INDIAN VILLAGE BANCORP INC
424B3, 1999-05-28
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: STEELTON BANCORP INC, 424B3, 1999-05-28
Next: WELLS FARGO FUNDS TRUST, 485BPOS, 1999-05-28



<PAGE>

                                                Filed Pursuant to Rule 424(b)(3)
                                                      Registration No. 333-74621

PROSPECTUS                           [LOGO]

                         INDIAN VILLAGE BANCORP, INC.
         (Proposed Holding Company for Indian Village Community Bank)
                        586,500 Shares of Common Stock

Indian Village Community Bank is converting from the mutual form to the stock
form of organization and will become a wholly owned subsidiary of Indian Village
Bancorp, Inc.

                            Price Per Share: $10.00
                  Expected Trading Market: OTC Bulletin Board

<TABLE>
<CAPTION>
                                                      Minimum        Maximum
                                                  ------------   ------------
<S>                                               <C>            <C>
Number of shares:                                     433,500        586,500
Gross offering proceeds:                          $ 4,335,000    $ 5,865,000
Estimated underwriting commissions
  and other offering expenses:                    $   380,000    $   380,000
Estimated net proceeds:                           $ 3,955,000    $ 5,485,000
Estimated net proceeds per share:                 $      9.12    $      9.35
</TABLE>

With the approval of the Office of Thrift Supervision, Indian Village Bancorp
may increase the maximum number of shares by up to 15%, to 674,475 shares.

Trident Securities will use its best efforts to assist Indian Village Bancorp in
selling at least the minimum number of shares but does not guarantee that this
number will be sold. Trident Securities is not obligated to purchase any shares
of common stock in the offering. Trident Securities intends to make a market in
the common stock.

The offering to depositors and borrowers of Indian Village will end at 12:00
Noon, Eastern Time, on June 22, 1999. An offering to the general public may also
be held and may end as early as 12:00 Noon, Eastern Time, on June 22, 1999. If
the conversion is not completed by August 23, 1999, and the Office of Thrift
Supervision gives Indian Village more time to complete the conversion, Indian
Village Bancorp will allow all subscribers to increase, decrease or cancel their
orders. All extensions may not go beyond June 23, 2001. Indian Village Bancorp
will hold all funds of subscribers in an interest-bearing savings account at
Indian Village until the conversion is completed or terminated. Funds will be
returned promptly with interest if the conversion is terminated.

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

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

For a discussion of certain risks that you should consider, see "Risk Factors"
beginning on page 9.

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

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

For assistance, please contact the stock information center at (740) 254-9164.

                              TRIDENT SECURITIES

                  The date of this prospectus is May 14, 1999
<PAGE>

                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                               Page
                                                                                                               ----
<S>                                                                                                            <C>
Summary...................................................................................................       1
Risk Factors..............................................................................................       9
Selected Financial Information............................................................................      13
Recent Developments.......................................................................................      15
Use of Proceeds...........................................................................................      20
Dividend Policy...........................................................................................      21
Market for Common Stock...................................................................................      22
Capitalization............................................................................................      23
Historical and Pro Forma Regulatory Capital Compliance....................................................      24
Pro Forma Data............................................................................................      25
Shares to be Purchased by Management with Subscription Rights.............................................      29
Management's Discussion and Analysis of Financial Condition
   and Results of Operations..............................................................................      30
Business of Indian Village Bancorp........................................................................      40
Business of Indian Village................................................................................      41
Management of Indian Village Bancorp......................................................................      60
Management of Indian Village..............................................................................      60
Regulation and Supervision................................................................................      69
Federal and State Taxation................................................................................      74
The Conversion............................................................................................      76
Restrictions on Acquisition of Indian Village Bancorp.....................................................      90
Description of Capital Stock of Indian Village Bancorp ...................................................      96
Registration Requirements.................................................................................      97
Legal and Tax Opinions....................................................................................      97
Experts...................................................................................................      98
Change in Accountants.....................................................................................      98
Where You Can Find More Information.......................................................................      98
Index to Financial Statements.............................................................................      99
</TABLE>

                         Indian Village Community Bank
                              Grandenhutten, Ohio

        [Map of the State of Ohio with inset of the Tuscarawas County.]
<PAGE>

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------

                                                              SUMMARY

     You should read the entire prospectus carefully before you decide to invest. For assistance, please contact the stock
information center at (740) 254-9164.

                                                           THE COMPANIES

<S>                                               <C>
Indian Village Bancorp, Inc. (page 40)            Indian Village formed Indian Village Bancorp to be its holding company. To
100 South Walnut Street                           date, Indian Village Bancorp has only conducted organizational activities.
Gnadenhutten, Ohio 44629                          After the conversion, it will own all of Indian Village's capital stock and
(740) 254-4313                                    will direct, plan and coordinate Indian Village's business activities. After
                                                  the conversion, Indian Village Bancorp might become an operating company or
                                                  acquire or organize other operating subsidiaries, including other financial
                                                  institutions, although it currently has no specific plans or agreements to do
                                                  so.

Indian Village Community Bank (page 41)           Indian Village's business strategy is to operate as a traditional, community-
100 South Walnut Street                           oriented savings association dedicated to financing home ownership and
Gnadenhutten, Ohio 44629                          providing quality customer service. Currently, Indian Village operates out of
(740) 254-4313                                    its main office in Gnadenhutten, Ohio. In February 1999 Indian Village received
                                                  regulatory approval to open its first branch office, which will be located in
                                                  New Philadelphia, Ohio. Gnadenhutten and New Philadelphia are both located in
                                                  Tuscarawas County, which Indian Village considers as its primary market area
                                                  for making loans and attracting deposits.

                                                  Indian Village's principal business is attracting deposits from the general
                                                  public and using those funds to originate fixed-rate residential mortgage
                                                  loans, which accounted for 82.1% of Indian Village's total loan portfolio at
                                                  December 31, 1998. Indian Village also makes multi-family and commercial real
                                                  estate loans. Indian Village introduced home equity loans and lines of credit
                                                  in May 1996 and other consumer loans in April 1998. Indian Village also invests
                                                  in U.S. government and agency securities and U.S. government insured or
                                                  guaranteed mortgage-backed securities. At December 31, 1998, Indian Village had
                                                  total assets of $40.0 million, deposits of $30.9 million and total equity of
                                                  $5.1 million.

                                                  For a discussion of Indian Village's business strategy and recent results of
                                                  operations, see "Management's Discussion and Analysis of Financial Condition
                                                  and Results of Operations." For a discussion of Indian Village's business
                                                  activities, see "Business of Indian Village."

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                                       1
<PAGE>

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------

                                                          THE CONVERSION
<S>                                               <C>
What is the Conversion (page 76)                  The conversion is a change in Indian Village's legal form of organization. As a
                                                  mutual savings association, Indian Village currently has no stock or
                                                  stockholders. Instead, Indian Village operates for the mutual benefit of its
                                                  depositors who elect its directors and vote on other important matters. Through
                                                  the conversion Indian Village will become a stock savings association and will
                                                  be owned and controlled by the holder of all its stock, Indian Village Bancorp.
                                                  Voting rights in Indian Village Bancorp will belong to its stockholders.

                                                  Indian Village is conducting the conversion under the terms of its plan of
                                                  conversion. The Office of Thrift Supervision has approved the conversion with
                                                  the condition that Indian Village's members approve the plan of conversion.
                                                  Indian Village has called a special meeting for June 23, 1999 to vote on the
                                                  plan of conversion.



Reasons for the Conversion (page 77)              By converting to the stock form of organization, Indian Village will be
                                                  structured in the form used by commercial banks, most business entities and a
                                                  large number of savings institutions. The conversion will be important to
                                                  Indian Village's future growth and performance because it will:

                                                       .    provide a larger capital base from which to operate;

                                                       .    enhance its ability to attract and retain qualified management through
                                                            stock-based compensation plans;

                                                       .    expand its ability to serve the public;

                                                       .    afford its depositors, borrowers and local community residents the
                                                            opportunity to participate as owners in the local financial institution
                                                            with which they do business; and

                                                       .    enhance its ability to diversify into other financial services related
                                                            activities.

                                                  Presently, Indian Village does not have any specific plans or arrangements for
                                                  diversification or expansion into other financial services related activities.

Benefits of the Conversion to Management          Indian Village Bancorp and Indian Village intend to adopt the following benefit
(page 60)                                         plans and employment agreements:

                                                       .    Employee Stock Ownership Plan. This plan intends to purchase 8% of the
                                                            shares issued in the conversion. This would range from 34,680 shares,

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       2
<PAGE>

<TABLE>
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                               <C>
                                                            assuming 433,500 shares are issued in the conversion, to 46,920 shares,
                                                            assuming 586,500 shares are issued in the conversion. Indian Village
                                                            will allocate these shares to employees over a period of years in
                                                            proportion to their compensation.

                                                       .    Stock Option Plan. Under this plan, Indian Village Bancorp may award
                                                            stock options to key employees and directors. The number of options
                                                            available under this plan will be equal to 10% of the number shares sold
                                                            in the conversion. This would range from 43,350 shares, assuming 433,500
                                                            shares are issued in the conversion, to 58,650 shares, assuming 586,500
                                                            shares are issued in the conversion. This plan will require shareholder
                                                            approval.

                                                       .    Management Development and Recognition Plan. Under this plan, Indian
                                                            Village Bancorp may award shares of restricted stock to key employees
                                                            and directors at no cost to the recipient. The number of shares
                                                            available under this plan will equal 4% of the number of shares sold in
                                                            the conversion. This would range from 17,340 shares, assuming 433,500
                                                            shares are issued in the conversion, to 23,460 shares, assuming 586,500
                                                            shares are issued in the conversion. This plan will require shareholder
                                                            approval.

                                                       .    Employment Agreement. Indian Village Bancorp and Indian Village intend
                                                            to enter into employment agreements with Indian Village's President and
                                                            Chief Executive Officer, and Vice President, Treasurer and Chief
                                                            Financial Officer. These agreements will provide for severance benefits
                                                            if the executive is terminated following a change in control of Indian
                                                            Village Bancorp or Indian Village.

                                                       .    Employee Severance Compensation Plan. This plan will provide severance
                                                            benefits to eligible employees if there is a change in control of Indian
                                                            Village Bancorp or Indian Village.

                                                  The following table summarizes the total number and dollar value of the shares of
                                                  common stock, assuming 586,500 shares are issued in the conversion, which the
                                                  employee stock ownership plan expects to acquire and the total value of all shares
                                                  that are expected to be available for award under the stock option plan and the
                                                  management development and recognition plan. The table assumes the value of the
                                                  shares is

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       3
<PAGE>

<TABLE>
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                               <C>
                                                  $10.00 per share. The table does not include a value for the options because their
                                                  value would be equal to the fair market value of the common stock on the day that
                                                  the options are granted. As a result, financial gains can be realized on an option
                                                  only if the market price of common stock increases above the price at which the
                                                  options are granted.

                                                                                                                        Percentage
                                                                                                           Estimated     of Shares
                                                                                                Number       Value        Issued
                                                                                                  of          of          in the
                                                                                                Shares      Shares      Conversion
                                                                                               --------    ---------    ----------
                                                  Employee stock ownership plan............      46,920     $469,200          8.0%
                                                  Management development
                                                     and recognition plan awards...........      23,460      234,600          4.0
                                                  Stock options............................      58,650           --         10.0
                                                                                               --------    ---------         ----
                                                                Total......................     129,030     $703,800         22.0%
                                                                                               ========    =========         ====

                                                  For a discussion of risks associated with these plans and agreements, see "Risk
                                                  Factors--Implementation of Benefit Plans Will Increase Future Compensation Expense
                                                  and May Lower Indian Village's Net Income," and "Risk Factors--Employment
                                                  Agreements and Severance Plan Could Make Takeover Attempts More Difficult to
                                                  Achieve," and "Risk Factors--Issuance of Shares for Benefit Programs May Lower
                                                  Your Ownership Interest."

                                                           THE OFFERING

Subscription Offering (page 80)                   Indian Village has granted subscription rights in the following order of
                                                  priority to:
Note: Subscription rights are not
transferable, and persons with subscription            1.   Persons with $50 or more on deposit at Indian Village as of
rights may not subscribe for shares for the                 December 31, 1997.
benefit of any other person. If you violate
this prohibition, you may lose your rights to          2.   The Indian Village employee stock ownership plan.
purchase shares and may face criminal
prosecution and/or other sanctions.                    3.   Persons with $50 or more on deposit at Indian Village as of March
                                                            31, 1999.

                                                       4.  Indian Village's depositors as of April 30, 1999 and borrowers of
                                                           Indian Village as of January 20, 1999 whose loans continue to be
                                                           outstanding as of April 30, 1999.

                                                  To ensure that Indian Village properly identifies your subscription rights, you
                                                  must list all of your savings accounts and loans as of the eligibility dates on
                                                  the stock order form. If you fail to do so, your subscription may be reduced or
                                                  rejected if the offering is oversubscribed.

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       4
<PAGE>

<TABLE>
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                               <C>
                                                  The subscription offering will end at 12:00 Noon, Eastern time, on June 22, 1999.
                                                  If the offering is oversubscribed, Indian Village Bancorp will allocate the shares
                                                  in order of the priorities described above under a formula outlined in the plan of
                                                  conversion.

Community Offering (page 81)                      Indian Village Bancorp may offer shares not sold in the subscription offering
                                                  to the general public in a community offering. People and trusts of people who
                                                  are residents of Tuscarawas County, Ohio will have first preference to purchase
                                                  shares in a community offering. If shares are available, Indian Village Bancorp
                                                  expects to offer them to the general public immediately after the end of the
                                                  subscription offering, but may begin a community offering at any time during
                                                  the subscription offering.

                                                  Indian Village Bancorp and Indian Village may reject orders received in the
                                                  community offering either in whole or in part. If your order is rejected in
                                                  part, you cannot cancel the remainder of your order.

Time Period for Completing the Conversion         If the conversion is not completed by August 23, 1999 and the Office of Thrift
                                                  Supervision gives Indian Village more time to complete the conversion, Indian
                                                  Village Bancorp will contact everyone who subscribed for shares to see if they
                                                  still want to purchase stock. This is known as a "resolicitation offering." A
                                                  material change in the independent appraisal of Indian Village Bancorp and Indian
                                                  Village would be the most likely, but not necessarily the only, reason for a delay
                                                  in completing the conversion. Extensions may not go beyond June 23, 2001.

                                                  In the resolicitation offering, Indian Village Bancorp would mail a supplement to
                                                  this prospectus to you if you subscribed for stock to let you confirm, modify or
                                                  cancel your subscription. If you fail to respond to the resolicitation offering,
                                                  it would be as if you had canceled your order. If you paid for stock by check or
                                                  money order, your subscription funds would be returned to you, together with
                                                  accrued interest. If you authorized payment by withdrawal of funds on deposit at
                                                  Indian Village, that authorization would terminate.

                                                  If you affirmatively confirm your subscription order during the resolicitation
                                                  offering, Indian Village Bancorp and Indian Village would continue to hold your
                                                  subscription funds until the end of the resolicitation offering. You would be
                                                  unable to cancel your resolicitation order without the approval of Indian Village
                                                  Bancorp and Indian Village until the conversion is completed or terminated.

Purchase Price                                    The purchase price is $10.00 per share. The Boards of Directors of Indian Village
                                                  Bancorp and Indian Village consulted with Trident Securities in determining it.
                                                  You will not pay a commission to buy any shares in the conversion.

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       5
<PAGE>

<TABLE>
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                               <C>
Number of Shares to be Issued (page 86)           Indian Village Bancorp will sell between 433,500 and 586,500 shares of its common
                                                  stock in this offering. With regulatory approval, Indian Village Bancorp may
                                                  increase the number of shares to 674,475 without giving you further notice.

                                                  The amount of common stock that Indian Village Bancorp will offer in the
                                                  conversion is based on an independent appraisal of the estimated market value of
                                                  Indian Village Bancorp and Indian Village as if the conversion had occurred as of
                                                  the date of the appraisal. Keller & Company, Inc., an independent appraiser, has
                                                  estimated that, in its opinion, as of March 1, 1999, and updated as of April 8,
                                                  1998, the estimated market value ranged between $4,335,000 and $5,865,000, with a
                                                  midpoint of $5,100,000. The appraisal was based in part on Indian Village's
                                                  financial condition and operations and the effect on Indian Village of the
                                                  additional capital raised by the sale of common stock in this offering. The
                                                  independent appraisal will be updated before the conversion is completed.

                                                  In preparing its independent appraisal, Keller & Company focused primarily on the
                                                  price/core earnings and price/book valuation methodologies, both of which are
                                                  discussed in the appraisal report. See "Where You Can Find More Information" for
                                                  how to obtain a copy of the appraisal report. The following table compares Indian
                                                  Village's pro forma price/core earnings and price/book ratios at the minimum and
                                                  maximum of the offering range to the averages for all publically traded thrift
                                                  institutions, all publically traded Ohio thrift institutions and a comparable
                                                  group of ten publically traded thrift institutions identified in the appraisal
                                                  report. Thrift institutions in the mutual holding company structure are excluded
                                                  from each comparison group.

                                                                                                Price/Core
                                                                                                 Earnings          Price/Book
                                                                                                  Ratio               Ratio
                                                                                               -----------        ------------
                                                  Indian Village:
                                                     Minimum..............................        13.26x              50.50%
                                                     Maximum..............................        16.46               59.06
                                                  All Publically Traded Thrifts...........        16.89              117.97
                                                  All Publicly Traded Ohio Thrifts........        19.39              130.80
                                                  Comparable Group........................        14.73               90.45

                                                  The independent appraisal does not indicate market value. Do not assume or expect
                                                  that Indian Village's discounted valuation as shown in the above table means that
                                                  the common stock will trade above the $10.00 purchase price after the conversion.
                                                  Indian Village Bancorp cannot guarantee that anyone who purchases shares in the
                                                  conversion will be able to sell their shares at or above the $10.00 purchase
                                                  price. See "Risk Factors--Possible Limited Market for Indian Village Bancorp's
                                                  Common Stock May Lower Market Price."

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       6
<PAGE>

<TABLE>
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                               <C>
Purchase Limitations (page 88)                    The minimum purchase is 25 shares.

                                                  The maximum purchase in the subscription offering by any person or group of
                                                  persons through a single deposit account is $100,000 of common stock, which equals
                                                  10,000 shares.

                                                  The maximum purchase by any person in the community offering is $100,000 of common
                                                  stock, which equals 10,000 shares.

                                                  The maximum purchase in the subscription offering and community offering combined
                                                  by any person, related persons or persons acting together is $150,000 of common
                                                  stock, which equals 15,000 shares.

How to Purchase Common Stock (page 84)            If you want to subscribe for shares in the subscription offering or place a
                                                  purchase order for shares in the community offering, you must complete an
Note: Once Indian Village receives your           original stock order form and send it together with full payment to Indian
order, you cannot cancel or change it             Village in the postage-paid envelope provided. You must sign the certification
without Indian Village's consent. If              that is part of the stock order form. Indian Village must receive your stock
Indian Village Bancorp intends to sell fewer      order form before the end of the subscription offering or the end of the
than 433,500 shares or more than 674,475          community offering, as appropriate.
shares, all subscribers will be notified and
given the opportunity to change or cancel         You may pay for shares in the subscription offering or the community offering
their orders. If you do not respond to this       in any of the following ways:
notice, Indian Village Bancorp will return
your funds promptly with interest.                  .    By check or money order made payable to Indian Village Bancorp, Inc.

                                                    .    By withdrawal from an account at Indian Village. To use funds in an
                                                         Individual Retirement Account at Indian Village, you must transfer your
                                                         account to an unaffiliated institution or broker. Please contact the
                                                         stock information center at least one week before the end of the
                                                         subscription offering or the community offering, as appropriate, for
                                                         assistance.

                                                  Indian Village will pay interest on your subscription funds at the rate it pays on
                                                  passbook accounts from the date it receives your funds until the conversion is
                                                  completed or terminated. All funds authorized for withdrawal from deposit accounts
                                                  with Indian Village will earn interest at the applicable account rate until the
                                                  conversion is completed. There will be no early withdrawal penalty for withdrawals
                                                  from certificates of deposit used to pay for stock.

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                                       7
<PAGE>

<TABLE>
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                               <C>
Use of Proceeds (page 20)                         Indian Village Bancorp will pay 50% of the net offering proceeds to Indian Village
                                                  to buy all of the common stock of Indian Village. Indian Village will use these
                                                  funds to originate loans and purchase investments similar to the kinds it
                                                  currently holds.

                                                  Indian Village Bancorp will also loan an amount equal to 8% of the gross proceeds
                                                  of the offering to the employee stock ownership plan to fund its purchase of
                                                  common stock and will keep the remainder of the net proceeds for general corporate
                                                  purposes. These purposes may include, for example, paying cash dividends or buying
                                                  back shares of common stock.

                                                  Indian Village Bancorp and Indian Village may also use the proceeds of the
                                                  offering to expand and diversify their businesses, although they have no specific
                                                  plans to do so at this time.

Purchases by Directors and Executive              Indian Village's directors and executive officers intend to subscribe for
Officers (page 29)                                73,000 shares, regardless of the number of shares issued in the conversion,
                                                  which equals 12.45% of the 586,500 shares that would be issued at the maximum
                                                  of the offering range. If fewer shares are issued in the conversion, then
                                                  directors and executive officers may own a greater percentage of Indian Village
                                                  Bancorp. Directors and executive officers will pay the $10.00 per share price
                                                  as will everyone else who purchases shares in the conversion.

Market for Common Stock (page 22)                 Indian Village Bancorp intends to list the common stock over-the-counter through
                                                  the OTC Bulletin Board or the National Daily Quotation System "Pink Sheets"
                                                  published by the National Quotation Bureau, Inc. Trident Securities intends to be
                                                  a market maker in the common stock. After shares of the common stock begin
                                                  trading, you may contact a stock broker to buy or sell shares. Indian Village
                                                  Bancorp cannot assure you that there will be an active trading market for the
                                                  common stock. See "Risk Factors--Possible Limited Market for Indian Village
                                                  Bancorp's Common Stock May Lower Market Price."

Dividend Policy (page 21)                         Indian Village Bancorp intends to adopt a policy of paying regular cash dividends,
                                                  but has not yet decided on the amount or frequency of payments.

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       8
<PAGE>

                                 RISK FACTORS

          Before investing in Indian Village Bancorp's common stock please
carefully consider the matters discussed below.

Indian Village's business depends heavily on economic conditions within its
primary market area and the rural nature of the area limits growth prospects

          Indian Village's primary market area for lending and deposit gathering
activities is Tuscarawas County, a predominantly rural county with a small
population that is not growing rapidly. These characteristics limit Indian
Village's ability to increase its loan portfolio and deposit base. Furthermore,
because a substantial portion of Indian Village's borrowers and depositors and
substantially all of its real estate collateral is located in this market area,
a downturn in the economy of the primary market area could increase the risk of
loan losses. See "Business of Indian Village--Market Area."

Indian Village's goal to increase consumer lending may hurt both asset quality
and net income

          Indian Village has limited experience with consumer lending, which
offers a higher rate of return but also possesses a greater risk of loss than
mortgage lending. Indian Village did not offer consumer loans before May 1996,
other than loans secured by deposit accounts at the institution, and intends to
emphasize consumer lending in future periods. Indian Village's consumer loan
portfolio has increased from $1.1 million, or 4.0% of total loans, at December
31, 1997 to $2.3 million, or 7.2% of total loans, at December 31, 1998. Although
Indian Village did not charge-off any consumer loans in either 1997 or 1998,
nonaccruing consumer loans increased from $59,000 at December 31, 1997 to
$87,000 at December 31, 1998 and to $101,000 at March 31, 1999. Indian Village
cannot assure you that the level of nonaccruing consumer loans will not be
higher in future periods which would reduce net interest income, or that it will
not have to charge-off material amounts of consumer loans in future periods,
which could lead to a material increase in the provision for loan losses in
future periods which would also reduce net income. See "Business of Indian
Village--Lending Activities--Nonperforming Assets and Delinquencies" and
"Business of Indian Village--Lending Activities--Consumer Loans" for additional
information on Indian Village's consumer lending activities.

Rising interest rates could hurt Indian Village's profits

          Like most financial institutions, Indian Village's ability to make a
profit depends largely on its net interest income, which is the difference
between interest income it receives from its loans and investment securities and
interest it pays on deposits and borrowings. A large percentage of Indian
Village's assets are fixed-rate mortgage loans and fixed-rate investment
securities. Therefore, if interest rates rise, Indian Village anticipates that
its net interest income would decline as interest paid on deposits would
increase more quickly than the interest earned on loans and investment
securities. In addition, rising interest rates may adversely affect Indian
Village's earnings because rising rates may cause a decrease in customer demand
for loans and reduce the value of Indian Village's securities available for
sale. For further discussion of how changes in interest rates could impact
Indian Village, see "Management's Discussion and Analysis of Financial Condition
and Results of Operations--Market Risk Analysis."

Investment of offering proceeds in debt securities could produce low earnings

          Indian Village Bancorp expects to retain 42% of the net offering
proceeds for its own use. Indian Village Bancorp intends to invest these funds
in short-term U.S. Government and agency obligations until they may be used for
other purposes such as paying dividends or repurchasing stock. Furthermore,
Indian Village also intends to invest the portion of the net offering proceeds
that Indian Village Bancorp will contribute to it in short-term U.S. government
and agency obligations until they may be used to make loans. Interest income
earned on short-term investment securities is generally lower than interest
income earned on loans. Consequently, as long as Indian Village Bancorp and
Indian Village primarily invest the net offering proceeds in short term
investment securities, particularly during times like now of low market interest
rates, you should expect their earnings to be less than what

                                       9
<PAGE>

they generally could be if the net offering proceeds were invested primarily in
loans. See "Use of Proceeds" for further information regarding Indian Village
Bancorp's and Indian Village's intended uses of the net proceeds of this
offering.

Competition has hurt Indian Village's net interest income

          Indian Village faces intense competition both in making loans and
attracting deposits. This competition has made it more difficult for Indian
Village to make new loans and has forced it to offer higher deposit rates in its
market area. This competition for loans and deposits has contributed to a narrow
interest rate spread, which has hurt net interest income. The competition for
deposits, particularly from mutual funds and other stock market investment
vehicles, also has contributed to a decrease in Indian Village's deposit base in
recent years. Indian Village expects that the competition for loans and deposits
will continue to be intense. For more information about Indian Village's market
area and the competition it faces, see "Business of Indian Village--Market Area"
and "Business of Indian Village--Competition."

Indian Village's return on equity will continue to be below average after
conversion because of high capital levels

         Return on equity, which equals net income divided by average equity, is
a ratio used by many investors to compare the performance of a particular
company with other companies. In recent years, Indian Village's return on
average equity has been below the average return on equity for publicly held
savings associations and banks of comparable size. As a result of the additional
capital that will be raised in this offering, Indian Village Bancorp expects
that its return on average equity will continue to be below average after the
offering. In addition, compensation expense will increase as a result of the new
benefit plans. Over time, Indian Village Bancorp intends to use the net proceeds
from this offering to increase earnings per share and book value per share,
without assuming undue risk, with the goal of achieving a return on equity
competitive with other publicly traded financial institutions. This goal could
take a number of years to achieve, and Indian Village Bancorp cannot assure you
that this goal can be attained. Consequently, you should not expect a
competitive return on equity in the near future. See "Pro Forma Data" for an
illustration of the financial effects of this stock offering.

Implementation of benefit plans will increase future compensation expense and
may lower Indian Village's net income

         Indian Village will recognize additional material employee compensation
and benefit expenses stemming from the shares purchased or granted to employees
and executives under new benefit plans. Indian Village cannot predict the actual
amount of these new expenses because applicable accounting practices require
that they be based on the fair market value of the shares of common stock at
specific points in the future. Indian Village would recognize expenses for its
employee stock ownership plan when shares are committed to be released to
participants' accounts and would recognize expenses for the management
development and recognition plan over the vesting period of awards made to
recipients. These expenses have been reflected in the pro forma financial
information under "Pro Forma Data" assuming the $10.00 per share purchase price
as fair market value. Actual expenses, however, may be higher or lower. Recently
proposed accounting rules could also require Indian Village Bancorp to recognize
compensation expense for stock options awarded to nonemployee directors. For
further discussion of these plans, see "Management of Indian Village--Benefits."

Year 2000 data processing problems could interrupt and hurt Indian Village's
operations

         Computer programs that use only two digits to identify a year could
fail or create erroneous results by or at the year 2000. All of the material
data processing for Indian Village is performed by a third-party service bureau.
If the service bureau is unable to complete its year 2000 adjustments in a
timely fashion, or if it does not successfully make all the necessary year 2000
adjustments, resulting computer malfunctions could interrupt the operations of
Indian Village and have a significant adverse impact on Indian Village's
financial condition and

                                       10
<PAGE>

results of operations. For further discussion of Indian Village's year 2000
compliance program, see "Management's Discussion and Analysis of Financial
Condition and Results of Operations--Year 2000 Issues."

Issuance of shares for benefit programs may lower your ownership interest

         If stockholders approve the new stock-based benefit programs, Indian
Village Bancorp intends to issue shares to its officers and directors through
these plans. If the shares for the management development and recognition plan
are issued from authorized but unissued stock, your ownership interest could be
reduced by up to approximately 3.85%. If the shares for the stock option plan
are issued from authorized but unissued stock, your ownership interest could be
reduced by up to approximately 9.09%. See "Pro Forma Data."

Expected voting control by management and employees may make takeover attempts
more difficult to achieve

         The shares of common stock that Indian Village's directors and
executive officers intend to purchase in the conversion, when combined with the
shares that may be awarded or sold to participants under Indian Village's
employee stock ownership plan and Indian Village Bancorp's stock-based benefit
plans, could result in management and employees controlling a significant
percentage of Indian Village Bancorp's common stock. If these individuals were
to act together, they could have significant influence over the outcome of any
stockholder vote. This voting power may discourage takeover attempts you would
like to see happen. In addition, the total voting power of management and
employees could reach in excess of 25% of Indian Village Bancorp's outstanding
stock. That level would enable management and employees as a group to defeat any
stockholder matter that requires an 75% vote. For information about management's
intended stock purchases and the number of shares that may be awarded under new
benefit plans, see "Shares to Be Purchased by Management with Subscription
Rights," "Management of Indian Village--Executive Compensation" and
"Restrictions on Acquisition of Indian Village Bancorp."

Anti-takeover provisions and statutory provisions could make takeover attempts
more difficult to achieve

         Provisions in Indian Village Bancorp's Articles of Incorporation and
Bylaws, the corporation law of the Commonwealth of Pennsylvania, and federal
regulations may make it difficult and expensive to pursue a takeover attempt
that management opposes. These provisions may discourage or prevent takeover
attempts you would like to see happen. These provisions will also make the
removal of the current board of directors or management of Indian Village
Bancorp, or the appointment of new directors, more difficult. These provisions
include: limitations on voting rights of beneficial owners of more than 10% of
Indian Village Bancorp's common stock; supermajority voting requirements for
certain business combinations; the election of directors to staggered terms of
three years; the elimination of cumulative voting for directors; and the removal
of directors without cause only upon the vote of holders of 75% of the
outstanding voting shares. The Articles of Incorporation of Indian Village
Bancorp also contain provisions regarding the timing and content of stockholder
proposals and nominations and limiting the calling of special meetings. For
further information about these provisions, see "Restrictions on Acquisition of
Indian Village Bancorp."

Employment agreements and severance plan could make takeover attempts more
difficult to achieve

         The employment agreements of senior officers of Indian Village Bancorp
and Indian Village provide for cash severance payments and/or the continuation
of health, life and disability benefits if the executive is terminated following
a change in control of Indian Village Bancorp or Indian Village. If a change in
control had occurred at December 31, 1998, the aggregate value of the severance
benefits available to these executive officers under the agreements would have
been approximately $238,000. In addition, if a change in control had occurred at
December 31, 1998 and all eligible employees had been terminated, the aggregate
payment due under the severance plan would have been approximately $31,000.
These arrangements may have the effect of increasing the costs of acquiring
Indian Village Bancorp, thereby discouraging future attempts to take over Indian
Village Bancorp or

                                       11
<PAGE>

Indian Village. For information about the proposed employment and severance
agreements and severance plan, see "Management of Indian Village--Executive
Compensation."

Possible limited market for Indian Village Bancorp's common stock may lower
market price

         Because Indian Village Bancorp has never issued capital stock, Indian
Village Bancorp does not know whether an active trading market will develop.
Because of the relatively small size of the offering, it is highly unlikely that
an active and liquid market for the common stock will develop. As a result, you
may not be able to sell all of your shares on short notice and the sale of a
large number of shares all at once could lower the market price. Therefore, you
should consider the potentially illiquid and long-term nature of an investment
in the common stock. Furthermore, Indian Village Bancorp cannot guarantee that
anyone who purchases shares in the conversion will be able to sell their shares
at or above the $10.00 purchase price. For further information on the expected
trading market for Indian Village Bancorp's common stock, see "Market For Common
Stock."

Banking reform legislation may reduce Indian Village Bancorp's and Indian
Village's powers

         In 1998 the U.S. Congress considered legislation intended to modernize
the financial services industry. Under the proposed legislation, newly formed
unitary savings and loan holding companies would not have the broad powers
currently available to them. Previous proposals would have eliminated the
federal savings association charter by requiring all federal savings
associations convert to national banks or other banking charters, but these
provisions were not included in the final legislation that was considered.
Indian Village is a federal savings association and, after the conversion,
Indian Village Bancorp will be a unitary savings and loan holding company.
Indian Village Bancorp does not know whether federal legislation will be enacted
that affects the federal savings association charter or unitary savings and loan
holding companies or, if the legislation is enacted, what form it might take.
Accordingly, management of Indian Village and Indian Village Bancorp cannot
predict what effect, if any, banking reform legislation would have on the
activities and operations of Indian Village and Indian Village Bancorp.

                                       12
<PAGE>

                        SELECTED FINANCIAL INFORMATION

         The following tables contain certain information concerning the
financial position and results of operations of Indian Village at the dates and
for the periods indicated. This information should be read in conjunction with
the Financial Statements and related Notes at the back of this prospectus.

<TABLE>
<CAPTION>
                                                                                           At December 31,
                                                                                  ----------------------------------
                                                                                     1998       1997        1996
                                                                                  ----------- ---------- -----------
                                                                                           (In thousands)
<S>                                                                               <C>         <C>        <C>
SELECTED FINANCIAL DATA:

Total assets...................................................................      $40,024    $36,353     $36,065
Cash and cash equivalents......................................................          797        923       3,869
Loans, net.....................................................................       31,274     27,241      25,499
Investment securities available for sale:
   Mortgage-backed securities, net.............................................        4,227      3,783       2,306
   Investment securities, net..................................................        1,968      3,534       3,487
Deposits.......................................................................       30,866     30,277      31,439
Federal Home Loan Bank advances................................................        4,000      1,000          --
Total equity, substantially restricted.........................................        5,102      4,852       4,472
Real estate owned, net.........................................................          122         41         111
Nonperforming assets and troubled debt restructurings..........................          473        512         633

<CAPTION>
                                                                                       Year Ended December 31,
                                                                                  ----------------------------------
                                                                                     1998       1997        1996
                                                                                  ----------- ---------- -----------
                                                                                           (In thousands)
<S>                                                                               <C>         <C>        <C>
SELECTED OPERATING DATA:

Interest income................................................................       $3,020     $2,891      $2,842
Interest expense...............................................................        1,666      1,577       1,597
                                                                                  ----------  ---------  ----------
Net interest income............................................................        1,354      1,314       1,245
Provision for loan losses......................................................           60         --         106
                                                                                  ----------  ---------  ----------
Net interest income after provision for loan losses............................        1,294      1,314       1,139
Noninterest income.............................................................           29         21          55
Noninterest expense (1)........................................................         (950)      (805)     (1,080)
                                                                                  ----------  ---------   ---------
Income before income taxes.....................................................          373        530         114
Income taxes...................................................................          127        180          41
                                                                                  ----------  ---------   ---------
Net income.....................................................................       $  246     $  350      $   73
                                                                                  ==========  =========   =========
</TABLE>

_________________________________
(1)  Includes in 1996 a one-time, industry-wide, assessment to recapitalize the
     Savings Association Insurance Fund, which for Indian Village totaled
     $206,000.

                                       13
<PAGE>

<TABLE>
<CAPTION>
                                                                                           At December 31,
                                                                                  ----------------------------------
                                                                                     1998       1997        1996
                                                                                  ----------- ---------- -----------
<S>                                                                               <C>         <C>        <C>
SELECTED OTHER DATA:

Number of:
   Mortgage loans outstanding..................................................          877        848         798
   Deposit accounts............................................................        3,520      3,446       3,523
   Full-service offices........................................................            1          1           1

<CAPTION>
                                                                                              At or For
                                                                                     the Year Ended December 31,
                                                                                  ----------------------------------
                                                                                     1998       1997        1996
                                                                                  ----------- ---------- -----------
<S>                                                                               <C>         <C>        <C>
SELECTED OPERATING RATIOS AND OTHER DATA:

Performance Ratios:
   Average yield earned on interest-earning assets..............................        8.17%      8.30%       8.05%
   Average rate paid on interest-bearing liabilities............................        5.08       5.10        5.15
   Average interest rate spread (1).............................................        3.09       3.20        2.91
   Net interest margin (2)......................................................        3.68       3.78        3.38
   Ratio of interest-earning assets to interest-bearing liabilities.............      113.04     112.61      110.05
   Net interest income after provision for loan losses to noninterest expense...      136.21     163.23      105.46
   Noninterest expense as a percent of average assets...........................        2.48       2.24        3.00
   Return on average assets (3).................................................        0.64       0.97        0.20
   Return on average equity (4).................................................        4.87       7.52        1.66
   Efficiency ratio (5).........................................................       68.69      60.30       83.08
Capital Ratios:
   Tangible capital ratio.......................................................        12.5       13.1        12.2
   Core capital ratio...........................................................        12.5       13.1        12.2
   Risk-based capital ratio.....................................................        25.8       28.8        30.2
   Ratio of average equity to average assets....................................       13.20      12.95       12.20
Asset Quality Ratios:
   Nonperforming loans and troubled debt restructurings
      as a percent of total loans (6)...........................................        1.04       1.71        2.15
   Nonperforming loans and troubled debt restructurings
      as a percent of total assets (6)..........................................        0.82       1.30        1.45
   Allowance for loan losses as a percent of total loans........................        0.69       0.64        0.69
   Allowance for loan losses as a percent of nonperforming loans
      and troubled debt restructurings (6)......................................       66.46      37.37       33.72
   Net loans charged-off to average interest-earning loans......................        0.06         --          --
</TABLE>

_________________________________
(1)  Difference between weighted average yield on interest-earning assets and
     weighted average cost of interest-bearing liabilities.
(2)  Net interest income as a percentage of average interest-earning assets. (3)
     Net income divided by average total assets.
(4)  Net income divided by average total equity.
(5)  Noninterest expense divided by the sum of net interest income and
     noninterest income. Efficiency ratio was 67.23% in 1996 without the
     one-time assessment to recapitalize the Savings Association Insurance Fund.
(6)  Nonperforming loans consist of nonaccrual loans. See "Business of Indian
     Village--Lending Activities--Nonperforming Assets and Delinquencies."

                                       14
<PAGE>

                              RECENT DEVELOPMENTS

          The following selected financial and operating data at March 31, 1999
and for the three month periods ended March 31, 1999 and 1998 are derived from
unaudited financial data but, in the opinion of management, reflect all
adjustments needed to present fairly the results for these interim periods. All
adjustments are normal recurring ones. The results of operations of the three
months ended March 31, 1999 do not necessarily indicate the results of
operations that may be expected for the year ending December 31, 1999.

<TABLE>
<CAPTION>
                                                                                              At             At
                                                                                           March 31,     December 31,
                                                                                             1999           1998
                                                                                          ------------  -------------
                                                                                                (Unaudited)
                                                                                               (In thousands)
<S>                                                                                       <C>           <C>
SELECTED FINANCIAL CONDITION DATA:

Total assets...........................................................................      $41,831        $40,024
Cash and cash equivalents..............................................................          301            797
Loans, net.............................................................................       33,564         31,274
Investment securities available for sale:
  Mortgage-backed securities, net......................................................        4,328          4,227
  Investment securities, net...........................................................        1,706          1,968
Deposits...............................................................................       30,824         30,866
Federal Home Loan Bank advances........................................................        5,750          4,000
Total equity, substantially restricted.................................................        5,149          5,102
Real estate owned, net.................................................................          122            122
Nonperforming assets and troubled debt restructurings..................................          513            473

<CAPTION>
                                                                                                    Three Months Ended
                                                                                                         March 31,
                                                                                               ---------------------------
                                                                                                   1999          1998
                                                                                               ------------ --------------
                                                                                                      (Unaudited)
                                                                                                    (In thousands)
<S>                                                                                            <C>          <C>
SELECTED OPERATING DATA:

Interest income........................................................................          $ 777              $ 750
Interest expense.......................................................................            432                397
                                                                                                ------            -------

Net interest income....................................................................            345                353
Provision for loan losses..............................................................              3                 --
                                                                                                ------            -------

Net interest income after provision for loan losses....................................            342                353

Noninterest income.....................................................................             11                 12
Noninterest expense....................................................................           (255)              (221)
                                                                                                ------            -------

Income before income tax...............................................................             98                144

Income tax expense.....................................................................             34                 48
                                                                                                ------            -------

Net income.............................................................................          $  64             $   96
                                                                                                ======            =======
</TABLE>

                                       15
<PAGE>

<TABLE>
<CAPTION>
                                                                                                   At or For the
                                                                                                 Three Months Ended
                                                                                                      March 31,
                                                                                             --------------------------
                                                                                                 1999          1998
                                                                                             ------------ -------------
<S>                                                                                          <C>          <C>
KEY FINANCIAL RATIOS (1):

Performance Ratios:

Average yield earned on interest-earning assets...........................................       7.81%          8.37%
Average rate paid on interest-bearing liabilities.........................................       4.88           5.07
Average interest rate spread  (2).........................................................       2.93           3.30
Net interest margin (3)...................................................................       3.47           3.95
Ratio of interest-earning assets to interest-bearing liabilities..........................     112.51         114.70
Net interest income after provision for loan losses to noninterest expense................     134.12         159.73
Return on average assets (4)..............................................................       0.63           1.05
Return on average equity (5)..............................................................       4.94           7.84
Efficiency ratio (6)......................................................................      71.63          60.55

Capital Ratios:

Tangible capital ratio....................................................................       12.1           13.2
Core capital ratio........................................................................       12.1           13.2
Risk-based capital ratio..................................................................       24.0           29.2
Average equity as a percent of average assets.............................................      12.66          13.39

Asset Quality Ratios:

Nonperforming loans and troubled debt restructurings as a percent of total loans (7)......       1.09           1.95
Nonperforming loans and troubled debt restructurings as a percent of total assets (7).....       0.92           1.46
Allowance for loan losses as a percent of total loans.....................................       0.65           0.64
Allowance for loan losses as a percent of nonperforming loans and troubled debt
   restructurings (7).....................................................................       0.60           0.33
Net loan charged-off to average interest-earning loans....................................         --             --
</TABLE>

______________________________________
(1)  Annualized where appropriate.
(2)  Difference between weighted average yield on interest-earning assets and
     weighted average cost of interest-bearing liabilities.
(3)  Net interest income as a percentage of average interest-earning assets.
(4)  Net income divided by average total assets.
(5)  Net income divided by average total equity.
(6)  Noninterest expense divided by the sum of net interest income and
     noninterest income.
(7)  Nonperforming loans consist of nonaccrual loans. See "Business of Indian
     Village--Lending Activities--Nonperforming Assets and Delinquencies."

