued under the Plan or the Common Stock
to be issued upon their exercise. 

                                      109

<PAGE>

The Plan also prohibits any person, prior to the completion of the Conversion,
from offering, or making an announcement of an offer or intent to make an offer,
to purchase such subscription rights or Common Stock.

         For three years following the Conversion, OTS regulations prohibit any
person from acquiring or making an offer to acquire more than 10% of the stock
of any converted savings institution, except for: (i) offers that, if
consummated, would not result in the acquisition by such person during the
preceding 12-month period of more than 1% of such stock; (ii) offers for up to
25% in the aggregate by the ESOP or other tax qualified plans of the Association
or the Company; or (iii) offers which are not opposed by the Board of Directors
of the Association and which receive the prior approval of the OTS. Such
prohibition is also applicable to the acquisition of the stock of the Company.
Such acquisition may be disapproved by the OTS if it is found, among other
things, that the proposed acquisition: (a) would frustrate the purposes of the
provisions of the regulations regarding conversions; (b) would be manipulative
or deceptive; (c) would subvert the fairness of the conversion; (d) would be
likely to result in injury to the savings institution; (e) would not be
consistent with economical home financing; (f) would otherwise violate law or
regulation; or (g) would not contribute to the prudent deployment of the savings
institution's conversion proceeds. In the event that any person, directly or
indirectly, violates this regulation, the securities beneficially owned by such
person in excess of 10% shall not be counted as shares entitled to vote and
shall not be voted by any person or counted as voting shares in connection with
any matters submitted to a vote of stockholders. The definition of beneficial
ownership for this regulation extends to persons holding revocable or
irrevocable proxies for the Company's stock under circumstances that give rise
to a conclusive or rebuttable determination of control under the OTS
regulations.

         In addition, any proposal to acquire 10% of any class of equity
security of the Company generally would be subject to approval by the OTS under
the Change in Bank Control Act. The OTS requires all persons seeking control of
a savings institution, and, therefore, indirectly its holding company, to obtain
regulatory approval prior to offering to obtain control. Federal law generally
provides that no "person," acting directly or indirectly or through or in
concert with one or more other persons, may acquire directly or indirectly
"control," as that term is defined in OTS regulations, of a federally-insured
savings institution without giving at least 60 days' written notice to the OTS
and providing the OTS an opportunity to disapprove the proposed acquisition.
Such acquisitions of control may be disapproved if it is determined, among other
things, that: (i) the acquisition would substantially lessen competition; (ii)
the financial condition of the acquiring person might jeopardize the financial
stability of the savings institution or prejudice the interests of its
depositors; or (iii) the competency, experience or integrity of the acquiring
person or the proposed management personnel indicates that it would not be in
the interest of the depositors or the public to permit the acquisition of
control by such person. Such change in control restrictions on the acquisition
of holding company stock are not limited to three years after conversion but
will apply for as long as the regulations are in effect. Persons holding
revocable or irrevocable proxies may be deemed to be beneficial owners of such
securities under OTS regulations and therefore prohibited from voting all or the
portion of such proxies in excess of the 10% aggregate beneficial ownership
limit. Such regulatory restrictions may prevent or inhibit proxy contests for
control of the Company or the Association which have not received prior
regulatory approval.


                   DESCRIPTION OF CAPITAL STOCK OF THE COMPANY

General

         The Company is authorized to issue 6,000,000 shares of Common Stock
having a par value of $.01 per share and 1,000,000 shares of preferred stock
having a par value of $.01 per share (the "Preferred Stock"). The Company
currently expects to issue up to 1,955,000 shares of Common Stock (or 2,248,250
in the event of an increase of 15% in the Estimated Price Range) and no shares
of Preferred Stock in the Conversion. Except as discussed above in "Restriction
on Acquisition of the Company and the Association," each share of Common Stock
will have the same relative rights as, and will be identical in all respects
with, each other share of Common Stock. Upon payment of the Purchase Price for
the Common Stock, in accordance with the Plan, all such stock will be duly
authorized, fully paid and non-assessable.

                                      110

<PAGE>

         The Common Stock of the Company will represent non-withdrawable
capital, will not be an account of an insurable type, and will not be insured by
the FDIC.

