CARNEGIE FINANCIAL CORP
SB-2, 1998-03-25
PERSONAL CREDIT INSTITUTIONS
Previous: PATRIOT AMERICAN HOSPITALITY INC/DE, SC 13D/A, 1998-03-25
Next: GENESCO INC, 8-A12B/A, 1998-03-25





As filed with the Securities and Exchange Commission on March 25, 1998
                                                    Registration No. 333-_______

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM SB-2
                             REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933


                         Carnegie Financial Corporation
                         ------------------------------
          (Exact name of Small Business Issuer as specified in charter)


           Pennsylvania                 6035                   Requested
- -----------------------------     -----------------        -----------------
(State or other jurisdiction      (Primary SIC No.)       (I.R.S. Employer
of incorporation or                                       Identification No.)
organization)

                17 West Mall Plaza, Carnegie, Pennsylvania 15106
                                 (412) 276-1266
- --------------------------------------------------------------------------------
   (Address, including zip code, and telephone number, including area code, of
          principal executive offices and principal place of business)

                               Ms. Shirley Chiesa
                      President and Chief Executive Officer
                         Carnegie Financial Corporation
                17 West Mall Plaza, Carnegie, Pennsylvania 15106
                                 (412) 276-1266
         --------------------------------------------------------------
            (Name, address and telephone number of agent for service)

                  Please send copies of all communications to:
                             Samuel J. Malizia, Esq.
                             Charles E. Sloane, Esq.
                              Andrew S. White, Esq.
                      MALIZIA, SPIDI, SLOANE & FISCH, P.C.
           1301 K Street, N.W., Suite 700 East, Washington, D.C. 20005

              APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO
           THE PUBLIC: As soon as practicable after this registration
                          statement becomes effective.

         If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. [ ]

         If this  Form is a  post-effective  amendment  filed  pursuant  to Rule
462(c) under the Securities Act, check the following box and list the Securities
Act registration  statement number of the earlier registration statement for the
same offering. [ ]

         If delivery of the prospectus is expected to be made pursuant  to  Rule
434, please check the following box. [  ]

                   CALCULATION OF REGISTRATION FEE
- --------------------------------------------------------------------------------
Title of                             Proposed         Proposed         Amount
Each Class of           Shares        Maximum     Maximum Aggregate      of
Securities               to be    Offering Price      Offering      Registration
To Be Registered      Registered     Per Unit         Price(1)           Fee
- --------------------------------------------------------------------------------
Common Stock,
$.10 Par Value          238,050       $10.00        $2,380,500        $702.25
- --------------------------------------------------------------------------------
(1)      Estimated solely for purposes of calculating the registration fee.

The registrant hereby amends this  registration  statement on such date or dates
as may be necessary to delay its effective date until the registrant  shall file
a further amendment which specifically  states that this registration  statement
shall  thereafter  become  effective  in  accordance  with  Section  8(a) of the
Securities  Act of  1933  or  until  the  registration  statement  shall  become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.
<PAGE>
PROSPECTUS
Up to 238,050 Shares of Common Stock
(Anticipated Maximum, as adjusted)

                         CARNEGIE FINANCIAL CORPORATION
                               17 West Mall Plaza
                          Carnegie, Pennsylvania 15106

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

         Carnegie  Savings Bank is converting  from the mutual form to the stock
form of  organization.  As part of the  conversion,  Carnegie  Savings Bank will
become a wholly owned  subsidiary of Carnegie  Financial  Corporation.  Carnegie
Financial  Corporation was formed in February 1998 and upon  consummation of the
conversion will own all of the shares of Carnegie Savings Bank. The common stock
of Carnegie  Financial  Corporation is being offered to the public in accordance
with a plan of  conversion.  The Office of Thrift  Supervision  has approved the
plan of conversion  subject to the approval of a majority of the votes  eligible
to be cast by members of Carnegie  Savings Bank. No common stock will be sold if
Carnegie  Savings Bank does not receive  these  approvals or Carnegie  Financial
Corporation does not receive orders for at least the minimum number of shares.