                                       16
<PAGE>

Regulatory Capital

          The table below sets forth Indian Village's capital position in
relation to its minimum regulatory capital requirements at the date indicated.
For a discussion of Indian Village's regulatory capital requirements, see
"Regulation--Federal Regulation of Savings Associations--Capital Requirements."

<TABLE>
<CAPTION>
                                                                                                At March 31, 1999
                                                                                            --------------------------
                                                                                                        Percent of
                                                                                                         Adjusted
                                                                                             Amount   Total Assets (1)
                                                                                            --------  ----------------
                                                                                                 (In thousands)
<S>                                                                                         <C>       <C>
Tangible capital........................................................................      $5,073         12.1%
Tangible capital requirement............................................................         627          1.5
                                                                                            --------        -----
Excess..................................................................................      $4,446         10.6%
                                                                                            ========        =====

Core capital............................................................................      $5,073         12.1%
Core capital requirement................................................................       1,254          3.0
                                                                                            --------        -----
Excess..................................................................................      $3,819          9.1%
                                                                                            ========        =====

Risk-based capital (2)..................................................................      $5,294         24.0%
Risk-based capital requirement (2)......................................................       1,766          8.0
                                                                                            --------        -----
Excess..................................................................................      $3,528         16.0%
                                                                                            ========        =====
</TABLE>

_____________________________
(1)  Tangible capital levels and core capital levels are shown as a percentage
     of adjusted total assets of $41.8 million. Risk-based capital levels are
     shown as a percentage of risk-weighted assets of $22.1 million.
(2)  Percentage represents total core and supplementary capital divided by total
     risk-weighted assets.

Non-Performing Assets and Delinquencies

         At March 31, 1999, Indian Village had $368,000 of loans accounted for
on a nonaccrual basis, compared to $328,000 at December 31, 1998. Nonaccrual
loans at March 31, 1999 consisted of $267,000 in residential real estate loans
and $101,000 in consumer loans. See "Risk Factors--Indian Village's Goal to
Increase Consumer Lending May Hurt Both Asset Quality and Net Income." At March
31, 1999, Indian Village had no accruing loans contractually past due 90 days or
more, no restructured loans and $122,000 of real estate owned.

         The allowance for loan losses was $221,000 at March 31, 1999. There
were no charge-offs or recoveries in either the three months ended March 31,
1999 or 1998.

                                       17
<PAGE>

         The following table sets forth the breakdown of the allowance for loan
losses by category at March 31, 1999.

<TABLE>
<CAPTION>
                                                                                                       Percent of
                                                                                     Percent of         Loans in
                                                                                    Allowance in          Each
                                                                                   Each Category        Category
                                                                                      to Total          to Total
                                                                        Amount       Allowance            Loans
                                                                       --------   -----------------   --------------
                                                                                      (In thousands)
<S>                                                                    <C>        <C>                 <C>
Real estate loans:
   One- to four-family.............................................       $106           47.96%           80.56%
   Multi-family....................................................         11            4.98             5.05
   Commercial......................................................         17            7.69             3.19
   Construction....................................................          2            0.90             2.64
   Land............................................................          1            0.45             0.43
Consumer loans.....................................................         12            5.43             7.96
Commercial business loans..........................................          3            1.36             0.17
Unallocated........................................................         69           31.23               --
                                                                        ------         -------          -------
      Total allowance for loan losses..............................       $221          100.00%          100.00%
                                                                        ======         =======          =======
</TABLE>

Comparison of Financial Condition at March 31, 1999 and December 31, 1998

         Total assets increased 4.5% from $40.0 million at December 31, 1998 to
$41.8 million at March 31, 1999 primarily as a result of an increase in loans.
Loans, net, increased 7.3% from $31.3 million to $33.6 million primarily as a
result of growth in the residential mortgage loan and consumer loan portfolios.
The residential mortgage loan portfolio increased from $26.1 million to $27.3
million. The consumer loan portfolio increased from $2.3 million to $2.7
million. Cash and cash equivalents decreased from $797,000 to $301,000 to fund
loan growth. Mortgaged-backed securities, net, remained relatively unchanged
while investment securities, net, decreased from $2.0 million to $1.7 million as
a result of maturities.

         Deposits decreased from $30.9 million at December 31, 1998 to $30.8
million at March 31, 1999. Management attributes this decline to increased
competition and the overall lack of growth in the Gnadenhutten market. To offset
the lack of deposit growth, Indian Village increased its Federal Home Loan Bank
advances from $4.0 million to $5.8 million in order to fund loans. Total equity
increased as a result of retained net income.

Comparison of Operating Results for the Three Months Ended March 31, 1999 and
1998

         Net Income. Net income was $64,000 in the 1999 quarter compared to
$96,000 in the 1998 quarter. Higher interest expense and higher noninterest
expense were the primary reasons for the decline in net income.

         Net Interest Income. Net interest income decreased from $353,000 in the
1998 quarter to $345,000 in the current quarter. Total interest income increased
from $750,000 to $777,000 primarily as a result of higher average loan balances.
Total interest expense increased from $397,000 to $432,000 primarily because of
increased interest expense on Federal Home Loan Bank advances due to higher
average outstanding balances.

         Provision for Loan Losses. Provisions for loan losses are charged to
operations to bring the total allowance for loan losses to a level considered by
management to be adequate to provide for probable losses based on management's
evaluation of the collectibility of the loan portfolio, including past loan loss
experience, known and inherent risks in the nature and volume of the portfolio,
information about specific borrower situations and estimated collateral values,
economic conditions, and other factors. The provision for loan losses was $3,000
in the current quarter compared to no provision in the 1998 quarter. The
provision was increased primarily because of the increased risk of loss
associated with the overall growth and changes in composition of the loan
portfolio, including

                                       18
<PAGE>

the consumer loan portfolio which carries a higher inherent risk of loss than
the residential mortgage loan portfolio. The allowance for loan losses was
$221,000 at March 31, 1999 compared to $218,000 at December 31, 1998. Management
deemed the allowance adequate at both dates. Although management uses the best
information available, future adjustments to the allowance may be necessary due
to changes in economic, operating, regulatory and other conditions that may be
beyond Indian Village's control. While Indian Village maintains its allowance
for loan losses at a level which it considers to be adequate to provide for
probable losses, there can be no assurance that further additions will not be
made to the allowance for loan losses and that actual losses will not exceed the
estimated amounts. See "Business of Indian Village--Lending Activities--
Allowance for Loan Losses" for further information.

         Noninterest Income. Noninterest income remained relatively stable,
decreasing only $1,000 from $12,000 in the 1998 quarter to $11,000 in the
current quarter.

         Noninterest Expense. Noninterest expense increased from $221,000 in the
1998 quarter to $255,000 in the current quarter primarily as a result of an
increase in stationary and printing expense and advertising expense. The
increase in stationary and printing expense, from $4,000 in the 1998 quarter to
$12,000 in the current quarter, was the result of Indian Village's name change
in January 1999. Advertising expense increased from $5,000 in the 1998 quarter
to $12,000 in the current quarter primarily as a result of consumer loan
advertising and advertising of debit cards. Noninterest expense is expected to
increase in future periods because of the expenses associated with the proposed
stock benefit plans, the costs associated with operating as a public company,
and the costs of staffing and equipping the proposed new branch office in New
Philadelphia, Ohio.

         Income Tax Expense. Income tax expense decreased from $48,000 to
$34,000 as a result of lower income before taxes.

                                       19
<PAGE>

                                USE OF PROCEEDS

         The following table presents the estimated net proceeds of the
offering, the amount to be retained by Indian Village Bancorp, the amount to be
contributed to Indian Village, and the amount of Indian Village Bancorp's loan
to the employee stock ownership plan. See "Pro Forma Data" for the assumptions
used to arrive at these amounts. The Office of Thrift Supervision must approve
the issuance of up to 674,475 shares in the conversion.

<TABLE>
<CAPTION>
                                                                   433,500           586,500           674,475
                                                                  Shares at         Shares at         Shares at
                                                                   $10.00            $10.00            $10.00
                                                                  Per Share         Per Share         Per Share
                                                                 -----------       -----------       -----------
                                                                                  (In thousands)
<S>                                                              <C>               <C>               <C>
Gross proceeds............................................           $4,335            $5,865            $6,745
Less:  estimated underwriting commissions and
       other offering expenses............................              380               380               380
                                                                 ----------        ----------        ----------
Net proceeds..............................................           $3,955            $5,485            $6,365
                                                                 ==========        ==========        ==========

Net proceeds to be retained by Indian Village Bancorp.....           $1,977            $2,742            $3,182

Net proceeds to be contributed to Indian Village..........           $1,978            $2,743            $3,183

Amount of loan by Indian Village Bancorp to employee
   stock ownership plan...................................           $  347            $  469            $  540
</TABLE>

         Indian Village Bancorp has received conditional Office of Thrift
Supervision approval to purchase all of the capital stock of Indian Village to
be issued in the conversion in exchange for 50% of the net proceeds of the stock
offering. Receipt of 50% of the net proceeds of the sale of the common stock
will increase Indian Village's capital and will support the expansion of Indian
Village's existing business activities. Indian Village will use the funds
contributed to it for general corporate purposes, including, initially, lending
and investment in short-term U.S. Government and agency obligations and U.S.
government agency issued mortgage-backed securities.

         Indian Village Bancorp intends to loan the employee stock ownership
plan the amount necessary to purchase 8% of the shares sold in the conversion.
Accordingly, the employee stock ownership plan purchases would range between
34,680 shares at the minimum of the offering range and 46,920 shares at the
maximum of the offering range. At the midpoint of the offering range, the
employee stock ownership plan would purchase 40,800 shares. If 674,475 shares
are issued in the conversion, the employee stock ownership plan would purchase
53,958 shares. It is anticipated that the employee stock ownership plan loan
will have a 15-year term with interest payable at the prime rate as published in
The Wall Street Journal on the closing date of the conversion. The loan will be
repaid principally from Indian Village's contributions to the employee stock
ownership plan and from any dividends paid on shares of common stock held by the
employee stock ownership plan.

         The remaining net proceeds retained by Indian Village Bancorp initially
will be invested primarily in short-term U.S. Government and agency obligations.
These proceeds will be available for additional contributions to Indian Village
in the form of debt or equity, to support future diversification or acquisition
activities, as a source of dividends to the stockholders of Indian Village
Bancorp and for future repurchases of common stock as permitted under
Pennsylvania law and federal regulations. Indian Village Bancorp will consider
exploring opportunities to use these funds to expand operations through
acquiring or establishing additional branch offices or acquiring other financial
institutions. Currently, there are no specific plans, arrangements, agreements
or understandings, written or oral, regarding any expansion activities.

                                       20
<PAGE>

         Except as described above, neither Indian Village Bancorp nor Indian
Village has specific plans for the investment of the proceeds of this offering.
Although Indian Village's capital currently exceeds regulatory requirements, it
is converting to stock form primarily to structure itself in the form of
organization used by commercial banks and most other financial services
companies. For a discussion of management's business reasons for undertaking the
conversion, see "The Conversion--Reasons for the Conversion."

         Following the conversion, the Board of Directors will have the
authority to adopt plans that meet statutory and regulatory requirements for
repurchases of common stock. Since Indian Village Bancorp has not yet issued
stock, there currently is insufficient information upon which an intention to
repurchase stock could be based. The Board of Directors will consider many facts
and circumstances in determining whether to repurchase stock in the future.
These factors include 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 ability to improve Indian
Village Bancorp's return on equity. 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 is another factor that will be considered.
The Board of Directors will also consider any other circumstances in which
repurchases would be in the best interests of Indian Village Bancorp and its
stockholders.

         Before any stock repurchases, the Board of Directors must determine
that both Indian Village Bancorp and Indian Village will be capitalized in
excess of all applicable regulatory requirements after any repurchases and that
capital will be adequate, taking into account, among other things, Indian
Village's level of nonperforming and classified assets, Indian Village Bancorp's
and Indian Village's current and projected results of operations and
asset/liability structure, the economic environment and tax and other regulatory
considerations. For a discussion of the regulatory limitations applicable to
stock repurchases, see "The Conversion--Restrictions on Repurchase of Stock."

                                DIVIDEND POLICY

General

         Indian Village Bancorp's Board of Directors intends to adopt a policy
of paying regular cash dividends after the conversion, but has not decided the
amount that may be paid or when the payments may begin. In addition, the Board
of Directors may declare and pay periodic special cash dividends in addition to,
or in lieu of, regular cash dividends. In determining whether to declare or pay
any dividends, whether regular or special, the Board of Directors will take into
account the amount of the net proceeds retained by Indian Village Bancorp,
Indian Village Bancorp's financial condition, results of operations, tax
considerations, capital requirements, industry standards, and economic
conditions. The regulatory restrictions that affect the payment of dividends by
Indian Village to Indian Village Bancorp discussed below will also be
considered. Under Pennsylvania law, Indian Village Bancorp is prohibited from
paying a cash dividend if, after the payment of the dividend, it would be unable
to pay its debts as they become due in the usual course of business, or if its
total assets would be less than its total liabilities plus the amount that would
be needed under certain circumstances to satisfy any preferential rights of
shareholders. In order to pay cash dividends, however, Indian Village Bancorp
must have available cash either from the net proceeds raised in the conversion
and retained by Indian Village Bancorp, borrowings by Indian Village Bancorp,
dividends received from Indian Village or earnings on Indian Village Bancorp's
assets. No assurances can be given that any dividends, either regular or
special, will be declared or paid, if declared and paid, what the amount of
dividends will be or whether they will continue uninterrupted.

                                       21
<PAGE>

Regulatory Restrictions

         Dividends from Indian Village Bancorp may depend, in part, upon receipt
of dividends from Indian Village because Indian Village Bancorp initially will
have no source of income other than dividends from Indian Village and earnings
from the investment of the net proceeds from the offering retained by Indian
Village Bancorp. Office of Thrift Supervision regulations require Indian Village
to give the Office of Thrift Supervision 30 days' advance notice of any proposed
declaration of dividends to Indian Village Bancorp, and the Office of Thrift
Supervision has the authority under its supervisory powers to prohibit the
payment of dividends to Indian Village Bancorp. The Office of Thrift Supervision
imposes certain limitations on the payment of dividends from Indian Village to
Indian Village Bancorp. These limitations utilize a three-tiered approach that
permits various levels of distributions based primarily upon a savings
association's capital level. Indian Village currently meets the criteria to be
designated a Tier 1 association. Consequently, after prior notice to and no
objection made by the Office of Thrift Supervision, Indian Village could
distribute up to 100% of its net income during the calendar year, plus 50% of
its capital in excess of the amount of capital necessary to maintain its Tier 1
designation at the beginning of the calendar year less any distributions
previously paid during the year. In addition, Indian Village may not declare or
pay a cash dividend on its capital stock if its effect would be to reduce the
regulatory capital of Indian Village below the amount required for the
liquidation account to be established as required by Indian Village's plan of
conversion. See "Regulation and Supervision--Federal Savings Institution
Regulation--Limitations on Capital Distributions," "The Conversion--Effects of
Conversion to Stock Form on Depositors and Borrowers of Indian Village--
Liquidation Account" and Note 12 of the Notes to Financial Statements included
in the back of this prospectus.

         Additionally, Indian Village Bancorp and Indian Village have committed
to the Office of Thrift Supervision that during the one-year period following
the conversion, Indian Village Bancorp will not take any action to declare an
extraordinary dividend to stockholders that would be treated by recipients as a
tax-free return of capital for federal income tax purposes.

Tax Considerations

         In addition to the foregoing, retained earnings of Indian Village
appropriated to bad debt reserves and deducted for federal income tax purposes
cannot be used by Indian Village to pay cash dividends to Indian Village Bancorp
without the payment of federal income taxes by Indian Village at the then
current income tax rate on the amount deemed distributed, which would include
the amounts of any federal income taxes paid by Indian Village relating to the
distribution. See "Federal and State Taxation--Federal Taxation" and Note 7 of
the Notes to Financial Statements included in the back of this prospectus.
Indian Village Bancorp does not contemplate any distribution by Indian Village
that would result in a recapture of Indian Village's bad debt reserve or create
the above-mentioned federal tax liabilities.

                            MARKET FOR COMMON STOCK

         Because Indian Village Bancorp has never issued capital stock, there is
no existing market for its common stock. Indian Village Bancorp intends to list
the common stock over-the-counter through either the National Daily Quotation
System "Pink Sheets" published by the National Quotation Bureau, Inc. or the OTC
Bulletin Board. Trident Securities has agreed to make a market in the common
stock following the conversion, although it has no obligation to do so. However,
there can be no assurance that timely and accurate quotations will be regularly
available. The development of a liquid public market depends on the existence of
willing buyers and sellers and their existence is not within the control of
Indian Village Bancorp, Indian Village or any market maker. Because of the small
size of the offering, it is highly unlikely that an active and liquid market for
the common stock will develop and the number of active buyers and sellers at any
particular time is expected to be limited. Under these circumstances, investors
in the common stock could have difficulty disposing of their shares on short
notice and should not view the common stock as a short-term investment.
Furthermore, there can be no assurance that purchasers will be able to sell
their shares at or above the $10.00 per share purchase price or that published
quotations will be regularly available.

                                       22
<PAGE>

                                CAPITALIZATION

         The following table presents the historical capitalization of Indian
Village at December 31, 1998, and the pro forma capitalization of Indian Village
Bancorp after giving effect to the assumptions listed under "Pro Forma Data,"
based on the sale of the number of shares of common stock indicated in the
table. The issuance of 674,475 shares would require Office of Thrift Supervision
approval of an updated appraisal confirming that valuation. This table does not
reflect the issuance of additional shares under the proposed stock option plan.
A CHANGE IN THE NUMBER OF SHARES TO BE ISSUED IN THE CONVERSION MAY MATERIALLY
AFFECT PRO FORMA CAPITALIZATION.

<TABLE>
<CAPTION>
                                                                                      Indian Village Bancorp
                                                                                     Pro Forma Capitalization
                                                                                      Based Upon the Sale of
                                                                               -------------------------------------
                                                              Indian Village     433,500     586,500      674,475
                                                              Capitalization    Shares at   Shares at    Shares at
                                                                   as of         $10.00      $10.00       $10.00
                                                               December 31,     Per Share   Per Share    Per Share
                                                                   1998
                                                             ---------------   ----------   ----------   -----------
                                                                                 (In thousands)
<S>                                                          <C>               <C>          <C>          <C>
Deposits (1)..............................................     $30,866           $30,866       $30,866      $30,866
Federal Home Loan Bank advances...........................       4,000             4,000         4,000        4,000
                                                               -------           -------       -------      -------
Total deposits and borrowed funds.........................     $34,866           $34,866       $34,866      $34,866
                                                               =======           =======       =======      =======

Stockholders' equity:
   Preferred stock:
      1,000,000 shares, $.01 par value per share,
         authorized; none issued or outstanding...........     $    --           $    --       $    --      $    --

   Common stock:
      5,000,000, $.01 par value per share,
         authorized; specified number of shares
         assumed to be issued and outstanding (2).........          --                 4             6            7

Additional paid-in capital................................          --             3,951         5,479        6,358
Retained earnings (3).....................................       5,105             5,105         5,105        5,105
Accumulated other comprehensive income....................          (3)               (3)           (3)          (3)

Less:
   Common stock acquired by employee
      stock ownership plan (4)............................          --              (347)         (469)        (540)
   Common stock to be acquired by management
      development and recognition plan (5)................          --              (173)         (235)        (270)
                                                               -------          --------      --------      -------
Total stockholders' equity................................     $ 5,102          $  8,537      $  9,883      $10,657
                                                               =======          ========      ========      =======
</TABLE>

_________________________
(1)  Withdrawals from deposit accounts for the purchase of common stock are not
     reflected. Withdrawals to purchase common stock will reduce pro forma
     deposits by the amounts of the withdrawals.
(2)  Indian Village's authorized capital consists solely of 1,000 shares of
     common stock, par value $1.00 per share, 1,000 shares of which will be
     issued to Indian Village Bancorp, and 9,000 shares of preferred stock, no
     par value per share, none of which will be issued in connection with the
     conversion.
(3)  Retained earnings are substantially restricted by applicable regulatory
     capital requirements. Additionally, Indian Village will be prohibited from
     paying any dividend that would reduce its regulatory capital below the
     amount in the liquidation account, which will be established for the
     benefit of Indian Village's eligible depositors as of December 31, 1997 and
     March 31, 1999 at the time of the conversion and decreased subsequently as
     these account holders reduce their balances or cease to be depositors. See
     "The Conversion--Effects of Conversion to Stock Form on Depositors and
     Borrowers of Indian Village--Liquidation Account."
(4)  Assumes that 8% of the common stock sold in the conversion will be acquired
     by the ESOP in the conversion with funds borrowed from Indian Village
     Bancorp. Under generally accepted accounting principles, the amount of
     common stock to be purchased by the ESOP represents unearned compensation
     and is, accordingly, reflected as a reduction of capital. As shares are
     released to ESOP participants' accounts, a corresponding reduction in the
     charge against capital will occur. Since the funds are borrowed from Indian
     Village Bancorp, the borrowing will be eliminated in consolidation and no
     liability or interest expense will be reflected in the consolidated
     financial statements of Indian Village Bancorp. See "Management of Indian
     Village--Benefits--Employee Stock Ownership Plan."
(5)  Assumes the purchase in the open market at $10.00 per share, under the
     proposed management development and recognition plan, of a number of shares
     equal to 4% of the shares of common stock issued in the conversion at the
     minimum, maximum and 15% above the maximum of the estimated valuation
     range. The shares are reflected as a reduction of stockholders' equity. See
     "Risk Factors--Issuance of Shares for Benefit Programs May Lower Your
     Ownership Interest," "Pro Forma Data" and "Management of Indian
     Village--Benefits--Management Recognition and Development Plan." The
     management development and recognition plan will require stockholder
     approval at a meeting following the conversion.

                                       23
<PAGE>

            HISTORICAL AND PRO FORMA REGULATORY CAPITAL COMPLIANCE

         The following table presents Indian Village's historical and pro forma
capital position relative to its capital requirements at December 31, 1998. The
amount of capital infused into Indian Village for purposes of the following
table is 50% of the net proceeds of the offering. For purposes of the table, the
amount expected to be borrowed by the employee stock ownership plan and the cost
of the shares expected to be acquired by the management development and
recognition plan are deducted from pro forma regulatory capital. For a
discussion of the assumptions underlying the pro forma capital calculations
presented below, see "Use of Proceeds," "Capitalization" and "Pro Forma Data."
The definitions of the terms used in the table are those provided in the capital
regulations issued by the Office of Thrift Supervision. For a discussion of the
capital standards applicable to Indian Village, see "Regulation and
Supervision--Federal Savings Institution Regulation--Capital Requirements."

<TABLE>
<CAPTION>
                                                                                    Pro Forma at December 31, 1998
                                                                      -----------------------------------------------------------
                                                                                                                  15% Above
                                                                          Minimum of          Maximum of          Maximum of
                                                                          Estimated           Estimated           Estimated
                                                                       Valuation Range     Valuation Range     Valuation Range
                                                                      ------------------- ------------------- -------------------
                                                                        433,500 Shares      586,500 Shares      674,475 Shares
                                                    Historical at       at $10.00 Per       at $10.00 Per       at $10.00 Per
                                                  December 31, 1998,        Share               Share               Share
                                                  ------------------- ------------------- ------------------- -------------------
                                                           Percent             Percent             Percent             Percent
                                                              of                  of                  of                  of
                                                           Adjusted            Adjusted            Adjusted            Adjusted
                                                             Total               Total               Total               Total
                                                   Amount  Assets (1)  Amount  Assets (1)  Amount  Assets (1)  Amount  Assets (1)
                                                  -------- ---------- -------- ---------- -------- ---------- -------- ----------
                                                                              (Dollars in thousands)
<S>                                               <C>      <C>        <C>      <C>        <C>      <C>        <C>      <C>
Generally accepted accounting
   principles equity (2)......................      $5,102     12.7%   $6,559      15.8%   $7,141      17.0%   $7,475      17.6%
                                                    ======     ====    ======      ====    ======      ====    ======      ====

Tangible capital (2)..........................      $5,008     12.5%   $6,465      15.6%   $7,047      16.8%   $7,381      17.4%
Tangible capital requirement..................         599      1.5       621       1.5       630       1.5       635       1.5
                                                    ------     ----   -------      ----    ------      ----    ------      ----
Excess........................................      $4,409     11.0%   $5,844      14.1%   $6,417      15.3%   $6,746      15.9%
                                                    ======     ====    ======      ====    ======      ====    ======      ====

Core capital (2)..............................      $5,008     12.5%   $6,465      15.6%   $7,047      16.8%   $7,381      17.4%
Core capital requirement......................       1,198      3.0     1,242       3.0     1,259       3.0     1,269       3.0
                                                    ------     ----   -------      ----    ------      ----    ------      ----
Excess........................................      $3,810      9.5%   $5,223      12.6%   $5,788      13.8%   $6,112      14.4%
                                                    ======     ====    ======      ====    ======      ====    ======      ====

Total risk-based capital (3)..................      $5,226     25.8%   $6,683      32.5%   $7,265      35.2%   $7,599      36.7%
Total risk-based capital requirement..........       1,621      8.0     1,644       8.0     1,653       8.0     1,659       8.0
                                                    ------     ----   -------      ----    ------      ----    ------      ----
Excess........................................      $3,605     17.8%   $5,039      24.5%   $5,612      27.2%   $5,940      28.7%
                                                    ======     ====    ======      ====    ======      ====    ======      ====
</TABLE>

________________________
(1)  Tangible capital levels and core capital levels are shown as a percentage
     of adjusted total assets of $39.9 million. Risk-based capital levels are
     shown as a percentage of risk-weighted assets of $20.3 million.
(2)  Unrealized gains on investment securities and an unrecognized net asset
     adjustment relating to Indian Villages's pension plan account for the
     difference between generally accepted accounting principles capital and
     each of tangible capital and core capital. See Notes 8 and 10 to Notes to
     Financial Statements for additional information.
(3)  Percentage represents total core and supplementary capital divided by total
     risk-weighted assets. Assumes net proceeds are invested in assets that
     carry a 20% risk-weighting.

                                       24
<PAGE>

                                PRO FORMA DATA

         The plan of conversion requires that the common stock must be sold at a
price equal to the estimated market value of Indian Village Bancorp and Indian
Village, as converted, based upon an independent appraisal. The estimated
valuation range as of March 1, 1999, is from a minimum of $4,335,000 to a
maximum of $5,865,000 with a midpoint of $5,100,000. At a price per share of
$10.00, this results in a minimum number of shares of 433,500, a maximum number
of shares of 586,500 and a midpoint number of shares of 510,000.

         The actual net proceeds from the sale of the common stock cannot be
determined until the conversion is completed. However, net proceeds indicated in
the following table are based upon the following assumptions:

         (1)   Trident Securities will receive a fixed payment of $100,000 to
               cover all of its fees and expenses as discussed under "The
               Conversion--Plan of Distribution for the Subscription, Direct
               Community and Syndicated Community Offerings"; and

         (2)   conversion expenses, excluding the fees and expenses paid to
               Trident Securities, will total approximately $280,000 regardless
               of the number of shares sold in the conversion.

         Actual expenses may vary from this estimate, and the fees paid will
depend upon whether a syndicate of broker-dealers or other means is necessary to
sell the shares, and other factors.

         Indian Village Bancorp and Indian Village prepared the following pro
forma data with the assistance of Keller & Company. The following table
summarizes the historical net income and retained earnings of Indian Village and
the pro forma net income and stockholders' equity of Indian Village Bancorp at
and for the year ended December 31, 1998. Pro forma net income has been
calculated as if the conversion were completed on January 1, 1998 and the
estimated net proceeds had been invested at 4.62% beginning on that date, which
represents the one-year U.S. Treasury Bill yield as of December 31, 1998. While
Office of Thrift Supervision regulations call for the use of a yield equal to
the arithmetic average of the weighted average yield earned by Indian Village on
its interest-earning assets and the rates paid on its deposits, Indian Village
Bancorp believes that the one-year U.S. Treasury Bill yield is a more realistic
yield on the investment of the conversion proceeds.

         A pro forma after-tax return of 3.05% is used for both Indian Village
Bancorp and Indian Village after giving effect to a combined federal and state
income tax rate of 34%. Historical and pro forma per share amounts have been
calculated by dividing historical and pro forma amounts by the number of shares
of common stock indicated in the table.

         When reviewing the following table you should consider the following:

         .     The final column gives effect to the sale of an additional 87,975
               shares in the conversion, which may be issued without any further
               notice if Keller & Company increases its appraisal to reflect the
               results of this offering or changes in the financial condition or
               results of operations of Indian Village or changes in market
               conditions after the offering begins. See "The Conversion--Stock
               Pricing and Number of Shares to be Issued."

         .     Since funds on deposit at Indian Village may be withdrawn to
               purchase shares of common stock, the amount of funds available
               for investment will be reduced by the amount of withdrawals for
               stock purchases. The pro forma table does not reflect withdrawals
               from deposit accounts.

         .     Historical per share amounts have been computed as if the shares
               of common stock expected to be issued in the conversion had been
               outstanding at January 1, 1998. However, neither historical nor
               pro forma stockholders' equity has been adjusted to reflect the
               investment of the estimated net

                                       25
<PAGE>

               proceeds of the sale of the shares in the conversion, the
               additional employee stock ownership plan expense or the proposed
               management development and recognition plan expense.

         .     "Book value" represents the difference between the stated amounts
               of Indian Village's assets and liabilities. The amounts shown do
               not reflect the liquidation account, which will be established
               for the benefit of eligible depositors as of December 31, 1997
               and March 31, 1999, or the federal income tax consequences of the
               restoration to income of Indian Village's special bad debt
               reserves for income tax purposes, which would be required in the
               unlikely event of liquidation. See "The Conversion--Effects of
               Conversion to Stock Form on Depositors and Borrowers of Indian
               Village" and "Federal and State Taxation." The amounts shown for
               book value do not represent fair market values or amounts
               available for distribution to stockholders in the unlikely event
               of liquidation.

         .     The amounts shown as pro forma stockholders' equity per share do
               not represent possible future price appreciation or depreciation
               of Indian Village Bancorp's common stock.

         .     The amounts shown do not account for the shares to be reserved
               for issuance under the stock option plan, which requires
               stockholder approval at a meeting following the conversion.
               Recently proposed accounting rules would require Indian Village
               Bancorp to recognize compensation expense for stock options
               awarded to nonemployee directors.

         THE FOLLOWING PRO FORMA DATA, WHICH ARE BASED ON INDIAN VILLAGE'S
RETAINED EARNINGS AT DECEMBER 31, 1998 AND NET INCOME FOR THE YEAR ENDED
DECEMBER 31, 1998, MAY NOT REPRESENT THE ACTUAL FINANCIAL EFFECTS OF THE
CONVERSION OR THE OPERATING RESULTS OF INDIAN VILLAGE BANCORP AFTER THE
CONVERSION. THE PRO FORMA DATA RELY EXCLUSIVELY ON THE ASSUMPTIONS OUTLINED
ABOVE. THE PRO FORMA DATA DO NOT REPRESENT THE FAIR MARKET VALUE OF INDIAN
VILLAGE BANCORP'S COMMON STOCK, THE CURRENT FAIR MARKET VALUE OF INDIAN
VILLAGE'S OR INDIAN VILLAGE BANCORP'S ASSETS OR LIABILITIES, OR THE AMOUNT OF
MONEY THAT WOULD BE AVAILABLE FOR DISTRIBUTION TO SHAREHOLDERS IF INDIAN VILLAGE
BANCORP IS LIQUIDATED AFTER THE CONVERSION.

                                       26
<PAGE>

<TABLE>
<CAPTION>
                                                                                 At or For the Year Ended December 31, 1998
                                                                                ---------------------------------------------
                                                                                                                  15% Above
                                                                                Minimum of      Maximum of       Maximum of
                                                                                 Estimated       Estimated        Estimated
                                                                                 Valuation       Valuation        Valuation
                                                                                   Range           Range            Range
                                                                                ------------    ------------     ------------
                                                                                  433,500         586,500          674,475
                                                                                  Shares          Shares           Shares
                                                                                 at $10.00       at $10.00        at $10.00
                                                                                 Per Share       Per Share        Per Share
                                                                                ------------    ------------     ------------
                                                                                  (Dollars in thousands, except per share
                                                                                                  amounts)
<S>                                                                             <C>             <C>              <C>
Gross proceeds..............................................................     $   4,335        $  5,865        $   6,745
Less:  estimated expenses...................................................          (380)           (380)            (380)
                                                                                ----------      ----------       ----------
Estimated net proceeds......................................................         3,955           5,485            6,365
Less:  common stock acquired by employee stock ownership plan...............          (347)           (469)            (540)
Less:  common stock to be acquired by management development
       and recognition plan.................................................          (173)           (235)            (270)
                                                                                ----------      ----------       ----------
   Net investable proceeds..................................................     $   3,435        $  4,781        $   5,555
                                                                                ==========      ==========       ==========

 Net income:
   Historical...............................................................     $     246        $    246        $     246
   Pro forma income on net proceeds.........................................           104             145              169
   Pro forma employee stock ownership plan adjustments (1)..................           (15)            (21)             (24)
   Pro forma management development and recognition
      plan adjustments(2)...................................................           (23)            (31)             (36)
                                                                                ----------      ----------       ----------
      Pro forma net income..................................................     $     312        $    339        $     355
                                                                                ==========      ==========       ==========

 Net income per share:
   Historical...............................................................     $    0.61        $   0.45        $    0.39
   Pro forma income on net proceeds.........................................          0.26            0.27             0.27
   Pro forma employee stock ownership plan adjustments (1)..................         (0.04)          (0.04)           (0.04)
   Pro forma management development and recognition
      plan adjustments (2)..................................................         (0.06)          (0.06)           (0.06)
                                                                                ----------      ----------       ----------
      Pro forma net income per share........................................     $    0.77        $   0.62        $    0.56
                                                                                ==========      ==========       ==========

Number of shares used to calculate pro forma net income per share...........       401,132         542,708          624,114

 Stockholders' equity (book value):
   Historical...............................................................     $   5,102        $  5,102        $   5,102
   Estimated net proceeds...................................................         3,955           5,485            6,365
   Less:  common stock acquired by employee stock ownership plan............          (347)           (469)            (540)
   Less:  common stock to be acquired by management
      development and recognition plan (2)..................................          (173)           (235)            (270)
                                                                                ----------      ----------       ----------
      Pro forma stockholders' equity........................................     $   8,537        $  9,883        $  10,657
                                                                                ==========      ==========       ==========

 Stockholders' equity per share:
   Historical...............................................................     $   11.77        $   8.70        $    7.56
   Estimated net proceeds...................................................          9.12            9.35             9.44
   Less:  common stock acquired by employee stock ownership plan............         (0.80)          (0.80)           (0.80)
   Less:  common stock to be acquired by management development
             and recognition plan (2).......................................         (0.40)          (0.40)           (0.40)
                                                                                ----------      ----------       ----------
      Pro forma stockholders' equity per share..............................     $   19.69        $  16.85        $   15.80
                                                                                ==========      ==========       ==========

Number of shares used to calculate pro forma stockholders'
   equity per share.........................................................       433,500         586,500          674,475

Purchase price as a percentage of pro forma stockholders' equity
   per share................................................................         50.79%          59.35%           63.29%

Purchase price as a multiple of pro forma net income per share..............         12.99x          16.13x           17.86x
</TABLE>

                                       27
<PAGE>

_______________________________
(1)  Assumes that the employee stock ownership plan will purchase 8% of the
     shares of common stock offered in the conversion. The employee stock
     ownership plan will borrow the funds used to acquire these shares from the
     net proceeds from the conversion retained by Indian Village Bancorp. The
     amount of this borrowing, which will have an interest rate equal to the
     prime rate as published in The Wall Street Journal, which is currently
     7.75%, has been reflected as a reduction from gross proceeds to determine
     estimated net investable proceeds. Indian Village intends to make
     contributions to the employee stock ownership plan in amounts at least
     equal to the principal and interest requirement of the debt. As the debt is
     paid down, stockholders' equity will be increased. Indian Village's payment
     of the employee stock ownership plan debt is based upon equal installments
     of principal over a 15-year period, assuming a combined federal and state
     income tax rate of 34%. Interest income earned by Indian Village Bancorp on
     the employee stock ownership plan debt offsets the interest paid by Indian
     Village on the employee stock ownership plan loan. No reinvestment is
     assumed on proceeds contributed to fund the employee stock ownership plan.
     Applicable accounting practices require that compensation expense for the
     employee stock ownership plan be based upon shares committed to be released
     and that unallocated shares be excluded from earnings per share
     computations. The valuation of shares committed to be released would be
     based upon the average market value of the shares during the year, which,
     for purposes of this calculation, was assumed to be equal to the $10.00 per
     share purchase price. See "Management of Indian Village--Benefits--Employee
     Stock Ownership Plan."

(2)  In calculating the pro forma effect of the management development and
     recognition plan, it is assumed that the required stockholder approval has
     been received, that the shares were acquired by the management development
     and recognition plan on January 1, 1998 in open market purchases at the
     $10.00 per share purchase price, that 20% of the amount contributed was an
     amortized expense during the period, and that the combined federal and
     state income tax rate is 34%. The issuance of authorized but unissued
     shares of the common stock instead of open market purchases would dilute
     the voting interests of existing stockholders by approximately 3.85%.

     For purposes of this table, shares issued under the management development
     and recognition plan vest 20% per year and compensation expense is
     recognized on a straight-line basis over each vesting period. If the fair
     market value per share is greater than $10.00 per share on the date shares
     are awarded under the management development and recognition plan, total
     management development and recognition plan expense would be greater. The
     total estimated management development and recognition plan expense was
     multiplied by 20%, which is the total percent of shares for which expense
     is recognized in the first year.

     The following table shows what pro forma net income and stockholders'
     equity per share would be if shares for the management development and
     recognition plan were authorized but unissued shares instead of repurchased
     shares. The table also shows pre-tax management development and recognition
     plan expense.

<TABLE>
<CAPTION>
                                                                                                        15% Above
                                                                       Minimum         Maximum           Maximum
                                                                         of               of                of
                                                                      Estimated       Estimated         Estimated
                                                                      Valuation       Valuation         Valuation
                                                                        Range           Range             Range
                                                                    ------------     -----------      -------------
<S>                                                                  <C>              <C>              <C>
     Pro forma net income per share:
        Year ended December 31, 1998.............................       $  0.76         $  0.61            $  0.56

     Pro forma stockholders' equity per share:
        At December 31, 1998.....................................         19.32           16.59              15.58

     Pre-tax management development and recognition plan expense:
        Year ended December 31, 1998.............................        34,680          46,920             53,958
</TABLE>

                                       28
<PAGE>

          SHARES TO BE PURCHASED BY MANAGEMENT WITH SUBSCRIPTION RIGHTS

         The following table presents certain information as to the approximate
purchases of common stock by each director and executive officer of Indian
Village, including their associates, as defined by applicable regulations. No
individual has entered into a binding agreement to purchase these shares and,
therefore, actual purchases could be more or less than indicated. Directors and
executive officers and their associates may not purchase more than 35% of the
shares sold in the conversion. For purposes of the following table, sufficient
shares are assumed to be available to satisfy subscriptions in all categories.
Directors, executive officers, their associates, and employees of Indian Village
Bancorp and Indian Village will pay the same price as all other subscribers for
the shares for which they subscribe.

<TABLE>
<CAPTION>
                                                        Anticipated                   Percent of
                                                         Number of    Anticipated     Shares at       Percent of
                                                         Shares to       Dollar        Minimum         Shares at
                                                             be       Amount to be   of Estimated       Maximum
Name and                                                 Purchased     Purchased      Valuation      of Estimated
Position                                                    (1)           (1)           Range       Valuation Range
- -----------                                             -----------   ------------   ------------   ---------------
<S>                                                     <C>           <C>            <C>            <C>
Rebecca S. Mastin.................................          10,000      $100,000            2.31%            1.71%
Chairperson of the Board

John A. Beitzel...................................          10,000       100,000            2.31             1.71
Vice Chairman of the Board

Marty R. Lindon...................................          10,000       100,000            2.31             1.71
President, Chief Executive Officer
and Director

Michael A. Cochran................................          15,000       150,000            3.46             2.56
Corporate Secretary and Director

Cindy S. Knisely..................................           7,500        75,000            1.73             1.28
Director

Joanne Limbach....................................           6,500        65,000            1.50             1.11
Director

Vernon E. Mishler.................................          10,000       100,000            2.31             1.71
Director

Lori S. Frantz....................................           4,000        40,000            0.91             0.66
Vice President, Treasurer and Chief Financial Officer
                                                            ------      --------           -----            -----
                                                            73,000      $730,000           16.84%           12.45%
                                                            ======      ========           =====            =====
</TABLE>

_____________________________
(1)   Does not include any shares to be awarded under the employee stock
      ownership plan and management development and recognition plan or options
      to acquire shares under the stock option plan.

                                       29
<PAGE>

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

General

         Management's discussion and analysis of financial condition and results
of operations is intended to assist in understanding the financial condition and
results of operations of Indian Village. The information contained in this
section should be read in conjunction with the Financial Statements and
accompanying Notes in the back of this prospectus, and with the other sections
of this prospectus.

Operating Strategy

         Indian Village's business strategy is to operate as a traditional,
community-oriented savings association dedicated to financing home ownership and
providing quality customer service. Its business consists principally of
attracting retail deposits from the general public and using these funds to
originate mortgage loans secured by one- to four-family residences located
primarily in Tuscarawas County, Ohio. To a lesser extent, Indian Village also
originates multi-family loans, commercial real estate loans and residential
construction loans. Indian Village introduced home equity loans and lines of
credit in May 1996 and began offering other consumer loans in April 1998. Indian
Village intends to attempt to grow its consumer loan portfolio because the
shorter maturities of consumer loans help to manage interest rate risk and
because consumer loans generally earn higher levels of interest income than
mortgage loans. Indian Village is planning to establish a new office in New
Philadelphia. Indian Village believes the new office will help to increase the
overall size of its loan portfolio because New Philadelphia is more populated
and more commercial than Gnadenhutten and because there is no locally owned
financial institution currently headquartered in New Philadelphia.

         Indian Village generally retains the loans it originates for long-term
investment. In an effort to meet the varying credit needs of the residents of
its primary market area, Indian Village established a relationship with an
unrelated third party lender in late 1998 under which Indian Village processes
mortgage loan applications on behalf of the lender, who underwrites and funds
the loan at closing. See "Business of Indian Village--Lending Activities--Loan
Originations, Purchases and Sales" for further information.

         Indian Village funds its assets primarily with retail certificates of
deposit. Transaction accounts are a relatively small portion of Indian Village's
deposit base, but it expects to increase their amount with the opening of the
New Philadelphia office. Indian Village also uses advances from the Federal Home
Loan Bank of Cincinnati as a supplemental source of funds.