Common Stock

         Dividends. The Company can pay dividends out of statutory surplus or
from certain net profits if, as and when declared by its Board of Directors. The
payment of dividends by the Company is subject to limitations which are imposed
by law and applicable regulation. See "Dividend Policy" and "Regulation." The
holders of Common Stock will be entitled to receive and share equally in such
dividends as may be declared by the Board of Directors of the Company out of
funds legally available therefor. If the Company issues Preferred Stock, the
holders thereof may have a priority over the holders of the Common Stock with
respect to dividends.

         Voting Rights. Upon Conversion, the holders of Common Stock will
possess exclusive voting rights in the Company. They will elect the Company's
Board of Directors and act on such other matters as are required to be presented
to them under Delaware law or the Company's Certificate of Incorporation or as
are otherwise presented to them by the Board of Directors. Except as discussed
in "Restrictions on Acquisition of the Company and the Association," each holder
of Common Stock will be entitled to one vote per share and will not have any
right to cumulate votes in the election of directors. If the Company issues
Preferred Stock, holders of the Preferred Stock may also possess voting rights.
Certain matters require an 80% shareholder vote. See "Restrictions on
Acquisition of the Company and the Association."

         As a federal mutual savings and loan association, corporate powers and
control of the Association are vested in its Board of Directors, who elect the
officers of the Association and who fill any vacancies on the Board of Directors
as it exists upon Conversion. Subsequent to Conversion, voting rights will be
vested exclusively in the owners of the shares of capital stock of the
Association, which will be the Company, and voted at the direction of the
Company's Board of Directors. Consequently, the holders of the Common Stock will
not have direct control of the Association.

         Liquidation. In the event of any liquidation, dissolution or winding up
of the Association, the Company, as 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 Account Holders and Supplemental Eligible
Account Holders (see "The Conversion--Liquidation Rights"), 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. If
Preferred Stock is issued, the holders thereof may have a priority over the
holders of the Common Stock in the event of liquidation or dissolution.

         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 is not subject to redemption.

Preferred Stock

         None of the shares of the Company's authorized Preferred Stock will be
issued in the Conversion. Such stock may be issued with such preferences and
designations as the Board of Directors may from time to time determine. The
Board of Directors can, without stockholder approval, issue preferred stock with
voting, dividend, liquidation and conversion rights which could dilute the
voting strength of the holders of the Common Stock and may assist management in
impeding an unfriendly takeover or attempted change in control.

                                      111

<PAGE>

                 DESCRIPTION OF CAPITAL STOCK OF THE ASSOCIATION

General

         The Federal Stock Charter of the Association, to be effective upon the
Conversion, authorizes the issuance of capital stock consisting of 6,000,000
shares of common stock, par value $1.00 per share, and 1,000,000 shares of
preferred stock, par value $1.00 per share, which preferred stock may be issued
in series and classes having such rights, preferences, privileges and
restrictions as the Board of Directors may determine. Each share of Common Stock
of the Association will have the same relative rights as, and will be identical
in all respects with, each other share of common stock. After the Conversion,
the Board of Directors will be authorized to approve the issuance of Common
Stock up to the amount authorized by the Federal Stock Charter without the
approval of the Association's stockholders. Assuming that the holding company
form of organization is utilized, all of the issued and outstanding common stock
of the Association will be held by the Company as the Association's sole
stockholder. The capital stock of the Association will represent
non-withdrawable capital, will not be an account of an insurable type, and will
not be insured by the FDIC.

Common Stock

         Dividends. The holders of the Association's common stock will be
entitled to receive and to share equally in such dividends as may be declared by
the Board of Directors of the Association out of funds legally available
therefor. See "Dividend Policy" for certain restrictions on the payment of
dividends and "Federal and State Taxation--Federal Taxation" for a discussion of
the consequences of the payment of cash dividends from income appropriated to
bad debt reserves.

         Voting Rights. Immediately after the Conversion, the holders of the
Association's common stock will possess exclusive voting rights in the
Association. Each holder of shares of common stock will be entitled to one vote
for each share held, subject to the right of shareholders to cumulate their
votes for the election of directors. During the five-year period after the
effective date of the Conversion, cumulation of votes will not be permitted. See
"Restrictions on Acquisition of the Company and the Association--Anti-Takeover
Effects of the Company's Certificate of Incorporation and Bylaws and Management
Remuneration Adopted in Conversion."