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

                                TERMS OF OFFERING

         An  independent  appraiser  has  estimated  the  market  value  of  the
converted Carnegie Savings Bank to be between  $1,530,000 and $2,070,000,  which
establishes  the  number of shares to be  offered.  Subject  to Office of Thrift
Supervision  approval,  an additional 15% above the maximum number of shares, or
up to 238,050 shares may be offered. Based on these estimates, we are making the
following offering of shares of common stock:
<TABLE>
<CAPTION>
<S>      <C>                                                           <C>
o        Price Per Share:                                              $10.00

o        Number of Shares
         Minimum/Maximum/Maximum, as adjusted:                         153,000 to 207,000 to 238,050

o        Underwriting Commissions and Other Expenses
         Minimum/Maximum/Maximum, as adjusted:                         $260,000

o        Net Proceeds to Carnegie Financial Corporation
         Minimum/Maximum/Maximum, as adjusted:                         $1,270,000 to $1,810,000 to $2,120,500

o        Net Proceeds Per Share
         Minimum/Maximum/Maximum, as adjusted:                         $8.30 to $8.74 to $8.91
</TABLE>

Please refer to Risk Factors beginning on page 1 of this document.

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

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

 For information on how to subscribe, call the Stock Center at (412) 276-0535.

                             Capital Resources, Inc.

                The date of this prospectus is ___________, 1998
<PAGE>
- --------------------------------------------------------------------------------

                                TABLE OF CONTENTS

                                                                           Page
                                                                           ----

Questions and Answers About the Stock Offering............................   (i)
Summary................................................................... (iii)
Selected Financial and Other Data.........................................  (vi)
Risk Factors..............................................................    1
Proposed Purchases by Directors and Officers..............................    
Use of Proceeds...........................................................
Dividends.................................................................
Market for the Common Stock...............................................
Capitalization............................................................
Pro Forma Data............................................................
Historical and Pro Forma Capital Compliance...............................
The Conversion............................................................
Statement of Operations of Carnegie Savings Bank..........................
Management's Discussion and Analysis of
  Financial Condition and Results of Operations...........................
Business of Carnegie Financial Corporation................................
Business of Carnegie Savings Bank.........................................
Regulation................................................................
Taxation..................................................................
Management of Carnegie Financial Corporation..............................
Management of Carnegie Savings Bank.......................................
Restrictions on Acquisitions of Carnegie Financial Corporation............
Description of Capital Stock..............................................
Legal and Tax Matters.....................................................
Experts...................................................................
Registration Requirements.................................................
Where You Can Find Additional Information.................................
Index to Financial Statements of Carnegie Savings Bank....................  F-1


         This document contains  forward-looking  statements which involve risks
and uncertainties.  Carnegie Financial  Corporation's  actual results may differ
significantly  from the results  discussed  in the  forward-looking  statements.
Factors  that might  cause such a  difference  include,  but are not limited to,
those discussed in "Risk Factors" beginning on page 1 of this document.

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

                 QUESTIONS AND ANSWERS ABOUT THE STOCK OFFERING

Q:       What is the purpose of the offering?

A:       The offering  gives you the  opportunity to become a stockholder of our
         newly formed holding company,  Carnegie  Financial  Corporation,  which
         will allow you to share  indirectly  in our  future as a federal  stock
         savings  bank.  The stock  offering will increase our capital and funds
         for lending and investment  activities.  As a stock savings institution
         operating  through a holding  company  structure,  we will have greater
         flexibility for operations, expansion and diversification.

Q:       How do I purchase the stock?

A:       You must complete and return the stock order form to us  together  with
         your payment, on or before 12:00 p.m. (noon), Eastern Time, __________,
         __________, 1998.

Q:       How much stock may I purchase?

A:       The minimum  purchase is 25 shares (or $250).  The maximum  purchase is
         5,000  shares  (or  $50,000),  for any  individual  person  or  persons
         ordering through a single account. No person, related person or persons
         acting together,  may purchase in the conversion more than 7,500 shares
         (or  $75,000).  We  may  decrease  or  increase  the  maximum  purchase
         limitation  without  notifying  you. In the event that the  offering is
         oversubscribed,  we will  allocate  shares  based  upon  your  purchase
         priority.

Q:      What happens if there are not enough shares to fill all orders?