         The conversion will increase the consolidated capital of Indian Village
Bancorp by the amount of the net proceeds. Funds withdrawn from deposit accounts
will decrease interest-bearing liabilities, and new funds used to purchase
shares will increase interest-earning assets. While Indian Village Bancorp
expects these changes to increase its net interest income, Indian Village
Bancorp also expects that the adoption of the management development and
recognition plan and the additional costs of operating as a public company will
increase its noninterest expenses. For additional information regarding the
effects of this offering, see "Risk Factors--Implementation of Benefit Plans
Will Increase Future Compensation Expense and May Lower Indian Village's Net
Income" and "Pro Forma Data." Hiring new employees for the New Philadelphia
office and the other expenses of equipping and operating the office will also
increase noninterest expenses in future periods.

Comparison of Financial Condition at December 31, 1998 and 1997

         Total assets increased 10.1% from $36.4 million to $40.0 million. Cash
and cash equivalents decreased from $923,000 to $797,000 at December 31, 1998 to
fund the purchase of land for the new branch office. At December 31, 1998,
Indian Village had time deposits totaling $499,000, which are interest-bearing
deposits with other financial institutions, each with a balance of $100,000 or
less. There were no similar time deposits a year

                                       30
<PAGE>

earlier. Securities available for sale decreased from $7.3 million to $6.2
million at December 31, 1998 as a result of prepayments, sales and maturities.
Loans increased 14.8% from $27.2 million to $31.3 million, primarily as a result
of growth in the residential mortgage loan and consumer loan portfolios. The
residential mortgage loan portfolio increased from $23.0 million to $26.1
million. The consumer loan portfolio increased from $1.1 million to $2.3
million. Management attributes this growth to more aggressive promotion of
consumer loans and the introduction of an automobile loan program. Premises and
equipment increased from $239,000 to $447,000 primarily due to the purchase of
the land for the New Philadelphia office at a price of $213,000. Real estate
owned increased from $41,000 to $122,000 because of the foreclosure of a
commercial real estate loan secured by a commercial property located in
Gnadenhutten.

         Deposits increased only $589,000 from $30.3 million to $30.9 million.
Management attributes this flat deposit growth to increased competition and the
overall lack of growth in the Gnadenhutten market. To offset the lack of deposit
growth, Indian Village increased its Federal Home Loan Bank advances from $1.0
million to $4.0 million in order to fund loans. Total equity increased from $4.9
million to $5.1 million as a result of retained net income.

Comparison of Operating Results for the Years Ended December 31, 1998 and 1997

         Net Income. Net income was $246,000 in 1998 compared to $350,000 in
1997. A higher provision for loan losses and increased noninterest expense were
the primary reasons for the decline in net income.

         Net Interest Income. Net interest income increased from $1.3 million to
$1.4 million. Total interest income increased from $2.9 million to $3.0 million
primarily as a result of higher average loan balances. Interest on interest-
bearing deposits and federal funds sold decreased from $70,000 to $46,000 as a
result of lower average balances as funds were invested in loans. Total interest
expense increased from $1.6 million to $1.7 million primarily because of
increased interest expense on Federal Home Loan Bank advances due to higher
average outstanding balances. Interest expense on deposits decreased by $23,000
due to a decrease in the average rate paid.

         Provision for Loan Losses. Provisions for loan losses are charged to
operations to bring the total allowance for loan losses to a level considered by
management to be adequate to provide for probable losses based on management's
evaluation of the collectibility of the loan portfolio, including past loan loss
experience, known and inherent risks in the nature and volume of the portfolio,
information about specific borrower situations and estimated collateral values,
economic conditions, and other factors. The provision for loan losses was
$60,000 in 1998 compared to no provision in 1997. There was no provision for
loan losses in 1997 because of modest loan growth and the absence of charge-offs
during the year. The provision was increased primarily because of the increased
risk of loss associated with the overall growth and changes in composition of
the loan portfolio, including the consumer loan portfolio which carries a higher
inherent risk of loss than the residential mortgage loan portfolio. In 1998,
charge-offs were $18,000 compared to none in 1997. The allowance for loan losses
was $218,000 at December 31, 1998 and $176,000 at December 31, 1997. Management
deemed the allowance adequate at both dates. Although management uses the best
information available, future adjustments to the allowance may be necessary due
to changes in economic, operating, regulatory and other conditions that may be
beyond Indian Village's control. While Indian Village maintains its allowance
for loan losses at a level which it considers to be adequate to provide for
probable losses, there can be no assurance that further additions will not be
made to the allowance for loan losses and that actual losses will not exceed the
estimated amounts. See "Business of Indian Village--Lending Activities--
Allowance for Loan Losses" for further information.

         Noninterest Income. Noninterest income increased from $21,000 to
$29,000 primarily as a result of a $5,000 increase in miscellaneous service fees
and safe deposit box rental income.

         Noninterest Expense. Noninterest expense increased from $805,000 to
$950,000 primarily as a result of an increase in salaries and employee benefits
and an increase in other expense. Salaries and employee benefits increased from
$336,000 to $440,000 primarily due to the severance payment to Indian Village's
immediate past

                                       31
<PAGE>

President, who was employed from September 1997 to August 1998, and normal
salary increases. The one-time severance payment amounted to $33,000. Other
expense, which primarily includes advertising, regulatory assessments, postage
and supplies as well as other miscellaneous expenses, increased from $114,000 to
$160,000 primarily as a result of increased advertising and promotion expense
associated with the consumer loan program. These increases were partially offset
by a decrease in professional and consulting fees. Professional and consulting
fees decreased from $68,000 to $56,000 primarily as a result of personnel search
fees and a consulting agreement with the past President of Indian Village in
1997 that were not repeated in 1998. Noninterest expense is expected to increase
in future periods because of the expenses associated with the proposed stock
benefit plans, the costs associated with operating as a public company, and the
costs of staffing and equipping the proposed new branch office in New
Philadelphia, Ohio.

         Income Tax Expense. Income tax expense decreased from $180,000 to
$127,000 as a result of lower income before taxes.

                                       32
<PAGE>

Average Balances, Interest and Average Yields/Cost

         The following table presents certain information for the periods
indicated regarding average balances of assets and liabilities as well as the
total dollar amounts of interest income from average interest-earning assets and
interest expense on average interest-bearing liabilities and average yields and
costs. The yields and costs for the periods indicated are derived by dividing
income or expense by the average balances of assets or liabilities,
respectively, for the periods presented. Average balances were derived from
month-end balances. Management does not believe that the use of month-end
balances instead of daily balances causes any material differences in the
information presented.

<TABLE>
<CAPTION>


                                                       At                          Year Ended December 31,
                                                  December 31,  --------------------------------------------------------------
                                                      1998                  1998                            1997
                                                  ------------- ------------------------------ -------------------------------
                                                                                     Average                         Average
                                                      Yield/     Average              Yield/     Average              Yield/
                                                       Rate      Balance   Interest    Rate      Balance  Interest     Rate
                                                  ------------- --------- --------- ---------- ---------- -------- -----------
                                                                               (Dollars in thousands)
<S>                                               <C>           <C>       <C>       <C>        <C>        <C>      <C>
Interest-earning assets:
   Loans (1).....................................     8.03%      $28,449    $2,450      8.61%   $25,998     $2,285     8.79%
   Mortgage-backed securities....................     6.82         3,874       280      7.23      2,964        218     7.35
   Investment securities:
      Taxable....................................     6.68         3,265       224      6.86      4,499        313     6.96
      Non-taxable (2)............................     6.82           502        30      5.98         98          8     8.16
   Interest-bearing deposits.....................     5.24                              4.71      1,288                5.43
                                                    ------       -------   -------    ------  ---------    -------   ------
                                                                     976        46                              70
                                                                 -------   -------                         -------
      Total interest-earning assets..............     7.77        37,066     3,030      8.17     34,847      2,894     8.30
   Noninterest-earning assets....................                                                 1,105
                                                                 -------                      ---------
                                                                   1,219
      Total assets...............................                $38,285                        $35,952
                                                                 =======                      =========

Interest-bearing liabilities:
   Deposits:
      Demand accounts............................     2.00       $   815        16      1.96    $   643         16     2.49

      Savings accounts...........................     3.25         5,263       172      3.27      4,977        162     3.25
      Money market accounts......................     3.30         1,777        59      3.32      1,775         59     3.32
      Certificates of deposit....................     5.55        22,585     1,283      5.68     23,079      1,316     5.70
                                                    ------       -------   -------    ------  ---------    -------   ------
         Total deposits..........................     4.92        30,440     1,530      5.03     30,474      1,553     5.10
   Federal Home Loan Bank advances...............     5.14         2,351       136      5.78        471         24     5.10
                                                    ------       -------   -------    ------  ---------    -------   ------
      Total interest-bearing liabilities.........     4.95        32,791     1,666      5.08     30,945      1,577     5.10
                                                    ------                 -------    ------               -------   ------
   Noninterest-bearing liabilities...............                    439                            353
                                                                 -------                      ---------
      Total liabilities..........................                 33,230                         31,298
   Equity........................................                  5,055                          4,654
                                                                 -------                      ---------
      Total liabilities and equity...............                $38,285                        $35,952
                                                                 =======                      =========
   Net interest-earning assets...................                $ 4,275                        $ 3,902
                                                                 =======                      =========
   Net interest income/interest..................     2.82%                 $1,364      3.09%               $ 1,317    3.20%
                                                    ======                 =======    ======               ========  ======
          rate spread
Net interest margin as apercentage of
interest-earning assets..........................                             3.68%                            3.78%
                                                                           =======                         ========
   Ratio of interest-earning assets
      to interest-bearing liabilities............                                     113.04%                        112.61%
                                                                                      ======                         ======
</TABLE>

____________________________
(1)  Average balances include nonaccrual loans.
(2)  Average yield for municipal securities are presented on a tax equivalent
     basis based on an assumed tax rate of 34%.

                                       33
<PAGE>

Rate/Volume Analysis

         The following table presents the effects of changing rates and volumes
on the interest income and interest expense of Indian Village. The rate column
shows the effects attributable to changes in rate (changes in rate multiplied by
prior volume). The volume column shows the effects attributable to changes in
volume (changes in volume multiplied by prior rate). For purposes of this table,
changes attributable to changes in both rate and volume, which cannot be
segregated, have been allocated proportionately based on the absolute value of
the change due to rate and the change due to volume.

<TABLE>
<CAPTION>
                                                                                               Year Ended
                                                                                            December 31, 1998
                                                                                               Compared to
                                                                                               Year Ended
                                                                                            December 31, 1997
                                                                                      ------------------------------
                                                                                      Increase (Decrease)
                                                                                            Due to
                                                                                      -------------------
                                                                                        Rate     Volume      Total
                                                                                      --------- ---------  ---------
                                                                                         (Dollars in thousands)
<S>                                                                                   <C>       <C>        <C>
Interest-earning assets:
   Loans..........................................................................     $  (47)      $212      $ 165
   Mortgage-backed securities.....................................................         (4)        66         62
   Investment securities:
      Taxable.....................................................................         (4)       (85)       (89)
      Non-taxable (1).............................................................         (3)        25         22
   Interest-bearing deposits......................................................         (8)       (16)       (24)
                                                                                       ------    -------    -------
      Total interest-earning assets...............................................        (66)       202        136

Interest-bearing liabilities:
   Deposits:
      Demand accounts.............................................................         (4)         4         --
      Savings accounts............................................................          1          9         10
      Money market accounts.......................................................         --         --         --
      Certificates of deposit.....................................................         (5)       (28)       (33)
   Federal Home Loan Bank advances................................................          4        108        112
                                                                                      --------  --------   --------
      Total interest-bearing liabilities..........................................         (4)        93         89
                                                                                      --------  --------   --------

Increase (decrease) in net interest income........................................     $  (62)      $109      $  47
                                                                                      ========  ========   ========
</TABLE>

____________________________
(1) Municipal securities are presented on a tax equivalent basis based on an
assumed tax rate of 34%.

Market Risk Analysis

         General. Indian Village's profitability depends primarily on its net
interest income, which is the difference between the income it receives on its
loan and investment portfolio and its cost of funds, which consists of interest
paid on deposits and borrowings. Net interest income is also affected by the
relative amounts of interest-earning assets and interest-bearing liabilities.
When interest-earning assets equal or exceed interest-bearing liabilities, any
positive interest rate spread will generate net interest income. Indian
Village's profitability is also affected by the level of income and expenses.
Noninterest income includes service charges and fees and gain on sale of
investments. Noninterest expenses primarily include compensation and benefits,
occupancy and equipment expenses, deposit insurance premiums and data processing
expenses. Indian Village's results of operations are also significantly affected
by general economic and competitive conditions, particularly changes in market
interest rates, government legislation and regulation and monetary and fiscal
policies.

                                       34
<PAGE>

         Quantitative Aspects of Market Risk. Indian Village does not maintain a
trading account for any class of financial instrument nor does it engage in
hedging activities or purchase high-risk derivative instruments. Furthermore,
Indian Village has no foreign currency exchange rate risk or commodity price
risk. For information regarding the sensitivity to interest rate risk of Indian
Village's interest-earning assets and interest-bearing liabilities, see the
tables under "Business of Indian Village--Lending Activities--Maturity of Loan
Portfolio," "--Investment Activities" and "--Deposit Activities and Other
Sources of Funds--Deposit Accounts--Time Deposits by Rates and Maturities."

         Qualitative Aspects of Market Risk. Indian Village has sought to reduce
the exposure of its earnings to changes in market interest rates by attempting
to manage the mismatch between asset and liability maturities and interest
rates. The principal element in achieving this objective is to increase the
interest rate sensitivity of Indian Village's interest-earning assets by
originating loans with interest rates that periodically adjust to market
conditions for its portfolio and by attempting to originate shorter-term
consumer loans. Indian Village relies on retail deposits as its primary source
of funds. Management believes retail deposits, compared to brokered deposits,
reduce the effects of interest rate fluctuations because they generally
represent a more stable source of funds.

         In order to encourage institutions to reduce their interest rate risk,
the Office of Thrift Supervision adopted a rule incorporating an interest rate
risk component into the risk-based capital rules. Using data compiled by the
Office of Thrift Supervision, Indian Village receives a report which measures
interest rate risk by modeling the change in net portfolio value over a variety
of interest rate scenarios. This procedure for measuring interest rate risk was
developed by the Office of Thrift Supervision to replace the "gap" analysis,
which is the difference between interest-earning assets and interest-bearing
liabilities that mature or reprice within a specific time period. Net portfolio
value is the present value of expected cash flows from assets, liabilities and
off-balance sheet contracts. The calculation is intended to illustrate the
change in net portfolio value that will occur upon an immediate change in
interest rates of at least 200 basis points with no effect given to any steps
that management might take to counter the effect of that interest rate movement.
Under Office of Thrift Supervision regulations, an institution with a greater
than "normal" level of interest rate risk must take a deduction from total
capital for purposes of calculating its risk-based capital. The Office of Thrift
Supervision, however, has delayed the implementation of this regulation. An
institution with a "normal" level of interest rate risk is defined as one whose
"measured interest rate risk" is less than 2.0%. Institutions with assets of
less than $300 million and a risk-based capital ratio of more than 12.0% are
exempt. Indian Village is exempt because of its asset size. If the proposed
regulation was implemented and applied at December 31, 1998, Indian Village
believes that its level of interest rate risk would have caused it to be treated
as an institution with greater than "normal" interest rate risk.

                                       35
<PAGE>

         The Office of Thrift Supervision provides Indian Village with the
information presented in the following table. It presents the change in Indian
Village's net portfolio value, at December 31, 1998, that would occur upon an
immediate change in interest rates based on Office of Thrift Supervision
assumptions, but without effect to any steps that management might take to
counteract that change.

<TABLE>
<CAPTION>
                                                                                          Net Portfolio as % of
                                          Net Portfolio Value                           Portfolio Value of Assets
                              ---------------------------------------------            -----------------------------
    Change in
Interest Rates in
   Basis Points                                                                            Net
      ("bp")                                                                            Portfolio        Change
   (Rate Shock)                Amount          $ Change          % Change              Value Ratio        (bp)
- -------------------           ---------------------------------------------            -----------------------------
                                         (Dollars in thousands)
<S>                           <C>              <C>               <C>                   <C>                <C>
               400              $2,256          $ (3,319)              (60)%                   6.19%        (748)
               300               3,181            (2,394)              (43)                    8.46         (521)
               200               4,109            (1,467)              (26)                   10.59         (308)
               100               4,952              (623)              (11)                   12.41         (126)
             Static              5,576                --                --                    13.67           --
              (100)              5,992               417                 7                    14.44           77
              (200)              6,336               760                14                    15.03          136
              (300)              6,758             1,183                21                    15.75          209
              (400)              7,043             1,467                26                    16.19          252
</TABLE>

         The Office of Thrift Supervision uses certain assumptions in assessing
the interest rate risk of savings associations. These assumptions relate to
interest rates, loan prepayment rates, deposit decay rates, and the market
values of certain assets under differing interest rate scenarios, among others.

         As with any method of measuring interest rate risk, certain
shortcomings are inherent in the method of analysis presented in the foregoing
table. For example, although certain assets and liabilities may have similar
maturities or periods to repricing, they may react in different degrees to
changes in market interest rates. Also, the interest rates on certain types of
assets and liabilities may fluctuate in advance of changes in market interest
rates, while interest rates on other types may lag behind changes in market
rates. Additionally, certain assets, such as adjustable rate mortgage loans,
have features which restrict changes in interest rates on a short-term basis and
over the life of the asset. Further, if interest rates change, expected rates of
prepayments on loans and early withdrawals from certificates could deviate
significantly from those assumed in calculating the table.

Liquidity and Capital Resources

         Indian Village's primary sources of funds are maturities and
prepayments of investment securities, customer deposits, proceeds from principal
and interest payments on loans and Federal Home Loan Bank of Cincinnati
advances. While investment securities maturities and scheduled amortization of
loans are a predictable source of funds, deposit flows, investment securities
prepayments and mortgage prepayments are greatly influenced by general interest
rates, economic conditions and competition.

         Indian Village must maintain an adequate level of liquidity to ensure
the availability of sufficient funds to fund loan originations and deposit
withdrawals, to satisfy other financial commitments and to take advantage of
investment opportunities. Indian Village generally maintains sufficient cash and
short-term investments to meet short-term liquidity needs. At December 31, 1998,
cash and interest-bearing deposits and time deposits totaled $1.3 million, and
investment securities classified as available-for-sale totaled $6.2 million,
which together totaled 18.7% of total assets. At December 31, 1998, Indian
Village had outstanding advances of $4.0 million. At December 31, 1998, Indian
Village was eligible to borrow up to $20.0 million with the Federal Home Loan
Bank of Cincinnati.

                                       36
<PAGE>

         Office of Thrift Supervision regulations require savings institutions
to maintain an average daily balance of liquid assets, consisting of cash and
eligible investments, equal to at least 4.0% of the average daily balance of its
net withdrawals, deposits and short-term borrowings. Indian Village's actual
liquidity ratio at December 31, 1998 was 13.4%. See "--Comparison of Financial
Condition at December 31, 1998 and 1997" and "Business of Indian Village--
Investment Activities."

         Indian Village's primary investing activity is the origination of one-
to four-family mortgage loans. During the years ended December 31, 1998 and
1997, Indian Village originated $5.1 million and $4.8 million of these loans,
respectively. At December 31, 1998, Indian Village had loan commitments totaling
$2.4 million. Indian Village anticipates that it will have sufficient funds
available to meet current loan commitments. Certificates of deposit that are
scheduled to mature in less than one year from December 31, 1998 totaled $14.3
million. Historically, Indian Village has been able to retain a significant
amount of its deposits as they mature. In addition, management of Indian Village
believes that it can adjust the offering rates of certificates of deposit to
retain deposits in changing interest rate environments. If Indian Village does
not retain a significant portion of these deposits, Indian Village could use
Federal Home Loan Bank of Cincinnati advances to fund deposit withdrawals, which
would increase interest expense if the average rate paid on advances exceeds the
average rate paid on deposits of similar duration.

         Office of Thrift Supervision regulations require Indian Village to
maintain specific amounts of regulatory capital. As of December 31, 1998, Indian
Village complied with all regulatory capital requirements as of that date with
tangible, core and risk-based capital ratios of 12.5%, 12.5% and 25.8%,
respectively. For a detailed discussion of regulatory capital requirements, see
"Regulation and Supervision--Federal Savings Institution Regulation--Capital
Requirements." See also "Historical and Pro Forma Regulatory Capital
Compliance."

Year 2000 Issues

         Indian Village uses computers, computer software and equipment
utilizing embedded microprocessors that will be effected by the year 2000 issue.
The year 2000 issue exists because many computer systems and applications use
two-digit date fields to designate a year. As the century date change occurs,
date-sensitive systems may recognize the year 2000 as 1900, or not at all. This
inability to recognize or properly treat the year 2000 may cause erroneous
results, ranging from system malfunctions to incorrect or incomplete processing.

         Indian Village's year 2000 committee consists of Cindy S. Knisely,
Michael A. Cochran, Marty R. Lindon and Lori S. Frantz. The committee reports
monthly to the Board of Directors. The committee has developed and is
implementing a comprehensive plan to make all information and non-information
technology assets year 2000 compliant. The plan is comprised of the following
phases:

         1.    Awareness - Educational initiatives on year 2000 issues and
               concerns. This phase is ongoing, especially as it relates to
               informing customers of Indian Village's year 2000 preparedness.

         2.    Assessment - Inventory of all technology assets and
               identification of third-party vendors and service providers.
               Indian Village has analyzed the operation of all date-sensitive
               computer systems and identified in writing all third-party
               vendors and service providers associated with these systems. This
               phase was completed as of June 30, 1998.

         3.    Renovation - Review of vendor and service providers responses to
               Indian Village's year 2000 inquiries and development of a follow-
               up plan and timeline. This phase was completed as of December 31,
               1998.

         4.    Validation - Testing all systems and third-party vendors for year
               2000 compliance. Indian Village is currently in this phase of its
               plan. Indian Village has replaced all in-house equipment, such as
               teller station equipment, with year 2000 compliant equipment. A
               third-party service bureau processes all customer transactions
               and has completed upgrades to its systems to be year 2000

                                       37
<PAGE>

               compliant. Indian Village conducted in-house proxy testing in
               August 1998 and on-line testing in February 1999. The results of
               both forms of testing were satisfactory and without material
               exceptions. Other parties whose year 2000 compliance may effect
               Indian Village include the Federal Home Loan Bank of Cincinnati,
               brokerage firms, the operator of Indian Village's automated
               teller machines network and Indian Village's pension plan
               administrator. These third parties have indicated their
               compliance or intended compliance. Where it is possible to do so,
               Indian Village has scheduled testing with these third parties.
               Where testing is not possible, Indian Village will rely on
               certifications from vendors and service providers.

         5.    Implementation - Replacement or repair of non-compliant
               technology. As Indian Village progresses through the validation
               phase, Indian Village expects to determine necessary remedial
               actions and provide for their implementation. Indian Village has
               already implemented a new year 2000 compliant computerized teller
               system and has verified the year 2000 compliance of its computer
               hardware and other equipment containing embedded microprocessors.
               Indian Village's plan provides for year 2000 readiness to be
               completed by June 30, 1999.

         Management of Indian Village has had discussions with a majority of its
commercial borrowers, including all of its large borrowers, regarding their year
2000 readiness. These discussions have revealed that these borrowers are not
heavily dependent on computers. Accordingly, Indian Village does not believe
that its commercial borrowers will be adversely affected by the year 2000.

         Indian Village estimates its total cost to replace computer equipment,
software programs or other equipment containing embedded microprocessors that
were not year 2000 compliant to be approximately $35,000, none of which had been
incurred as of December 31, 1998. System maintenance or modification costs are
charged to expense as incurred, while the cost of new hardware, software or
other equipment is capitalized and amortized over their estimated useful lives.
Indian Village does not separately track the internal costs and time that its
own employees spend on year 2000 issues, which are principally payroll costs.

         Because Indian Village depends substantially on its computer systems
and those of third parties, the failure of these systems to be year 2000
compliant could cause substantial disruption of Indian Village's business and
could have a material adverse financial impact on Indian Village. Failure to
resolve year 2000 issues presents the following risks to Indian Village, which
it believes reflects its most reasonably likely worst-case scenario:

         1.    Indian Village could lose customers to other financial
institutions, resulting in a loss of revenue, if Indian Village's third-party
service bureau is unable to properly process customer transactions;

         2.    Governmental agencies, such as the Federal Home Loan Bank of
Cincinnati, and correspondent institutions could fail to provide funds to Indian
Village, which could materially impair Indian Village's liquidity and affect
Indian Village's ability to fund loans and deposit withdrawals;

         3.    Concern on the part of depositors that year 2000 issues could
impair access to their deposit account balances could result in Indian Village
experiencing deposit outflows before December 31, 1999; and

         4.    Indian Village could incur increased personnel costs if
additional staff is required to perform functions that inoperative systems would
have otherwise performed.

         Management believes that it is impossible to estimate the potential
lost revenue due to the year 2000 issue, as the extent and longevity of any
potential problem cannot be predicted. Because substantially all of Indian
Village's loan portfolio consists of loans to individuals rather than commercial
enterprises, management believes that year 2000 issues will not impair
materially the ability of Indian Village's borrowers to repay their debt.

                                       38
<PAGE>

         There can be no assurances that Indian Village's year 2000 plan will
effectively address the year 2000 issue, that Indian Village's estimates of the
timing and costs of completing the plan will ultimately be accurate or that the
impact of any failure of Indian Village or its third-party vendors and service
providers to be year 2000 compliant will not have a material adverse effect on
Indian Village's business, financial condition or results of operations.

         Indian Village has a business resumption contingency plan for year 2000
compliance that calls for Indian Village to resort to manual processing of
transactions until the computer systems resume operation.

Impact of Accounting Pronouncements and Regulatory Policies

         Accounting for Stock-Based Compensation. Statement of Financial
Accounting Standards No. 123, "Accounting for Stock-Based Compensation,"
establishes financial accounting and reporting standards for stock-based
employee compensation plans. This statement encourages all entities to adopt a
new method of accounting to measure compensation cost of all employee stock
compensation plans based on the estimated fair value of the award at the date it
is granted. Companies are, however, allowed to continue to measure compensation
cost for those plans using the intrinsic value based method of accounting, which
generally does not result in compensation expense recognition for most plans.
Companies that elect to remain with the existing accounting method are required
to disclose in a footnote to the financial statements pro forma net income and,
if presented, earnings per share, as if this statement had been adopted. The
accounting requirements of this statement are effective for transactions entered
into in fiscal years that begin after December 15, 1995; however, companies are
required to disclose information for awards granted in their first fiscal year
beginning after December 15, 1994. Management expects to use the financial
statement footnote disclosure option after the conversion and the adoption of
stock based benefit plans.

         Earnings Per Share. Statement of Financial Accounting Standards No.
128, "Earnings Per Share," issued in February 1997, establishes standards for
computing and presenting earnings per share and applies to entities with
publicly held common stock or potential common stock. It replaces the
presentation of primary earnings per share with a presentation of basic earnings
per share and requires the dual presentation of basic and diluted earnings per
share on the face of the income statement. This statement is effective for
financial statements issued for periods after December 15, 1997 including
interim periods; earlier applications are not permitted. This statement requires
restatement of all prior period earnings per share data presented.

         Disclosure About Segments. Statement of Financial Accounting Standards
No. 131, "Disclosure About Segments of an Enterprise and Related Information,"
issued in June 1997, establishes standards for disclosure about operating
segments in annual financial statements and selected information in interim
financial reports. It also establishes standards for related disclosures about
products and services, geographic areas, and major customers. The statement
supersedes Statement of Financial Accounting Standards No. 14, "Financial
Reporting for Segments of a Business Enterprise." The statement becomes
effective for Indian Village's fiscal year ending December 31, 1998, and
requires that comparative information from earlier years be restated to conform
to its requirements. Management of Indian Village has determined that Indian
Village operates in only one segment, banking, and therefore additional
disclosures are not required.

         Accounting for Derivative Instruments and Hedging Activities. Statement
of Financial Accounting Standards No. 133, "Accounting for Derivative
Instruments and Hedging Activities," issued in June 1998, standardizes the
accounting for derivative instruments, including certain derivative instruments
embedded in other contracts. The Statement requires entities to carry all
derivative instruments in the statement of financial position at fair value. The
accounting for changes in the fair value, gains and losses, of a derivative
instrument depends on whether it has been designated and qualifies as part of a
hedging relationship and, if so, on the reasons for holding it. If certain
conditions are met, entities may elect to designate a derivative instrument as a
hedge of exposures to changes in fair value, cash flows or foreign currencies.
The statement is effective for financial statements issued for periods beginning
after June 15, 1999. Currently, Indian Village is evaluating the effects of the
statement.

                                       39
<PAGE>

         Accounting for Mortgage-Backed Securities Retained After the
Securitization of Mortgage Loans Held for Sale by a Mortgage Banking Enterprise.
Statement of Financial Accounting Standards No. 134, "Accounting for Mortgage-
Backed Securities Retained After the Securitization of Mortgage Loans Held for
Sale by a Mortgage Banking Enterprise," issued in October 1998, amends Statement
of Financial Accounting Standards No. 65, "Accounting for Certain Mortgage
Banking Activities," and Statement of Financial Accounting Standards No. 115,
"Accounting for Certain Investments in Debt and Equity Securities," for years
beginning after December 15, 1998. Currently, neither Indian Village Bancorp nor
Indian Village conduct any mortgage banking activities.

Effect of Inflation and Changing Prices

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

                      BUSINESS OF INDIAN VILLAGE BANCORP

General

         Indian Village Bancorp was organized as a Pennsylvania business
corporation at the direction of Indian Village in March 1999 to become the
Holding Company for Indian Village upon completion of the conversion. As a
result of the conversion, Indian Village will be a wholly owned subsidiary of
Indian Village Bancorp and all of the issued and outstanding capital stock of
Indian Village will be owned by Indian Village Bancorp.

Business

         Before the completion of the conversion, Indian Village Bancorp will
not engage in any significant activities other than of an organizational nature.
Upon completion of the conversion, Indian Village Bancorp's sole business
activity will be the ownership of the outstanding capital stock of Indian
Village. In the future, Indian Village Bancorp may acquire or organize other
operating subsidiaries, although there are no current plans, arrangements,
agreements or understandings, written or oral, to do so.

         Initially, Indian Village Bancorp will neither own nor lease any
property but will instead use the premises, equipment and furniture of Indian
Village with the payment of appropriate rental fees, as required by applicable
law and regulations.

         Since Indian Village Bancorp will only hold the outstanding capital
stock of Indian Village after the conversion, the competitive conditions
applicable to Indian Village Bancorp will be the same as those confronting
Indian Village. See "Business of Indian Village--Competition."

                                       40
<PAGE>

                          BUSINESS OF INDIAN VILLAGE

General

         Indian Village was founded in 1923 as an Ohio-chartered mutual savings
association. In 1938 Indian Village adopted a federal mutual charter under the
name "Indian Village Federal Savings and Loan Association." Indian Village
changed its name to "Indian Village Community Bank" on January 20, 1999. Indian
Village is regulated by the Office of Thrift Supervision and the Federal Deposit
Insurance Corporation. Indian Village's deposits have been federally insured
since 1938 and are currently insured by the Federal Deposit Insurance
Corporation under the Savings Association Insurance Fund. Indian Village has
been a member of the Federal Home Loan Bank System since 1934.

         Indian Village operates as a traditional savings association,
specializing in single-family residential mortgage lending and savings deposits.
Indian Village's business consists primarily of attracting retail deposits from
the general public and using those funds to originate fixed-rate residential
mortgage loans. Indian Village generally holds its loans for long-term
investment purposes. See "--Lending Activities." Because a large portion of
Indian Village's assets consist of fixed-rate mortgage loans, Indian Village's
earnings could be hurt by rising interest rates. See "Risk Factors--Rising
Interest Rates Could Hurt Indian Village's Profits."

         Indian Village introduced home equity loans and lines of credit to its
product line in May 1996 and other consumer loans in April 1998. Because these
loans often have shorter maturities than residential mortgage loans, they help
reduce Indian Village's interest rate risk associated with its fixed-rate
residential mortgage loans. However, consumer loans are inherently riskier than
residential mortgage loans and the balance of Indian Village nonperforming
consumer loans has increased in recent periods. See "Risk Factors--Indian
Village's Goal to Increase Consumer Lending May Hurt Both Asset Quality and Net
Income" and "Recent Developments--Non-Performing Assets and Delinquencies" for
further information.

Market Area

         Tuscarawas County in east central Ohio is Indian Village's primary
market area, although it also originates loans to borrowers and accepts deposits
from individuals residing in contiguous counties. Much of Tuscarawas County is
rural with dairy and grain farming being the primary businesses. Light
manufacturing and services are located in and around the towns of Dover and New
Philadelphia. Major industries include steel, machine tooling, chemicals and
heavy machinery.

         Because Tuscarawas County is primarily rural and its economy is based
predominately in agriculture, its demographics are generally weaker, on average,
than Ohio and the U.S. as a whole. According to published statistics, Tuscarawas
County's 1998 population was slightly less than 90,000 and consisted of
approximately 34,000 households. The population increased approximately 5.6%
from 1990. Per capita income in 1998 for Tuscarawas County was approximately
$14,000, which was less than both the Ohio average of approximately $17,000 and
the U.S. average of approximately 18,000. Likewise, 1998 median household income
for Tuscarawas County was approximately $31,600 compared to approximately
$35,400 and $38,100 for Ohio and the U.S., respectively. See "Risk Factors--
Indian Village's Business Depends Heavily on Economic Conditions Within its
Primary Market Area and the Rural Nature of the Area Limits Growth Prospects."

Competition

         Indian Village faces intense competition for the attraction of deposits
and origination of loans in its primary market area. Its most direct competition
for deposits has historically come from the several commercial banks operating
in Indian Village's primary market area and, to a lesser extent, from other
financial institutions, such as brokerage firms, credit unions and insurance
companies. Particularly in times of high interest rates, Indian Village has
faced additional significant competition for investors' funds from short-term
money market securities

                                       41
<PAGE>

and other corporate and government securities. Indian Village's competition for
loans comes primarily from the commercial banks and loan brokers operating in
its primary market area. Competition for deposits and the origination of loans
may limit Indian Village's growth in the future. See "Risk Factors--Competition
Has Hurt Indian Village's Net Interest Income."

Lending Activities

         General. At December 31, 1998, Indian Village's net loans totaled $31.3
million, or 78.1% of total assets. Indian Village has concentrated its lending
activities on fixed-rate one- to four-family mortgage loans, with these loans
amounting to 82.1% of loans at December 31, 1998. To a lesser extent, Indian
Village also originates multi-family, commercial real estate, land, residential
construction loans, and consumer loans. Indian Village occasionally purchases
participation interests in multi-family loans originated by other lenders and
secured by properties located in other areas of Ohio.

         Loan Portfolio Analysis. The following table presents the composition
of Indian Village's loan portfolio at the dates indicated. Indian Village had no
concentration of loans exceeding 10% of total loans receivable other than as
disclosed below.

<TABLE>
<CAPTION>
                                                                                   At December 31,
                                                                  --------------------------------------------------
                                                                           1998                      1997
                                                                  ------------------------  ------------------------
                                                                                Percent                   Percent
                                                                    Amount     of Total       Amount     of Total
                                                                  ----------- ------------  ----------  ------------
                                                                               (Dollars in thousands)
<S>                                                               <C>         <C>           <C>         <C>
Real estate loans:
   One- to four-family.......................................        $26,080        82.57%    $23,002         83.59%
   Multi-family..............................................          1,736         5.50       1,447          5.26
   Commercial................................................            647         2.05         763          2.77
   Construction..............................................            677         2.14       1,107          4.02
   Land......................................................            135         0.43          45          0.16
                                                                  ----------      -------   ---------       -------
      Total real estate loans................................         29,275        92.69      26,364         95.80

Consumer loans:
   Home equity loans and lines of credit.....................            887         2.81         842          3.06
   Home improvement loans....................................            301         0.95          43          0.16
   Automobile................................................            516         1.63          --            --
   Loans on deposit accounts.................................            294         0.93         207          0.75
   Unsecured.................................................             12         0.04          --            --
   Other.....................................................            274         0.87          --            --
                                                                  ----------      -------   ---------       -------
      Total consumer loans...................................          2,284         7.23       1,092          3.97

Commercial business loans....................................             27         0.08          62          0.23
                                                                  ----------      -------   ---------       -------

      Total loans............................................         31,586       100.00%     27,518        100.00%
                                                                                  =======                   =======

Less:
   Net deferred loan fees and costs..........................            (54)                     (49)
   Loans in process..........................................            (40)                     (52)
   Allowance for loan losses.................................           (218)                    (176)
                                                                  ----------                ---------

      Net loans..............................................        $31,274                  $27,241
                                                                  ==========                =========
</TABLE>

                                       42
<PAGE>

         One- to Four-Family Real Estate Loans. Indian Village's primary lending
activity is the origination of loans secured by one- to four-family residences
located in its primary market area. At December 31, 1998, $26.1 million, or
82.6%, of Indian Village's total loans consisted of one- to four-family loans.
One- to four-family mortgage loans are generally held in Indian Village's
portfolio for long-term investment.

         At December 31, 1998, Indian Village's residential mortgage loan
portfolio consisted primarily of fixed-rate fully amortizing loans with
maturities ranging between 15 and 25 years. Management establishes the loan
interest rate based on market conditions. Indian Village generally retains these
loans in its portfolio because they generally do not conform to guidelines for
sale in the secondary market. These nonconforming characteristics generally
relate to the characteristics of the real property, such as excess acreage or
the lack of site surveys, rather than the credit worthiness of the borrower.
Indian Village generally underwrites and documents its residential mortgage
loans to secondary market standards.

         Recently, in order to improve its interest rate risk exposure, Indian
Village began offering adjustable rate mortgage loans with an interest rate
based on the one year Constant Maturity Treasury Bill index that adjusts every
year and with terms up to 25 years. These loans have a minimum interest rate of
6% and a maximum interest rate of 16% over the life of the loan. Interest rate
adjustments are limited to no more than 2% during any adjustment period. At
December 31, 1998, adjustable rate mortgage loans secured by one- to four-family
residences amounted to $138,000.

         Adjustable rate mortgage loans, which Indian Village intends to
originate and retain in its portfolio, will help reduce Indian Village's
exposure to changes in interest rates. There are, however, unquantifiable credit
risks resulting from the potential of increased costs due to changed rates to be
paid by the borrower. It is possible that during periods of rising interest
rates the risk of default on adjustable rate mortgage loans may increase as a
result of repricing and the increased payments required by the borrower. In
addition, although adjustable rate mortgage loans allow Indian Village to
increase the sensitivity of its asset base to changes in interest rates, the
extent of this interest sensitivity is limited by the annual and lifetime
interest rate adjustment limits. Because of these considerations Indian Village
has no assurance that yields on adjustable rate mortgage loans will be
sufficient to offset increases in Indian Village's cost of funds during periods
of rising interest rates. Indian Village believes these risks, which have not
had a material adverse effect on Indian Village to date, generally are less than
the risks associated with holding fixed-rate loans in its portfolio in a rising
interest rate environment.

         Indian Village generally requires an acceptable attorney's opinion on
the status of its lien on all loans where real estate is the primary source of
security. Indian Village also requires that fire and casualty insurance and, if
appropriate, flood insurance be maintained in an amount at least equal to the
outstanding loan balance.

         Indian Village's one- to four-family residential mortgage loans do not
exceed 80% of the appraised value of the security property. Indian Village does
not use private mortgage insurance which would permit it to make loans with
higher loan-to-value ratios. An independent certified appraiser generally
appraises all properties.

         Multi-family and Commercial Real Estate Loans. Indian Village
occasionally originates and purchases mortgage loans for the acquisition and
refinancing of multi-family and commercial real estate properties. At December
31, 1998, $1.7 million, or 5.5%, of Indian Village's total loans, consisted of
loans secured by multi-family residential property, and $647,000, or 2.1%, of
Indian Village's total loans, consisted of loans secured by commercial real
estate. All purchased participation interests are underwritten according to the
same standards that Indian Village would use if it were originating the
underlying loans. Indian Village has no written or oral commitments with any
institution to purchase predetermined numbers or types of participation
interests. At December 31, 1998, purchased participation interests amounted to
$62,000.

         At December 31, 1998, the largest multi-family loan had an outstanding
balance of $450,000, was secured by seven duplex properties located in New
Philadelphia, Ohio, and was performing according to its original terms.

                                       43
<PAGE>

         At December 31, 1998, Indian Village's commercial real estate loans are
secured by churches, storefronts, a strip shopping center and a warehouse, all
of which are located in Ohio. At December 31, 1998, Indian Village's largest
commercial real estate loan had an outstanding balance of $226,000. The loan is
secured by a strip shopping center located in Rittman, Ohio. At December 31,
1998, this loan was performing according to its original terms.

         Multi-family and commercial real estate loans are fully amortizing
loans that are generally originated with fixed interest rates, but are
occasionally originated with variable rates. Fixed rate loans are originated for
terms up to 25 years. Variable rate loans are originated for terms up to 25
years. The interest rate on variable rate loans adjusts at either one, three or
five year intervals.

         Multi-family and commercial real estate lending affords Indian Village
an opportunity to receive interest at rates higher than those generally
available from one- to four-family residential lending. However, loans secured
by these properties usually are greater in amount and are more difficult to
evaluate and monitor and, therefore, involve a greater degree of risk than one-
to four-family residential mortgage loans. Because payments on loans secured by
income producing properties are often dependent on the successful operation and
management of the properties, repayment of these loans may be affected by
adverse conditions in the real estate market or the economy. Indian Village
seeks to minimize these risks by limiting the maximum loan-to-value ratio to up
to 80% for multi-family and commercial real estate loans and by strictly
scrutinizing the financial condition of the borrower, the cash flow of the
project, the quality of the collateral and the management of the property
securing the loan. Indian Village also generally obtains loan guarantees from
financially capable parties based on a review of personal financial statements.

         Residential Construction Loans. Indian Village originates residential
construction loans to local home builders and to individuals for the
construction and acquisition of personal residences. At December 31, 1998,
residential construction loans amounted to $677,000, or 2.1% of Indian Village's
total loans.

         Indian Village's construction loans to builders generally have fixed
interest rates and are for a term of six months. Loans to builders are typically
made with a maximum loan to value ratio of 80%. These loans are usually made to
the builder before there is an identified buyer for the completed home. Indian
Village generally lends to no more than three builders with whom it has long
standing relationships and limits each builder to no more than three homes under
construction at a time. At December 31, 1998, the largest amount of construction
loans outstanding to one builder was $220,000, $65,000 of which was for
speculative construction. Construction loans to individuals are made on the same
terms as Indian Village's one- to four-family mortgage loans, but provide for
the payment of interest only during the construction phase, which is usually six
months with a contingency for an additional six months. At the end of the
construction phase, the loan converts to a permanent mortgage loan.

         Before making a commitment to fund a construction loan, Indian Village
requires an appraisal of the property by an independent certified appraiser.
Indian Village also reviews and inspects each project before disbursement of
funds during the term of the construction loan. Loan proceeds are disbursed
after inspection based on the percentage of completion.