         Liquidation. In the event of any liquidation, dissolution, or winding
up of the Association, the holders of common stock will be entitled to receive,
after payment of all debts and liabilities of the Association (including all
deposit accounts and accrued interest thereon), and distribution of the balance
in the special liquidation account to Eligible Account Holders and Supplemental
Eligible Account Holders, all assets of the Association available for
distribution in cash or in kind. If additional preferred stock is issued
subsequent to the Conversion, the holders thereof may also have priority over
the holders of common stock in the event of liquidation or dissolution.

         Preemptive Rights; Redemption. Holders of the common stock of the
Association will not be entitled to preemptive rights with respect to any shares
of the Association which may be issued. The common stock will not be subject to
redemption. Upon receipt by the Association of the full specified purchase price
therefor, the common stock will be fully paid and non-assessable.

                          TRANSFER AGENT AND REGISTRAR

         The transfer agent and registrar for the Common Stock is Registrar and
Transfer Company, Cranford, New Jersey.

                                      112

<PAGE>

                                     EXPERTS

         The financial statements of the Association and its subsidiaries as of
December 31, 1997 and 1996 and for each of the years in the three-year period
ended December 31, 1997, have been included herein in reliance upon the report
of Robb, Dixon, Francis, Davis, Oneson & Company, independent certified public
accountants, appearing elsewhere herein, and upon the authority of said firm as
experts in accounting and auditing.

         Keller & Company, Inc. has consented to the publication herein of the
summary of its report to the Association and Company setting forth its opinion
as to the estimated pro forma market value of the Common Stock upon Conversion
and its valuation with respect to subscription rights.


                             LEGAL AND TAX OPINIONS

         The legality of the Common Stock and the federal income tax
consequences of the Conversion will be passed upon for the Association and the
Company by Muldoon, Murphy & Faucette, Washington, D.C., special counsel to the
Association and the Company. Muldoon, Murphy & Faucette will rely as to certain
matters of Delaware law on the opinion of Morris, Nichols, Arsht & Tunnell. The
State of Ohio tax consequences of the Conversion will be passed upon for the
Association and the Company by Crowe, Chizek and Company LLP. Certain legal
matters will be passed upon for Webb by Breyer & Aguggia LLP, Washington, D.C.



                                      113

<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. Such information and all
exhibits to the Registration Statement, can be examined without charge at the
public reference facilities of the SEC located at 450 Fifth Street, N.W.,
Washington, D.C. 20549, and copies of such material can be obtained from the SEC
at prescribed rates. In addition, the SEC maintains a web site
(http://www.sec.gov) that contains reports, proxy and information statements and
other information regarding registrants that file electronically with the SEC
including the Company. The statements contained in this Prospectus as to the
contents of any contract or other document filed as an exhibit to the
registration statement are, of necessity, brief descriptions thereof and are not
necessarily complete; each such statement is qualified by reference to such
contract or document.

         The Association has filed an application for conversion with the OTS
with respect to the Conversion. Pursuant to the rules and regulations of the
OTS, this Prospectus omits certain information contained in that application.
The application may be examined at the principal office of the OTS, 1700 G
Street, N.W., Washington, D.C. 20552 and at the Office of the Regional Director
of the OTS located at 200 West Madison Street, Suite 1300, Chicago, Illinois
60606.

         In connection with the Conversion, the Company will register its Common
Stock with the SEC under Section 12(g) of the Exchange Act, and, upon such
registration, the Company and the holders of its 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. In
the event that the Association amends the Plan to eliminate the concurrent
formation of the Company as part of the Conversion, the Association will
register its stock with the OTS under Section 12(g) of the Exchange Act and,
upon such registration, the Association and the holders of its stock will become
subject to the same obligations and restrictions.

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



                                      114

<PAGE>

- --------------------------------------------------------------------------------
         No dealer, salesman or any other 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 information or representation shall not be relied upon as having been
authorized by the Company, the Association or Charles Webb & Company. 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 solicitation 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.


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

         Until December 18, 1998 or 25 days after commencement of the Syndicated
Community Offering, if any, whichever is later, 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 1,955,000 Shares

                          GRAND CENTRAL FINANCIAL CORP.
                          (Proposed Holding Company for
           Central Federal Savings and Loan Association of Wellsville)



                                  COMMON STOCK



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


                            Charles Webb & Company
                        a Division of Keefe, Bruyette &
                                   Woods, Inc.

                                November 12, 1998


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





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