A:       You might not receive any or all of the shares you  want  to  purchase.
         If there is an oversubscription in the subscription offering, the stock
         will be offered on the following priority basis:

         o        Persons who had a deposit account of at least $50 with  us  on
                  November 30, 1996 ("Eligible Account Holders").

         o        Any  remaining  shares will be offered to the  employee  stock
                  ownership plan of Carnegie Savings Bank ("ESOP").

         o        Any  remaining  shares  will be offered  to persons  who had a
                  deposit  account  of at least  $50 with us on March  31,  1998
                  ("Supplemental Eligible Account Holders").

         o        Any remaining shares will be offered to other persons entitled
                  to vote on the approval of the conversion ("Other Members").

If the above  persons do not  subscribe  for all of the  shares,  the  remaining
shares may be offered  either  directly by Carnegie  Financial  Corporation in a
community  offering or in a best efforts public  offering.  We have the right to
reject any stock order in the  community  offering.  In the event of a community
offering,  preference  will be given to natural  persons  residing in  Allegheny
County.  You are prohibited from transferring or entering into any understanding
to transfer your subscription rights.

- --------------------------------------------------------------------------------
                                      (i)
<PAGE>
- --------------------------------------------------------------------------------

Q:       As a depositor of Carnegie Savings Bank, am  I  obligated  to  purchase
         stock?

A:       No.  You are not required to purchase stock.

Q:       As a depositor of or borrower from  Carnegie  Savings  Bank, what  will
         happen if I  do  not purchase any stock?

A:       As a depositor,  you  presently  have voting rights while we are in the
         mutual  form;  however,  once we  convert,  voting  rights will be held
         exclusively by stockholders. Your deposit account, certificate accounts
         and any loans you may have with us will not be affected.

Q.       Will the stock be traded on a market?

A.       It is  anticipated  that the stock  will be traded on the OTC  Bulletin
         Board.  However it is not assured or guaranteed  that the stock will be
         traded on the OTC Bulletin Board or on any market.

Q:       What particular factors should I consider when deciding whether to  buy
         the stock?

A:       Before you decide to purchase shares, you should read the Risk  Factors
         section on pages 1-3 of this document.

Q:       Who can help answer any other questions I  may  have  about  the  stock
         offering?

A:       In order to make an informed investment decision, you should read  this
         entire document.  In addition, you may contact:

                                  Stock Center
                                  Carnegie Financial Corporation
                                  17 West Mall Plaza
                                  Carnegie, Pennsylvania  15106
                                  (412) 276-0535

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

                                      (ii)

<PAGE>

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

                                     SUMMARY

         This summary highlights selected information from this document and may
not contain all the  information  that is  important to you. To  understand  the
stock offering fully, you should read carefully this entire document,  including
the financial  statements and the notes to the financial  statements of Carnegie
Savings  Bank.  References in this  document to "we",  "us",  and "our" refer to
Carnegie  Savings Bank. In certain  instances where  appropriate,  "we", "us" or
"our" refers collectively to Carnegie Financial Corporation and Carnegie Savings
Bank.  References  in this  document  to  "CFC"  refers  to  Carnegie  Financial
Corporation.

The Companies
                         Carnegie Financial Corporation
                               17 West Mall Plaza
                          Carnegie, Pennsylvania 15106
                                 (412) 276-1266

         Carnegie Financial  Corporation is not an operating company and has not
engaged in any significant business to date. It was formed in February 1998 as a
Pennsylvania-chartered  corporation  to be  the  holding  company  for  Carnegie
Savings Bank. The holding company structure will provide greater  flexibility in
terms of operations, expansion and diversification. See page ____.

                              Carnegie Savings Bank
                               17 West Mall Plaza
                          Carnegie, Pennsylvania 15106
                                 (412) 276-1266

         Carnegie  Savings  Bank  began  operations  in  1915  under  the  name,
"Carnegie  Savings  Building and Loan." In 1995, we converted to a state savings
bank  charter  and  obtained  Federal  Deposit  Insurance  Corporation  ("FDIC")
insurance  through the Bank Insurance Fund ("BIF").  In __________ ___, 1998, we
converted to a federal mutual savings bank charter, became subject to regulation
by the Office of Thrift  Supervision  ("OTS") and  retained  our FDIC  insurance
through BIF. We are a community and customer  oriented  federal  mutual  savings
bank.  We  provide  financial  services  to  individuals,   families  and  small
businesses.  Historically,  we have  emphasized  residential  mortgage  lending,
primarily  originating one- to four-family mortgage loans. At December 31, 1997,
we had total  assets of $16.7  million,  deposits  of $15.2  million,  and total
retained earnings of $1.2 million. See pages ____ to ____.