         Construction lending affords Indian Village the opportunity to earn
higher interest rates with shorter terms to maturity relative to single-family
permanent mortgage lending. Construction lending, however, is generally
considered to involve a higher degree of risk than single-family permanent
mortgage lending because of the inherent difficulty in estimating both a
property's value at completion of the project and the estimated cost of the
project. These loans are generally more difficult to evaluate and monitor. If
the estimate of construction cost proves to be inaccurate, Indian Village may be
required to advance funds beyond the amount originally committed to protect the
value of the project. If the estimate of value upon completion proves to be
inaccurate, Indian Village may be confronted with a project whose value is
insufficient to assure full repayment. Projects may also be jeopardized by
disagreements between borrowers and builders and by the failure of builders to
pay subcontractors. Loans to builders to construct homes for which no purchaser
has been identified carry more risk because the payoff for the loan depends on
the builder's ability to sell the property before the construction loan is due.

                                       44
<PAGE>

         Indian Village has attempted to minimize the foregoing risks by, among
other things, limiting its construction lending to residential properties. It is
also Indian Village's general policy to obtain regular financial statements from
builders so that it can monitor their financial strength and ability to repay.

         Land Loans. Indian Village occasionally originates loans secured by
unimproved land. These loans have terms of up to 15 years and generally have
fixed interest rates and loan-to-value ratios of up to 65%. At December 31,
1998, land loans totaled $135,000, or 0.4% of total loans.

         Consumer Loans. Indian Village introduced home equity loans and lines
of credit in May 1996 and other consumer loans in April 1998. At December 31,
1998, consumer loans amounted to $2.3 million, or 7.2% of total loans. Indian
Village intends to increase its emphasis on consumer loans because they have
shorter maturities than real estate mortgage loans, which helps to reduce Indian
Village's interest rate risk exposure, and higher yields than real estate
mortgage loans.

         Home equity loans are generally fixed rate loans that fully amortize
over terms up to 10 years. Home equity lines of credit are written with variable
interest rates. The loan-to-value ratios on both home equity loans and lines of
credit are generally limited to 80%, taking into account the outstanding balance
of the first mortgage loan.

         Home improvement loans are generally fixed-rate loans that fully
amortize over terms up to 15 years. Home improvement loans are generally secured
by a second mortgage on the property being improved. The loan-to-value ratio
generally does not exceed 80%, taking into account the outstanding balance of
the first mortgage loan.

         Automobile loans are generally fixed rate loans. Loans on new
automobiles are written with terms up to 66 months and with loan-to-value ratios
not exceeding 100% for new cars and 90% for used cars. Loans on used cars are
written for lesser terms depending on the age of the vehicle. Indian Village
does not engage in indirect consumer lending.

         Loans on deposit accounts generally carry interest rates up to 2% above
the rate paid on the deposit account securing the loan. The terms are generally
written for terms not exceeding five years, but may also be written as renewable
short term interest-only demand loans.

         At December 31, 1998, Indian Village had other consumer loans totaling
$274,000. These loans generally consist of loans secured by various personal
property other than real estate and secured lines of credit.

         Consumer loans entail greater risk than do residential mortgage loans,
particularly in the case of loans that are unsecured or secured by rapidly
depreciating assets such as automobiles. In these cases, any repossessed
collateral for a defaulted consumer loan may not provide an adequate source of
repayment of the outstanding loan balance as a result of the greater likelihood
of damage, loss or depreciation. The remaining deficiency often does not warrant
further substantial collection efforts against the borrower beyond obtaining a
deficiency judgment. In addition, consumer loan collections are dependent on the
borrower's continuing financial stability, and thus are more likely to be
adversely affected by job loss, divorce, illness or personal bankruptcy. See
"Risk Factors--Indian Village's Goal to Increase Consumer Lending May Hurt Both
Asset Quality and Net Income" and "Recent Developments" for a discussion of
Indian Village's non-performing consumer loans.

         Commercial Business Loans. Indian Village does not actively originate
commercial business loans. These loan are generally fixed-rate loans with terms
up to five years and secured by vehicle and business equipment. At December 31,
1998, commercial business loans amounted to $27,000 or 0.1% of total loans.

         Loans to One Borrower. The maximum amount that Indian Village may lend
to one borrower is limited by federal regulations. At December 31, 1998, Indian
Village's regulatory limit on loans to one borrower was $771,000. At that date,
Indian Village's largest amount of loans to one borrower, including the
borrower's related interests, was $552,000 and consisted of one multi-family
loan and three residential mortgage loans. These loans were performing according
to their original terms at December 31, 1998.

                                       45
<PAGE>

         Maturity of Loan Portfolio. The following table presents certain
information at December 31, 1998 regarding the dollar amount of loans maturing
in Indian Village's portfolio based on their contractual terms to maturity, but
does not include potential prepayments. Demand loans, loans having no stated
schedule of repayments and no stated maturity, and overdrafts are reported as
becoming due within one year. Loan balances do not include undisbursed loan
proceeds, unearned discounts, unearned income and allowance for loan losses.

<TABLE>
<CAPTION>
                                                                     At December 31, 1998
                                            -----------------------------------------------------------------------
                                             One- to      Multi-
                                              Four-     Family and
                                            Family      Commercial                            Commercial    Total
                                               (1)      Real Estate  Construction Consumer     Business     Loans
                                            ----------  ------------ ------------ ---------- ----------- ----------
                                                                    (Dollars in Thousands)
<S>                                         <C>         <C>          <C>          <C>        <C>         <C>
Amounts due in:
   One year or less.....................    $      95    $     --        $  --    $   112        $ --    $    207
   More than one year to three years....          201          13           --        589          --         803
   More than three years to five years..          744         181           --        370          27       1,322
   More than five years to 10 years.....        3,396         594           --        106          --       4,096
   More than 10 years to 15 years.......       14,084         562          214        119          --      14,979
   More than 15 years...................        7,695       1,033          463        988          --      10,179
                                            ---------      --------        -----    -------        --    --------
      Total amount due..................    $ $26,215    $  2,383        $ 677    $ 2,284        $ 27    $ 31,586
                                            =========      ========        =====    =======        ==    ========
</TABLE>

____________________________
(1)   Includes land loans.

         The following table presents the dollar amount of all loans due after
December 31, 1999, which have fixed interest rates and have floating or
adjustable interest rates.

<TABLE>
<CAPTION>
                                                          Due After December 31, 1999
                                                    ----------------------------------------
                                                      Fixed-     Adjustable-
                                                       Rate          Rate          Total
                                                    -----------  -------------  ------------
                                                            (Dollars in Thousands)
     <S>                                            <C>          <C>            <C>
     Amounts due in:
     Real estate loans:
              One- to four-family.................     $25,851        $   138       $25,989
              Multi-family........................       1,174            562         1,736
              Commercial..........................         647             --           647
              Construction........................         463            214           677
              Land................................         131             --           131
                                                       -------        -------       -------
                 Total real estate loans..........      28,266            914        29,180
              Consumer loans......................       1,547            625         2,172
              Commercial business loans...........          27             --            27
                                                      --------        -------       -------
                 Total loans......................     $29,840         $1,539       $31,379
                                                      ========        =======       =======
</TABLE>

         Scheduled contractual principal repayments of loans do not reflect the
actual life of the loans. The average life of a loan is substantially less than
its contractual term because of prepayments. In addition, due-on-sale clauses on
loans generally give Indian Village the right to declare loans immediately due
and payable if, among other things, the borrower sells the real property with
the mortgage and the loan is not repaid. The average life of a mortgage loan
tends to increase, however, when current mortgage loan market rates are
substantially higher than rates on existing mortgage loans and, conversely,
tends to decrease when rates on existing mortgage loans are substantially higher
than current mortgage loan market rates.

                                       46
<PAGE>

         Loan Solicitation and Processing. Indian Village's lending activities
follow written, non-discriminatory, underwriting standards and loan origination
procedures established by Indian Village's Board of Directors and management.
Loan originations come from a number of sources. The customary sources of loan
originations are realtors, referrals and existing customers. Indian Village does
not utilize mortgage brokers or other third-party originators. Loans less than
or equal to $100,000 may be approved by Marty R. Lindon and John A. Beitzel,
jointly. Loans above $100,000 but less than $200,000 are approved by the Loan
Committee. Loans equal to or greater than $200,000 are approved by the full
Board of Directors.

         Loan Originations, Purchases and Sales. Indian Village primarily
originates fixed-rate mortgage loans with amortization terms of up to 25 years.

         In late 1998, Indian Village began originating mortgage loans for
Countrywide Home Loans Inc., an unrelated party. Generally, these loans are 30-
year fixed rate mortgage loans that Indian Village chooses not to originate for
its portfolio, either for investment or for sale, because of interest rate risk
management, or loans that do not meet the credit standards for loans that Indian
Village retains in its portfolio. Indian Village's functions are limited to
accepting the application, obtaining credit reports and appraisals, verifying
employment history and other application processing functions. Indian Village
generally receives a processing fee equal to 1% of the loan balance as
compensation. Countrywide underwrites the loan, issues any interest rate
commitment to the borrower, writes the loan on its own loan documents and funds
the loan at closing. These loans never become an asset of Indian Village,
exposing it to credit risk or interest rate risk. Furthermore, Countrywide has
no right of recourse against Indian Village on any of these loans. During 1998,
Indian Village originated an immaterial dollar amount of loans under this
program and recorded an immaterial amount of income.

         Occasionally, Indian Village purchases participation interests in
multi-family loans secured by properties located in Ohio but outside of its
primary market area. Indian Village generally limits its participation interest
to between 5% and 25%. Indian Village has established a policy that limits the
maximum participation interest per loan to $500,000 or less. Generally, the lead
lender retains the servicing rights. Indian Village pays no fee on the loans it
purchases and has no agreements or understandings with any lender to purchase a
predetermined amount of participation interests. Indian Village underwrites all
purchased participation interests according to the underwriting standards it
uses for loans it originates.

         Except as for residential mortgage loans originated on behalf of a
third party private lender, as discussed above, Indian Village holds all loans
for long-term investment.

                                       47
<PAGE>

         The following table presents total loans originated, purchased, sold
and repaid during the periods indicated.

<TABLE>
<CAPTION>
                                                                                              For the Year Ended
                                                                                                 December 31,
                                                                                            ------------------------
                                                                                               1998         1997
                                                                                            -----------  -----------
                                                                                                (In thousands)
<S>                                                                                         <C>          <C>
Total loans at beginning of period........................................................     $27,518      $26,207

   Originations:
      Real estate:
         One- to four-family..............................................................       5,113        4,807
         Multi-family.....................................................................         560           --
         Commercial.......................................................................         205          190
         Construction.....................................................................       1,178          897
         Land.............................................................................         112           --
                                                                                               -------      -------
            Total real estate loans.......................................................       7,168        5,894
         Consumer loans...................................................................       1,596          611
         Commercial business..............................................................          --           23
                                                                                               -------      -------
            Total loans originated........................................................       8,764        6,528

   Purchases..............................................................................          --           --

   Sales..................................................................................          --           --

Less:
   Principal loan repayments and prepayments..............................................      (4,615)      (5,173)
   Transfers to real estate owned.........................................................         (81)         (44)
                                                                                                (4,696)      (5,217)
Net loan activity.........................................................................       4,068        1,311
                                                                                               -------      -------
Total loans at end of period..............................................................     $31,586      $27,518
                                                                                               =======      =======
</TABLE>

         Loan Commitments. Indian Village issues commitments for mortgage loans
conditioned upon the occurrence of certain events. Commitments are made in
writing on specified terms and conditions and are honored for up to 30 days from
approval. At December 31, 1998, Indian Village had variable rate loan
commitments totaling $494,000, ranging in rates from 6.25% to 7.75%, and
fixed-rate loan commitments totaling $1.9 million, ranging in rates from 7.00%
to 8.75%. See Note 9 of the Notes to Financial Statements included in the back
of this prospectus.

         Loan Fees. In addition to interest earned on loans, Indian Village
receives income from fees in connection with loan originations, loan
modifications, late payments and for miscellaneous services related to its
loans. Income from these activities varies from period to period depending upon
the volume and type of loans made and competitive conditions.

         Indian Village charges loan origination fees for fixed-rate loans which
are calculated as a percentage of the amount borrowed. As required by applicable
accounting procedures, loan origination fees and discount points in excess of
loan origination costs are deferred and recognized over the contractual
remaining lives of the related loans on a level yield basis. Discounts and
premiums on loans purchased are accreted and amortized in the same manner. At
December 31, 1998, Indian Village had $54,000 of deferred loan fees. Indian
Village recognized $70,000 and $14,000 of deferred loan fees during the years
ended December 31, 1998 and 1997, respectively, in connection with loan
refinancings, payoffs, sales and ongoing amortization of outstanding loans.

                                       48
<PAGE>

         Nonperforming Assets and Delinquencies. All loan payments are due on
the first day of each month. When a borrowers fails to make a required loan
payment, Indian Village attempts to cure the deficiency by contacting the
borrower and seeking the payment. A late notice is mailed on the 30th day of the
month. In most cases, deficiencies are cured promptly. If a delinquency
continues beyond the 30th day of the month, a phone call to the borrower is
usually made on the 45th day of delinquency. On or about the 60th day of
delinquency, Indian Village sends a certified letter to the borrower giving the
borrower 10 days in which to work out a payment schedule. While Indian Village
generally prefers to work with borrowers to resolve problems, Indian Village
will institute foreclosure or other proceedings after the 90th day of a
delinquency, as necessary, to minimize any potential loss.

         Management informs the Board of Directors monthly of the amount of
loans delinquent more than 60 days, all loans in foreclosure, and all foreclosed
and repossessed property that Indian Village owns.

         Indian Village ceases accruing interest on mortgage loans when, in the
judgment of management, the probability of collection of interest is deemed to
be insufficient to warrant further accrual. Indian Village does not accrue
interest on mortgage loans past due 90 days or more when the estimated value of
collateral and collection efforts are deemed insufficient to ensure full
recovery.

         The following table presents information with respect to Indian
Village's nonperforming assets at the dates indicated.

<TABLE>
<CAPTION>
                                                                                             At December 31,
                                                                                       -----------------------------
                                                                                         1998               1997
                                                                                       ----------         ----------
                                                                                          (Dollars in thousands)
<S>                                                                                    <C>                <C>
Nonaccruing loans:
   One- to four-family.............................................................         $241               $412
   Multi-family....................................................................           --                 --
   Commercial real estate..........................................................           --                 --
   Construction....................................................................           --                 --
   Land............................................................................           --                 --
   Consumer........................................................................           87                 59
   Commercial business.............................................................           --                 --
                                                                                       ----------         ----------
      Total nonaccruing loans (1)..................................................          328                471
Loans past due 90 days and accruing interest.......................................           --                 --
Real estate owned (2)..............................................................          122                 41
Other repossessed assets...........................................................           23                 --
      Total nonperforming assets (3)...............................................          473                512
Troubled debt restructurings.......................................................           --                 --
                                                                                       ----------         ----------
Troubled debt restructurings and total
   nonperforming assets............................................................          $473               $512
                                                                                       ==========         ==========
Total nonperforming loans and troubled debt restructurings
   as a percentage of total loans..................................................          1.04%              1.71%
Total nonperforming assets and troubled debt restructurings
   as a percentage of total assets.................................................          1.18%              1.41%
</TABLE>

______________________________
(1)  Total nonaccruing loans equals total nonperforming loans.
(2)  Real estate owned balances are shown net of related loss allowances.
(3)  Nonperforming assets consist of nonperforming loans, impaired loans, real
     estate owned and other repossessed assets.

                                       49
<PAGE>

         Interest income that would have been recorded for 1998 had nonaccruing
loans been current according to their original terms amounted to approximately
$16,000. No interest was included in interest income in 1998 related to these
loans.

         Real Estate Owned. Real estate acquired by Indian Village as a result
of foreclosure or by deed-in-lieu of foreclosure is classified as real estate
owned until sold. When property is acquired it is recorded at fair market value
at the date of foreclosure, establishing a new cost basis. If the fair value
declines, Indian Village records a valuation allowance through expense. Costs
after acquisition are expensed. At December 31, 1998, Indian Village had
$122,000 of real estate owned, consisting of one residential property and one
commercial property.

         Asset Classification. The Office of Thrift Supervision has adopted
various regulations regarding problem assets of savings institutions. The
regulations require that each insured institution review and classify its assets
on a regular basis. In addition, Office of Thrift Supervision examiners have
authority to identify problem assets during examinations and, if appropriate,
require them to be classified.

         There are three classifications for problem assets: substandard,
doubtful and loss. Substandard assets have one or more defined weaknesses and
are characterized by the distinct possibility that the insured institution will
sustain some loss if the deficiencies are not corrected. Doubtful assets have
the weaknesses of substandard assets with the additional characteristic that the
weaknesses make collection or liquidation in full on the basis of currently
existing facts, conditions and values questionable, and there is a high
possibility of loss. An asset classified as loss is considered uncollectible and
of such little value that continuance as an asset of the institution is not
warranted. If an asset or portion thereof is classified as loss, the insured
institution establishes specific allowances for loan losses for the full amount
of the portion of the asset classified as loss. All or a portion of general loan
loss allowances established to cover possible losses related to assets
classified substandard or doubtful can be included in determining an
institution's regulatory capital, while specific valuation allowances for loan
losses generally do not qualify as regulatory capital. Assets that do not
currently expose the insured institution to sufficient risk to warrant
classification in one of the aforementioned categories but possess weaknesses
are designated "special mention." Indian Village monitors "special mention"
assets.

         The aggregate amounts of Indian Village's classified and special
mention assets at the dates indicated were as follows:

<TABLE>
<CAPTION>
                                                            At December 31,
                                                        ------------------------
                                                          1998          1997
                                                        ---------     ----------
                                                            (In thousands)
<S>                                                     <C>           <C>
Classified assets:
   Loss..............................................      $  --          $  --
   Doubtful..........................................         --             --
   Substandard.......................................        416            419
   Special mention...................................        173            314
</TABLE>

         At December 31, 1998, assets designated substandard consisted of real
estate owned of $122,000 and ten residential mortgage loans totaling $294,000,
and assets designated as special mention consisted of seven residential mortgage
loans.

         Allowance for Loan Losses. In originating loans, Indian Village
recognizes that losses will be experienced and that the risk of loss will vary
with, among other things, the type of loan being made, the creditworthiness of
the borrower over the term of the loan, general economic conditions and, in the
case of a secured loan, the quality of the security for the loan. The allowance
method is used in providing for loan losses. Accordingly, all loan losses are
charged to the allowance and all recoveries are credited to it. The allowance
for loan losses is established through a provision for loan losses charged to
operations. The provision for loan losses is based on management's evaluation of
the collectibility of the loan portfolio, including past loan loss experience,
known and inherent risks in the nature

                                       50
<PAGE>

and volume of the portfolio, information about specific borrower situations and
estimated collateral values, and economic conditions.

         At December 31, 1998, Indian Village had an allowance for loan losses
of $218,000. Although management believes that it uses the best information
available to establish the allowance for loan losses, future adjustments to the
allowance for loan losses may be necessary and results of operations could be
significantly and adversely affected if circumstances differ substantially from
the assumptions used in making the determinations. Furthermore, while Indian
Village believes it has established its existing allowance for loan losses as
required by generally accepted accounting principles, there can be no assurance
that regulators, in reviewing Indian Village's loan portfolio, will not request
Indian Village to increase significantly its allowance for loan losses. In
addition, because future events affecting borrowers and collateral cannot be
predicted with certainty, there can be no assurance that the existing allowance
for loan losses is adequate or that substantial increases will not be necessary
should the quality of any loans deteriorate as a result of the factors discussed
above. Any material increase in the allowance for loan losses may adversely
affect Indian Village's financial condition and results of operations.

         The following table presents an analysis of Indian Village's allowance
for loan losses.

<TABLE>
<CAPTION>
                                                                                         Year Ended December 31,
                                                                                       -----------------------------
                                                                                          1998             1997
                                                                                       ------------     ------------
                                                                                          (Dollars in thousands)
<S>                                                                                    <C>              <C>
Allowance for loan losses, beginning of period......................................       $   176         $   176
Charge-offs:
   One- to four-family..............................................................            --              --
   Multi-family.....................................................................            --              --
   Commercial.......................................................................           (18)             --
   Construction.....................................................................            --              --
   Land.............................................................................            --              --
   Consumer.........................................................................            --              --
   Commercial business..............................................................            --              --
                                                                                          ---------       ---------
      Total charge-offs.............................................................           (18)             --
Recoveries:
   One- to four-family..............................................................            --              --
   Multi-family.....................................................................            --              --
   Commercial.......................................................................            --              --
   Construction.....................................................................            --              --
   Land.............................................................................            --              --
   Consumer.........................................................................            --              --
   Commercial business..............................................................            --              --
                                                                                          ---------       ---------
      Total recoveries..............................................................            --              --
Net charge-offs.....................................................................           (18)             --
Provision for loan losses...........................................................            60              --
                                                                                          ---------       ---------
Allowance for loan losses, end of period............................................       $   218         $   176
                                                                                          =========       =========
Net charge-offs to average interest-earning loans...................................          0.06%           0.00%
Allowance for loan losses to total loans............................................          0.69%           0.64%
Allowance for loan losses to nonperforming loans and
   troubled debt restructurings ....................................................         66.46%          37.37%
Net charge-offs to allowance for loan losses........................................          8.26%           0.00%
</TABLE>

                                       51
<PAGE>

          For additional discussion regarding the provisions for loan losses in
recent periods, see "Management's Discussion and Analysis of Financial Condition
and Results of Operations--Comparison of Operating Results for the Years Ended
December 31, 1998 and 1997--Provision for Loan Losses."

          The following table presents the approximate allocation of the
allowance for loan losses by loan category at the dates indicated. Management
believes that the allowance can be allocated by category only on an approximate
basis. The allocation of the allowance to each category is not necessarily
indicative of future losses and does not restrict the use of the allowance to
absorb losses in any other category.

<TABLE>
<CAPTION>
                                                                        At December 31,
                                             -----------------------------------------------------------------------
                                                           1998                                1997
                                             ---------------------------------- ------------------------------------
                                                      Percent of                          Percent of
                                                      Allowance       Percent             Allowance       Percent
                                                       in Each       of Loans              in Each        of Loans
                                                       Category       in Each              Category       in Each
                                                       to Total     Category to            to Total     Category to
                                              Amount  Allowance     Total Loans  Amount   Allowance     Total Loans
                                             -------- -----------  ------------ --------- -----------  -------------
                                                                     (Dollars in thousands)
<S>                                          <C>      <C>          <C>          <C>       <C>          <C>
Real estate loans:
   One- to four-family.....................     $121      55.50%        82.57%      $104      59.09%         83.59%
   Multi-family............................        9       4.13          5.50          7       3.98           5.26
   Commercial..............................        5       2.29          2.05          4       2.27           2.77
   Construction............................        1       0.46          2.14          1       0.57           4.02
   Land....................................        1       0.46          0.43         --         --           0.16
Consumer loans.............................       10       4.59          7.23          2       1.14           3.97
Commercial business loans..................       --         --          0.08         --         --           0.23
Unallocated................................       71      32.57            --         58      32.95             --
                                             -------- -----------  ------------ --------- -----------  -------------
      Total allowance for loan losses           $218     100.00%       100.00%      $176     100.00%        100.00%
                                             ======== ===========  ============ ========= ===========  =============
</TABLE>

Investment Activities

         Indian Village is permitted under federal law to invest in various
types of liquid assets, including U.S. Government obligations, securities of
various federal agencies and of state and municipal governments, deposits at the
Federal Home Loan Bank of Cincinnati, certificates of deposit of federally
insured institutions, certain bankers' acceptances and federal funds. Within
certain regulatory limits, Indian Village may also invest a portion of its
assets in commercial paper and corporate debt securities. Savings institutions
like Indian Village are also required to maintain an investment in Federal Home
Loan Bank of Cincinnati stock. Indian Village is required under federal
regulations to maintain a minimum amount of liquid assets. See "Regulation and
Supervision" and "Management's Discussion and Analysis of Financial Condition
and Results of Operations--Liquidity and Capital Resources."

         Statement of Financial Accounting Standards No. 115, "Accounting for
Certain Investments in Debt and Equity Securities," requires that investments be
categorized as "held to maturity," "trading securities" or "available for sale,"
based on management's intent as to the ultimate disposition of each security.
Statement of Financial Accounting Standards No. 115 allows debt securities to be
classified as "held to maturity" and reported in financial statements at
amortized cost only if the reporting entity has the positive intent and ability
to hold those securities to maturity. Securities that might be sold in response
to changes in market interest rates, changes in the security's prepayment risk,
increases in loan demand, or other similar factors cannot be classified as "held
to maturity." Debt and equity securities held for current resale are classified
as "trading securities." These securities are reported at fair value, and
unrealized gains and losses on the securities would be included in earnings.
Indian Village does not currently use or maintain a trading account. Debt and
equity securities not classified as either "held to maturity" or "trading
securities" are classified as "available for sale." These securities are
reported at fair value, and unrealized gains and losses on the securities are
excluded from earnings and reported, net of deferred taxes, as a separate

                                       52
<PAGE>

component of equity. At December 31, 1998, all of Indian Village's mortgage-
backed securities and investment securities were classified as "available for
sale."

         All of Indian Village's investment securities carry market risk insofar
as increases in market rates of interest may cause a decrease in their market
value. They also carry prepayment risk insofar as they may be called before
maturity in times of low market interest rates, so that Indian Village may have
to invest the funds at a lower interest rate. Indian Village's investment policy
does not permit engaging directly in hedging activities or purchasing high risk
mortgage derivative products. Investments are made based on certain
considerations, which include the interest rate, yield, settlement date and
maturity of the investment, Indian Village's liquidity position, and anticipated
cash needs and sources. The effect that the proposed investment would have on
Indian Village's credit and interest rate risk and risk-based capital is also
considered. Indian Village purchases investment securities to provide necessary
liquidity for day-to-day operations. Indian Village also purchases investment
securities when investable funds exceed loan demand.

         The following table presents the amortized cost and fair value of
Indian Village 's securities, by accounting classification and by type of
security, at the dates indicated.

<TABLE>
<CAPTION>
                                                                                     At December 31,
                                                                       ---------------------------------------------
                                                                               1998                   1997
                                                                       ---------------------  ----------------------
                                                                       Amortized    Fair      Amortized     Fair
                                                                         Cost       Value       Cost        Value
                                                                       ---------- ----------  ----------  ----------
                                                                                      (In thousands)
<S>                                                                    <C>        <C>         <C>         <C>
Investment securities available for sale:
      Municipal securities........................................       $   147    $   152    $     75    $     75
      Obligations of U.S. Treasury and U.S. government agencies...         1,797      1,816       3,433       3,459
                                                                       ---------- ----------  ----------  ----------
            Total.................................................         1,944      1,968       3,508       3,534

Mortgage-backed securities available for sale:
   Ginnie Mae.....................................................         2,022      2,063       1,735       1,782
   Fannie Mae.....................................................         1,918      1,927       1,500       1,523
   Freddie Mac....................................................           235        237         482         478
                                                                       ---------- ----------  ----------  ----------
         Total....................................................         4,175      4,227       3,717       3,783
                                                                       ---------- ----------  ----------  ----------

Net unrealized gains (losses) on securities available for sale....            76        N/A          92         N/A
                                                                       ---------- ----------  ----------  ----------

            Total securities available for sale...................        $6,195     $6,195      $7,317      $7,317
                                                                       ========== ==========  ==========  ==========
</TABLE>

         All of Indian Village's mortgage-backed securities are issued or
guaranteed by agencies of the U.S. Government. Accordingly, they carry lower
credit risk than mortgage-backed securities of a private issuer. However,
mortgage-backed securities still carry market risk, the risk that increases in
market interest rates may cause a decrease in market value, and prepayment risk,
the risk that the securities will be repaid before maturity and that Indian
Village will have to reinvest the funds at a lower interest rate.

         Occasionally, Indian Village invests in municipal obligations of local
and out-of-state entities, such as school districts. Out-of-state obligations
are generally rated by a nationally recognized credit rating service.

         At December 31, 1998, Indian Village did not own any securities, other
than U.S. Government and agency securities, which had an aggregate book value in
excess of 10% of Indian Village's retained earnings at that date.

                                       53
<PAGE>

         The following presents the activity in the mortgage-backed securities
and investment securities portfolios for the periods indicated.

<TABLE>
<CAPTION>
                                                                                     Year Ended December 31,
                                                                                  ------------------------------
                                                                                     1998                1997
                                                                                  ----------          ----------
                                                                                         (In thousands)
<S>                                                                               <C>                 <C>
Mortgage-backed securities (1):
   Mortgage-backed securities, beginning of period............................    $   3,783           $   2,306
   Purchases..................................................................        2,336               1,980
   Sales......................................................................         (844)                 --
   Repayments and prepayments.................................................       (1,022)               (553)
   Increase (decrease) in net premium.........................................          (12)                 27
   Increase (decrease) in unrealized gain.....................................          (14)                 23
                                                                                  ----------          ----------
      Net increase in mortgage-backed securities..............................          444               1,477
                                                                                  ----------          ----------
   Mortgage-backed securities, end of period..................................    $   4,227           $   3,783
                                                                                  ==========          ==========

Investment securities (2):
   Investment securities, beginning of period.................................    $   3,534           $   3,487
   Purchases..................................................................        2,125               2,800
   Sales......................................................................         (455)             (1,600)
   Calls......................................................................       (2,900)               (650)
   Maturities.................................................................         (335)               (525)
   Increase (decrease) in net premium.........................................            1                  (5)
   Increase (decrease) in unrealized gain.....................................           (2)                 27
                                                                                  ----------          ----------
      Net increase (decrease) in investment securities........................       (1,566)                 47
                                                                                  ----------          ----------
   Investment securities, end of period.......................................    $   1,968           $   3,534
                                                                                  ==========          ==========
</TABLE>

_______________________________
(1) All mortgage-backed securities are classified as available for sale.
(2) All investment securities are classified as available for sale.

         The following table presents certain information regarding the carrying
value, weighted average yields and maturities or periods to repricing of Indian
Village's debt securities at December 31, 1998, all of which are available for
sale.

<TABLE>
<CAPTION>
                                     Less Than          One to        After Five to          After
                                      One Year        Five Years        Ten Years          Ten Years          Totals
                                  ----------------- ---------------- ----------------- ----------------- ------------------
                                           Weighted                           Weighted          Weighted           Weighted
                                  Carrying  Average         Carrying Carrying  Average Carrying  Average  Carrying  Average
                                   Value     Yield  Amount    Value    Value    Yield    Value    Yield     Value    Yield
                                  -------- -------- ------- -------- -------- -------- -------- -------- --------- --------
                                                                   (Dollars in thousands)
<S>                               <C>      <C>      <C>     <C>      <C>      <C>      <C>      <C>      <C>       <C>
Securities available for sale:
  Investment securities:
    Municipal securities (1).....   $  --       --%   $ --       --%  $   --       --%  $  152      6.82% $  152      6.82%
    Obligations of the U.S.
    Treasury and U.S. government
      agencies...................     505     6.31     809     6.55      502     7.25       --        --   1,816      6.68
  Mortgage-backed securities           --       --       9     7.20      701     6.92    3,517      6.80   4,227      6.82
                                    -----            -----            ------            ------            ------
        Total....................   $ 505     6.31   $ 818     6.56   $1,203     7.06   $3,669      6.80  $6,195      6.78
                                    =====            =====            ======            ======            ======
</TABLE>

________________________________
(1)Weighted average yields for municipal securities are presented on a tax
equivalent basis based on an assumed rate of 34%.

                                       54
<PAGE>

Deposit Activities and Other Sources of Funds

         General. Deposits are the major external source of funds for Indian
Village's lending and other investment activities. In addition, Indian Village
also generates funds internally from loan principal repayments and prepayments
and maturing investment securities. Scheduled loan repayments are a relatively
stable source of funds, while deposit inflows and outflows and loan prepayments
are influenced significantly by general interest rates and money market
conditions. Indian Village may use borrowings from the Federal Home Loan Bank of
Cincinnati to compensate for reductions in the availability of funds from other
sources. Presently, Indian Village has no other borrowing arrangements aside
from Federal Home Loan Bank of Cincinnati advances.

         Deposit Accounts. Nearly all of Indian Village's depositors reside in
Ohio. Indian Village's deposit products include money market accounts, passbook
accounts, and term certificate accounts. Deposit account terms vary with the
principal differences being the minimum balance deposit, early withdrawal
penalties and the interest rate. Indian Village reviews its deposit mix and
pricing weekly. Indian Village does not utilize brokered deposits, nor has it
aggressively sought jumbo certificates of deposit.

         Indian Village believes it is competitive in the interest rates it
offers on its deposit products. Indian Village determines the rates paid based
on a number of factors, including rates paid by competitors, Indian Village's
need for funds and cost of funds, borrowing costs and movements of market
interest rates. Historically, Indian Village has relied predominately on
certificates of deposit with terms of more than one year. Indian Village
believes that the opening of the new branch office in New Philadelphia, a more
commercial area than Gnadenhutten, will offer an opportunity to attract more
transaction accounts.

         In the unlikely event Indian Village is liquidated after the
conversion, depositors will be entitled to full payment of their deposit
accounts before any payment is made to Indian Village Bancorp as the sole
stockholder of Indian Village.

                                       55
<PAGE>

         The following table presents information concerning Indian Village's
deposit accounts at December 31, 1998.

<TABLE>
<CAPTION>
 Weighted
 Average                                                                                                Percentage
 Interest                                                           Minimum                              of Total
   Rate                            Category                          Amount            Balance           Deposits
- -----------       ------------------------------------------       -----------       ----------       --------------
                                                                                    (In thousands)
<S>               <C>                                              <C>               <C>              <C>
      3.25%       Passbook accounts                                  $     10         $  5,464               17.70%
        --        Noninterest-bearing demand accounts                     100               81                 0.27
      2.00        NOW accounts                                            100              837                 2.71
      3.30        Money market accounts                                 2,500            1,695                 5.49

                           Certificates of Deposit
                           -----------------------

      4.89         6 Month money market certificate                       500            2,424                 7.85
      4.93         9 Month certificate                                    500              763                 2.47
      5.10        12 Month certificate                                    500            3,463                11.22
      5.38        18 Month certificate                                    500            2,559                 8.29
      5.46        18 Month individual retirement account                  500            1,308                 4.24
      5.82        22 Month certificate                                    500            1,734                 5.62
      5.69        24 Month certificate                                    500              397                 1.29
      5.70        30 Month certificate                                    500            2,892                 9.37
      5.84        36 Month certificate                                    500            1,805                 5.85
      6.00        48 Month certificate                                    500               82                 0.27
      6.13        60 Month certificate                                    500            3,701                11.98
      5.91        60 Month individual retirement account                  500            1,661                 5.38
                                                                                       -------              -------
                                                                                       $30,866               100.00%
                                                                                       =======              =======
</TABLE>

         The following table indicates the amount of Indian Village's jumbo
certificate accounts by time remaining until maturity as of December 31, 1998.
Jumbo certificate accounts have principal balances of $100,000 or more.

<TABLE>
<CAPTION>
Maturity Period                                                      Amount
- -----------------                                                 -------------
                                                                  (In thousands)
<S>                                                               <C>
Three months or less........................................           $   103
Over three through six months...............................               100
Over six through twelve months..............................               393
Over twelve months..........................................               761
                                                                        ------
         Total..............................................            $1,357
                                                                        ======
</TABLE>

                                       56
<PAGE>

         The following table presents information concerning average balances
and rates paid on Indian Village's deposit accounts at the dates indicated.

<TABLE>
<CAPTION>
                                                     For the Year Ended December 31,
                                       -----------------------------------------------------------------------------
                                                       1998                                   1997
                                       -------------------------------------  --------------------------------------
                                                     Percent                                Percent
                                                    of Total                                of Total
                                        Average      Average       Average     Average      Average        Average
                                        Balance     Deposits      Rate Paid    Balance      Deposits      Rate Paid
                                       ----------  ------------  -----------  ----------   -----------  ------------
                                                                  (Dollars in thousands)
<S>                                    <C>         <C>           <C>          <C>          <C>          <C>
Passbook accounts.................      $  5,263         17.23%        3.27%   $  4,977         16.28%         3.25%
Money market accounts.............         1,777          5.82         3.32       1,775          5.81          3.32
NOW accounts......................           815          2.67         1.96         643          2.10          2.49
Certificates of deposit (1).......        22,585         73.95         5.68      23,079         75.51          5.70
Noninterest-bearing deposits:
   Demand deposits................           101          0.33           --          89          0.30            --
                                       ---------   -----------                ---------    ----------


      Total average deposits......      $ 30,541        100.00%                $ 30,563        100.00%
                                       =========   ===========                =========    ==========
</TABLE>

- ------------------
(1) Based on remaining maturity of certificates of deposit.

         Deposit Flow. The following table presents the balances, with interest
credited, and changes in dollar amounts of deposits in the various types of
accounts offered by Indian Village between the dates indicated.

<TABLE>
<CAPTION>
                                                                    Year Ended December 31,
                                             -----------------------------------------------------------------------
                                                               1998                                 1997
                                             -----------------------------------------   ---------------------------
                                                             Percent        Increase                     Percent
                                               Amount       of Total       (Decrease)      Amount        of Total
                                             ----------    ------------    -----------   -----------   -------------
                                                                     (Dollars in thousands)
<S>                                          <C>           <C>             <C>           <C>           <C>
Passbook accounts.......................      $  5,464           17.70%      $    371      $  5,093           16.82%
NOW accounts............................           837            2.71            220           617            2.04
Money market deposits...................         1,695            5.49            (29)        1,724            5.69
Fixed-rate certificates maturing:
   Within 1 year........................        14,348           46.48          1,566        12,782           42.22
   After 1 year, but within 2 years.....         4,194           13.59         (1,854)        6,048           19.98
   After 2 years, but within 5 years....         4,247           13.76            328         3,919           12.94
   After 5 years........................            --              --            (32)           32            0.11
                                             ---------     -----------     ----------    ----------    ------------
   Total certificates...................        22,789           73.83              8        22,781           75.25
                                             ---------     -----------     ----------    ----------    ------------

Noninterest-bearing deposits:
   Demand deposits......................            81            0.27             19            62            0.20
                                             ---------     -----------     ----------    ----------    ------------

      Total.............................       $30,866          100.00%      $    589       $30,277          100.00%
                                             =========     ===========     ==========    ==========    ============
</TABLE>

                                       57
<PAGE>

         Time Deposits by Rates and Maturities. The following table presents the
amount of time deposits in Indian Village categorized by rates and maturities at
the dates indicated.

<TABLE>
<CAPTION>
                                      Period to Maturity from December 31, 1998                  At December 31,
                          ------------------------------------------------------------------  ----------------------
                          Less than    1 - 2      2 - 3     3 - 4       After
                           One Year    Years      Years      Years     4 Years      Total       1998        1997
                          ----------- ---------  --------- ---------  ----------  ----------  ---------  -----------
                                                           (Dollars in thousands)
<S>                       <C>         <C>        <C>       <C>        <C>         <C>         <C>        <C>
0.00 - 4.00%..........    $       39  $     --   $     --  $     --    $     --   $      39   $     39   $       81
4.01 - 5.00%..........         2,738       304        100        --          --       3,142      3,142          812
5.01 - 6.00%..........         9,598     2,910      1,578       243       1,219      15,548     15,548       17,397
6.01 - 7.00%..........         1,973       646         71     1,031           5       3,726      3,726        4,179
Over 7.00%............            --       334         --        --          --         334        334          312
                          ----------  --------   --------  --------    --------   ---------   --------   ----------
   Total..............    $   14,348  $  4,194   $  1,749  $  1,274    $  1,224   $  22,789   $ 22,789   $   22,781
                          ==========  ========   ========  ========    ========   =========   ========   ==========
</TABLE>

         Deposit Activity. The following table presents the deposit activity of
Indian Village for the periods indicated.

<TABLE>
<CAPTION>
                                                              Year Ended December 31,
                                                           ------------------------------
                                                             1998                1997
                                                           ----------          ----------
                                                                  (In thousands)
<S>                                                        <C>                 <C>
Beginning balance....................................        $30,277             $31,439
Net deposits (withdrawals) before interest
   credited..........................................           (629)             (2,355)
Interest credited....................................          1,218               1,193
                                                           ---------           ---------
Net increase (decrease) in deposits..................            589              (1,162)
                                                           ---------           ---------
   Ending balance....................................        $30,866             $30,277
                                                           =========           =========
</TABLE>

         The settlement of estate accounts totaling $642,000 contributed to part
of the net decrease in deposits in 1997. Management attributes the remainder of
the decrease to the withdrawal of funds for investment in the stock market and
other non-deposit investments.

         Borrowings. Indian Village has the ability to use advances from the
Federal Home Loan Bank of Cincinnati to supplement its supply of lendable funds
and to meet deposit withdrawal requirements. The Federal Home Loan Bank of
Cincinnati functions as a central reserve bank providing credit for savings
associations and certain other member financial institutions. As a member of the
Federal Home Loan Bank of Cincinnati, Indian Village is required to own capital
stock in the Federal Home Loan Bank of Cincinnati and is authorized to apply for
advances on the security of the capital stock and certain of its mortgage loans
and other assets, principally securities that are obligations of, or guaranteed
by, the U.S. Government or its agencies, provided certain creditworthiness
standards have been met. Advances are made under several different credit
programs. Each credit program has its own interest rate and range of maturities.
Depending on the program, limitations on the amount of advances are based on the
financial condition of the member institution and the adequacy of collateral
pledged to secure the credit. At December 31, 1998, Indian Village had the
ability to borrow a total of approximately $20.0 million from the Federal Home
Loan Bank of Cincinnati. At that date, Indian Village had outstanding advances
of $4.0 million.

                                       58
<PAGE>

         The following tables presents certain information regarding Indian
Village's use of Federal Home Loan Bank of Cincinnati advances during the
periods and at the dates indicated.

<TABLE>
<CAPTION>
                                                                                          Year Ended December 31,
                                                                                         ---------------------------
                                                                                            1998            1997
                                                                                         -----------     -----------
                                                                                           (Dollars in thousands)
<S>                                                                                      <C>             <C>
Maximum amount of advances outstanding at any month end..............................        $4,000          $1,000
Approximate average short-term advances outstanding..................................         2,351             471
Approximate weighted average rate paid on advances...................................          5.78%           5.10%

<CAPTION>
                                                                                                At December 31,
                                                                                         ---------------------------
                                                                                            1998            1997
                                                                                         -----------     -----------
                                                                                           (Dollars in thousands)
<S>                                                                                      <C>             <C>
Balance outstanding at end of period.................................................        $4,000          $1,000
Weighted average rate paid on advances...............................................          5.14%           6.10%
</TABLE>

Subsidiary Activities

         Under Office of Thrift Supervision regulations, Indian Village
generally may invest up to 3% of its assets in service corporations, provided
that at least one-half of investment in excess of 1% is used primarily for
community, inner-city and community development projects. On December 1, 1998,
Indian Village dissolved its only wholly owned subsidiary, Gnadenhutten
Development Corporation, because it was inactive.

Properties

         Currently, Indian Village operates only from its main office located at
100 South Walnut Street, Gnadenhutten, Ohio. Indian Village owns this office,
which opened in 1968. The office consists of approximately 7,600 square feet. At
December 31, 1998, the net book value of land, building, furniture and equipment
of the main office was approximately $233,000.

         In February 1999, Indian Village received Office of Thrift Supervision
approval to establish a branch office in the vicinity of 635 West High Avenue,
New Philadelphia, Ohio. Indian Village purchased the land in December 1998 for
$213,000. Based on preliminary architectural estimates, Indian Village expects
the total cost of construction and furniture, fixtures and equipment to be
approximately $1.0 million. Indian Village currently expects to open the office
in the fourth quarter of 1999.

Personnel

         As of December 31, 1998, Indian Village had nine full-time employees
and three part-time employees, none of whom is represented by a collective
bargaining unit. Indian Village believes its relationship with its employees is
good.

Legal Proceedings

         Periodically, there have been various claims and lawsuits involving
Indian Village, such as claims to enforce liens, condemnation proceedings on
properties in which Indian Village holds security interests, claims involving
the making and servicing of real property loans and other issues incident to
Indian Village's business. Indian Village is not a party to any pending legal
proceedings that it believes would have a material adverse effect on the
financial condition or operations of Indian Village.

                                       59
<PAGE>

                     MANAGEMENT OF INDIAN VILLAGE BANCORP

         Directors shall be elected by the stockholders of Indian Village
Bancorp for staggered three-year terms, or until their successors are elected
and qualified. Indian Village Bancorp's Board of Directors consists of seven
persons divided into three classes, each of which contains approximately one
third of the Board. One class, consisting of John A. Beitzel and Cindy S.
Knisely, has a term of office expiring at the first annual meeting of
stockholders after their initial election by stockholders; a second class,
consisting of Vernon E. Mishler, Joanne Limbach, and Marty R. Lindon, has a term
of office expiring at the second annual meeting of stockholders after their
initial election by stockholders; and a third class, consisting of Rebecca S.
Mastin and Michael A. Cochran, has a term of office expiring at the third annual
meeting of stockholders after their initial election by stockholders. Indian
Village Bancorp anticipates that its first annual meeting of stockholders will
be held in April 2000.

         The executive officers of Indian Village Bancorp are elected annually
and serve at the Board's discretion. The executive officers of Indian Village
Bancorp are:


     Name                          Position
     ----                          --------

     Rebecca S. Mastin.........    Chairperson of the Board
     Marty R. Lindon...........    President and Chief Executive Officer
     Michael A. Cochran........    Corporate Secretary
     Lori S. Frantz............    Vice President, Treasurer and Chief Financial
                                   Officer


                         MANAGEMENT OF INDIAN VILLAGE

Directors and Executive Officers

         The Board of Directors of Indian Village is presently composed of seven
members who are elected for terms of three years, approximately one third of
whom are elected annually as required by the Bylaws of Indian Village. The
executive officers of Indian Village are elected annually by the Board of
Directors and serve at the Board's discretion. The following table presents
information with respect to the directors and executive officers of Indian
Village.

                                   Directors

<TABLE>
<CAPTION>
                                                                                                Director     Term
Name                             Age (1)   Position Held With Indian Village                     Since     Expires
- --------                         --------  ----------------------------------                   ---------  ---------
<S>                              <C>       <C>                                                  <C>        <C>
Rebecca S. Mastin............      45      Chairperson of the Board                               1996       2002
John A. Beitzel..............      50      Vice Chairman of the Board                             1997       2000
Marty R. Lindon..............      41      President and Chief Executive Officer                  1998       2001
Michael A. Cochran...........      48      Corporate Secretary                                    1995       2002
Vernon E. Mishler............      70      Director                                               1989       2001
Joanne Limbach...............      58      Director                                               1997       2001
Cindy S. Knisely.............      41      Director                                               1997       2000
</TABLE>

                   Executive Officers Who Are Not Directors

<TABLE>
<CAPTION>
Name                             Age (1)   Position Held With Indian Village
- --------                         --------  ----------------------------------
<S>                              <C>       <C>                                                  <C>        <C>
Lori S. Frantz................     39      Vice President, Treasurer and Chief Financial          --         --
                                           Officer
</TABLE>

____________________________
(1) As of December 31, 1998.

                                       60
<PAGE>

Biographical Information

         Below is certain information regarding the directors and executive
officers of Indian Village. Unless otherwise stated, each director and executive
officer has held his or her current occupation for the last five years. There
are no family relationships among or between the directors or executive
officers.

         Rebecca S. Mastin owns Wendy's restaurant franchises.

         John A. Beitzel retired as the elected Tuscarawas County auditor.

         Marty R. Lindon joined Indian Village in September 1991 as a credit
manager. In December 1993 he was appointed Vice President of Lending. He was
appointed President and Chief Executive Officer in December 1998.

         Michael A. Cochran is an attorney in private practice. He is also
Assistant Prosecuting Attorney for Tuscarawas County.

         Vernon E. Mishler is a retired Ohio State Auditor and public
accountant.

         Joanne Limbach is the President of Limbach, Nolan and Dantonio, Inc.
D/B/A/ Limbach and Associates, Columbus, Ohio, a state and local tax consulting
firm. Ms. Limbach served as Tax Commissioner for the State of Ohio from 1983 to
1991.

         Cindy S. Knisely, a certified public accountant, is the President of
Kinsely & Associates Accounting and Financial Services, Inc., a certified public
accounting firm.

         Lori S. Frantz joined Indian Village in 1977 as a teller and loan
processor. She was appointed Assistant Secretary in 1985, Vice President in 1993
and Treasurer in 1996.

Meetings and Committees of the Board of Directors

         The business of Indian Village is conducted through meetings and
activities of the Board of Directors and its committees. During the fiscal year
ended December 31, 1998, the Board of Directors held 12 regular meetings and 19
special meetings. No director attended fewer than 75% of the total meetings of
the Board of Directors and committees on which the director served.

         The Loan Committee consists of Marty R. Lindon, John A. Beitzel and
Cindy S. Knisely. This committee reviews and approves loan applications that do
not require the approval of the full Board of Directors. The committee met 41
times in 1998.

         The Audit Committee consists of Rebecca S. Mastin and Vernon E.
Mishler. The committee receives and reviews all reports prepared by Indian
Village's external auditor. The committee met 12 times in 1998.

         The Asset Classification Committee consists of Michael A. Cochran and
Joanne Limbach. The committee reviews and classifies Indian Village's loans and
other assets according to established policies of the Board of Directors. The
committee met four times in 1998.

Directors' Compensation

         Fees. Directors who are not salaried employees of Indian Village each
receive $1,000 per month. Two excused absences from meetings are permitted.
After the conversion, Indian Village will continue to pay directors' fees, but,
initially, Indian Village Bancorp does not expect to pay separate fees for
service on its Board of Directors.

                                       61
<PAGE>

Executive Compensation

         Summary Compensation Table. The following information is furnished for
Marty R. Lindon and Paul M. Soupart, Jr. for the year ended December 31, 1998.
Mr. Soupart resigned as President and Managing Officer of Indian Village in
August 1998 for personal reasons. No executive officer of Indian Village
received salary and bonus of $100,000 or more during the year ended December 31,
1998.

<TABLE>
<CAPTION>
                                                      Annual Compensation (1)
                                                    -----------------------------
Name and                                                                            Other Annual       All Other
Position                                             Year     Salary     Bonus    Compensation (2)    Compensation
- --------                                            ------- ---------- ---------- ------------------ ---------------
<S>                                                 <C>     <C>        <C>        <C>                <C>
Marty R. Lindon
   President, Chief Executive Officer
   and Director.................................     1998    $41,000      $7,000         --            $  4,686 (3)

Paul M. Soupart, Jr.
   Former President and Managing Officer........     1998    $42,000       2,000         --            $ 34,776 (4)
</TABLE>

___________________
(1)  Compensation information for the years ended December 31, 1997 and 1996 has
     been omitted as Indian Village was neither a public company nor a
     subsidiary of a public company at that time.
(2)  Does not include the aggregate amount of perquisites and other personal
     benefits, which was less than 10% of the total annual salary and bonus
     reported.
(3)  Consists of employer pension plan contribution.
(4)  Consists of severance payment of $33,000 and medical insurance continuation
     coverage expenses of $1,776.


         Consulting Contract. Indian Village and John A. Beitzel are parties to
a consulting contract calling for him to consult with the Board of Directors on
general matters relating to the operations of the institution between January 1,
1999 and June 30, 1999. Mr. Beitzel will receive $13,010 as compensation for his
services over the term of the agreement. Either party may terminate the
agreement with 30 days notice to the other party. Mr. Beitzel would not be paid
after the date of termination.

         Employment Agreements. Indian Village Bancorp and Indian Village plan
to enter into three-year employment agreements with Marty R. Lindon and Lori S.
Frantz. Under the employment agreements, the initial salary levels for Mr.
Lindon and Ms. Frantz will be $60,000 and $48,000, respectively, which amounts
will be paid by Indian Village and may be increased at the discretion of the
Board of Directors or an authorized committee of the Board. On each anniversary
after the starting date of the employment agreements, the term of the agreements
may be extended for an additional year at the discretion of the Board. The
agreements may be terminated by the Employers at any time, by the executive if
he or she is assigned duties inconsistent with his initial position, duties,
responsibilities and status, or upon the occurrence of certain events specified
by federal regulations. If the executive's employment is terminated without
cause or upon the executive's voluntary termination following the occurrence of
an event described in the preceding sentence, Indian Village would be required
to honor the terms of the agreement through the expiration of the current term,
including payment of current cash compensation and continuation of employee
benefits.

         The employment agreements also provide for a severance payment and
other benefits upon involuntary termination of employment in connection with any
change in control of Indian Village Bancorp and Indian Village. A severance
payment also will be paid on a similar basis in connection with a voluntary
termination of employment where, after a change in control, the executive is
assigned duties inconsistent with his or her position, duties, responsibilities
and status immediately before a change in control. The term "change in control"
is defined in the agreement as having occurred when, among other things, a
person other than Indian Village Bancorp purchases shares of Indian Village
Bancorp's common stock under a tender or exchange offer for the shares; any
person (as that term is used in Sections 13(d) and 14(d)(2) of the Securities
Exchange Act of 1934) is or becomes the beneficial

                                       62
<PAGE>

owner, directly or indirectly, of securities of Indian Village Bancorp
representing 25% or more of the combined voting power of Indian Village
Bancorp's then outstanding securities; the membership of the Board of Directors
changes as the result of a contested election; or shareholders of Indian Village
Bancorp approve a merger, consolidation, sale or disposition of all or
substantially all of Indian Village Bancorp's assets, or a plan of partial or
complete liquidation.

         The maximum value of the severance benefits under the employment
agreement is 2.99 times the executive's average annual compensation during the
five-year period preceding the effective date of the change in control. The
employment agreements provide that the value of the maximum benefit may be
distributed, at the executive's election, in the form of a lump sum cash payment
equal to 2.99 times the executive's average annual compensation for the five
years preceding the effective date of the change in control, or a combination of
a cash payment and continued coverage under the Indian Village Bancorp's and
Indian Village's health, life and disability programs for a 36-month period
following the change in control, the total value of which does not exceed 2.99
times the executive's average annual compensation for the five years preceding
the effective date of the change in control. Assuming that a change in control
had occurred at December 31, 1998 and that Mr. Lindon and Ms. Frantz each
elected to receive a lump sum cash payment, Mr. Lindon would have been entitled
to a payment of approximately $122,000 and Ms. Frantz would have been entitled
to approximately $116,000. The Internal Revenue Code provides that severance
payments that equal or exceed three times the individual's base amount are
deemed to be "excess parachute payments" if they are contingent upon a change in
control. Individuals receiving excess parachute payments must pay a 20% excise
tax on the amount of excess payments, and their employers would not be entitled
to deduct the amount of the excess payments.

         The employment agreements restrict the executive's right to compete
against Indian Village Bancorp and Indian Village for a period of one year from
the date of termination of the agreement if he or she voluntarily terminates
employment, except upon a change in control.

         Employee Severance Compensation Plan. Indian Village's Board of
Directors intends to adopt the Indian Village Community Bank Employee Severance
Compensation Plan to provide benefits to eligible employees upon a change in
control of Indian Village Bancorp or Indian Village. Eligible employees are
those with a minimum of two years of service with Indian Village. Generally, all
eligible employees, other than officers who will enter into separate employment
agreements with Indian Village Bancorp and Indian Village, will be eligible to
participate in the severance plan. Under the severance plan, if a change in
control of Indian Village Bancorp or Indian Village occurs, eligible employees
who are terminated or who terminate employment, but only upon the occurrence of
events specified in the severance plan, within 12 months of the effective date
of a change in control will be entitled to a payment based on years of service
with Indian Village with a maximum payment equal to 26 weeks of compensation,
which would be earned after 13 years of service. Assuming that a change in
control had occurred at December 31, 1998, and resulted in the termination of
all eligible employees, the maximum aggregate payment due under the severance
plan would be approximately $31,000.

Benefits

         General. Indian Village currently pays 95% of the premiums for medical
insurance benefits and 100% of premiums for life and disability insurance
benefits for full-time employees.

         Retirement Plan. Indian Village maintains a non-contributory defined
benefit retirement plan. The following table indicates the annual retirement
benefits that would be payable under the retirement plan upon retirement at age
65 to a participant electing to receive his retirement benefit in the standard
form of benefit, assuming various specified levels of plan compensation and
various specified years of credited service. Under the Internal Revenue Code,
maximum annual benefits under the retirement plan are limited to $130,000 per
year for the 1999 calendar year.

                                       63
<PAGE>

<TABLE>
<CAPTION>


      Highest Five-Year                   Years of Service
        Average Annual   ----------------------------------------------------
         Compensation         5            10            15          25+
        -------------    -----------  ------------  -----------  ------------
      <S>                <C>          <C>           <C>          <C>
          $  10,000        $    815      $  1,630     $  2,445      $  4,075
             20,000           1,774         3,548        5,323         8,871
             30,000           2,914         5,828        8,742        14,571
             40,000           4,054         8,108       12,163        20,271
             60,000           6,334        12,668       19,003        31,671
             80,000           8,614        17,228       25,843        43,071
            100,000          10,894        21,788       32,683        54,471
            120,000          13,174        26,348       39,523        65,871
            130,000          14,314        28,628       42,943        71,571
</TABLE>

         The retirement plan is a non-contributory, defined benefit plan which
provides for monthly payments to, or on behalf of, each covered employee. All
full-time employees are eligible to participate in the retirement plan after
completion of one year of service with Indian Village and attainment of age 21.
To obtain one year of service, an employee must complete at least 1,000 hours of
service in 12 consecutive months. Benefits are based upon years of service and
salary excluding bonuses, fees, overtime, etc. Employees become 20% vested
following three years of service increasing 20% annually to 100% after seven
years of service. As of December 31, 1998, Mr. Lindon had eight years of
credited service under the retirement plan.

         The normal retirement age is 65 and the early retirement age is before
age 65, but after age 55 with the completion of ten years of service. Normal
retirement benefits are equal to 40.75% of the highest five year average
compensation up to the integration level plus 57% of average compensation in
excess of the integration level reduced for less than 25 years of service. If an
employee elects early retirement, but defers the receipt of benefits until age
65, the formula for computation of early retirement benefits is the same as if
the employee had retired at the normal retirement age but based on service and
average compensation at early retirement. If the employee elects early
retirement benefits before normal retirement, the benefits are equal to the
accrued benefits payable at age 65 reduced by applying an early retirement
factor. Payment may also be deferred beyond normal retirement in which case the
retirement allowance will be the actuarial equivalent of the normal retirement
benefit. Under the retirement plan, Indian Village makes annual contributions,
computed on an actuarial basis, to fund the benefits.

         Upon retirement, the regular form of benefit under the retirement plan
is an annuity payable in equal monthly installments for the life of the employee
and guaranteed for ten years. Optional annuity or lump sum benefit forms may
also be elected by the employee. Benefits under the retirement plan are not
integrated with social security.

         At December 31, 1998, which is the date of the most recent retirement
plan statement, the retirement plan's benefit obligation exceeded assets by
approximately $134,000.

         Employee Stock Ownership Plan. Indian Village's Board of Directors has
authorized the adoption of an employee stock ownership plan for employees of
Indian Village to be effective upon the completion of the conversion. Full-time
employees of Indian Village Bancorp and Indian Village who have been credited
with at least 1,000 hours of service during a 12-month period and who have
attained age 21 will be eligible to participate in the employee stock ownership
plan.

         The employee stock ownership plan intends to purchase 8% of the shares
issued in the conversion. This would range between 34,680 shares, assuming
433,500 shares are issued in the conversion, and 46,920 shares assuming 586,500
shares are issued in the conversion. It is anticipated that the employee stock
ownership plan will borrow funds from Indian Village Bancorp to purchase stock
in the conversion. The loan will equal 100% of the aggregate purchase price of
the common stock. The loan to the employee stock ownership plan will be repaid
principally from Indian Village's contributions to the employee stock ownership
plan and dividends payable on

                                       64
<PAGE>

common stock held by the employee stock ownership plan over the anticipated 15-
year term of the loan. The interest rate for the employee stock ownership plan
loan is expected to be the prime rate as published in The Wall Street Journal on
the closing date of the conversion. See "Pro Forma Data." If the employee stock
ownership plan is unable to acquire 8% of the common stock sold in the offering,
it is anticipated that these additional shares may be acquired following the
conversion through open market purchases.

         In any plan year, Indian Village may make additional discretionary
contributions to the employee stock ownership plan for the benefit of plan
participants in either cash or shares of common stock, which may be acquired
through the purchase of outstanding shares in the market or from individual
stockholders or which constitute authorized but unissued shares or shares held
in treasury by Indian Village Bancorp. The timing, amount, and manner of
discretionary contributions will be affected by several factors, including
applicable regulatory policies, the requirements of applicable laws and
regulations, and market conditions.

         Shares purchased by the employee stock ownership plan with the proceeds
of the loan will be held in a suspense account and released on a pro rata basis
as the loan is repaid. Discretionary contributions to the employee stock
ownership plan and shares released from the suspense account will be allocated
among participants on the basis of each participant's proportional share of
total compensation. Any forfeitures will be reallocated among the remaining plan
participants.

         Participants will vest in their accrued benefits under the employee
stock ownership plan at the rate of 20% per year, beginning upon the completion
of two years of service. A participant is fully vested at retirement, upon death
or disability or upon termination of the employee stock ownership plan. Benefits
are distributable upon a participant's retirement, early retirement, death,
disability, or termination of employment. Indian Village's contributions to the
employee stock ownership plan are not fixed, so benefits payable under the
employee stock ownership plan cannot be estimated.

         It is anticipated that members of Indian Village's Board of Directors
will serve as trustees of the employee stock ownership plan. The trustees must
vote all allocated shares held in the employee stock ownership plan as
instructed by the plan participants and unallocated shares and allocated shares
for which no instructions are received must be voted in the same ratio on any
matter as those shares for which instructions are given.

         Under applicable accounting requirements, compensation expense for a
leveraged employee stock ownership plan is recorded at the fair market value of
the employee stock ownership plan shares when committed to be released to
participants' accounts. See "Pro Forma Data."

         The employee stock ownership plan must meet the requirements of the
Employee Retirement Income Security Act of 1974, as amended, and the regulations
of the Internal Revenue Service and the Department of Labor. Indian Village
intends to request a determination letter from the Internal Revenue Service
regarding the tax-qualified status of the employee stock ownership plan. Indian
Village expects to receive a favorable determination letter, but cannot
guarantee it.

         Stock Option Plan. The Board of Directors of Indian Village Bancorp
intends to adopt a stock option plan and to submit the it to the stockholders
for approval at a meeting held no earlier than six months following the
conversion. Under current Office of Thrift Supervision regulations, the approval
of a majority vote of Indian Village Bancorp's outstanding shares is required
for implementation of the stock option plan within one year after the
conversion. The stock option plan will comply with all applicable regulatory
requirements. However, the stock option plan will not be approved or endorsed by
the Office of Thrift Supervision.

         The stock option plan will be designed to attract and retain qualified
management personnel and nonemployee directors; to provide officers, key
employees and nonemployee directors with a proprietary interest in Indian
Village Bancorp as an incentive to contribute to the success of Indian Village
Bancorp and Indian Village; and to reward officers and key employees for
outstanding performance. The stock option plan will provide for the grant of
incentive stock options intended to comply with the requirements of the Internal
Revenue Code and for nonqualified stock options. Upon receipt of stockholder
approval of the stock option plan, stock options may be

                                       65
<PAGE>

granted to officers, key employees and nonemployee directors of Indian Village
Bancorp and its subsidiaries, including Indian Village. The stock option plan
will continue in effect for a period of ten years from the date the stock option
plan is approved by stockholders, unless terminated earlier.

         A number of authorized shares of common stock equal to 10% of the
number of shares of common stock issued with the conversion will be reserved for
future issuance under the stock option plan. This would range from 43,350
shares, assuming 433,500 shares are issued in the conversion, to 58,650 shares,
assuming 586,500 shares are issued in the conversion. Shares acquired upon
exercise of options will be authorized but unissued shares or treasury shares.
If a stock split, reverse stock split, stock dividend, or similar event occurs,
the number of shares of common stock under the stock option plan, the number of
shares to which any award relates and the exercise price per share under any
option may be adjusted by the stock option plan committee to reflect the
increase or decrease in the total number of shares of common stock outstanding.

         The stock option plan will be administered and interpreted by a
committee of the Board of Directors of Indian Village Bancorp. According to
applicable Office of Thrift Supervision regulations, the committee will
determine which nonemployee directors, officers and key employees will be
granted options, the number of shares represented by each option, and the
exercisability of options. All options granted to nonemployee directors will be
nonqualified stock options. The per share exercise price of all options will
equal at least 100% of the fair market value of a share of common stock on the
date the option is granted.

         It is anticipated that all options will be granted according to a
vesting schedule so that the options become exercisable over a specified period
following the date of grant. Under Office of Thrift Supervision regulations, if
the stock option plan is implemented within the first year following the
conversion the minimum vesting period will be five years. All unvested options
will be immediately exercisable upon the recipient's death or disability.
Unvested options also will be exercisable following a change in control, as
defined in the stock option plan, of Indian Village Bancorp or Indian Village so
long as it is authorized or not prohibited by applicable law or regulations.
Under current Office of Thrift Supervision regulations, if the stock option plan
is implemented before the first anniversary of the conversion, vesting may not
be accelerated upon a change in control of Indian Village Bancorp or Indian
Village.

         Each stock option that is awarded to an officer or key employee will
remain exercisable at any time on or after the date it vests through the earlier
to occur of the tenth anniversary of the date of grant or three months after the
date on which the optionee terminates employment, or one year if the optionee's
termination results from death or disability, unless the stock option committee
extends the time period. Each stock option that is awarded to a nonemployee
director will remain exercisable through the earlier to occur of the tenth
anniversary of the date of grant, or one year or two years upon a nonemployee
director's death or disability, following the termination of a nonemployee
director's service on the Board. All stock options are nontransferable except by
will or the laws of descent or distribution.

         Under current provisions of the Internal Revenue Code, the federal tax
treatment of incentive stock options and nonqualified stock options is
different. For incentive stock options, an optionee who satisfies certain
holding period requirements will not recognize income at the time the option is
granted or at the time the option is exercised. If the holding period
requirements are satisfied, the optionee will generally recognize capital gain
or loss upon a subsequent disposition of the shares of common stock received
upon the exercise of a stock option. If the holding period requirements are not
satisfied, the difference between the fair market value of the common stock on
the date of grant and the option exercise price, if any, will be taxable to the
optionee at ordinary income tax rates. A federal income tax deduction generally
will not be available to Indian Village Bancorp as a result of the grant or
exercise of an incentive stock option, unless the optionee fails to satisfy the
holding period requirements. For nonqualified stock options, the grant generally
is not a taxable event for the optionee and no tax deduction will be available
to Indian Village Bancorp. However, upon exercise, the difference between the
fair market value of the common stock on the date of exercise and the option
exercise price generally will be treated as compensation to the optionee upon
exercise, and Indian Village Bancorp will be entitled to a compensation expense
deduction in the amount of income realized by the optionee.

                                       66
<PAGE>

         Under generally accepted accounting principles, compensation expense is
generally not recognized upon the award of options to officers and employees of
Indian Village Bancorp and its subsidiaries. However, the Financial Accounting
Standards Board recently indicated that it would propose rules during 1999 that
would generally require recognition of compensation expense with respect to
awards made to nonemployees, including nonemployee directors of Indian Village
Bancorp. The proposed changes would apply to awards made after December 15,
1998.

         Under current Office of Thrift Supervision regulations, if the stock
option plan is implemented within one year of the conversion, no officer or
employee could receive an award of options covering more than 25%, no
nonemployee director could receive more than 5%, and nonemployee directors, as a
group, could not receive more than 30% of the number of shares reserved for
issuance under the stock option plan.

         Although no specific award determinations have been made at this time,
Indian Village Bancorp and Indian Village anticipate that if stockholder
approval is obtained it would grant awards to its directors, officers and
employees up to amounts and under terms and conditions permitted by Office of
Thrift Supervision regulations. The size of individual awards will be determined
before submitting the stock option plan for stockholder approval, and disclosure
of anticipated awards will be included in the proxy materials for the meeting.

         The material provisions of the stock option plan may be combined with
the material provisions of the management development and recognition plan to
create a single, unified stock-based benefit plan.

         Management Recognition and Development Plan. The Board of Directors of
Indian Village Bancorp intends to adopt the Indian Village Bancorp, Inc.
Management Recognition and Development Plan, a restricted stock plan, for
officers, employees, and nonemployee directors of Indian Village Bancorp and
Indian Village, and to submit it to the stockholders for approval at a meeting
held no earlier than six months following the conversion. The plan will enable
Indian Village Bancorp and Indian Village to provide participants with a
proprietary interest in Indian Village Bancorp as an incentive to contribute to
the success of Indian Village Bancorp and Indian Village. Persons who are
awarded stock under the plan will not have to pay for the stock. Furthermore,
some or all of the persons who receive awards under the management development
and recognition plan will also be granted options under the stock option plan.

         The plan will comply with all applicable regulatory requirements.
However, the plan will not be approved or endorsed by the Office of Thrift
Supervision. Under current Office of Thrift Supervision regulations, the
approval of a majority vote of Indian Village Bancorp's outstanding shares is
required for implementation of the plan within one year after the conversion.

         The plan intends to acquire a number of shares of Indian Village
Bancorp's common stock equal to 4% of the common stock issued in the conversion.
This would range from 17,340 shares, assuming 433,500 shares are issued in the
conversion, to 23,460 shares, assuming 586,500 shares are issued in the
conversion. The shares will be acquired on the open market, if available, with
funds contributed by Indian Village Bancorp or Indian Village to a trust which
Indian Village Bancorp may establish in conjunction with the plan or from
authorized but unissued shares or treasury shares of Indian Village Bancorp.

         A committee of the Board of Directors of Indian Village Bancorp will
administer the management development and recognition plan, the members of which
will also serve as trustees for the plan, if a trust is formed. The trustees
will be responsible for the investment of all funds contributed by Indian
Village Bancorp or Indian Village to the trust. The Board of Directors of Indian
Village Bancorp may terminate the plan at any time and, upon termination, all
unallocated shares of common stock will revert to Indian Village Bancorp.

         Shares of common stock granted under the plan will be in the form of
restricted stock payable ratably over a specified vesting period following the
date of grant. During the period of restriction, all shares will be held in
escrow by Indian Village Bancorp or by the plan. Under Office of Thrift
Supervision regulations, if the management development and recognition plan is
implemented within the first year following the conversion, the minimum vesting
period will be five years. All unvested awards will vest upon the recipient's
death or disability. Unvested

                                       67
<PAGE>

management development and recognition plan awards will also vest following a
change in control, as defined in the plan, of Indian Village Bancorp or Indian
Village so long as it is authorized or not prohibited by applicable law or
regulations. Office of Thrift Supervision regulations currently provide that, if
the management development and recognition plan is implemented before the first
anniversary of the conversion, vesting may not be accelerated upon a change in
control of Indian Village Bancorp or Indian Village.

         A recipient of a plan award in the form of restricted stock generally
will not recognize income upon an award of shares of common stock, and Indian
Village Bancorp will not be entitled to a federal income tax deduction, until
the termination of the restrictions. Upon termination, the recipient will
recognize ordinary income in an amount equal to the fair market value of the
common stock at the time and Indian Village Bancorp will be entitled to a
deduction in the same amount after satisfying federal income tax withholding
requirements. However, the recipient may elect to recognize ordinary income in
the year the restricted stock is granted in an amount equal to the fair market
value of the shares at that time, determined without regard to the restrictions.
In that event, Indian Village Bancorp will be entitled to a deduction in that
year and in the same amount. Any gain or loss recognized by the recipient upon
subsequent disposition of the stock will be either a capital gain or capital
loss.

         Under current Office of Thrift Supervision regulations, if the plan is
implemented within one year after the conversion, no officer or employee could
receive an award covering more than 25%, no nonemployee director could receive
more than 5% and nonemployee directors, as a group, could not receive more than
30% of the number of shares reserved for issuance under the plan.

         Although no specific award determinations have been made at this time,
Indian Village Bancorp and Indian Village anticipate that if stockholder
approval is obtained it would grant awards to its directors, officers and
employees up to amounts and under terms and conditions permitted by Office of
Thrift Supervision regulations. The size of individual awards will be determined
before submitting the plan for stockholder approval, and disclosure of
anticipated awards will be included in the proxy materials for the meeting.

         The material provisions of the management development and recognition
plan may be combined with the material provisions of the stock option plan to
create a single, unified stock-based benefit plan.

Transactions with Indian Village

         Federal regulations require that all loans or extensions of credit to
executive officers and directors must generally be made on substantially the
same terms, including interest rates and collateral, as those prevailing at the
time for comparable transactions with other persons, unless the loan or
extension of credit is made under a benefit program generally available to all
other employees and does not give preference to any insider over any other
employee, and must not involve more than the normal risk of repayment or present
other unfavorable features. Indian Village's policy is not to make any new loans
or extensions of credit to Indian Village's executive officers and directors at
different rates or terms than those offered to the general public. In addition,
loans made to a director or executive officer in an amount that, when aggregated
with the amount of all other loans to the person and his or her related
interests, are in excess of the greater of $25,000 or 5% of Indian Village'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. See
"Regulation and Supervision--Federal Savings Institution
Regulation--Transactions with Related Parties." The aggregate amount of loans by
Indian Village to its executive officers and directors was $479,000 at December
31, 1998, or approximately 4.8% of pro forma stockholders' equity assuming that
586,500 shares are issued in the conversion. These loans were performing
according to their original terms at December 31, 1998.

         Michael A. Cochran performs legal services for Indian Village Bancorp
and Indian Village. In 1998, Indian Village paid $3,200 in legal fees to Mr.
Cochran for legal services rendered to the institution, which includes a
retainer fee of $2,400. These amounts in total did not represent more than 5% of
total legal fees that Mr. Cochran earned in 1998.

         John A. Beitzel and Indian Village are parties to a consulting
contract. See "--Executive Compensation-- Consulting Contract" for further
information.

                                       68
<PAGE>

                          REGULATION AND SUPERVISION

General

         As a savings and loan holding company, Indian Village Bancorp will be
required by federal law to file reports with, and otherwise comply with, the
rules and regulations of the Office of Thrift Supervision. Indian Village is
regulated, examined and supervised extensively by the Office of Thrift
Supervision, as its primary federal regulator, and the Federal Deposit Insurance
Corporation, as the deposit insurer. Indian Village is a member of the Federal
Home Loan Bank System and its deposit accounts are insured up to applicable
limits by the Savings Association Insurance Fund managed by the Federal Deposit
Insurance Corporation. Indian Village must file reports with the Office of
Thrift Supervision and the Federal Deposit Insurance Corporation concerning its
activities and financial condition in addition to obtaining their approval
before entering into certain transactions such as mergers with, or acquisitions
of, other savings institutions. The Office of Thrift Supervision and the Federal
Deposit Insurance Corporation examine Indian Village periodically to test Indian
Village's safety and soundness and compliance with various regulatory
requirements. This regulation and supervision establishes a comprehensive
framework for Indian Village's activities and is intended primarily to protect
the insurance fund and Indian Village's depositors.

         The regulatory structure also gives regulatory authorities extensive
discretion in their supervisory and enforcement activities and examination
policies, including policies regarding asset classification and the
establishment of adequate loan loss reserves for regulatory purposes. Any change
in regulatory requirements and policies, whether by the Office of Thrift
Supervision, the Federal Deposit Insurance Corporation or the Congress, could
have a material adverse impact on Indian Village Bancorp, Indian Village and
their operations. The description of statutory provisions and regulations that
apply to Indian Village Bancorp and Indian Village discussed below and elsewhere
in this prospectus is not a complete description of them and their effects on
Indian Village and Indian Village Bancorp.

Holding Company Regulation

         Indian Village Bancorp will be a non-diversified unitary savings and
loan holding company under federal law because Indian Village will be its only
insured subsidiary immediately after the conversion. As a unitary savings and
loan holding company, Indian Village Bancorp generally will not be restricted
under existing laws as to the types of business activities in which it may
engage, provided that Indian Village continues to be a qualified thrift lender.
See "--Federal Savings Institution Regulation - Qualified Thrift Lender Test."
If Indian Village Bancorp acquires another savings institution or savings bank
that is not a problem institution, that meets the qualified thrift lender test
and that the Office of Thrift Supervision considers to be a savings institution,
Indian Village Bancorp would become a multiple savings and loan holding company
if the acquired institution is held as a separate subsidiary and not merged into
Indian Village. As a multiple savings and loan holding company, Indian Village
Bancorp would generally be limited to activities permissible for bank holding
companies under federal law so long as the Office of Thrift Supervision first
approves of these activities, and to certain other activities authorized by
Office of Thrift Supervision regulation.

         A savings and loan holding company is prohibited from, directly or
indirectly, acquiring more than 5% of the voting stock of another savings
institution or savings and loan holding company and from acquiring or retaining
control of a depository institution that is not insured by the Federal Deposit
Insurance Corporation, unless it first receives the approval of the Office of
Thrift Supervision. In evaluating applications by holding companies to acquire
savings institutions, the Office of Thrift Supervision considers the financial
and managerial resources and future prospects of the holding company and the
institution involved, the effect of the acquisition on the risk to the deposit
insurance funds, the convenience and needs of the community and competitive
factors.

                                       69
<PAGE>

         The Office of Thrift Supervision may not approve any acquisition that
results in a multiple savings and loan holding company controlling savings
institutions in more than one state. However, there are two exceptions to this
general rule. First, the approval of interstate supervisory acquisitions by
savings and loan holding companies. Second, the acquisition of a savings
institution in another state if the laws of the state of the target savings
institution specifically permit the acquisition. The states vary in the extent
to which they permit interstate savings and loan holding company acquisitions.

         Although savings and loan holding companies do not face specific
capital requirements or specific restrictions on the payment of dividends or
other capital distributions, federal regulations place these restrictions on
subsidiary savings institutions as described below. Indian Village must notify
the Office of Thrift Supervision 30 days before declaring any dividend to Indian
Village Bancorp. In addition, the financial impact of a holding company on its
subsidiary institution is a matter that is evaluated by the Office of Thrift
Supervision, which has authority to order the stoppage of activities or
divestiture of subsidiaries deemed to pose a threat to the safety and soundness
of the institution.

Federal Savings Institution Regulation

         Business Activities. The activities of federal savings institutions are
governed by federal law and regulations. 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 association
are limited to a specified percentage of the institution's capital or assets.

         Capital Requirements. The Office of Thrift Supervision capital
regulations require savings institutions to meet three minimum capital
standards: a 1.5% tangible capital ratio, a 3% leverage ratio and an 8%
risk-based capital ratio. Effective April 1, 1999, however, the minimum leverage
ratio increased to 4% for all institutions except those with the highest rating
on the CAMELS financial institution rating system. In addition, the prompt
corrective action standards discussed below also establish, in effect, a minimum
2% tangible capital standard, a 4% leverage ratio (3% for institutions receiving
the highest rating on the CAMELS financial institution rating system) and,
together with the risk-based capital standard itself, a 4% Tier 1 risk-based
capital standard. The Office of Thrift Supervision regulations also require
that, in meeting the tangible, leverage and risk-based capital standards,
institutions must generally deduct investments in and loans to subsidiaries
engaged in activities as principal that are not permissible for a national bank.

         The risk-based capital standard requires an institution to maintain
Tier 1 or core capital to risk-weighted assets of at least 4% and total capital
to risk-weighted assets of at least 8%. Total capital is defined as core capital
and supplementary capital. In determining the amount of risk-weighted assets,
all assets, including certain off-balance sheet assets, are multiplied by a
risk-weight factor of 0% to 100%, assigned by the Office of Thrift Supervision
capital regulation based on the risks believed inherent in the type of asset.
Core or Tier 1 capital is defined as common stockholders' equity and retained
earnings, certain noncumulative perpetual preferred stock and related surplus,
and minority interests in equity accounts of consolidated subsidiaries, less
intangibles other than certain mortgage servicing rights and credit card
relationships. The components of supplementary capital include cumulative
preferred stock, long-term perpetual preferred stock, mandatory convertible
securities, subordinated debt and intermediate preferred stock, and the
allowance for loan and lease losses limited to a maximum of 1.25% of
risk-weighted assets. Overall, the amount of supplementary capital included as
part of total capital cannot exceed 100% of core capital.

         The capital regulations also incorporate an interest rate risk
component. Savings institutions with "above normal" interest rate risk exposure
are subject to a deduction from total capital for purposes of calculating their
risk-based capital requirements. Presently, the Office of Thrift Supervision has
deferred implementation of the interest rate risk component. At December 31,
1998, Indian Village met each of its capital requirements. See "Historical and
Pro Forma Regulatory Capital Compliance" for information regarding Indian
Village's compliance with the Office of Thrift Supervision's regulatory capital
requirements.

                                       70
<PAGE>

         Prompt Corrective Regulatory Action. The Office of Thrift Supervision
is required to take certain supervisory actions against undercapitalized
institutions, the severity of which depends upon the institution's degree of
undercapitalization. Generally, a savings institution that has a ratio of total
capital to risk weighted assets of less than 8%, a ratio of Tier 1 or core
capital to risk-weighted assets of less than 4%, or a ratio of core capital to
total assets of less than 4%, or 3% or less for institutions with the highest
examination rating, is considered to be "undercapitalized." A savings
institution that has a total risk-based capital ratio less than 6%, a Tier 1
capital ratio of less than 3% or a leverage ratio that is less than 3% is
considered to be "significantly undercapitalized" and a savings institution that
has a tangible capital to assets ratio equal to or less than 2% is deemed to be
"critically undercapitalized." Although there is a narrow exception, the Office
of Thrift Supervision is required to appoint a receiver or conservator for an
institution that is "critically undercapitalized." The regulation also provides
that an institution must file a capital restoration plan with the Office of
Thrift Supervision within 45 days of the date that the Office of Thrift
Supervision notifies it 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 immediately apply to an undercapitalized
institution, including, but not limited to, increased monitoring by regulators
and restrictions on growth, capital distributions and expansion. The Office of
Thrift Supervision could also take any one of a number of discretionary
supervisory actions, including issuing a capital directive and replacing senior
executive officers and directors.

         Insurance of Deposit Accounts. Deposits of Indian Village are presently
insured by the Savings Association Insurance Fund. The Federal Deposit Insurance
Corporation maintains a risk-based assessment system by which institutions are
assigned to one of three categories based on their capitalization and one of
three subcategories based on examination ratings and other supervisory
information. An institution's assessment rate depends upon the categories to
which it is assigned. Assessment rates for Savings Association Insurance Fund
member institutions are determined semiannually by the Federal Deposit Insurance
Corporation and currently range from zero basis points for the healthiest
institutions to 27 basis points for the riskiest.

         In addition to the assessment for deposit insurance, institutions are
required to pay on bonds issued in the late 1980s by the Financing Corporation
to recapitalize the predecessor to the Savings Association Insurance Fund.
During 1998, Financing Corporation payments for Savings Association Insurance
Fund members approximated 6.10 basis points, while Bank Insurance Fund members
paid 1.22 basis points. By law, there will be equal sharing of Financing
Corporation payments between the members of both insurance funds on the earlier
of January 1, 2000 or the date the two insurance funds are merged.

         Indian Village's assessment rate for fiscal 1998 ranged from 0 to 3
basis points and the premium paid for this period was $4,500. Payments toward
the Financing Corporation bonds amounted to $18,000. The Federal Deposit
Insurance Corporation has authority to increase insurance assessments. A
significant increase in Savings Association Insurance Fund insurance premiums
would likely have an adverse effect on the operating expenses and results of
operations of Indian Village. Management cannot predict what insurance
assessment rates will be in the future.

         The Federal Deposit Insurance Corporation may terminate an
institution's deposit insurance if it finds 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 Federal Deposit Insurance Corporation or the Office of
Thrift Supervision. The management of Indian Village does not know of any
practice, condition or violation that might lead to termination of its deposit
insurance.

         Thrift Rechartering Legislation. Legislation enacted in 1996 provided
that the Bank Insurance Fund and the Savings Association Insurance Fund were to
have merged on January 1, 1999 if there were no more savings associations as of
that date. Various proposals to eliminate the federal savings association
charter, create a uniform financial institutions charter, abolish the Office of
Thrift Supervision and restrict savings and loan holding company activities have
been introduced in Congress. Indian Village is unable to predict whether any of
this legislation will

                                       71
<PAGE>

be enacted or the extent to which legislation might restrict or disrupt its
operations. See "Risk Factors--Banking Reform Legislation May Reduce Indian
Village Bancorp's and Indian Village's Powers."

         Loans to One Borrower. Federal law provides that savings institutions
must generally follow the limits on loans to one borrower applicable to national
banks. A savings institution may not make a loan or extend credit to a single or
related group of borrowers in excess of 15% of its unimpaired capital and
surplus. An additional amount may be lent, equal to 10% of unimpaired capital
and surplus, if secured by specified readily-marketable collateral. See
"Business of Indian Village--Lending Activities--Loans to One Borrower" for
further information.

         Qualified Thrift Lender Test. Federal law requires savings institutions
to meet a qualified thrift lender test. Under the test, a savings association is
required to either qualify as a "domestic building and loan association" under
the Internal Revenue Code or maintain at least 65% of its "portfolio assets" in
certain "qualified thrift investments" in at least 9 months out of each 12 month
period. "Portfolio assets" equals total assets less specified liquid assets up
to 20% of total assets, intangibles, including goodwill, and the value of
property used to conduct business. "Qualified thrift investments" are primarily
residential mortgages and related investments, including certain mortgage-backed
securities.

         A savings institution that fails the qualified thrift lender test faces
certain operating restrictions and may be required to convert to a bank charter.
As of December 31, 1998, Indian Village complied with the qualified thrift
lender test. Recent legislation has expanded the extent to which education
loans, credit card loans and small business loans may be considered "qualified
thrift investments."

         Limitation on Capital Distributions. Office of Thrift Supervision
regulations impose limitations upon all capital distributions by a savings
institution, including cash dividends, payments to repurchase its shares and
payments to shareholders of another institution in a cash-out merger. The rule
effective in 1998 established three tiers of institutions based primarily on an
institution's capital level.

         A Tier I institution exceeds all capital requirements before and after
a proposed capital distribution and has not been advised by the Office of Thrift
Supervision that it needs more than normal supervision. A Tier I institution
could, after first giving notice to but without obtaining approval of the Office
of Thrift Supervision, make capital distributions during the calendar year equal
to the greater of 100% of its net earnings to date during the calendar year plus
the amount that would reduce by one-half the excess capital over its capital
requirements at the beginning of the calendar year, or 75% of its net income for
the previous four quarters. Any additional capital distributions would first
require regulatory approval. At December 31, 1998, Indian Village was a Tier 1
institution.