The Stock Offering

         Carnegie Financial  Corporation is offering between 153,000 and 207,000
shares of common  stock at $10 per  share ("Purchase Price").  As  a  result  of
changes in market and financial conditions prior to completion of the conversion
or to fill the order of our  employee  stock  ownership  plan and subject to the
Office of Thrift Supervision  approval,  we may increase the offering to 238,050
shares  without  further  notice to you. If an increase in the offering  size is
approved,  you will not have the opportunity to change or cancel any stock order
previously delivered to us. See page ____.

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

                                      (iii)
<PAGE>

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

Stock Purchase Priorities

         The shares of common  stock  will be  offered on the basis of  purchase
priorities.  Certain depositors will receive subscription rights to purchase the
shares.  The shares will be offered  first in a  subscription  offering  and any
remaining shares may be offered in a community offering or a public offering. We
have engaged Capital Resources, Inc. to assist in the selling of common stock on
a best-efforts basis. See pages ____ to ____.

Subscription Rights

         You may not sell or assign your  subscription  rights.  Any transfer of
subscription rights is prohibited by law. See page ____.

The Offering Range and Determination of the Price Per Share

         The  offering  range  is  based  on an  independent  appraisal  of  the
estimated  pro forma  market  value of the  common  stock by  FinPro,  Inc.,  an
appraisal  firm  experienced in appraisals of savings  institutions.  FinPro has
estimated,  that in its opinion as of March 12, 1998 the aggregate estimated pro
forma market value of the common stock ranged between $1,530,000 and $2,070,000,
with a midpoint of $1,800,000 (the "EVR").  The estimated pro forma market value
of the shares is our  estimated  market value after giving effect to the sale of
shares in this offering.

         The  appraisal  was  based in part  upon our  financial  condition  and
operations and the effect of the additional capital raised by the sale of common
stock in this offering. The $10.00 price per share


was  determined by our board of directors and is the price most commonly used in
stock  offerings  involving  conversions  of mutual  savings  institutions.  The
independent  appraisal  will  be  updated  prior  to  the  consummation  of  the
conversion.  If the updated estimated pro forma market value of the common stock
is either below  $1,530,000 or above  $2,380,500,  you will be notified and will
have the opportunity to modify or cancel your order. See pages ____ to ____.

Termination of the Offering

         The subscription offering will terminate at 12:00 p.m. (noon),  Eastern
Time, on __________  ___, 1998. The community  offering or public  offering,  if
any, may  terminate  at any time without  notice but no later than 45 days after
completion of the subscription  offering,  without approval by the OTS. See page
____.

Benefits to Management from the Offering

         Our  full-time  employees  will  participate  in the  offering  through
individual  purchases  and  purchases of stock by our employee  stock  ownership
plan,  which  is a form of  retirement  plan.  We also  intend  to  implement  a
restricted  stock  plan and a stock  option  plan,  no  earlier  than six months
following  completion  of the  conversion,  which may benefit our  President and
other  officers and  directors.  However,  the  restricted  stock plan and stock
option  plan may not be adopted  until after the  conversion  and are subject to
stockholder  approval  and  compliance  with OTS  regulations.  If we adopt  the
restricted  stock plan,  our executive  officers and  directors  will be awarded
common stock at no cost to them. See pages ____ to ____.

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

                                      (iv)
<PAGE>
- --------------------------------------------------------------------------------

Use of the Proceeds Raised from the Sale of Common Stock

         Carnegie  Financial  Corporation will use a portion of the net proceeds
from the stock  offering to purchase  all the common stock to be issued by us in
the conversion  and to make a loan to our employee stock  ownership plan to fund
its purchase of stock in the  conversion.  After  payment for our common  stock,
Carnegie  Financial  Corporation  will retain up to 50% of the funds received in
the stock  offering as its initial  capitalization.  We will use the proceeds of
the sale of the common stock to make  investments and fund loans.  See page ____
for the range of offering proceeds.

Dividends

         CFC does not expect to pay  dividends  during the first year  following
the  conversion.  We may establish a dividend  policy after the first year.  See
page ____.