         Effective April 1, 1999, the Office of Thrift Supervision's capital
distribution regulation changed. Under the new regulation, an application to and
the prior approval of the Office of Thrift Supervision is required before any
capital distribution if the institution does not meet the criteria for
"expedited treatment" of applications under Office of Thrift Supervision
regulations, the total capital distributions for the calendar year exceed net
income for that year plus the amount of retained net income for the preceding
two years, the institution would be undercapitalized following the distribution
or the distribution would otherwise be contrary to a statute, regulation or
agreement with Office of Thrift Supervision. If an application is not required,
the institution must still give advance notice to Office of Thrift Supervision
of the capital distribution. If Indian Village's capital fell below its
regulatory requirements or if the Office of Thrift Supervision notified it that
it was in need of more than normal supervision, Indian Village's ability to make
capital distributions could be restricted. In addition, the Office of Thrift
Supervision could prohibit a proposed capital distribution, which would
otherwise be permitted by the regulation if the Office of Thrift Supervision
determines that the distribution would be an unsafe or unsound practice.

         Liquidity. Indian Village is required to maintain an average daily
balance of specified liquid assets equal to a monthly average of not less than a
specified percentage of its net withdrawable deposit accounts plus short-term
borrowings. This liquidity requirement is currently 4%, but may be changed from
time to time by the Office of Thrift Supervision to any amount within the range
of 4% to 10%. Monetary penalties may be imposed for failure to

                                       72
<PAGE>

meet these liquidity requirements. The Bank met these requirements at December
31, 1998. See "Management's Discussion and Analysis of Financial Condition and
Results of Operations--Liquidity and Capital Resources" for further information.

         Assessments. Savings institutions are required to pay assessments to
the Office of Thrift Supervision to fund the agency's operations. The general
assessments, paid on a semi-annual basis, are computed upon the savings
institution's total assets, including consolidated subsidiaries, as reported in
Indian Village's latest quarterly thrift financial report. Indian Village's
assessments for the fiscal year ended December 31, 1998 totaled $13,000.

         Transactions with Related Parties. Indian Village's authority to engage
in transactions with "affiliates" is limited by federal law. Generally, an
affiliate is any company that controls or is under common control with an
institution, including Indian Village Bancorp. The aggregate amount of covered
transactions with any individual affiliate is limited to 10% of the capital and
surplus of the savings institution. The aggregate amount of covered transactions
with all affiliates is limited 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 federal law. The purchase of
low quality assets from affiliates is generally prohibited. The transactions
with affiliates must be on terms and under circumstances, that are at least as
favorable to the institution as those prevailing at the time for comparable
transactions with non-affiliated companies. In addition, savings institutions
are prohibited from lending to any affiliate that is engaged in activities that
are not permissible for bank holding companies and no savings institution may
purchase the securities of any affiliate other than a subsidiary.

         Indian Village's authority to extend credit to executive officers,
directors and 10% shareholders, as well as entities within the control of these
persons, is also governed by federal law. These persons are often referred to as
"insiders" of a company. Loans to insiders are required to be made on terms
substantially the same as those offered to unaffiliated individuals and may not
involve more than the normal risk of repayment. Recent legislation created an
exception for loans made pursuant to a benefit or compensation program that is
widely available to all employees of the institution and does not give
preference to insiders over other employees. The law limits both the individual
and aggregate amount of loans Indian Village may make to insiders based, in
part, on Indian Village's capital position and requires certain board approval
procedures to be followed.

         Enforcement. The Office of Thrift Supervision has primary enforcement
responsibility over savings institutions and has the authority to bring actions
against the institution and 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 and/or
directors, to institution of a receivership or conservatorship, or to
termination of deposit insurance. Civil penalties cover a wide range of
violations and can amount to $25,000 per day, or even $1 million per day in
especially serious cases. The Federal Deposit Insurance Corporation has the
authority to recommend to the Director of the Office of Thrift Supervision that
enforcement action to be taken with respect to a particular savings institution.
If action is not taken by the Director, the Federal Deposit Insurance
Corporation has authority to take action under certain circumstances. Federal
law also establishes criminal penalties for certain violations.

         Standards for Safety and Soundness. The federal banking agencies have
adopted Interagency Guidelines prescribing Standards for Safety and Soundness.
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. If the Office of Thrift
Supervision determines that a savings institution fails to meet any standard
prescribed by the guidelines, the Office of Thrift Supervision may require the
institution to submit an acceptable plan to achieve compliance with the
standard.

                                       73
<PAGE>

Federal Reserve System

         The Federal Reserve Board regulations require savings institutions to
maintain non-interest earning reserves against their transaction accounts,
primarily NOW and regular checking accounts. The regulations generally require
that reserves be maintained against aggregate transaction accounts as follows:
for accounts aggregating $46.5 million or less, subject to adjustment by the
Federal Reserve Board the reserve requirement is 3%; and for accounts
aggregating greater than $46.5 million, the reserve requirement is $1.395
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 $46.5
million. The first $4.9 million of otherwise reservable balances, as adjusted by
the Federal Reserve Board, are exempted from the reserve requirements. Indian
Village complies with the foregoing requirements.


                          FEDERAL AND STATE TAXATION

Federal Taxation

         General. Indian Village Bancorp and Indian Village intend to report
their income on a calendar year, unconsolidated basis using the accrual method
of accounting. The federal income tax laws apply to Indian Village Bancorp and
Indian Village in the same manner as to other corporations with some exceptions,
including particularly Indian Village'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
Indian Village or Indian Village Bancorp. Indian Village's federal tax returns
have been either audited or closed under the statute of limitations through tax
year 1994. For its 1998 tax year, Indian Village's maximum federal income tax
rate was 34%.

         Bad Debt Reserves. For fiscal years beginning before December 31, 1995,
thrift institutions which qualified under certain definitional tests and other
conditions of the Internal Revenue Code of 1986, as amended, were permitted to
use certain favorable provisions to calculate their deductions from taxable
income for annual additions to their bad debt reserve. A reserve could be
established for bad debts on qualifying real property loans, generally secured
by interests in real property improved or to be improved, under the percentage
of taxable income method or the experience method. The reserve for nonqualifying
loans was computed using the experience method.

         Federal legislation enacted in 1996 repeal the reserve method of
accounting for bad debts for tax years beginning after 1995 and require savings
institutions to recapture or take into income certain portions of their
accumulated bad debt reserves. Thrift institutions eligible to be treated as
"small banks," those with assets of $500 million or less, are allowed to use the
experience method that applies to "small banks," while thrift institutions that
are treated as large banks, those with assets exceeding $500 million, are
required to use only the specific charge-off method. As a result,, the
percentage of taxable income method of accounting for bad debts is no longer
available for any financial institution.

         A thrift institution required to change its method of computing
reserves for bad debts will treat the change as a change in method of
accounting, initiated by the taxpayer, and having been made with the consent of
the Internal Revenue Service. Any adjustment required to be taken into income
with respect to a change in accounting method generally will be taken into
income ratably over a six-taxable year period, beginning with the first taxable
year beginning after 1995, subject to a 2-year suspension if the "residential
loan requirement" is satisfied. Under the residential loan requirement
provision, the recapture required by the new legislation will be suspended for
each of two successive taxable years, beginning with Indian Village's 1996
taxable year, in which Indian Village originates a minimum of certain
residential loans based upon the average of the principal amounts of these loans
that Indian Village makes during its six taxable years preceding its current
taxable year.

                                       74
<PAGE>

         Indian Village is required to recapture or take into income over a six
year period the excess of the balance of its tax bad debt reserves as of
December 31, 1995 over the balance of the reserves as of December 31, 1987. As a
result, Indian Village will incur an additional tax liability of approximately
$35,000, which is generally expected to be taken into income beginning in 1996
over a six year period.

         Distributions. If Indian Village makes "non-dividend distributions" to
Indian Village Bancorp, they will be considered to have been made from Indian
Village's unrecaptured tax bad debt reserves, including the balance of its
reserves as of December 31, 1987, to the extent of the "nondividend
distributions," and then from Indian Village's supplemental reserve for losses
on loans, to the extent of those reserves, and an amount based on the amount
distributed, but not more than the amount of those reserves, will be included in
Indian Village's income. Non-dividend distributions include distributions in
excess of Indian Village's current and accumulated earnings and profits, as
calculated for federal income tax purposes, distributions in redemption of
stock, and distributions in partial or complete liquidation. Dividends paid out
of Indian Village's current or accumulated earnings and profits will not be so
included in Indian Village's income.

         The amount of additional taxable income triggered by a non-dividend is
an amount that, when reduced by the tax attributable to the income, is equal to
the amount of the distribution. Therefore, if Indian Village makes a
non-dividend distribution to Indian Village Bancorp, approximately one and
one-half times the amount of the distribution not in excess of the amount of the
reserves would be includable in income for federal income tax purposes, assuming
a 34% federal corporate income tax rate. Indian Village does not intend to pay
dividends that would result in a recapture of any portion of its bad debt
reserves.

         Savings Association Insurance Fund Recapitalization Assessment. Federal
legislation enacted in 1996 levied a 65.7-cent fee on every $100 of thrift
deposits held on March 31, 1995. For financial statement purposes, this
assessment was reported as an expense for the quarter ended September 30, 1996.
The law includes a provision which states that the amount of any special
assessment paid to capitalize Savings Association Insurance Fund under this
legislation is deductible in the year of payment.

Ohio Taxation

         Indian Village Bancorp is subject to the Ohio corporation franchise
tax, which, as applied to it, is a tax measured by both net income and net
worth. In general, the tax liability is the greater of 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 0.40% of taxable net worth. Under these alternative
measures of computing the tax liability, complex formulas determine the
jurisdictions to which total net income and total net worth are apportioned or
allocated. The minimum tax is $50 per year and maximum tax liability as measured
by net worth is limited to $150,000 per year.

         A special litter tax also applies to all corporations, including Indian
Village Bancorp, subject to the Ohio corporation franchise tax. This litter tax
does not apply to "financial institutions." If a corporation pays franchise tax
on the basis of net income, 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 a corporation pays franchise tax on the basis of
net worth, the litter tax is equal to 0.014% times taxable net worth.

         A statutory exemption from the net worth tax is available to Indian
Village Bancorp if certain conditions are satisfied. Indian Village Bancorp
expects to qualify for this exemption, which would restrict its tax liability to
the tax measured by net income.

         Indian Village is a "financial institution" for State of Ohio tax
purposes. Accordingly, it must pay the Ohio corporate franchise tax on
"financial institutions," which is imposed annually at a rate of 1.4% of the
Indian Village's apportioned book net worth, determined under generally accepted
accounting principles, less any statutory deduction. This tax rate is scheduled
to decrease to 1.3% in the year 2000. As a "financial institution," Indian
Village does not pay any Ohio tax based upon net income or net profits.

                                       75
<PAGE>

                                THE CONVERSION

         THE OFFICE OF THRIFT SUPERVISION HAS APPROVED THE PLAN OF CONVERSION,
PROVIDED THAT IT IS APPROVED BY THE MEMBERS OF INDIAN VILLAGE AND THAT INDIAN
VILLAGE BANCORP AND INDIAN VILLAGE SATISFY CERTAIN OTHER CONDITIONS IMPOSED BY
THE OFFICE OF THRIFT SUPERVISION IN ITS APPROVAL. OFFICE OF THRIFT SUPERVISION
APPROVAL IS NOT A RECOMMENDATION OR ENDORSEMENT OF THE PLAN OF CONVERSION.

General

         On January 20, 1999, the Board of Directors of Indian Village
unanimously adopted the plan of conversion, under which Indian Village will be
converted from a federally chartered mutual savings and loan association to a
federally chartered stock savings bank to be held as a wholly owned subsidiary
of Indian Village Bancorp, a newly formed Pennsylvania corporation. THE
FOLLOWING DISCUSSION OF THE PLAN OF CONVERSION CONTAINS ALL MATERIAL TERMS ABOUT
THE CONVERSION. NEVERTHELESS, READERS ARE URGED TO READ CAREFULLY THE PLAN OF
CONVERSION, WHICH ACCOMPANIES INDIAN VILLAGE'S PROXY STATEMENT AND IS AVAILABLE
TO MEMBERS OF INDIAN VILLAGE UPON REQUEST. The plan of conversion is also filed
as an exhibit to the registration statement that Indian Village Bancorp has
filed with the Securities and Exchange Commission. See "Where You Can Find More
Information." The Office of Thrift Supervision has approved the plan of
conversion with the condition that it is approved by the members of Indian
Village entitled to vote on the matter at a special meeting on June 23, 1999 and
conditioned on the satisfaction of certain other conditions imposed by the
Office of Thrift Supervision in its approval.

         The conversion will be accomplished through adoption of a Federal Stock
Charter and Bylaws to authorize the issuance of capital stock by Indian Village.
As part of the conversion, Indian Village will issue all of its newly issued
capital stock, or 1,000 shares of common stock, to Indian Village Bancorp in
exchange for 50% of the net proceeds from the sale of common stock by Indian
Village Bancorp.

         The plan of conversion provides generally that: Indian Village will
convert from a federally chartered mutual savings and loan association to a
federally chartered stock savings bank; the common stock will be offered by
Indian Village Bancorp in the subscription offering to persons having
subscription rights; if necessary, shares of common stock not subscribed for in
the subscription offering will be offered in a direct community offering to
certain members of the general public, with preference given to natural persons
and their trusts residing in Tuscarawas County, Ohio, and then to certain
members of the general public in a syndicated community offering through a
syndicate of registered broker-dealers under selected dealers agreements; and
Indian Village Bancorp will purchase all of the capital stock of Indian Village
to be issued in the conversion. The conversion will be completed only upon the
sale of at least $5,100,000 of common stock to be issued under the plan of
conversion.

         As part of the conversion, Indian Village Bancorp is making a
subscription offering of its common stock to holders of subscription rights in
the following order of priority. First, depositors of Indian Village with $50.00
or more on deposit as of December 31, 1997. Second, Indian Village's employee
stock ownership plan. Third, depositors of Indian Village with $50.00 or more on
deposit as of March 31, 1999. Finally, depositors of Indian Village as of April
30, 1999 and borrowers of Indian Village with loans outstanding as of January
20, 1999 which continue to be outstanding as of April 30, 1999.

         Shares of common stock not subscribed for in the subscription offering
may be offered for sale in the direct community offering. The direct community
offering, if one is held, is expected to begin immediately after the expiration
of the subscription offering, but may begin at any time during the subscription
offering. Shares of common stock not sold in the subscription and direct
community offerings may be offered in the syndicated community offering.
Regulations require that the direct community and syndicated community offerings
be completed within 45 days after completion of the fully extended subscription
offering unless extended by Indian Village or Indian Village Bancorp with the
approval of the regulatory authorities. If the syndicated community offering is
not feasible, the Board of Directors of Indian Village will consult with the
regulatory authorities to

                                       76
<PAGE>

determine an appropriate alternative method for selling the unsubscribed shares
of common stock. The plan of conversion provides that the conversion must be
completed within 24 months after the date of the approval of the plan of
conversion by the members of Indian Village.

         No sales of common stock may be completed, either in the subscription
offering, direct community offering or syndicated community offering unless the
plan of conversion is approved by the members of Indian Village.

         The completion of the offering, however, depends on market conditions
and other factors beyond Indian Village's control. No assurance can be given as
to the length of time after approval of the plan of conversion at the special
meeting that will be required to complete the Direct Community or syndicated
community offerings or other sale of the common stock. If delays are
experienced, significant changes may occur in the estimated pro forma market
value of Indian Village Bancorp and Indian Village as converted, together with
corresponding changes in the net proceeds realized by Indian Village Bancorp
from the sale of the common stock. If the conversion is terminated, Indian
Village would be required to charge all conversion expenses against current
income.

         Orders for shares of common stock will not be filled until at least
433,500 shares of common stock have been subscribed for or sold and the Office
of Thrift Supervision approves the final valuation and the conversion closes. If
the conversion is not completed within 45 days after the last day of the fully
extended subscription offering and the Office of Thrift Supervision consents to
an extension of time to complete the conversion, subscribers will be given the
right to increase, decrease or rescind their subscriptions. Unless an
affirmative indication is received from subscribers that they wish to continue
to subscribe for shares, the funds will be returned promptly, together with
accrued interest at Indian Village's passbook rate from the date payment is
received until the funds are returned to the subscriber. If the period is not
extended, or, in any event, if the conversion is not completed, all withdrawal
authorizations will be terminated and all funds held will be promptly returned
together with accrued interest at Indian Village's passbook rate from the date
payment is received until the conversion is terminated.

Reasons for the Conversion

         The Board of Directors and management believe that the conversion is in
the best interests of Indian Village, its members and the communities it serves.
Indian Village's Board of Directors has formed Indian Village Bancorp to serve
as a holding company, with Indian Village as its subsidiary, after the
conversion. By converting to the stock form of organization, Indian Village
Bancorp and Indian Village will be structured in the form used by holding
companies of commercial banks, most business entities and by a growing number of
savings institutions. Management of Indian Village believes that the conversion
offers a number of advantages which will be important to the future growth and
performance of Indian Village. The capital raised in the conversion is intended
to support Indian Village's current lending and investment activities and may
also support possible future expansion and diversification of operations,
although there are no current specific plans, arrangements or understandings,
written or oral, regarding any expansion or diversification other than the
proposed New Philadelphia branch. The conversion is also expected to afford
Indian Village's management, members and others the opportunity to become
stockholders of Indian Village Bancorp and participate more directly in, and
contribute to, any future growth of Indian Village Bancorp and Indian Village.
The conversion will also enable Indian Village Bancorp and Indian Village to
raise additional capital in the public equity or debt markets should the need
arise, although there are no current specific plans, arrangements or
understandings, written or oral, regarding any financing activities. Indian
Village, as a mutual savings and loan association, does not have the authority
to issue capital stock or debt instruments, other than by accepting deposits.

Effects of Conversion to Stock Form on Depositors and Borrowers of Indian
Village

         Voting Rights. Savings members and borrowers will have no voting rights
in the converted association or Indian Village Bancorp and therefore will not be
able to elect directors of Indian Village or Indian Village Bancorp

                                       77
<PAGE>

or to control their affairs. Currently, these rights are accorded to savings
members of Indian Village. After the conversion, voting rights will be vested
exclusively in Indian Village Bancorp with respect to Indian Village and the
holders of the common stock as to matters pertaining to Indian Village Bancorp.
Each holder of common stock shall be entitled to vote on any matter to be
considered by the stockholders of Indian Village Bancorp. A stockholder will be
entitled to one vote for each share of common stock owned.

         Savings Accounts and Loans. Indian Village's savings accounts, account
balances and existing Federal Deposit Insurance Corporation insurance coverage
of savings accounts will not be affected by the conversion. Furthermore, the
conversion will not affect the loan accounts, loan balances or obligations of
borrowers under their individual contractual arrangements with Indian Village.

         Tax Effects. Indian Village has received an opinion from Muldoon,
Murphy & Faucette LLP, Washington, D.C., that addresses all the material federal
income tax consequences of the conversion. The opinion concludes that the
conversion will constitute a nontaxable reorganization under Section
368(a)(1)(F) of the Internal Revenue Code of 1986, as amended. Among other
things, the opinion states that:

         1.   no gain or loss will be recognized to Indian Village in its mutual
              or stock form by reason of the conversion;

         2.   no gain or loss will be recognized to its account holders upon the
              issuance to them of accounts in Indian Village immediately after
              the conversion, in the same dollar amounts and on the same terms
              and conditions as their accounts at Indian Village in its mutual
              form plus interest in the liquidation account;

         3.   the tax basis of account holders' accounts in Indian Village
              immediately after the conversion will be the same as the tax basis
              of their accounts immediately before conversion;

         4.   the tax basis of each account holder's interest in the liquidation
              account will be equal to the value, if any, of that interest;

         5.   the tax basis of the common stock purchased in the conversion will
              be the amount paid and the holding period for the stock will begin
              on the date of purchase; and

         6.   no gain or loss will be recognized to account holders upon the
              receipt or exercise of subscription rights in the conversion,
              except if subscription rights are deemed to have value as
              discussed below.

         Unlike a private letter ruling issued by the Internal Revenue Service,
an opinion of counsel is not binding on the Internal Revenue Service and the
Internal Revenue Service could disagree with the conclusions reached in the
opinion. If there is a disagreement, no assurance can be given that the
conclusions reached in an opinion of counsel would be sustained by a court if
contested by the Internal Revenue Service.

         Based upon past rulings issued by the Internal Revenue Service, the
opinion provides that the receipt of subscription rights by eligible account
holders, supplemental eligible account holders and other members under the plan
of conversion will be taxable if the subscription rights are deemed to have a
fair market value. Keller & Company, whose findings are not binding on the
Internal Revenue Service, has issued a letter indicating that the subscription
rights do not have any value, based on the fact that the rights are acquired by
the recipients without cost, are nontransferable and of short duration and
afford the recipients the right only to purchase shares of the common stock at a
price equal to its estimated fair market value, which will be the same price
paid by purchasers in the direct community offering for unsubscribed shares of
common stock. If the subscription rights are deemed to have a fair market value,
the receipt of the rights may only be taxable to those persons who exercise
their subscription rights. Indian Village could also recognize a gain on the
distribution of subscription rights. Holders of

                                       78
<PAGE>

subscription rights are encouraged to consult with their own tax advisors as to
the tax consequences if the subscription rights are deemed to have a fair market
value.

         Indian Village has also received an opinion from Crowe, Chizek and
Company LLP, Columbus, Ohio, that, assuming the conversion does not result in
any federal income tax liability to Indian Village, its account holders, or
Indian Village Bancorp, implementation of the plan of conversion will not result
in any Ohio income tax liability to those entities or persons.

         The opinions of Muldoon, Murphy & Faucette LLP and Crowe, Chizek and
Company LLP, and the letter from Keller & Company are filed as exhibits to the
registration statement that Indian Village Bancorp has filed with the Securities
and Exchange Commission. See "Where You Can Find More Information."

         PROSPECTIVE INVESTORS ARE URGED TO CONSULT WITH THEIR OWN TAX ADVISORS
REGARDING THE TAX CONSEQUENCES OF THE CONVERSION PARTICULAR TO THEM.

         Liquidation Account. In the unlikely event of a complete liquidation of
Indian Village, before the conversion, each depositor in Indian Village would
receive a pro rata share of any assets of Indian Village remaining after payment
of claims of all creditors, including the claims of all depositors up to the
withdrawal value of their accounts. Each depositor's pro rata share of the
remaining assets would be in the same proportion as the value of his or her
deposit account to the total value of all deposit accounts in Indian Village at
the time of liquidation.

         After the conversion, holders of withdrawals deposit(s) in Indian
Village, including certificates of deposit, shall not be entitled to share in
any residual assets upon liquidation of Indian Village. However, under Office of
Thrift Supervision regulations, Indian Village shall, at the time of the
conversion, establish a liquidation account in an amount equal to its total
equity as of the date of the latest statement of financial condition contained
in the final prospectus relating to the conversion.

         The liquidation account shall be maintained by Indian Village after the
conversion for the benefit of eligible account holders and supplemental eligible
account holders who retain their savings accounts in Indian Village. Each
eligible account holder and supplemental eligible account holder shall, with
respect to each savings account held, have a related inchoate interest in a
sub-account portion of the liquidation account balance.

         The initial subaccount balance for a savings account held by an
eligible account holder or a supplemental eligible account holder shall be
determined by multiplying the opening balance in the liquidation account by a
fraction of which the numerator is the amount of the holder's "qualifying
deposit" in the savings account and the denominator is the total amount of the
"qualifying deposits" of all eligible account holders. The initial subaccount
balance shall not be increased, and it shall be decreased as provided below.

         If the deposit balance in any savings account of an eligible account
holder or supplemental eligible account holder at the close of business on any
annual closing day of Indian Village after December 31, 1997, or March 31, 1999
is less than the lesser of the deposit balance in a savings account at the close
of business on any other annual closing date after December 31, 1997 or March
31, 1999, or the amount of the "qualifying deposit" in a savings account on
December 31, 1997 or March 31, 1999, then the subaccount balance for a savings
account shall be adjusted by reducing the subaccount balance in an amount
proportionate to the reduction in the deposit balance. Once reduced, the
subaccount balance shall not be subsequently increased, notwithstanding any
increase in the deposit balance of the related savings account. If any savings
account is closed, the related subaccount balance shall be reduced to zero.

         Only upon a complete liquidation of Indian Village, each eligible
account holder and supplemental eligible account holder shall be entitled to
receive a liquidation distribution from the liquidation account in the amount of
the then current adjusted subaccount balance(s) for savings account(s) held by
the holder before any liquidation

                                       79
<PAGE>

distribution may be made to stockholders. No merger, consolidation, bulk
purchase of assets with assumptions of savings account and other liabilities or
similar transactions with another federally insured institution in which Indian
Village is not the surviving institution shall be considered to be a complete
liquidation. In any of these transaction the liquidation account shall be
assumed by the surviving institution.

         In the unlikely event Indian Village is liquidated after the
conversion, depositors will be entitled to full payment of their deposit
accounts before any payment is made to Indian Village Bancorp as the sole
stockholder of Indian Village.

The Subscription, Direct Community and Syndicated Community Offerings

         Subscription Offering. Under the plan of conversion, nontransferable
subscription rights to purchase the common stock have been issued to persons and
entities entitled to purchase the common stock in the subscription offering. The
amount of the common stock which these parties may purchase will depend on the
availability of the common stock for purchase under the categories described in
the plan of conversion. Subscription priorities have been established for the
allocation of stock that may be available. These priorities are as follows:

         Category 1: Eligible Account Holders. Each depositor with $50.00 or
more on deposit at Indian Village as of December 31, 1997 will receive
nontransferable subscription rights to subscribe for up to the greater of
$100,000 of common stock, which equals 10,000 shares, one-tenth of one percent
of the total offering of common stock or 15 times the product, rounded down to
the next whole number, obtained by multiplying the total number of shares of
common stock to be issued by a fraction of which the numerator is the amount of
qualifying deposit of the eligible account holder and the denominator is the
total amount of qualifying deposits of all eligible account holders. If the
exercise of subscription rights in this category results in an oversubscription,
shares of common stock will be allocated among subscribing eligible account
holders so as to permit each one, if possible, to purchase a number of shares
sufficient to make the person's total allocation equal 100 shares or the number
of shares actually subscribed for, whichever is less. After that, unallocated
shares will be allocated proportionately, based on the amount of the eligible
accountholder's qualifying deposits as compared to total qualifying deposits of
all subscribing eligible account holders. Subscription rights received by
officers and directors in this category based on any increased deposits in
Indian Village in the one year period preceding December 31, 1997 are
subordinated to the subscription rights of other eligible account holders.

         Category 2: Employee Stock Ownership Plan. The plan of conversion
provides that the employee stock ownership plan shall receive nontransferable
subscription rights to purchase up to 8% of the shares of common stock issued in
the conversion. The plan intends to purchase 8% of the shares of common stock
issued in the conversion. If the number of shares offered in the conversion is
increased, the plan shall have a priority right to purchase any shares exceeding
that amount up to 8% of the common stock. If the plan's subscription is not
filled in its entirety, the employee stock ownership plan may purchase shares in
the open market or may purchase shares directly from Indian Village Bancorp.

         Category 3: Supplemental Eligible Account Holders. Each depositor with
$50.00 or more on deposit as of March 31, 1999 will receive nontransferable
subscription rights to subscribe for up to the greater of $100,000 of common
stock, which equals 10,000 shares, one-tenth of one percent of the total
offering of common stock or 15 times the product, rounded down to the next whole
number, obtained by multiplying the total number of shares of common stock to be
issued by a fraction of which the numerator is the amount of qualifying deposits
of the supplemental eligible account holder and the denominator is the total
amount of qualifying deposits of all supplemental eligible account holders. If
the exercise of subscription rights in this category results in an
oversubscription, shares of common stock will be allocated among subscribing
supplemental eligible account holders so as to permit each supplemental eligible
account holder, if possible, to purchase a number of shares sufficient to make
his or her total allocation equal 100 shares or the number of shares actually
subscribed for, whichever is less. After that, unallocated shares will be
allocated among subscribing supplemental eligible account

                                       80
<PAGE>

holders proportionately, based on the amount of their respective qualifying
deposits as compared to total qualifying deposits of all subscribing
supplemental eligible account holders.

         Category 4: Other Members. Each depositor of Indian Village as of April
30, 1999 and each borrower with a loan outstanding on January 20, 1999 which
continues to be outstanding as of April 30, 1999 will receive nontransferable
subscription rights to purchase up to $100,000 of common stock, which equals
10,000 shares, in the conversion if shares are available following subscriptions
by eligible account holders, Indian Village's employee stock ownership plan and
supplemental eligible account holders. If there is an oversubscription in this
category, the available shares will be allocated proportionately based on the
amount of the respective subscriptions.

         SUBSCRIPTION RIGHTS ARE NONTRANSFERABLE. PERSONS SELLING OR OTHERWISE
TRANSFERRING THEIR RIGHTS TO SUBSCRIBE FOR COMMON STOCK IN THE SUBSCRIPTION
OFFERING OR SUBSCRIBING FOR COMMON STOCK ON BEHALF OF ANOTHER PERSON MAY FORFEIT
THOSE RIGHTS AND MAY FACE POSSIBLE FURTHER SANCTIONS AND PENALTIES IMPOSED BY
THE OFFICE OF THRIFT SUPERVISION OR ANOTHER AGENCY OF THE U.S. GOVERNMENT. EACH
PERSON EXERCISING SUBSCRIPTION RIGHTS WILL BE REQUIRED TO CERTIFY THAT HE OR SHE
IS PURCHASING SHARES SOLELY FOR HIS OR HER OWN ACCOUNT AND THAT HE OR SHE HAS NO
AGREEMENT OR UNDERSTANDING WITH ANY OTHER PERSON FOR THE SALE OR TRANSFER OF THE
SHARES. ONCE TENDERED, SUBSCRIPTION ORDERS CANNOT BE REVOKED WITHOUT THE CONSENT
OF INDIAN VILLAGE AND INDIAN VILLAGE BANCORP.

         Indian Village Bancorp and Indian Village will make reasonable attempts
to provide a prospectus and related offering materials to holders of
subscription rights. However, the subscription offering and all subscription
rights under the plan of conversion will expire at 12:00 Noon, Eastern time, on
the June 22, 1999, whether or not Indian Village has been able to locate each
person entitled to subscription rights. ORDERS FOR COMMON STOCK IN THE
SUBSCRIPTION OFFERING RECEIVED IN HAND BY INDIAN VILLAGE AFTER THAT TIME WILL
NOT BE ACCEPTED. The subscription offering may be extended by Indian Village
Bancorp and Indian Village up to July 9, 1999 without regulatory approval.
Office of Thrift Supervision regulations require that Indian Village Bancorp
complete the sale of common stock within 45 days after the close of the
subscription offering. If the direct community offering and the syndicated
community offerings are not completed within that period all funds received will
be promptly returned with interest at Indian Village's passbook rate and all
withdrawal authorizations will be canceled. If regulatory approval of an
extension of the time period has been granted, all subscribers will be notified
of the extension and of the duration of any extension that has been granted, and
will be given the right to increase, decrease or rescind their orders. If an
affirmative response to any resolicitation is not received by Indian Village
Bancorp from a subscriber, the subscriber's order will be rescinded and all
funds received will be promptly returned with interest, or withdrawal
authorizations will be canceled. No single extension can exceed 90 days.

         Direct Community Offering. Any shares of common stock which remain
unsubscribed for in the subscription offering will be offered by Indian Village
Bancorp to certain members of the general public in a direct community offering,
with preference given to natural persons and trusts of natural persons residing
in Tuscarawas County, Ohio. Purchasers in the direct community offering are
eligible to purchase up to $100,000 of common stock, which equals 10,000 shares.
If not enough shares are available to fill orders in the direct community
offering, the available shares will be allocated on a pro rata basis determined
by the amount of the respective orders. The direct community offering, if held,
may be concurrent with, during or promptly after the subscription offering. The
direct community offering may terminate on or at any time after 12 Noon, Eastern
time, on June 22, 1999, but no later than 45 days after the close of the
subscription offering, unless extended by Indian Village Bancorp and Indian
Village, with approval of the Office of Thrift Supervision. If regulatory
approval of an extension of the time period has been granted, all subscribers
will be notified of the extension and of the duration of any extension that has
been granted, and will be given the right to increase, decrease or rescind their
orders. If an affirmative response to any resolicitation is not received by
Indian Village Bancorp from a subscriber, the subscriber's order will be
rescinded and all funds received will be promptly returned with interest. INDIAN
VILLAGE BANCORP AND INDIAN VILLAGE HAVE THE ABSOLUTE RIGHT TO ACCEPT OR REJECT
IN WHOLE OR IN PART ANY ORDERS TO PURCHASE SHARES IN THE DIRECT COMMUNITY
OFFERING. IF AN ORDER IS REJECTED IN PART, THE PURCHASER DOES NOT HAVE THE RIGHT
TO CANCEL THE

                                       81
<PAGE>

REMAINDER OF THE ORDER. INDIAN VILLAGE BANCORP PRESENTLY INTENDS TO TERMINATE
THE DIRECT COMMUNITY OFFERING AS SOON AS IT HAS RECEIVED ORDERS FOR ALL SHARES
AVAILABLE FOR PURCHASE IN THE CONVERSION.

         If all of the common stock offered in the subscription offering is
subscribed for, no common stock will be available for purchase in the direct
community offering.

         Syndicated Community Offering. The plan of conversion provides that, if
necessary, all shares of common stock not purchased in the subscription offering
and direct community offering, if any, may be offered for sale to certain
members of the general public in a syndicated community offering through a
syndicate of registered broker-dealers to be formed and managed by Trident
Securities acting as agent of Indian Village Bancorp. INDIAN VILLAGE BANCORP AND
INDIAN VILLAGE HAVE THE RIGHT TO REJECT ORDERS, IN WHOLE OR PART, IN THEIR SOLE
DISCRETION IN THE SYNDICATED COMMUNITY OFFERING. Neither Trident Securities 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,
Trident Securities has agreed to use its best efforts in the sale of shares in
the syndicated community offering.

         Stock sold in the syndicated community offering also will be sold at
the $10.00 purchase price. See "--Stock Pricing and Number of Shares to Be
Issued." No person will be permitted to subscribe in the syndicated community
offering for shares of common stock with an aggregate purchase price of more
than $100,000 of common stock, which equals 10,000 shares. See "--Plan of
Distribution for the Subscription, Direct Community and Syndicated Community
Offerings" for a description of the commission to be paid to the selected
dealers and to Trident Securities.

         Trident Securities may enter into agreements with selected dealers to
assist in the sale of shares in the syndicated community offering. During the
syndicated community offering, selected dealers may only solicit indications of
interest from their customers to place orders with Indian Village Bancorp as of
a certain date for the purchase of shares. When and if Trident Securities and
Indian Village Bancorp believe that enough indications of interest and orders
have been received in the subscription offering, the direct community offering
and the syndicated community offering to consummate the conversion, Trident
Securities will request, as of that certain date, selected dealers to submit
orders to purchase shares for which they have received indications of interest
from their customers. Selected dealers will send confirmations to customers on
the next business day after that certain date. Selected dealers may settle the
trade by debiting the accounts of their customers on a date which will be three
business days from that certain date. Customers who authorize selected dealers
to debit their brokerage accounts are required to have the funds for payment in
their account on but not before the settlement date. On the settlement date,
selected dealers will remit funds to the account that Indian Village Bancorp
established for each selected dealer. Each customer's funds so forwarded to
Indian Village Bancorp, along with all other accounts held in the same title,
will be insured by the Federal Deposit Insurance Corporation up to the
applicable $100,000 legal limit. After payment has been received by Indian
Village Bancorp from selected dealers, funds will earn interest at Indian
Village's passbook rate until the completion of the offering. At the completion
of the conversion, the funds received will be used to purchase the shares of
common stock ordered. The shares issued in the conversion cannot and will not be
insured by the Federal Deposit Insurance Corporation or any other government
agency. If the conversion is not completed, funds with interest will be returned
promptly to the selected dealers, who, in turn, will promptly credit their
customers' brokerage accounts.

         The syndicated community offering may terminate no more than 45 days
after the expiration of the subscription offering, unless extended by Indian
Village Bancorp and Indian Village, with approval of the Office of Thrift
Supervision.

         If Indian Village is unable to find purchasers from the general public
for all unsubscribed shares, other purchase arrangements will be made by the
Board of Directors of Indian Village, if feasible. Any other arrangements must
be approved by the Office of Thrift Supervision. The Office of Thrift
Supervision may grant one or more extensions of the offering period, provided
that no single extension exceeds 90 days, subscribers are given the right to
increase, decrease or rescind their subscriptions during the extension period,
and the extensions do not

                                       82
<PAGE>

go more than two years beyond the date on which the members approved the plan of
conversion. If the conversion is not completed within 45 days after the close of
the subscription offering, either all funds received will be returned with
interest, and withdrawal authorizations canceled, or, if the Office of Thrift
Supervision has granted an extension of time, all subscribers will be given the
right to increase, decrease or rescind their subscriptions at any time before 20
days before the end of the extension period. If an extension of time is
obtained, all subscribers will be notified of the extension and of their rights
to modify their orders. If an affirmative response to any resolicitation is not
received by Indian Village Bancorp from a subscriber, the subscriber's order
will be rescinded and all funds received will be promptly returned with interest
or withdrawal authorizations will be canceled.

         Persons in Non-Qualified States. Indian Village Bancorp and Indian
Village 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
under the plan of conversion reside. However, Indian Village Bancorp and Indian
Village are not required to offer stock in the subscription offering to any
person who resides in a foreign country, who resides in a state of the United
States in which only a small number of persons otherwise eligible to subscribe
for shares of common stock reside, or in a state where Indian Village Bancorp or
Indian Village determines that compliance with that state's securities laws
would be impracticable for reasons of cost or otherwise, including but not
limited to a request or requirement that Indian Village Bancorp and Indian
Village or their officers, directors or trustees register as a broker, dealer,
salesman or selling agent, under the securities laws of the state, or a request
or requirement to register or otherwise qualify the subscription rights or
common stock for sale or submit any filing in the state. Where the number of
persons eligible to subscribe for shares in one state is small, Indian Village
Bancorp and Indian Village will base their decision as to whether or not to
offer the common stock in the state on a number of factors, including the size
of accounts held by account holders in the state, the cost of reviewing the
registration and qualification requirements of the state, and of actually
registering or qualifying the shares, or the need to register Indian Village
Bancorp, its officers, directors or employees as brokers, dealers or salesmen.

Plan of Distribution for the Subscription, Direct Community and Syndicated
Community Offerings

         Indian Village and Indian Village Bancorp have retained Trident
Securities to consult with and advise Indian Village and to assist Indian
Village and Indian Village Bancorp, on a best efforts basis, in the distribution
of shares in the offering. Trident Securities is a broker-dealer registered with
the Securities and Exchange Commission and a member of the National Association
of Securities Dealers, Inc. Trident Securities will assist Indian Village in the
conversion by acting as marketing advisor with respect to the subscription
offering and will represent Indian Village as placement agent on a best efforts
basis in the sale of the common stock in the direct community offering if one is
held; conducting training sessions with directors, officers and employees of
Indian Village regarding the conversion process; and assisting in the
establishment and supervision of Indian Village's stock information center and,
with management's input, will train Indian Village's staff to record properly
and tabulate orders for the purchase of common stock and to respond
appropriately to customer inquiries.

         Based upon negotiations between Trident Securities and Indian Village
Bancorp and Indian Village concerning fee structure, Trident Securities will
receive a payment of $100,000 that will cover all of its fees and reimbursable
expenses. Trident Securities and selected dealers participating in the
syndicated community offering may receive a commission in the syndicated
community offering in a maximum amount to be agreed upon by Indian Village
Bancorp and Indian Village to reflect market requirements at the time of the
allocation of shares in the syndicated community offering. Fees and commissions
paid to Trident Securities and to any selected dealers may be deemed to be
underwriting fees, and Trident Securities and the selected dealers may be deemed
to be underwriters. Trident Securities has received an advance of $10,000
towards its reimbursable expenses. For additional information, see "--Stock
Pricing and Number of Shares to Be Issued" and "Use of Proceeds."

         With certain limitations, Indian Village Bancorp and Indian Village
have also agreed to indemnify Trident Securities against liabilities and
expenses, including legal fees, incurred in connection with certain claims or
litigation arising out of or based upon untrue statements or omissions contained
in the offering material for the

                                       83
<PAGE>

common stock or with regard to allocations of shares if there is an
oversubscription, or determinations of eligibility to purchase shares.

Description of Sales Activities

         The common stock will be offered in the subscription offering and
direct community offering principally by the distribution of this prospectus and
through activities conducted at Indian Village's stock information center at its
main office. The stock information center is expected to operate during normal
business hours throughout the subscription offering and direct community
offering. It is expected that at any particular time one or more Trident
Securities employees will be working at the stock information center. Employees
of Trident Securities will be responsible for mailing materials relating to the
offering, responding to questions regarding the conversion and the offering and
processing stock orders.

         Sales of common stock will be made by registered representatives
affiliated with Trident Securities or by the selected dealers managed by Trident
Securities. The management and employees of Indian Village may participate in
the offering in clerical capacities, providing administrative support in
effecting sales transactions or, when permitted by state securities laws,
answering questions of a mechanical nature relating to the proper execution of
the order form. Management of Indian Village may answer questions regarding the
business of Indian Village when permitted by state securities laws. Other
questions of prospective purchasers, including questions as to the advisability
or nature of the investment, will be directed to registered representatives. The
management and employees of Indian Village Bancorp and Indian Village have been
instructed not to solicit offers to purchase common stock or provide advice
regarding the purchase of common stock.

         No officer, director or employee of Indian Village or Indian Village
Bancorp will be compensated, directly or indirectly, for any activities in
connection with the offer or sale of securities issued in the conversion.

         None of Indian Village's personnel participating in the offering is
registered or licensed as a broker or dealer or an agent of a broker or dealer.
Indian Village's personnel will assist in the above-described sales activities
under an exemption from registration as a broker or dealer provided by Rule
3a4-1 promulgated under the Securities Exchange Act of 1934, as amended. Rule
3a4-1 generally provides that an "associated person of an issuer" of securities
shall not be deemed a broker solely by reason of participation in the sale of
securities of the issuer if the associated person meets certain conditions.
These conditions include, but are not limited to, that the associated person
participating in the sale of an issuer's securities not be compensated in
connection therewith at the time of participation, that the person not be
associated with a broker or dealer and that the person observe certain
limitations on his or her participation in the sale of securities. For purposes
of this exemption, "associated person of an issuer" is defined to include any
person who is a director, officer or employee of the issuer or a company that
controls, is controlled by or is under common control with the issuer.

Procedure for Purchasing Shares in the Subscription and Direct Community
Offerings

         To purchase shares in the subscription offering, an executed order form
with the required full payment for each share subscribed for, or with
appropriate authorization indicated on the stock order form for withdrawal of
full payment from the subscriber's deposit account with Indian Village, must be
received by Indian Village by 12:00 Noon, Eastern time, on June 22, 1999. Order
forms that are not received by that time or are executed defectively or are
received without full payment or without appropriate withdrawal instructions are
not required to be accepted. Indian Village Bancorp and Indian Village have the
right to waive or permit the correction of incomplete or improperly executed
order forms, but do not represent that they will do so. Under the plan of
conversion, the interpretation by Indian Village Bancorp and Indian Village of
the terms and conditions of the plan of conversion and of the order form will be
final. In order to purchase shares in the direct community offering, the order
form, accompanied by the required payment for each share subscribed for, must be
received by Indian Village before the direct community offering terminates,
which may be on or at any time after the end of the offering. Once received,

                                       84
<PAGE>

an executed order form may not be modified, amended or rescinded without the
consent of Indian Village unless the conversion has not been completed within 45
days after the end of the subscription offering, unless extended.

         In order to ensure that persons with subscription rights are properly
identified as to their stock purchase priorities, they must list all accounts on
the order form giving all names in each account, the account number and the
approximate account balance as of the appropriate eligibility date. Failure to
list an account could result in fewer shares allocated if there is an
oversubscription than if all accounts had been disclosed.

         Full payment for subscriptions may be made by check, bank draft or
money order, or by authorization of withdrawal from deposit accounts maintained
with Indian Village. Appropriate means by which withdrawals may be authorized
are provided on the order form. No wire transfers will be accepted. Interest
will be paid on payments made by cash, check, bank draft or money order at
Indian Village's passbook rate from the date payment is received at the stock
information center 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, unless the certificate matures after the date of receipt of the
order form but before closing, in which case funds will earn interest at the
passbook rate from the date of maturity until the conversion is completed or
terminated, but a hold will be placed on the funds, making them unavailable to
the depositor until completion or termination of the conversion. When the
conversion is completed, the funds received in the offering will be used to
purchase the shares of common stock ordered. THE SHARES OF COMMON STOCK ISSUED
IN THE CONVERSION CANNOT AND WILL NOT BE INSURED BY THE FEDERAL DEPOSIT
INSURANCE CORPORATION OR ANY OTHER GOVERNMENT AGENCY. If the conversion is not
consummated for any reason, all funds submitted will be promptly refunded with
interest as described above.

         If a subscriber authorizes Indian Village to withdraw the amount of the
aggregate purchase price from his or her deposit account, Indian Village will do
so as of the effective date of conversion, though the account must contain the
full amount necessary for payment at the time the subscription order is
received. Indian Village 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
funds are actually transferred under the authorization the certificate will be
canceled at the time of the withdrawal, without penalty, and the remaining
balance will earn interest at Indian Village's passbook rate.

         The employee stock ownership plan will not be required to pay for the
shares subscribed for at the time it subscribes, but rather may pay for shares
of common stock subscribed for at the $10.00 purchase price after the
conversion, provided that there is in force from the time of its subscription
until that time, a loan commitment from an unrelated financial institution or
Indian Village Bancorp to lend to the employee stock ownership plan, at that
time, the aggregate purchase price of the shares for which it subscribed.

         Individual retirement accounts maintained in Indian Village do not
permit investment in the common stock. A depositor interested in using his or
her Individual Retirement Account funds to purchase common stock must do so
through a self-directed individual retirement account. Since Indian Village does
not offer those accounts, it will allow a depositor to make a trustee-to-trustee
transfer of the individual retirement account funds to a trustee offering a
self-directed individual retirement account program with the agreement that the
funds will be used to purchase Indian Village Bancorp's common stock in the
offering. There will be no early withdrawal or Internal Revenue Service interest
penalties for transfers. The new trustee would hold the common stock in a
self-directed account in the same manner as Indian Village now holds the
depositor's Individual Retirement Account funds. An annual administrative fee
may be payable to the new trustee. Depositors interested in using funds in an
individual retirement account at Indian Village to purchase common stock should
contact the stock information center as soon as possible so that the necessary
forms may be forwarded for execution and returned before the subscription
offering ends. In addition, federal laws and regulations require that officers,
directors and 10% shareholders who use self-directed individual retirement
account funds to purchase shares of common stock in the subscription offering,
make purchases for the exclusive benefit of individual retirement accounts.

                                       85
<PAGE>

         Certificates representing shares of common stock purchased, and any
refund due, will be mailed to purchasers at the address specified in properly
completed order forms or to the last address of the persons appearing on the
records of Indian Village as soon as practicable following the sale of all
shares of common stock. Any certificates returned as undeliverable will be
disposed of as required by applicable law. PURCHASERS MAY NOT BE ABLE TO SELL
THE SHARES OF COMMON STOCK WHICH THEY PURCHASED UNTIL CERTIFICATES FOR THE
COMMON STOCK ARE AVAILABLE AND DELIVERED TO THEM, EVEN THOUGH TRADING OF THE
COMMON STOCK MAY HAVE BEGUN.

         To ensure that each purchaser receives a prospectus at least 48 hours
before the end of the offering as required by Rule 15c2-8 under the Securities
Exchange Act of 1934, as amended, no prospectus will be mailed any later than
five days before that date or hand delivered any later than two days before that
date. Execution of the order form will confirm receipt or delivery under Rule
15c2-8. Order forms will only be distributed with a prospectus. Indian Village
will accept for processing only orders submitted on original order forms. Indian
Village is not obligated to accept orders submitted on photocopied or telecopied
order forms. ORDERS CANNOT AND WILL NOT BE ACCEPTED WITHOUT THE EXECUTION OF THE
CERTIFICATION APPEARING ON THE REVERSE SIDE OF THE ORDER FORM.

Stock Pricing and Number of Shares to be Issued

         Federal regulations require that the aggregate purchase price of the
securities sold in connection with the conversion be based upon an estimated pro
forma value of Indian Village Bancorp and Indian Village as converted, as
determined by an independent appraisal. Indian Village and Indian Village
Bancorp have retained Keller & Company to prepare an appraisal of the pro forma
market value of Indian Village Bancorp and Indian Village as converted, as well
as a business plan. Keller & Company will receive a fee expected to total
approximately $23,000 for its appraisal services and assistance in the
preparation of a business plan, plus reasonable out-of-pocket expenses incurred
in connection with the appraisal. Indian Village has agreed to indemnify Keller
& Company under certain circumstances against liabilities and expenses,
including legal fees, arising out of, related to, or based upon the conversion.

         Keller & Company has prepared an appraisal of the estimated pro forma
market value of Indian Village Bancorp and Indian Village as converted taking
into account the formation of Indian Village Bancorp as Indian Village Bancorp
for Indian Village. For its analysis, Keller & Company undertook substantial
investigations to learn about Indian Village's business and operations.
Management supplied financial information, including annual financial
statements, information on the composition of assets and liabilities, and other
financial schedules. In addition to this information, Keller & Company reviewed
Indian Village's conversion application as filed with the Office of Thrift
Supervision and Indian Village Bancorp's registration statement as filed with
the Securities and Exchange Commission. Furthermore, Keller & Company visited
Indian Village's facilities and had discussions with Indian Village's management
and its special conversion legal counsel, Muldoon, Murphy & Faucette LLP. Keller
& Company did not perform a detailed individual analysis of the separate
components of Indian Village Bancorp's or Indian Village's assets and
liabilities.

         Keller & Company's analysis utilized three selected valuation
procedures, the Price/Book method, the Price/Earnings method, and Price/Assets
method, all of which are described in its report. Keller & Company placed the
greatest emphasis on the Price/Earnings and Price/Book methods in estimating pro
forma market value. In applying these procedures, Keller & Company reviewed,
among other factors, the economic make-up of Indian Village's primary market
area, Indian Village's financial performance and condition in relation to
publicly traded institutions that Keller & Company deemed comparable to Indian
Village, the specific terms of the offering of Indian Village Bancorp's common
stock, the pro forma impact of the additional capital raised in the conversion,
conditions of securities markets in general, and the market for thrift
institution common stock in particular. Keller & Company's analysis provides an
approximation of the pro forma market value of Indian Village Bancorp and Indian
Village as converted based on the valuation methods applied and the assumptions
outlined in its report. Included in its report were certain assumptions as to
the pro forma earnings of Indian Village Bancorp after the conversion that were
utilized in determining the appraised value. These assumptions included
estimated expenses and an assumed after-tax rate of return on the net conversion
proceeds as described under "Pro Forma Data,"

                                       86
<PAGE>

purchases by the employee stock ownership plan of 8% of the common stock sold in
the conversion and purchases in the open market by the management development
and recognition plan of a number of shares equal to 4% of the common stock sold
in the conversion at the $10.00 purchase price. See "Pro Forma Data" for
additional information concerning these assumptions. The use of different
assumptions may yield different results.

         On the basis of the foregoing, Keller & Company has advised Indian
Village Bancorp and Indian Village that, in its opinion, as of March 1, 1999,
and updated as of April 8, 1999, the aggregate estimated pro forma market value
of Indian Village Bancorp and Indian Village, as converted and, therefore, the
common stock was within the valuation range of $4,335,000 to $5,865,000 with a
midpoint of $5,100,000. After reviewing the methodology and the assumptions used
by Keller & Company in the preparation of the appraisal, the Board of Directors
established the estimated valuation range which is equal to the valuation range
of $4,335,000 to $5,865,000 with a midpoint of $5,100,000. Assuming that the
shares are sold at $10.00 per share in the conversion, the estimated number of
shares would be between 433,500 and 586,500 with a midpoint of 510,000. The
purchase price of $10.00 was determined by discussion among the Boards of
Directors of Indian Village and Indian Village Bancorp and Trident Securities,
taking into account, among other factors, the requirement under Office of Thrift
Supervision regulations that the common stock be offered in a manner that will
achieve the widest distribution of the stock, and desired liquidity in the
common stock after the conversion. Since the outcome of the offering relates in
large measure to market conditions at the time of sale, it is not possible to
determine the exact number of shares that will be issued by Indian Village
Bancorp at this time. The estimated valuation range may be amended, with the
approval of the Office of Thrift Supervision, if necessitated by developments
following the date of the appraisal in, among other things, market conditions,
the financial condition or operating results of Indian Village, regulatory
guidelines or national or local economic conditions. Keller & Company's
appraisal report is filed as an exhibit to the registration statement that
Indian Village Bancorp has filed with the Securities and Exchange Commission.
See "Where You Can Find More Information."

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

         No shares will be sold unless Keller & Company confirms to the Office
of Thrift Supervision that, to the best of its knowledge and judgment, nothing
of a material nature has occurred that would cause it to conclude that the
actual total purchase price on an aggregate basis was incompatible with its
estimate of the total pro forma market value of Indian Village Bancorp and
Indian Village as converted at the time of the sale. If, however, the facts do
not justify that statement, the offering may be canceled, a new estimated
valuation range and price per share set and new subscription, direct community
and syndicated community offerings held. Under circumstances, subscribers would
have the right to modify or rescind their subscriptions and to have their
subscription funds returned promptly with interest and holds on funds authorized
for withdrawal from deposit accounts would be released or reduced.

         Depending upon market and financial conditions, the number of shares
issued may be more than 674,475 shares or less than 433,500 shares. If the total
amount of shares issued is less than 433,500 or more than 674,475, for aggregate
gross proceeds of less than $4,335,000 or more than $6,744,750, subscription
funds will be returned promptly with interest to each subscriber unless he
indicates otherwise. If Keller & Company establishes a new valuation range, it
must be approved by the Office of Thrift Supervision.

         If purchasers cannot be found for an insignificant residue of
unsubscribed shares from the general public, other purchase arrangements will be
made by the Boards of Directors of Indian Village and Indian Village Bancorp, if
possible. Other purchase arrangements must be approved by the Office of Thrift
Supervision and may provide for purchases for investment purposes by directors,
officers, their associates and other persons in excess of the limitations
provided in the plan of conversion and in excess of the proposed director
purchases discussed earlier, although no purchases are currently intended. If
other purchase arrangements cannot be made, the plan of conversion will
terminate.

                                       87
<PAGE>

         In formulating its appraisal, Keller & Company relied upon the
truthfulness, accuracy and completeness of all documents Indian Village
furnished to it. Keller & Company also considered financial and other
information from regulatory agencies, other financial institutions, and other
public sources, as appropriate. While Keller & Company believes this information
to be reliable, Keller & Company does not guarantee the accuracy or completeness
of the information and did not independently verify the financial statements and
other data provided by Indian Village and Indian Village Bancorp or
independently value the assets or liabilities of Indian Village Bancorp and
Indian Village. THE APPRAISAL IS NOT INTENDED TO BE, AND MUST NOT BE INTERPRETED
AS, A RECOMMENDATION OF ANY KIND AS TO THE ADVISABILITY OF VOTING TO APPROVE THE
PLAN OF CONVERSION OR OF PURCHASING SHARES OF COMMON STOCK. MOREOVER, BECAUSE
THE APPRAISAL MUST BE BASED ON MANY FACTORS WHICH CHANGE PERIODICALLY, THERE IS
NO ASSURANCE THAT PURCHASERS OF SHARES IN THE CONVERSION WILL BE ABLE TO SELL
SHARES AFTER THE CONVERSION AT PRICES AT OR ABOVE THE PURCHASE PRICE.

Limitations on Purchases of Shares

         The plan of conversion provides for certain limitations to be placed
upon the purchase of common stock by eligible subscribers and others in the
conversion. Each subscriber must subscribe for a minimum of 25 shares. The plan
of conversion provides for the following purchase limitations:

         1.   The maximum purchase in the subscription offering by any person or
              group of persons through a single account is $100,000, which
              equals 10,000 shares;

         2.   No person may purchase more than $100,000, which equals 10,000
              shares, in the direct community offering; and

         3.   The maximum purchase in the conversion by any person, related
              persons or persons acting in concert is $150,000, which equals
              15,000 shares.

For purposes of the plan of conversion, the directors are not deemed to be
acting in concert solely by reason of their Board membership. Pro rata
reductions within each subscription rights category will be made in allocating
shares if the maximum purchase limitations are exceeded.

         Indian Village's and Indian Village Bancorp's Boards of Directors may,
in their sole discretion, increase the maximum purchase limitation up to 9.99%
of the shares of common stock sold in the conversion, provided that orders for
shares which exceed 5% of the shares of common stock sold in the conversion may
not exceed, in the aggregate, 10% of the shares sold in the conversion. Indian
Village and Indian Village Bancorp do not intend to increase the maximum
purchase limitation unless market conditions warrant an increase in the maximum
purchase limitation and the sale of a number of shares in excess of the minimum
of the estimated valuation range. If the Boards of Directors decide to increase
the purchase limitation above, persons who subscribed for the maximum number of
shares of common stock will be, and other large subscribers in the discretion of
Indian Village Bancorp and Indian Village may be, given the opportunity to
increase their subscriptions accordingly, based on the rights and preferences of
any person who has priority subscription rights.

         The plan of conversion defines "acting in concert" to mean knowing
participation in a joint activity or interdependent conscious parallel action
towards a common goal whether or not by an express agreement; or a combination
or pooling of voting or other interests in the securities of an issuer for a
common purpose under any contract, understanding, relationship, agreement or
other arrangement, whether written or otherwise. In general, a person who acts
in concert with another party shall also be deemed to be acting in concert with
any person who is also acting in concert with that other party. INDIAN VILLAGE
BANCORP AND INDIAN VILLAGE MAY PRESUME THAT CERTAIN PERSONS ARE ACTING IN
CONCERT BASED UPON, AMONG OTHER THINGS, JOINT ACCOUNT RELATIONSHIPS AND THE FACT
THAT PERSONS MAY HAVE FILED JOINT SCHEDULES 13D WITH THE SECURITIES AND EXCHANGE
COMMISSION WITH RESPECT TO OTHER COMPANIES.

                                       88
<PAGE>

         The plan of conversion defines "associate," with respect to a
particular person, to mean any corporation or organization other than Indian
Village or a majority-owned subsidiary of Indian Village of which a person is an
officer or partner or is, directly or indirectly, the beneficial owner of 10% or
more of any class of equity securities; any trust or other estate in which a
person has a substantial beneficial interest or as to which a person serves as
trustee or in a similar fiduciary capacity; and any relative or spouse of a
person, or any relative of a spouse, who either has the same home as a person or
who is a director or officer of Indian Village or any of its parents or
subsidiaries. For example, a corporation of which a person serves as an officer
would be an associate of a person and, therefore, all shares purchased by a
corporation would be included with the number of shares which a person could
purchase individually under the above limitations.

         The plan of conversion defines "officer" to mean an executive officer
of Indian Village, including its Chairman of the Board, President, Executive
Vice Presidents, Senior Vice Presidents, Vice Presidents in charge of principal
business functions, Secretary and Treasurer.

         Common stock purchased in the conversion will be freely transferable,
except for shares purchased by directors and officers of Indian Village and
Indian Village Bancorp and by NASD members. See "--Restrictions on
Transferability by Directors and Officers and NASD Members."

Restrictions on Repurchase of Stock

         Under Office of Thrift Supervision regulations, savings associations
and their holding companies may not for a period of three years from the date of
an institution's mutual-to-stock conversion repurchase any of its common stock
from any person, except in an offer made to all of its stockholders to
repurchase the common stock on a pro rata basis, approved by the Office of
Thrift Supervision or the repurchase of qualifying shares of a director.
Furthermore, repurchases of any common stock are prohibited if they would cause
the association's regulatory capital to be reduced below the amount required for
the liquidation account or the regulatory capital requirements imposed by the
Office of Thrift Supervision. Repurchases are generally prohibited during the
first year following conversion. Upon ten days' written notice to the Office of
Thrift Supervision, and if the Office of Thrift Supervision does not object, an
institution may make open market repurchases of its outstanding common stock
during years two and three following the conversion, provided that certain
regulatory conditions are met and that the repurchase would not adversely affect
the financial condition of the institution. Any repurchases of common stock by
Indian Village Bancorp must meet these regulatory restrictions unless the Office
of Thrift Supervision would provide otherwise.

Restrictions on Transferability by Directors and Officers and NASD Members

         Shares of common stock purchased by directors and officers of Indian
Village Bancorp may not be sold for a period of one year following the
conversion, except upon the death of the stockholder or in any exchange of the
common stock in connection with a merger or acquisition of Indian Village
Bancorp. Shares of common stock received by directors or officers through the
employee stock ownership plan or the management development and recognition plan
or upon exercise of options issued under the stock option plan or purchased
after the conversion are free of this restriction. Accordingly, shares of common
stock issued by Indian Village Bancorp to directors and officers shall bear a
legend giving appropriate notice of the restriction and, in addition, Indian
Village Bancorp will give appropriate instructions to the transfer agent for
Indian Village Bancorp's common stock with respect to the restriction on
transfers. Any shares issued to directors and officers as a stock dividend,
stock split or otherwise with respect to restricted common stock shall also be
restricted.

         Purchases of outstanding shares of common stock of Indian Village
Bancorp by directors, executive officers, or any person who was an executive
officer or director of Indian Village after adoption of the plan of conversion,
and their associates during the three-year period following the conversion may
be made only through a broker or dealer registered with the SEC, except with the
prior written approval of the Office of Thrift Supervision.

                                       89
<PAGE>

This restriction does not apply, however, to negotiated transactions involving
more than 1% of Indian Village Bancorp's outstanding common stock or to the
purchase of stock under the stock option plan.

         Indian Village Bancorp has filed with the Securities and Exchange
Commission a registration statement under the Securities Act of 1933, as
amended, for the registration of the common stock to be issued in the
conversion. This registration does not cover the resale of the shares. Shares of
common stock purchased by persons who are not affiliates of Indian Village
Bancorp may be resold without registration. Shares purchased by an affiliate of
Indian Village Bancorp will have resale restrictions under Rule 144 of the
Securities Act, as amended. If Indian Village Bancorp meets the current public
information requirements of Rule 144, each affiliate of Indian Village Bancorp
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 1% of the outstanding
shares of Indian Village Bancorp or the average weekly volume of trading in the
shares during the preceding four calendar weeks. Provision may be made in the
future by Indian Village Bancorp to permit affiliates to have their shares
registered for sale under the Securities Act of 1933, as amended, under certain
circumstances.

         Under guidelines of the National Association of Securities Dealers,
Inc., members of that organization and their associates face certain
restrictions on the transfer of securities purchased with subscription rights
and to certain reporting requirements upon purchase of the securities.


             RESTRICTIONS ON ACQUISITION OF INDIAN VILLAGE BANCORP

         The following discussion is a summary of the material provisions of
federal law and regulations and Pennsylvania corporate law, as well as the
Articles of Incorporation and Bylaws of Indian Village Bancorp, relating to
stock ownership and transfers, the Board of Directors and business combinations,
all of which may be deemed to have "anti-takeover" effects. The description of
these provisions is necessarily general and reference should be made to the
actual law and regulations and to the Articles of Incorporation and Bylaws of
Indian Village Bancorp contained in the registration statement that Indian
Village Bancorp has filed with the Securities and Exchange Commission. See
"Where You Can Find More Information" as to how to obtain a copy of these
documents.

Conversion Regulations

         Office of Thrift Supervision regulations prohibit any person from
making an offer, announcing an intent to make an offer or participating in any
other arrangement to purchase stock or acquire stock or subscription rights in a
converting institution or its holding company from another person before
completion of its conversion. Further, without the prior written approval of the
Office of Thrift Supervision, no person may make an offer or announcement of an
offer to purchase shares or actually acquire shares in the converting
institution or its holding company for a period of three years from the date of
the completion of the conversion if, upon the completion of an offer,
announcement or acquisition, that person would become the beneficial owner of
more than 10% of the outstanding stock of the institution or its holding
company. The Office of Thrift Supervision has defined "person" to include any
individual, group acting in concert, corporation, partnership, association,
joint stock company, trust, unincorporated organization or similar company, a
syndicate or any other group formed to acquire, hold or dispose of securities of
an insured institution. However, offers made exclusively to an association or
its holding company or an underwriter or member of a selling group acting on the
converting institution's or its holding company behalf for resale to the general
public are excepted. The regulation also provides civil penalties for willful
violation or assistance in any violation of the regulation by any person
connected with the management of the converting institution or its holding
company or who controls more than 10% of the outstanding shares or voting rights
of a converting or converted institution or its holding company.

                                       90
<PAGE>

Change in Control Regulations

         Under the Change in Bank Control Act, no person may acquire control of
an insured federal savings and loan association or its parent holding company
unless the Office of Thrift Supervision has been given 60 days' prior written
notice and has not issued a notice disapproving the proposed acquisition. In
addition, Office of Thrift Supervision regulations provide that no company may
acquire control of a savings association without the prior approval of the
Office of Thrift Supervision. Any company that acquires control becomes a
savings and loan holding company under registration, examination and regulation
by the Office of Thrift Supervision.

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

         The Office of Thrift Supervision may prohibit an acquisition of control
if it finds, among other things, that the acquisition would result in a monopoly
or substantially lessen competition, the financial condition of the acquiring
person might jeopardize the financial stability of the institution, or the
competence, experience or integrity of the acquiring person indicates that it
would not be in the interest of the depositors or the public to permit the
acquisition of control by the person.

Pennsylvania Corporate Law

         In addition to provisions which may be contained in Indian Village
Bancorp's Articles of Incorporation, Pennsylvania law includes certain
provisions applicable to Pennsylvania corporations, like Indian Village Bancorp,
which may be deemed to have an anti-takeover effect. These provisions include
rights of stockholders to receive the fair value of their shares of stock
following a control transaction with a controlling person or group, and
requirements relating to certain business combinations.

         Control Transactions. Pennsylvania law allows holders of voting shares
of a business corporation involved in a control transaction to object to any
control transaction and demand payment of the fair value of their shares unless
the corporation's articles of incorporation or bylaws explicitly provide
otherwise or the articles of the corporation are amended before the control
transaction to provide that the anti-takeover provisions are inapplicable. Any
amendment rendering the anti-takeover provisions inapplicable would require the
affirmative vote of the holders of at least 80% of the outstanding stock, or, if
the board of directors has approved the amendment, by the holders of at least
50% of the outstanding stock. Fair value for purposes of these provisions means
an amount not less than the highest price per share paid by the controlling
person or group at anytime during the 90-day period ending on and including the
date of the control transaction plus any incremental value that may not be
reflected in the price. A control transaction for purposes of these provisions
means the acquisition by a person or group of persons acting in concert of at
least 20% of the outstanding voting stock of the corporation.

                                       91
<PAGE>

         Business Combinations. Under Pennsylvania law, a Pennsylvania
corporation may not engage in a business combination with an interested
shareholder, which is generally defined as the holder of 20% of the outstanding
voting stock, except for:

         1.    a business combination approved by the corporation's board of
               directors before the date on which the interested shareholder
               became a 20% holder;

         2.    a business combination approved by a majority of the non-
               interested shares of voting stock, at a meeting held no earlier
               than three months after the interested shareholder became the
               beneficial owner of at least 80% of the outstanding voting stock,
               and if the business combination satisfies certain Pennsylvania
               minimum price requirements which are based on the price paid by
               the interested shareholder for its shares and market prices;

         3.    a business combination approved by all of the holders of all of
               the outstanding shares of company common stock;

         4.    a business combination approved by a majority of the non-
               interested outstanding shares of voting stock, at a meeting held
               no earlier than five years after the interested shareholder
               became a 20% holder; or

         5.    a business combination approved at a stockholders meeting held no
               earlier than five years after the interested shareholder became a
               20% holder that meets certain Pennsylvania minimum price
               requirements which are based on the price paid by the interested
               shareholder for its shares and market prices.

         Pennsylvania law defines a business combination generally to include
certain sales, purchases, exchanges, leases, mortgages, pledges, transfers or
dispositions of assets, mergers or consolidations, certain issuances or
reclassification of securities, liquidations or dissolutions or certain loans,
guarantees or financial assistance, under an agreement or understanding between
the corporation or any subsidiaries, on the one hand, and an interested
shareholder or an affiliate or associate thereof, on the other hand.

         Furthermore, under Pennsylvania law, unless explicitly provided for
otherwise in a corporation's bylaws or articles of incorporation, shares
acquired by a person in excess of 20% of a class of securities of a qualified
Pennsylvania corporation are deemed control shares and cannot be voted until a
majority of the disinterested stockholders give their approval. In addition,
Pennsylvania law provides that the voting rights may lapse in certain instances,
and the corporation is also given the option to redeem the control shares in
certain instances.

         Pennsylvania law also provides certain protection to qualified
Pennsylvania corporations from being exposed to and paying greenmail, which is
generally defined as offering to purchase at least 20% of the voting shares of a
corporation or threatening to wage or waging a proxy contest and thereafter
disposing of the securities at a profit before consummating the proposed
transactions. Generally, Pennsylvania law provides that a qualified corporation
can recover any profit realized by the controlling person or group due to the
disposition of the securities of the corporation within a certain time after
obtaining the control shares.

         Furthermore, Pennsylvania law requires acquiring persons to pay a
minimum severance salary to any eligible employee, as defined, whose employment
is terminated, other than for willful misconduct, due to a business combination
or control share acquisition.

Anti-takeover Provisions in Indian Village Bancorp's Articles of Incorporation
and Bylaws

         Several provisions of Indian Village Bancorp's Articles of
Incorporation and Bylaws deal with matters of corporate governance and certain
rights of stockholders. The following discussion is a general summary of the

                                       92
<PAGE>

material provisions of Indian Village Bancorp's Articles of Incorporation and
Bylaws and regulatory provisions relating to stock ownership and transfers, the
Board of Directors and business combinations, 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 stockholders may deem to be in their best
interests or in which stockholders may receive a substantial premium for their
shares over then current market prices. As a result, stockholders who might
desire to participate in a transaction may not have an opportunity to do so.
These provisions will also render the removal of the incumbent Board of
Directors or management of Indian Village Bancorp more difficult. The following
description of certain of the provisions of the Articles of Incorporation and
Bylaws of Indian Village Bancorp is necessarily general and reference should be
made in each case to the Articles of Incorporation and Bylaws, which are
incorporated herein by reference. See "Where You Can Find More Information" as
to where to obtain a copy of these documents.

         Limitation on Voting Rights. The Articles of Incorporation of Indian
Village Bancorp 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 more than 10% of the then outstanding shares of
common stock be entitled or permitted to any vote in respect of the shares held
in excess of that percentage limit, unless permitted by a resolution adopted by
a majority of the board of directors. Beneficial ownership is determined under
Rule 13d-3 of the General Rules and Regulations of the Securities Exchange Act
of 1934, as amended, and includes shares beneficially owned by that person or
any of his or her affiliates, shares which that person or his or her affiliates
have the right to acquire upon the exercise of conversion rights or options and
shares as to which the person and his or her affiliates have or share investment
or voting power, but shall not include shares beneficially owned by the employee
stock ownership plan or directors, officers and employees of Indian Village or
Holding Company or shares that are associated with a revocable proxy and that
are not otherwise beneficially, or deemed by Indian Village Bancorp to be
beneficially, owned by the person and his or her affiliates.

         Board of Directors. The Board of Directors of Indian Village Bancorp
is divided into three classes, each of which shall contain approximately one-
third of the whole number of the members of the Board. The members of each class
shall be elected for a term of three years, with the terms of office of all
members of one class expiring each year so that approximately one-third of the
total number of directors are elected each year. Indian Village Bancorp's
Articles of Incorporation provides that the size of the Board shall be
established in the Bylaws. The Bylaws currently set the number of directors at
seven. The Articles of Incorporation provides that any vacancy occurring in the
Board, including a vacancy created by an increase in the number of directors,
shall be filled by a vote of a majority of the directors then in office and any
director so chosen shall hold office for a term expiring at the next annual
meeting of stockholders. 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 Indian Village Bancorp. The Articles of Incorporation of Indian
Village Bancorp provides that a director may be removed from the Board of
Directors before the expiration of his or her term only for cause and upon the
vote of 75% of the outstanding shares of voting stock. In the absence of this
provision, the vote of the holders of a majority of the shares could remove the
entire Board, but only with cause, and replace it with persons of the holders'
choice.

         Cumulative Voting; Special Meetings. The Articles of Incorporation do
not provide for cumulative voting for any purpose. The Articles of Incorporation
also provide that special meetings of stockholders of Indian Village Bancorp may
be called only by the Chairperson of the Board, the President or by the Board of
Directors of Indian Village Bancorp.

         Authorized Shares. The Articles of Incorporation authorizes the
issuance of 5,000,000 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 Indian
Village Bancorp's Board of Directors with as much flexibility as possible to
effect, among other transactions, financings, acquisitions, stock dividends,
stock splits, restricted stock grants and the exercise of stock options.
However, these additional authorized shares may also be used by the Board of
Directors, consistent with fiduciary duties, to deter future attempts to gain
control

                                       93
<PAGE>

of Indian Village Bancorp. 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, consistent with its fiduciary duty, to issue a series of preferred stock
to persons friendly to management in order to attempt to block a tender offer,
merger or other transaction by which a third party seeks control of Indian
Village Bancorp, and thereby assist members of management to retain their
positions. Indian Village Bancorp's Board currently has no plans for the
issuance of additional shares, other than the issuance of shares of common stock
upon exercise of stock options and in connection with the management development
and recognition plan.

         Stockholder Vote Required to Approve Business Combinations with
Principal Stockholders. The Articles of Incorporation requires the approval of
the holders of at least 80% of Indian Village Bancorp's outstanding shares of
voting stock to approve certain "Business Combinations" involving a "Related
Person" except in cases where the proposed transaction has been approved in
advance by a majority of those members of Indian Village Bancorp's Board of
Directors who are unaffiliated with the Related Person and were directors before
the time when the Related Person became a Related Person. The term "Related
Person" is defined to include any individual, corporation, partnership or other
entity which owns beneficially or controls, directly or indirectly, 10% or more
of the outstanding shares of voting stock of Indian Village Bancorp or an
affiliate of that person or entity. This provision of the Articles of
Incorporation applies to any "Business Combination," which is defined to
include:

         4.    any merger or consolidation of Indian Village Bancorp with or
               into any Related Person;

         5.    any sale, lease, exchange, mortgage, transfer, or other
               disposition of 25% or more of the assets of Indian Village
               Bancorp or combined assets of Indian Village Bancorp and its
               subsidiaries to a Related Person;

         6.    any merger or consolidation of a Related Person with or into
               Indian Village Bancorp or a subsidiary of Indian Village Bancorp;
               any sale, lease, exchange, transfer, or other disposition of 25%
               or more of the assets of a Related Person to Indian Village
               Bancorp or a subsidiary of Indian Village Bancorp;

         7.    the issuance of any securities of Indian Village Bancorp or a
               subsidiary of Indian Village Bancorp to a Related Person;

         8.    the acquisition by Indian Village Bancorp or a subsidiary of
               Indian Village Bancorp of any securities of a Related Person;

         9.    any reclassification of common stock of Indian Village Bancorp or
               any recapitalization involving the common stock of Indian Village
               Bancorp; or

         10.   any agreement or other arrangement providing for any of the
               foregoing transactions.

         Amendment of Articles of Incorporation and Bylaws. Amendments to Indian
Village Bancorp's Articles 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 75% 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 Articles 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 Indian Village Bancorp and
amendment of Indian Village Bancorp's Bylaws and Articles of Incorporation.
Indian Village Bancorp's Bylaws may be amended by its Board of Directors, or by
the stockholders; provided, however, that an affirmative vote of at least 75% of
the total votes eligible to be voted at a duly constituted meeting of
stockholders is necessary to amend certain provisions relating to the conduct of
stockholders meetings, directors and amendment of the Bylaws.

                                       94
<PAGE>

         Stockholder Nominations and Proposals. The Bylaws of Indian Village
Bancorp 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 not less than 60 nor more than 90 days' advance notice to the Secretary of
Indian Village Bancorp; provided, however, that if less than 71 days' notice or
prior public disclosure of the date of the meeting is given or made to
shareholders, notice, to be timely, must be received no later than the close of
business on the 10th day following the date on which notice was mailed to
shareholders or other public disclosure was made. The notice provision requires
a stockholder who desires to raise new business to provide certain information
to Indian Village Bancorp 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 Indian Village Bancorp with certain information concerning the nominee
and the proposing stockholder.

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

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

         An unsolicited takeover proposal can seriously disrupt the business and
management of a corporation and cause it great expense. Although a tender offer
or other takeover attempt may be made at a price substantially above the current
market prices, these offers are sometimes made for less than all of the
outstanding shares of a target company. As a result, stockholders may be
presented with the alternative of partially liquidating their investment when it
may be disadvantageous, or retaining their investment in an enterprise that is
under different management and whose objectives may not be similar to those of
the remaining stockholders. The concentration of control, which could result
from a tender offer or other takeover attempt, could also deprive Indian Village
Bancorp's remaining stockholders of benefits of certain protective provisions of
the Securities Exchange Act of 1934, as amended, if the number of beneficial
owners became less than 300, thereby allowing for deregistration under that
statute.

         Despite the belief of Indian Village and Indian Village Bancorp as to
the benefits to stockholders of these provisions of Indian Village Bancorp's
Articles of Incorporation and Bylaws, these provisions may also have the effect
of discouraging a future takeover attempt that would not be approved by Indian
Village Bancorp's Board, but where stockholders may receive a substantial
premium for their shares over then current market prices. As a result,
stockholders who might want to participate in a transaction may not have any
opportunity to do so. These provisions will also make the removal of Indian
Village Bancorp's Board of Directors and management more difficult. The

                                       95
<PAGE>

Board of Directors of Indian Village and Indian Village Bancorp, however, have
concluded that the potential benefits outweigh the possible disadvantages.

         Following the conversion, if required by law, following the approval by
stockholders, Indian Village Bancorp may adopt additional anti-takeover charter
provisions or other devices regarding the acquisition of its equity securities
that would be permitted for a Pennsylvania business corporation.

         The cumulative effect of the restriction on acquisition of Indian
Village Bancorp contained in the Articles of Incorporation and Bylaws of Indian
Village Bancorp and in Federal and Pennsylvania law may be to discourage
potential takeover attempts and perpetuate incumbent management, even though
certain stockholders of Indian Village Bancorp may deem a potential acquisition
to be in their best interests, or deem existing management not to be acting in
their best interests.


            DESCRIPTION OF CAPITAL STOCK OF INDIAN VILLAGE BANCORP

General

         Indian Village Bancorp is authorized to issue 5,000,000 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. Indian Village Bancorp
currently expects to issue up to 586,500 shares of common stock, unless
increased to 674,475 shares of common stock sold. Indian Village Bancorp will
not issue any shares of preferred stock in the conversion. Each share of Indian
Village Bancorp's 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, as required by the plan of
conversion, all stock will be duly authorized, fully paid and nonassessable.

         THE COMMON STOCK OF INDIAN VILLAGE BANCORP WILL REPRESENT
NONWITHDRAWABLE CAPITAL, WILL NOT BE AN ACCOUNT OF ANY TYPE, AND WILL NOT BE
INSURED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENT
AGENCY.

Common Stock

         Dividends. Indian Village Bancorp 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 Indian Village Bancorp is limited by law
and applicable regulation. See "Dividend Policy" and "Regulation and
Supervision." The holders of common stock of Indian Village Bancorp will be
entitled to receive and share equally in dividends as may be declared by the
Board of Directors of Indian Village Bancorp out of funds legally available
therefor. If Indian Village Bancorp issues preferred stock, the holders thereof
may have a priority over the holders of the common stock with respect to
dividends.

         Voting Rights. After the conversion, the holders of common stock of
Indian Village Bancorp will possess exclusive voting rights in Indian Village
Bancorp. They will elect Indian Village Bancorp's Board of Directors and act on
other matters as are required to be presented to them under Pennsylvania law or
as are otherwise presented to them by the Board of Directors. Except as
discussed in "Restrictions on Acquisition of Indian Village Bancorp," 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 Indian Village
Bancorp issues preferred stock, holders of Indian Village Bancorp preferred
stock may also possess voting rights. Certain matters require a vote of 80% of
the outstanding shares entitled to vote. See "Restrictions on Acquisition of
Indian Village Bancorp."

         As a federal mutual savings association, corporate powers and control
of Indian Village are currently vested in its Board of Directors, who elect the
officers of Indian Village and who fill any vacancies on the Board of Directors.
After the conversion, voting rights will be vested exclusively in Indian Village
Bancorp, which will own

                                       96
<PAGE>

all of the outstanding capital stock of Indian Village, and will be voted at the
direction of Indian Village Bancorp's Board of Directors. Consequently, the
holders of the common stock of Indian Village Bancorp will not have direct
control of Indian Village.

         Liquidation. If there is any liquidation, dissolution or winding up of
Indian Village, Indian Village Bancorp, as the holder of Indian Village's
capital stock, would be entitled to receive all of Indian Village's assets
available for distribution after payment or provision for payment of all debts
and liabilities of Indian Village, including all deposit accounts and accrued
interest, and after distribution of the balance in the special liquidation
account to eligible account holders and supplemental eligible account holders.
Upon liquidation, dissolution or winding up of Indian Village Bancorp, the
holders of its common stock would be entitled to receive all of the assets of
Indian Village Bancorp available for distribution after payment or provision for
payment of all its debts and liabilities. If Indian Village Bancorp issues
preferred stock, the preferred stock holders may have a priority over the
holders of the common stock upon liquidation or dissolution.

         Preemptive Rights; Redemption. Holders of the common stock of Indian
Village Bancorp will not be entitled to preemptive rights with respect to any
shares that may be issued. The common stock cannot be redeemed.

Preferred Stock

         Indian Village Bancorp will not issue any preferred stock in the
conversion and it has no current plans to issue any preferred stock after the
conversion. Preferred stock may be issued with designations, powers, preferences
and rights 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 that 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.

Restrictions on Acquisition

         Acquisitions of Indian Village Bancorp are restricted by provisions in
its Articles of Incorporation and Bylaws and by the rules and regulations of
various regulatory agencies. See "Regulation and Supervision" and "Restrictions
on Acquisition of Indian Village Bancorp."


                           REGISTRATION REQUIREMENTS

         Indian Village Bancorp has registered the common stock with the
Securities and Exchange Commission under Section 12(g) of the Securities
Exchange Act of 1934, as amended, and will not deregister its common stock for a
period of at least three years following the conversion. As a result of
registration, the proxy and tender offer rules, insider trading reporting and
restrictions, annual and periodic reporting and other requirements of that
statute will apply.

                            LEGAL AND TAX OPINIONS

         The legality of the common stock has been passed upon for Indian
Village Bancorp by Muldoon, Murphy & Faucette LLP, Washington, D.C. The federal
tax consequences of the conversion have been opined upon by Muldoon, Murphy &
Faucette LLP and the Ohio tax consequences of the conversion have been opined
upon by Crowe, Chizek and Company LLP, Columbus, Ohio. Muldoon, Murphy &
Faucette LLP and Crowe, Chizek and Company LLP have consented to the references
to their opinions in this prospectus. Certain legal matters will be passed upon
for Trident Securities by Michael Best & Friedrich, L.L.P., Milwaukee,
Wisconsin.

                                       97
<PAGE>

                                    EXPERTS

         The financial statements of Indian Village at December 31, 1998 and
1997 and for each of the years ended December 31, 1998 and 1997 included in this
prospectus have been audited by Crowe, Chizek and Company LLP, Columbus, Ohio,
independent auditors, as stated in its report in the back of this prospectus.
These financial statements have been included in this prospectus in reliance
upon the report of Crowe, Chizek and Company LLP given upon its authority as
experts in accounting and auditing.

         Keller & Company has consented to the summary in this prospectus of its
report to Indian Village setting forth its opinion as to the estimated pro forma
market value of Indian Village Bancorp and Indian Village, as converted, and its
letter with respect to subscription rights, and to the use of its name and
statements with respect to it appearing in this prospectus.


                             CHANGE IN ACCOUNTANTS

         Before the fiscal year ended December 31, 1998, Indian Village's
financial statements were audited by Robb, Dixon, Francis, Davis, Oneson &
Company, Granville, Ohio. The former accountant was dismissed and replaced by
Crowe, Chizek and Company LLP, which was engaged on October 15, 1998 and
continues as the independent auditors of Indian Village.

         For the fiscal years ended December 31, 1997 and 1996 and up to the
date of the replacement of Indian Village's former accountant, there were no
disagreements with the former accountant on any matter of accounting principles
or practices, financial statement disclosure or auditing scope or procedure
which, if not resolved to the satisfaction of the former accountant, would have
caused it to refer to the subject matter of the disagreement in connection with
its reports. The independent auditors' report on the financial statements for
the fiscal years ended December 31, 1997 and 1996 did not contain an adverse
opinion or a disclaimer of opinion, and was not qualified or modified as to
uncertainty, audit scope, or accounting principles.


                      WHERE YOU CAN FIND MORE INFORMATION

         Indian Village Bancorp has filed with the Securities and Exchange
Commission a Registration Statement on Form SB-2 (File No. 333-74621) under the
Securities Act of 1933, as amended, with respect to the common stock offered in
the conversion. This prospectus does not contain all the information contained
in the registration statement, certain parts of which are omitted as permitted
by the rules and regulations of the Securities and Exchange Commission. This
information may be inspected at the public reference facilities maintained by
the Securities and Exchange Commission at 450 Fifth Street, NW, Room 1024,
Washington, D.C. 20549 and at its regional offices at 500 West Madison Street,
Suite 1400, Chicago, Illinois 60661; and 7 World Trade Center, Suite 1300, New
York, New York 10048. Copies may be obtained at prescribed rates from the Public
Reference Room of the Securities and Exchange Commission at 450 Fifth Street,
NW, Washington, D.C. 20549. The public may obtain information on the operation
of the Public Reference Room by calling the Securities and Exchange Commission
at 1-800-SEC-0330. The registration statement also is available through the
Securities and Exchange Commission's World Wide Web site on the Internet at
http://www.sec.gov.

         Indian Village has filed with the Office of Thrift Supervision an
Application for Approval of Conversion, which includes proxy materials for
Indian Village's special meeting of members and certain other information. This
prospectus omits certain information contained in that application. The
application, including the proxy materials, exhibits and certain other
information included in the Application, may be inspected, without charge, at
the offices of the Office of Thrift Supervision, 1700 G Street, NW, Washington,
D.C. 20552 and at the offices of the Regional Director of the Office of Thrift
Supervision at the Central Regional Office of the Office of Thrift Supervision,
200 West Madison Street, Suite 1300, Chicago, Illinois 60606.

                                       98
<PAGE>

                         INDEX TO FINANCIAL STATEMENTS
                         INDIAN VILLAGE COMMUNITY BANK


<TABLE>
<CAPTION>
                                                                                                              Page
                                                                                                              ----
<S>                                                                                                           <C>
Report of Independent Auditors............................................................................     F-1

Balance Sheets as of December 31, 1998 and 1997...........................................................     F-2

Statements of Income for the Years Ended December 31, 1998 and 1997.......................................     F-3

Statements of Comprehensive Income for the Years Ended December 31, 1998 and 1997.........................     F-4

Statements of Member's Equity for the Years Ended December 31, 1998 and 1997..............................     F-5

Statements of Cash Flows for the Years Ended December 31, 1998 and 1997...................................     F-6

Notes to Financial Statements.............................................................................     F-7
</TABLE>


                                     * * *


         All schedules are omitted as the required information either is not
applicable or is included in the Financial Statements or related Notes.

         Separate financial statements for Indian Village Bancorp have not been
included in this prospectus because Indian Village Bancorp, which has engaged in
only organizational activities to date, has no significant assets, contingent or
other liabilities, revenues or expenses.

                                       99
<PAGE>


                       [CROWE CHIZEK LOGO APPEARS HERE]



                        REPORT OF INDEPENDENT AUDITORS



Board of Directors
Indian Village Community Bank
Gnadenhutten, Ohio


We have audited the accompanying balance sheets of Indian Village Community Bank
as of December 31, 1998 and 1997, and the related statements of income,
comprehensive income, members' equity and cash flows for each of the years then
ended.  These financial statements are the responsibility of the Bank's
management.  Our responsibility is to express an opinion on these financial
statements based on our audits.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Indian Village Community Bank
as of December 31, 1998 and 1997, and the results of its operations and its cash
flows for each of the years then ended in conformity with generally accepted
accounting principles.



                                    /s/ Crowe, Chizek and Company LLP

                                    Crowe, Chizek and Company LLP

Columbus, Ohio
February 18, 1999

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

                                                                             F-1
<PAGE>

                         INDIAN VILLAGE COMMUNITY BANK
                                BALANCE SHEETS
                          December 31, 1998 and 1997
                                (In thousands)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                         1998      1997
                                                       --------  --------
<S>                                                    <C>       <C>
ASSETS
Cash and due from banks                                $   409   $   387
Interest-bearing deposits in other banks                   388       536
                                                       -------   -------
  Total cash and cash equivalents                          797       923
Time deposits                                              499        --
Securities available for sale at fair value              6,195     7,317
Loans, net of allowance for loan losses                 31,274    27,241
Premises and equipment, net                                447       239
Real estate owned                                          122        41
Federal Home Loan Bank stock                               407       379
Accrued interest receivable                                183       153
Other assets                                               100        60
                                                       -------   -------

     Total assets                                      $40,024   $36,353
                                                       =======   =======


LIABILITIES
Deposits                                               $30,866   $30,277
Federal Home Loan Bank advances                          4,000     1,000
Accrued interest payable                                    37        27
Other liabilities                                           19       197
                                                       -------   -------
  Total liabilities                                     34,922    31,501


COMMITMENTS AND CONTINGENCIES

MEMBERS' EQUITY
Retained earnings - substantially restricted             5,105     4,859
Accumulated other comprehensive income
  Unrealized gains on securities available for sale         50        61
  Additional minimum pension liability                     (53)      (68)
                                                       -------   -------
     Total accumulated other comprehensive income           (3)       (7)
                                                       -------   -------
  Total members' equity                                  5,102     4,852
                                                       -------   -------

     Total liabilities and members' equity             $40,024   $36,353
                                                       =======   =======
</TABLE>

- --------------------------------------------------------------------------------
                See accompanying notes to financial statements

                                                                             F-2
<PAGE>

                         INDIAN VILLAGE COMMUNITY BANK
                              STATEMENTS OF INCOME
                     Years ended December 31, 1998 and 1997
                                 (In thousands)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                         1998     1997
                                                        -------  -------
<S>                                                     <C>      <C>
Interest and dividend income
  Loans                                                 $2,450   $2,285
  Securities                                               524      536
  Interest-bearing deposits and Federal funds sold          46       70
                                                        ------   ------
     Total interest income                               3,020    2,891

Interest expense
  Deposits                                               1,530    1,553
  Federal Home Loan Bank advances                          136       24
                                                        ------   ------
     Total interest expense                              1,666    1,577
                                                        ------   ------

Net interest income                                      1,354    1,314

Provision for loan losses                                   60       --
                                                        ------   ------

Net interest income after provision for loan losses      1,294    1,314

Noninterest income
  Service charges and other fees                            11        9
  Loss on sale of securities available for sale, net        (2)      (3)
  Other income                                              20       15
                                                        ------   ------
     Total noninterest income                               29       21

Noninterest expense
  Salaries and employee benefits                           440      336
  Occupancy, furniture and fixtures                         69       69
  Professional and consulting fees                          56       68
  FDIC deposit insurance                                    23       20
  Franchise taxes                                           73       68
  Data processing                                           57       57
  Director and committee fees                               72       73
  Other expense                                            160      114
                                                        ------   ------
     Total noninterest expense                             950      805
                                                        ------   ------

Income before federal income tax expense                   373      530

Federal income tax expense                                 127      180
                                                        ------   ------

Net income                                              $  246   $  350
                                                        ======   ======
</TABLE>

- --------------------------------------------------------------------------------
                See accompanying notes to financial statements

                                                                             F-3

<PAGE>

                         INDIAN VILLAGE COMMUNITY BANK
                       STATEMENTS OF COMPREHENSIVE INCOME
                     Years ended December 31, 1998 and 1997
                                 (In thousands)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                         1988    1997
                                                                        ------  ------
<S>                                                                     <C>     <C>
Net Income                                                              $ 246   $ 350

Other comprehensive income, net of tax:
  Unrealized gains (losses) on securities available for sale arising
   during year                                                            (12)     31
  Reclassification adjustment for accumulated losses included in
   net income                                                               1       2
                                                                        -----   -----
     Net unrealized gains (losses) on securities before tax               (11)     33
  Additional minimum pension liability adjustment                          15      (3)
                                                                        -----   -----
     Other comprehensive income                                             4      30
                                                                        -----   -----

Comprehensive income                                                    $ 250   $ 380
                                                                        =====   =====
</TABLE>
- --------------------------------------------------------------------------------
                See accompanying notes to financial statements

                                                                             F-4

<PAGE>

                         INDIAN VILLAGE COMMUNITY BANK
                         STATEMENTS OF MEMBERS' EQUITY
                     Years ended December 31, 1998 and 1997
                                 (In thousands)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                        Accumulated
                                                                           Other        Total
                                                            Retained   Comprehensive   Members'
                                                            Earnings       Income       Equity
                                                            ---------  --------------  --------
<S>                                                         <C>        <C>             <C>

Balance at January 1, 1997                                    $4,509            $(37)    $4,472

Net income                                                       350                        350

Change in additional minimum pension liability,
  net of tax                                                                      (3)        (3)

Change in unrealized gain (loss) on securities available
  for sale, net of reclassification and tax items                                 33         33
                                                            ---------  --------------  --------

Balance at December 31, 1997                                   4,859              (7)     4,852

Net income                                                       246                        246

Change in additional minimum pension liability,
  net of tax                                                                      15         15

Change in unrealized gain (loss) on securities available
  for sale, net of reclassification and tax items                                (11)       (11)
                                                            ---------  --------------  --------

Balance at December 31, 1998                                  $5,105            $ (3)    $5,102
                                                            =========  ==============  ========
</TABLE>
- --------------------------------------------------------------------------------
                See accompanying notes to financial statements

                                                                             F-5

<PAGE>

                         INDIAN VILLAGE COMMUNITY BANK
                            STATEMENTS OF CASH FLOWS
                     Years ended December 31, 1998 and 1997
                                 (In thousands)
- -------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                 1998      1997
                                                               --------  --------
<S>                                                            <C>       <C>
Cash flows from operating activities
  Net income                                                   $   246   $   350
  Adjustments to reconcile net income to net cash from
   operating activities:
     Depreciation                                                   35        31
     Premium amortization, net of accretion                         (7)       (3)
     Provision for loan losses                                      60        --
     Federal Home Loan Bank stock dividends                        (28)      (26)
     Loss on sale of real estate owned                              --        14
     Loss on sale of securities available for sale                   2         3
     Net change in:
       Accrued interest receivable and other assets                (74)      (29)
       Accrued expenses and other liabilities                     (149)       64
       Deferred income taxes                                         6         5
                                                               -------   -------
          Net cash from operating activities                        91       409

Cash flows from investing activities
  Net change in time deposits                                     (499)       --
  Purchases of securities available for sale                    (4,133)   (4,791)
  Proceeds from sales of securities available for sale           1,456     1,292
  Proceeds from maturities of securities available for sale      3,787     2,035
  Net change in loans                                           (4,174)   (1,786)
  Premises and equipment expenditures, net                        (243)      (43)
  Proceeds from sale of real estate owned                           --       100
                                                               -------   -------
       Net cash from investing activities                       (3,806)   (3,193)

Cash flows from financing activities
  Net change in deposits                                           589    (1,162)
  Repayment of long-term FHLB advances                          (1,000)       --
  Proceeds from long-term FHLB advances                          4,000     1,000
                                                               -------   -------
       Net cash from financing activities                        3,589      (162)
                                                               -------   -------

Net change in cash and cash equivalents                           (126)   (2,946)

Cash and cash equivalents at beginning of year                     923     3,869
                                                               -------   -------

Cash and cash equivalents at end of year                       $   797   $   923
                                                               =======   =======

Supplemental disclosures of cash flow information
  Cash paid during the year for
     Interest                                                  $ 1,656   $ 1,571
     Income taxes                                                  241        70

  Noncash transactions
     Transfers from loans to real estate loans                 $    81   $    44
</TABLE>
- -------------------------------------------------------------------------------
                See accompanying notes to financial statements

                                                                             F-6
<PAGE>

                         INDIAN VILLAGE COMMUNITY BANK
                         NOTES TO FINANCIAL STATEMENTS
                          December 31, 1998 and 1997
                         (Table amounts in thousands)
- -------------------------------------------------------------------------------

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Nature of Operations:  Indian Village Community Bank's (the "Bank") revenues,
- --------------------
operating income and assets are primarily from the financial institution
industry.  The Bank is engaged in the business of residential mortgage lending
and consumer banking with operations conducted through its main office located
in Gnadenhutten, Ohio.  This community and the contiguous areas are the source
of substantially all the Bank's loan and deposit activities.  The majority of
the Bank's income is derived from residential and consumer lending activities
and investments.

Use of Estimates:  To prepare financial statements in conformity with generally
- ----------------
accepted accounting principles, management makes estimates and assumptions based
on available information.  These estimates and assumptions affect amounts
reported in the financial statements and disclosures provided, and future
results could differ.  The allowance for loan losses, fair values of financial
instruments and pension obligations are particularly subject to change.

Cash Flows:  Cash and cash equivalents includes cash, deposits with other
- ----------
financial institutions with original maturities less than 90 days and Federal
funds sold.  Net cash flows are reported for loan and deposit transactions.

Securities:  Securities are classified as held to maturity and carried at
- ----------
amortized cost when management has the positive intent and ability to hold them
to maturity.  Securities are classified as available for sale when they might be
sold before maturity.  Securities available for sale are carried at fair value,
with unrealized holding gains and losses reported in accumulated other
comprehensive income.  Other securities such as Federal Home Loan Bank stock are
carried at cost.

Interest income includes amortization of purchased premium or discount.  Gains
and losses on sales are based on the amortized cost of the security sold.
Securities are written down to fair value when a decline in fair value is not
temporary.

Loans:  Loans are reported at the principal balance outstanding, net of unearned
- -----
interest, deferred fees and costs, and the allowance for loan losses.

Interest income is reported on the interest method and includes amortization of
net deferred loan fees and costs over the contractual life of the loan.
Interest income is not reported when full loan repayment is in doubt, typically
when the loan is impaired or payments are past due over 90 days. Payments
received on such loans are reported as principal reductions.

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

                                  (Continued)

                                                                             F-7
<PAGE>

                         INDIAN VILLAGE COMMUNITY BANK
                         NOTES TO FINANCIAL STATEMENTS
                          December 31, 1998 and 1997
                         (Table amounts in thousands)
- -------------------------------------------------------------------------------

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Allowance for Loan Losses:  The allowance for loan losses is a valuation
- -------------------------
allowance for probable credit losses, increased by the provision for loan losses
and decreased by charge-offs less recoveries.  Management estimates the
allowance balance required based on past loan loss experience, known and
inherent risks in the nature and volume of the portfolio, information about
specific borrower situations and estimated collateral values, economic
conditions, and other factors.  Allocations of the allowance may be made for
specific loans, but the entire allowance is available for any loan that, in
management's judgment, should be charged-off.

A loan is impaired when full payment under the loan terms is not expected.
Impairment is evaluated in total for smaller-balance loans of similar nature
such as residential mortgage and consumer loans, and on an individual basis for
other loans.  If a loan is impaired, a portion of the allowance is allocated so
the loan is reported, net, at the present value of estimated future cash flows
using the loan's existing rate or at the fair value of collateral if repayment
is expected solely from the collateral.

Premises and Equipment:  Premises and equipment are stated at cost less
- ----------------------
accumulated depreciation.  Depreciation expense is calculated using primarily
the straight-line method over the estimated useful lives of the assets.

Real Estate Owned:  Real estate acquired through or instead of loan foreclosure
- -----------------
is initially recorded at the lower of cost or fair value less estimated costs to
sell when acquired, establishing a new cost basis.  If the fair value declines,
a valuation allowance is recorded through expense.  Costs after acquisition are
expensed.

Benefit Plans:  Pension expense is the net of service and interest cost, return
- -------------
on plan assets, and amortization of gains and losses not immediately recognized.

Income Taxes:  Income tax expense is the total of the current year income tax
- ------------
due or refundable and the change in deferred tax assets and liabilities.
Deferred tax assets and liabilities are the expected future tax amounts for the
temporary differences between carrying amounts and tax bases of assets and
liabilities, computed using enacted tax rates.  A valuation allowance, if
needed, reduces deferred tax assets to the amount expected to be realized.

Concentration of Credit Risk:  The Bank grants primarily one- to four-family
- ----------------------------
residential mortgage loans to customers in Tuscarawas County, Ohio.  These
customers' ability to honor their contracts is dependent, to a certain extent,
on the economic conditions of Tuscarawas County.  The Bank evaluates each
customer's creditworthiness on a case-by-case basis at the time of application.
One- to four-family residential mortgage loans comprise approximately 83% and
84% of the Bank's loan portfolio as of December 31, 1998 and 1997.

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

                                  (Continued)

                                                                             F-8
<PAGE>

                         INDIAN VILLAGE COMMUNITY BANK
                         NOTES TO FINANCIAL STATEMENTS
                          December 31, 1998 and 1997
                         (Table amounts in thousands)
- -------------------------------------------------------------------------------

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Financial Instruments:  Financial instruments include credit instruments, such
- ---------------------
as commitments to make loans and standby letters of credit, issued to meet
customer-financing needs.  The face amount for these items represents the
exposure to loss, before considering customer collateral or ability to repay.

Comprehensive Income:  Comprehensive income consists of net income and other
- --------------------
comprehensive income.  Other comprehensive income includes unrealized gains and
losses on securities available for sale and changes in minimum pension liability
which are also recognized as separate components of equity.  The accounting
standard that requires reporting comprehensive income first applies for 1998,
with prior information restated to be comparable.

Loss Contingencies:  Loss contingencies, including claims and legal actions
- ------------------
arising in the ordinary course of business, are recorded as liabilities when the
likelihood of loss is probable and an amount or range of loss can be reasonably
estimated.  Management does not believe there now are such matters that will
have a material effect on the financial statements.

Reclassifications:  Reclassifications of certain amounts in the 1997 financial
- -----------------
statements have been made to conform to the 1998 presentation.


NOTE 2 - SECURITIES AVAILABLE FOR SALE

The amortized cost and estimated fair values of securities available for sale at
December 31, 1998 are summarized as follows:

<TABLE>
<CAPTION>
                                             Gross        Gross
                                Amortized  Unrealized  Unrealized    Fair
                                  Cost       Gains       Losses     Value
                                ---------  ----------  -----------  ------
<S>                             <C>        <C>         <C>          <C>
  U.S. Treasury securities         $  747         $13        $ --   $  760
  U.S. Government agencies          1,050           6          --    1,056
  Obligations of states and
   political subdivisions             147           5          --      152
  Mortgage-backed securities        4,175          70         (18)   4,227
                                ---------  ----------  -----------  ------

                                   $6,119         $94        $(18)  $6,195
                                =========  ==========  ===========  ======
</TABLE>

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

                                  (Continued)

                                                                             F-9

<PAGE>

                         INDIAN VILLAGE COMMUNITY BANK
                         NOTES TO FINANCIAL STATEMENTS
                          December 31, 1998 and 1997
                         (Table amounts in thousands)
- -------------------------------------------------------------------------------

NOTE 2 - SECURITIES AVAILABLE FOR SALE (Continued)

The amortized cost and estimated fair values of securities available for sale at
December 31, 1997 are summarized as follows:

<TABLE>
<CAPTION>
                                             Gross        Gross
                                Amortized  Unrealized  Unrealized    Fair
                                  Cost       Gains       Losses     Value
                                ---------  ----------  -----------  ------
<S>                             <C>        <C>         <C>          <C>
  U.S. Treasury securities         $  786         $11         $--   $  797
  U.S. Government agencies          2,647          15          --    2,662
  Obligations of states and
   political subdivisions              75          --          --       75
  Mortgage-backed securities        3,717          71          (5)   3,783
                                ---------  ----------  -----------  ------

                                   $7,225         $97         $(5)  $7,317
                                =========  ==========  ===========  ======
</TABLE>

At December 31, 1998 and 1997, all mortgage-backed securities were issued or
guaranteed by agencies of the U.S. Government.

The amortized cost and estimated fair values of debt securities available for
sale at December 31, 1998, by contractual maturity, are shown below.  Actual
maturities may differ from contractual maturities because borrowers may have the
right to call or prepay obligations with or without call or prepayment
penalties.  Securities not due at a single maturity date, primarily mortgage-
backed securities, are shown separately.

<TABLE>
<CAPTION>
                                                Amortized   Fair
                                                  Cost     Value
                                                ---------  ------
<S>                                             <C>        <C>
      Due in one year or less                      $  499  $  505
      Due after one year through five years           798     809
      Due after five years through ten years          500     502
      Due after ten years                             147     152
      Mortgage-backed securities                    4,175   4,227
                                                ---------  ------

                                                   $6,119  $6,195
                                                =========  ======
</TABLE>

During 1998 and 1997, the Bank sold securities available for sale for total
proceeds of $1,456,000 and $1,292,000, resulting in gross realized gains of
approximately $11,000 and $4,000 and gross realized losses of approximately
$13,000 and $7,000.  No other securities were sold during 1998 or 1997.

No securities were pledged to secure public deposits at December 31, 1998 or
1997.

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

                                  (Continued)

                                                                            F-10
<PAGE>

                         INDIAN VILLAGE COMMUNITY BANK
                         NOTES TO FINANCIAL STATEMENTS
                          December 31, 1998 and 1997
                         (Table amounts in thousands)
- -------------------------------------------------------------------------------

NOTE 3 - LOANS

Year-end loans were as follows:

<TABLE>
<CAPTION>
                                                               1998      1997
                                                             --------  --------
<S>                                                          <C>       <C>
      Real estate loans:
         One- to four-family residential                     $26,080   $23,002
         Multi-family residential                              1,736     1,447
         Nonresidential                                          647       763
         Construction                                            677     1,107
         Land                                                    135        45
                                                             -------   -------
                                                              29,275    26,364
      Consumer loans:
         Home equity loans and lines of credit                   887       842
         Home improvement                                        301        43
         Automobile                                              516        --
         Loans on deposit accounts                               294       207
         Unsecured                                                12        --
         Other                                                   274        --
                                                             -------   -------
                                                               2,284     1,092

      Commercial business loans                                   27        62
                                                             -------   -------

                                                              31,586    27,518
      Less:
         Net deferred loan fees and costs                        (54)      (49)
         Loans in process                                        (40)      (52)
         Allowance for loan losses                              (218)     (176)
                                                             -------   -------

                                                             $31,274   $27,241
                                                             =======   =======

Activity in the allowance for loan losses was as follows:

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

      Beginning balance                                      $   176   $   176
      Charge-offs                                                (18)       --
      Recoveries                                                  --        --
      Provision for losses                                        60        --
                                                             -------   -------
      Ending balance                                         $   218   $   176
                                                             =======   =======
</TABLE>

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

                                  (Continued)

                                                                            F-11

<PAGE>

                         INDIAN VILLAGE COMMUNITY BANK
                         NOTES TO FINANCIAL STATEMENTS
                          December 31, 1998 and 1997
                         (Table amounts in thousands)
- -------------------------------------------------------------------------------

NOTE 3 - LOANS (Continued)

Nonaccrual loans totaled approximately $328,000 and $471,000 at December 31,
1998 and 1997. Interest not recognized on nonaccrual loans totaled approximately
$16,000 and $9,000 for the years then ended December 31, 1998 and 1997.  The
Bank had no impaired loans at December 31, 1998 or 1997 or during the years then
ended.

Loans to directors and officers totaled approximately $479,000 and $474,000 at
December 31, 1998 and 1997.  A summary of activity on related party loans is as
follows:

<TABLE>
<CAPTION>
                                                1998    1997
                                               ------  ------
<S>                                            <C>     <C>
      Beginning balance                         $ 474   $ 272
      New loans                                   225     354
      Principal repayments                       (220)   (152)
                                                -----   -----

      Ending balance                            $ 479   $ 474
                                                =====   =====
</TABLE>

NOTE 4 - PREMISES AND EQUIPMENT

Year-end premises and equipment were as follows:

<TABLE>
<CAPTION>
                                                 1998      1997
                                               --------  --------
<S>                                            <C>       <C>
      Land                                     $   244   $    31
      Buildings and improvements                   287       286
      Furniture, fixtures, and equipment           198       185
      Automobiles                                   17        17
                                               -------   -------
         Total cost                                746       519
      Accumulated depreciation                    (299)     (280)
                                               -------   -------

                                               $   447   $   239
                                               =======   =======
</TABLE>

NOTE 5 - DEPOSITS

Year-end deposits consisted of the following:

<TABLE>
<CAPTION>
                                                       1998      1997
                                                     -------   -------
<S>                                                  <C>       <C>
     Non-interest bearing demand deposit accounts    $    81   $    62
     NOW accounts                                        837       617
     Money market accounts                             1,695     1,724
     Savings accounts                                  5,464     5,093
     Certificates of deposit                          22,789    22,781
                                                     -------   -------
                                                     $30,866   $30,277
                                                     =======   =======
</TABLE>

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

                                  (Continued)

                                                                            F-12

<PAGE>

                        INDIAN VILLAGE COMMUNITY BANK
                        NOTES TO FINANCIAL STATEMENTS
                         December 31, 1998 and 1997
                        (Table amounts in thousands)
- --------------------------------------------------------------------------------

NOTE 5 - DEPOSITS (Continued)

The aggregate amount of certificates of deposit accounts with balances of
$100,000 or more at December 31, 1998 and 1997 was $1,357,000 and $831,000.
Deposits greater than $100,000 are not federally insured.

At December 31, 1998, the scheduled maturities of time deposits were as follows:
<TABLE>
<CAPTION>

<S>                                                       <C>
                    1999                                  $14,348
                    2000                                    4,194
                    2001                                    1,749
                    2002                                    1,274
                    2003                                    1,224
                                                          -------
                                                          $22,789
                                                          =======
</TABLE>

Interest expense on deposits is summarized as follows:
<TABLE>
<CAPTION>
                                                             1998    1997
                                                          -------  ------
<S>                                                       <C>      <C>
     NOW accounts                                         $    16  $   16
     Money market accounts                                     59      59
     Savings accounts                                         172     162
     Certificates of deposit                                1,283   1,316
                                                          -------  ------

                                                          $ 1,530  $1,553
                                                          =======  ======
</TABLE>

Directors and officers of the Bank are customers of the institution in the
ordinary course of business.  At December 31, 1998 and 1997, deposits from
officers and directors of the Bank totaled approximately $198,000 and $275,000.

NOTE 6 - FEDERAL HOME LOAN BANK ADVANCES

Year-end outstanding Federal Home Loan Bank advances are summarized as follows:
<TABLE>
<CAPTION>
                                                          1998       1997
                                                        -------     ------
<S>                                                    <C>          <C>
 4.20% FHLB advance, due December 2003                 $1,000,000
 5.60% FHLB advance, due April 2008                     2,000,000
 5.15% FHLB advance, due July 2008                      1,000,000
 6.10% FHLB advance, due August 1998                                $1,000,000
                                                       ----------   ----------
                                                       $4,000,000   $1,000,000
                                                       ==========   ==========
</TABLE>

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

                                 (Continued)
                                                                            F-13

<PAGE>

                        INDIAN VILLAGE COMMUNITY BANK
                        NOTES TO FINANCIAL STATEMENTS
                         December 31, 1998 and 1997
                        (Table amounts in thousands)
- --------------------------------------------------------------------------------

NOTE 6 - FEDERAL HOME LOAN BANK ADVANCES (Continued)

As a member of the Federal Home Loan Bank system, the Bank has the ability to
obtain borrowings up to a maximum total of 50% of Bank assets subject to the
level of qualified, pledgable one- to four-family residential real estate loans
and Federal Home Loan Bank stock.

The advances were collateralized by $6,000,000 and $1,500,000 of first mortgage
loans under a blanket lien arrangement at year-end 1998 and 1997.

NOTE 7 - INCOME TAXES

The provision for federal income tax consisted of the following components:
<TABLE>
<CAPTION>

                                                      1998    1997
                                                     ------  ------
<S>                                                  <C>     <C>

     Current tax expense                             $ 121   $ 175
     Deferred tax expense                                6       5
                                                     -----   -----

                                                     $ 127   $ 180
                                                     =====   =====
</TABLE>

The sources of gross deferred tax assets and gross deferred tax liabilities are
as follows:
<TABLE>
<CAPTION>

                                                                   1998    1997
                                                                  -----   -----
<S>                                                               <C>     <C>
     Deferred tax assets:
       Allowance for loan losses                                  $  57   $  37
       Nonaccrual loan interest                                       6       3
       Accrued pension                                                8      25
       Additional minimum pension liability                          42      51
       Other                                                         --       3
                                                                  -----   -----
          Total deferred tax assets                                 113     119
                                                                  -----   -----

     Deferred tax liabilities:
       Depreciation                                                 (19)    (19)
       FHLB stock dividends                                          (9)     --
       Unrealized gain on securities available for sale             (26)    (31)
                                                                  -----   -----
          Total deferred tax liabilities                            (54)    (50)
                                                                  -----   -----

          Net deferred tax asset (liability)                      $  59   $  69
                                                                  =====   =====

</TABLE>

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

                                  (Continued)
                                                                            F-14

<PAGE>

                        INDIAN VILLAGE COMMUNITY BANK
                        NOTES TO FINANCIAL STATEMENTS
                         December 31, 1998 and 1997
                        (Table amounts in thousands)
- --------------------------------------------------------------------------------

NOTE 7 - INCOME TAXES (Continued)

The difference between the financial statement income tax expense and amounts
computed by applying the statutory federal income tax rate to income before
income taxes is as follows:
<TABLE>
<CAPTION>

                                                1998    1997
                                               ------  ------
<S>                                            <C>     <C>
     Income taxes computed at the statutory
      tax rate on pretax income                $ 127   $ 180
     Tax effect of:
       Tax-exempt income                          (6)    (11)
       Nondeductible expenses and other            6      11
                                               -----   -----

                                               $ 127   $ 180
                                               =====   =====

     Statutory tax rate                         34.0%   34.0%
                                               =====   =====
     Effective tax rate                         34.0%   34.0%
                                               =====   =====
</TABLE>

Federal income tax laws provided additional bad debt deductions through 1987,
totaling $584,000.  Accounting standards do not require a deferred tax liability
to be recorded on this amount, which liability otherwise would total $199,000 at
December 31, 1998.  If the Bank was liquidated, or would otherwise cease to be
in the business of banking, or if tax laws were to change, this amount would be
expensed.  Under 1996 tax law changes, bad debts are based on actual loss
experience and tax bad debt reserves accumulated since 1987 are to be reduced.
This requires payment of approximately $35,000 over six years beginning in 1996.

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

                                  (Continued)

                                                                            F-15

<PAGE>

                        INDIAN VILLAGE COMMUNITY BANK
                        NOTES TO FINANCIAL STATEMENTS
                         December 31, 1998 and 1997
                        (Table amounts in thousands)
- --------------------------------------------------------------------------------

NOTE 8 - PENSION PLAN

Information about the pension plan was as follows:
<TABLE>
<CAPTION>

                                                                   1998    1997
                                                                  ------  ------
<S>                                                               <C>     <C>
  Change in benefit obligation:
     Beginning benefit obligation                                 $ 168   $ 120
     Service cost                                                    13       6
     Interest cost                                                   12       9
     Actuarial gain                                                  22      33
     Benefits paid                                                   (1)     --
                                                                  -----   -----
     Ending benefit obligation                                      214     168
                                                                  -----   -----

  Change in plan assets, at fair value:
     Beginning plan assets                                           48      28
     Actual return                                                   22       4
     Employer contribution                                           11      16
     Benefits paid                                                   (1)     --
                                                                  -----   -----
     Ending plan assets                                              80      48
                                                                  -----   -----

  Funded status                                                    (134)   (120)
  Unrecognized net actuarial loss                                   150     156
  Unrecognized net asset at date of adoption of SFAS No. 87          44      48
  Minimum additional pension liability                             (124)   (150)
                                                                  -----   -----

  Accrued benefit cost                                            $ (64)  $ (66)
                                                                  =====   =====

The components of pension expense and related actuarial assumptions were as
follows:

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

  Service cost                                                    $  13   $   6
  Interest cost                                                      12       9
  Expected return on plan assets                                      1       1
  Net amortization and deferral                                       1       2
  Recognized net actuarial (gain) loss                                7       6
                                                                  -----   -----

     Net                                                          $  34   $  24
                                                                  =====   =====

  Discount rate on benefit obligation                              7.27%   7.27%
  Long-term expected rate of return on plan assets                 3.00    3.00
  Rate of compensation increase                                    4.00    4.00
</TABLE>

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

                                  (Continued)

                                                                          F-16

<PAGE>

                        INDIAN VILLAGE COMMUNITY BANK
                        NOTES TO FINANCIAL STATEMENTS
                         December 31, 1998 and 1997
                        (Table amounts in thousands)
- --------------------------------------------------------------------------------

NOTE 9 - COMMITMENTS AND FINANCIAL INSTRUMENTS WITH
 OFF-BALANCE-SHEET RISK

The Bank is a party to financial instruments with off-balance sheet risk in the
normal course of business to meet the financing needs of customers.  These
financial instruments include commitments to make loans.  The Bank's exposure to
credit loss in case of nonperformance by the other party to the financial
instrument for commitments to make loans is represented by the contractual
amount of those instruments.  The Bank follows the same credit policy to make
such commitments as is followed for those loans recorded in the financial
statements.

As of December 31, 1998, variable rate and fixed rate commitments to make loans
or fund outstanding lines of credit amounted to approximately $494,000 and
$1,891,000.  The interest rates on variable rate commitments ranged from 6.25%
to 7.75% and the interest rates on fixed rate commitments ranged from 7.00% to
8.75% at December 31, 1998.  As of December 31, 1997, variable rate and fixed
rate commitments to make loans or fund outstanding lines of credit amounted to
approximately $282,000 and $292,000.  Since loan commitments may expire without
being used, the amounts do not necessarily represent future cash commitments.


NOTE 10 - REGULATORY MATTERS

The Bank is subject to various regulatory capital requirements administered by
the federal regulatory agencies.  Failure to meet minimum capital requirements
can initiate certain mandatory actions that, if undertaken, could have a direct
material affect on the Bank's financial statements.  Under capital adequacy
guidelines and the regulatory framework for prompt corrective action, the Bank
must meet specific capital guidelines that involve quantitative measures of the
Bank's assets, liabilities and certain off-balance-sheet items as calculated
under regulatory accounting practices.  The Bank's capital amounts and
classifications are also subject to qualitative judgments by the regulators
about the Bank's components, risk weightings and other factors.  At December 31,
1998 and 1997, management believes the Bank complies with all regulatory capital
requirements.  Based on the computed regulatory capital ratios, the Bank is
considered well capitalized under the Federal Deposit Insurance Act at December
31, 1998 and 1997.  No conditions or events have occurred after December 31,
1998 that management believes have changed the Bank's category.

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

                                  (Continued)

                                                                            F-17

<PAGE>

                        INDIAN VILLAGE COMMUNITY BANK
                        NOTES TO FINANCIAL STATEMENTS
                         December 31, 1998 and 1997
                        (Table amounts in thousands)
- --------------------------------------------------------------------------------

NOTE 10 - REGULATORY MATTERS (Continued)

Year-end actual capital levels and minimum required levels were as follows:
<TABLE>
<CAPTION>
                                                                                       Minimum
                                                                                    Required To Be
                                                            Minimum Required       Well Capitalized
                                                              For Capital      Under Prompt Corrective
                                               Actual      Adequacy Purposes      Action Regulations
                                           --------------  ------------------  ------------------------
                                           Amount  Ratio    Amount     Ratio      Amount       Ratio
                                           ------  ------  ---------  -------  ------------  ----------
<S>                                        <C>     <C>     <C>        <C>      <C>           <C>
December 31, 1998
Total capital (to risk-weighted assets)    $5,226   25.8%     $1,621     8.0%        $2,026       10.0%
Tier 1 (core) capital (to
  risk-weighted assets)                     5,008   24.7         810     4.0          1,215        6.0
Tier 1 (core) capital (to adjusted
  total assets)                             5,008   12.5       1,597     4.0          1,997        5.0
Tangible capital (to adjusted
  total assets)                             5,008   12.5         599     1.5            N/A

December 31, 1997
Total capital (to risk-weighted assets)    $4,919   28.8%     $1,367     8.0%        $1,708       10.0%
Tier 1 (core) capital (to
  risk-weighted assets)                     4,743   27.8         683     4.0          1,025        6.0
Tier 1 (core) capital (to adjusted
  total assets)                             4,743   13.1       1,451     4.0          1,814        5.0
Tangible capital (to adjusted
  total assets)                             4,743   13.1         544     1.5            N/A
</TABLE>
The following is a reconciliation of the Bank's equity reported in the financial
statements under generally accepted accounting principles to the Office of
Thrift Supervision regulatory capital requirements:
<TABLE>
<CAPTION>
                                                                           Tier 1      Total
                                                               Tangible    (Core)    Risk-Based
                                                               Capital     Capital     Capital
                                                             -----------  ---------  -----------
<S>                                                          <C>          <C>        <C>
December 31, 1998
  Total equity as reported in the financial statements         $  5,102   $  5,102     $  5,102
  Net unrealized (gain) loss on securities available for sale       (50)       (50)         (50)
  Goodwill and other intangible assets                              (44)       (44)         (44)
  General allowance for loan losses                                  --         --          218
                                                               --------   --------     --------
    Regulatory capital                                         $  5,008   $  5,008     $  5,226
                                                               ========   ========     ========

December 31, 1997
  Total equity as reported in the financial statements         $  4,852   $  4,852     $  4,852
  Net unrealized (gain) loss on securities available for sale       (61)       (61)         (61)
  Goodwill and other intangible assets                              (48)       (48)         (48)
  General allowance for loan losses                                  --         --          176
                                                               --------   --------     --------
    Regulatory capital                                         $  4,743   $  4,743     $  4,919
                                                               ========   ========     ========
</TABLE>

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

                                  (Continued)

                                                                            F-18

<PAGE>

                        INDIAN VILLAGE COMMUNITY BANK
                        NOTES TO FINANCIAL STATEMENTS
                         December 31, 1998 and 1997
                        (Table amounts in thousands)
- --------------------------------------------------------------------------------

NOTE 11 - FAIR VALUES OF FINANCIAL INSTRUMENTS

The carrying amount and estimated fair values of financial instruments at
year-end were as follows:
<TABLE>
<CAPTION>
                                                          1998                    1997
                                                   ---------------------   ---------------------
                                                   Carrying   Estimated    Carrying   Estimated
                                                    Amount    Fair Value    Amount    Fair Value
                                                   --------   ----------   --------   ----------
<S>                                                <C>        <C>          <C>        <C>
Financial assets:
  Cash and cash equivalents                        $    797     $    797   $    923     $    923
  Time deposits                                         499          499         --           --
  Securities available for sale                       6,195        6,195      7,317        7,317
  Loans, net                                         31,274       31,531     27,241       26,599
  Federal Home Loan Bank stock                          407          407        379          379
  Accrued interest receivable                           183          183        153          153

Financial liabilities:
  Demand and savings deposits                        (8,077)      (8,077)    (7,496)      (7,496)
  Certificates of deposit                           (22,789)     (22,663)   (22,781)     (25,011)
  Federal Home Loan Bank advances                    (4,000)      (4,000)    (1,000)      (1,000)
  Accrued interest payable                              (37)         (37)       (27)         (27)
</TABLE>
Carrying amount is the estimated fair value for cash and cash equivalents, time
deposits, Federal Home Loan Bank stock, accrued interest receivable and payable,
demand and savings deposits, and variable rate loans and Federal Home Loan Bank
advances that reprice frequently and fully.  Security fair values are based on
market prices or dealer quotes, and if no such information is available, on the
rate and term of the security and information about the issuer.  For fixed rate
loans and certificates of deposit and for variable rate loans with infrequent
repricing or repricing limits, fair value is based on discounted cash flows
using current market rates applied to the estimated life and credit risk.  Fair
value of fixed rate Federal Home Loan Bank advances and for variable rate
advances with infrequent repricing or repricing limits, fair value is based on
current rates for similar financing.  The estimated fair value for other
financial instruments and off-balance-sheet loan commitments approximate cost at
December 31, 1998 and is not considered significant to this presentation.

NOTE 12 - OTHER COMPREHENSIVE INCOME

The tax effects on the components of other comprehensive income were as follows:
<TABLE>
<CAPTION>
                                                                  1998    1997
                                                                 ------  ------
<S>                                                              <C>     <C>
  Unrealized gains (losses) on securities available for sale:
     Unrealized gains (losses) arising during year               $  (6)  $  16
     Reclassification adjustment for gains (losses)                  1       1
                                                                 -----   -----
     Net unrealized gain (losses)                                   (5)     17
  Additional minimum pension liability                               9      (2)
                                                                 -----   -----
  Other comprehensive income                                     $   4   $  15
                                                                 =====   =====
</TABLE>

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

                                  (Continued)

                                                                            F-19

<PAGE>

                        INDIAN VILLAGE COMMUNITY BANK
                        NOTES TO FINANCIAL STATEMENTS
                         December 31, 1998 and 1997
                        (Table amounts in thousands)
- --------------------------------------------------------------------------------

NOTE 13 - ADOPTION OF PLAN OF CONVERSION

On January 20, 1999, the Board of Directors of the Bank, subject to regulatory
approval and approval by the members of the Bank, unanimously adopted a Plan of
Conversion from a federally chartered mutual bank to a federally chartered stock
bank with the concurrent formation of a holding company.  The Holding Company
will acquire 100 percent of the Bank's common stock.  The conversion is expected
to be accomplished through amendment of the Bank's charter and the sale of the
Holding Company's common stock in an amount equal to the pro forma market value
of the Bank after giving effect to the conversion.  A subscription offering of
the shares of the Holding Company's common stock will be offered to the Bank's
depositors, then to an employee stock benefit plan and then to other members.
Any shares of the Holding Company's common stock not sold in the subscription
offering may be offered for sale to the general public.

At the time of the conversion, the Bank will establish a liquidation account in
an amount equal to its regulatory capital as of the latest practicable date
before the conversion at which such regulatory capital can be determined.  The
liquidation account will be maintained for the benefit of eligible depositors
who continue to maintain their accounts at the Bank after the conversion.  The
liquidation account will be reduced annually to the extent that eligible
depositors have reduced their qualifying deposits.  Subsequent increases will
not restore an eligible account holder's interest in the liquidation account.
In the event of a complete liquidation, each eligible depositor will be entitled
to receive a distribution from the liquidation account in an amount
proportionate to the current adjusted qualifying balances for accounts then
held.  The Bank may not pay dividends that would reduce shareholders' equity
below the required liquidation account balance.

Under Office of Thrift Supervision ("OTS") regulations, limitations have been
imposed on all "capital distributions" by savings institutions, including cash
dividends.  The regulation establishes a three-tiered system of restrictions,
with the greatest flexibility afforded to thrifts that are both well capitalized
and given favorable qualitative examination ratings by the OTS.

Conversion costs will be deferred and deducted from the proceeds of the shares
sold in the conversion.  If the conversion is not completed, all costs will be
charged to expense.  At December 31, 1998, $16,513 of costs have been deferred.

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

                                                                            F-20

<PAGE>

You should rely only on the information contained in this prospectus. Neither
Indian Village Bancorp, Inc. nor Indian Village Community Bank has authorized
anyone to provide you with different information. This prospectus does not
constitute an offer to sell or a solicitation of an offer to buy any of the
securities offered by this prospectus to any person or in any jurisdiction in
which an offer or solicitation is not authorized or in which the person making
an offer or solicitation is not qualified to do so, or to any person to whom it
is unlawful to make an offer or solicitation in those jurisdictions. Neither the
delivery of this prospectus nor any sale hereunder shall under any circumstances
imply that there has been no change in the affairs of Indian Village Bancorp,
Inc. or Indian Village Community Bank since any of the dates as of which
information is furnished in this prospectus or since the date of this
prospectus.



                    [Logo for Indian Village Bancorp, Inc.]




         (Proposed Holding Company for Indian Village Community Bank)



                        586,500 Shares of Common Stock


                                     ____

                                  Prospectus

                                     ____




                              TRIDENT SECURITIES



                                 May 14, 1999




                     DEALER PROSPECTUS DELIVERY OBLIGATION

Until August 25, 1999, all dealers that buy, sell or trade these securities,
whether or not participating in this offering, may be required to deliver a
prospectus. This is in addition to the dealers' obligation to deliver a
prospectus when acting as underwriters and with respect to their unsold
allotments or subscriptions.


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