Market for the Common Stock

         Due to the small size of the  offering,  it is unlikely  that an active
and liquid trading market will develop and be maintained.  Investors should have
a long-term investment intent. Persons purchasing shares may not be able to sell
their shares when they desire or sell them at a price equal to or above  $10.00.
Following the completion of the offering,  it is anticipated that the CFC common
stock will be traded on the OTC  Bulletin  Board.  Capital  Resources,  Inc.  is
expected to make a market in the common stock. However, Capital Resources,  Inc.
will not be subject to any  obligation  with respect to such  efforts.  See page
____.

Important Risks in Owning Common Stock

         Before you decide to purchase  stock in the  offering,  you should read
the Risk Factors section on pages 1-____ of this document.

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

                                       (v)
<PAGE>
- --------------------------------------------------------------------------------

                        SELECTED FINANCIAL AND OTHER DATA

         The following financial information is a summary only. This information
is  derived  in part,  and  should  be read in  conjunction  with,  our  audited
financial statements and notes beginning on page F-1.


Selected Financial Condition and Other Data
<TABLE>
<CAPTION>
                                                                     At December 31,
                                               -----------------------------------------------------------
                                                      1997                1996                 1995
                                               ------------------   -----------------   ------------------
                                                                 (Dollars in thousands)
<S>                                                       <C>                 <C>                  <C>    
Total Amount of:
  Assets....................................              $16,723             $15,100              $13,733
  Loans receivable, net.....................                9,585               9,812                9,002
  Mortgage-backed securities, net                           2,628               2,014                  980
  Investment securities, net................                2,530               2,150                1,687
  Cash and cash equivalents.................                  851                 557                1,542
  Savings deposits..........................               15,178              13,378               12,407
  Other borrowings..........................                    -                 300                    -
  Retained earnings
    (substantially restricted(1))...........                1,170               1,196                1,111

Number of:
  Deposit accounts..........................                2,309               2,221                2,080
  Full service offices......................                    1                   1                    1

</TABLE>

(1)      Composed of appropriated and unappropriated retained income.

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

                                      (vi)
<PAGE>
- --------------------------------------------------------------------------------

Summary of Operations
<TABLE>
<CAPTION>
                                                                        For the Years Ended
                                                                           December 31,
                                                     ---------------------------------------------------------
                                                           1997                 1996                1995
                                                     -----------------     ---------------      --------------
                                                                          (In thousands)
<S>                                                           <C>                   <C>                 <C>   
Interest income...................................            $1,222                $1,074              $1,019
Interest expense..................................               671                   552                 536
                                                               -----                 -----               -----
Net interest income...............................               551                   522                 483
Provision for loan losses.........................                73                     2                  31
                                                               -----                 -----               -----
Net interest income after
  provision for loan losses.......................               478                   520                 452
Other income......................................                63                    74                  73
Other expense.....................................               649                   459                 425
                                                               -----                 -----               -----
Income (loss) before income taxes.................              (108)                  135                 100
                                                               -----                 -----               -----
Income tax expense (benefit)......................               (54)                   36                  14
Net income (loss).................................            $  (54)               $   99              $   86
                                                               =====                 =====               =====
</TABLE>

<TABLE>
<CAPTION>
Key Operating Ratios
                                                                            At or For the
                                                                             Years Ended
                                                                            December 31,
                                                        ----------------------------------------------------
                                                              1997               1996              1995
                                                        -----------------   -------------     --------------
<S>                                                             <C>              <C>                <C>  
Performance Ratios:
Return on average assets
  (net income (loss) divided by average total                      (0.33)%         0.70%              0.65%
 assets).............................................
Return on average equity
  (net income (loss) divided by average equity)......              (4.30)%         8.60%              8.21%
Ratio of average equity to average assets
  ratio (average equity divided by average
  total assets)......................................               7.73%          8.09%              7.95%
Equity to assets at period end.......................               7.00%          7.92%              8.08%
Interest rate spread.................................               3.11%          3.55%              3.62%
Net interest margin..................................               3.50%          3.89%              3.88%
Average interest-earning assets to average
  interest-bearing liabilities.......................             109.28%        108.47%            106.07%
Net interest income after provision for loan
losses to total noninterest expense..................              73.65%        113.29%            106.35%

Asset Quality Ratios:
Non-performing loans to total assets.................               0.25%          0.22%              0.53%
Non-performing assets to total assets................               3.12%          1.32%              1.75%
Non-performing loans to total loans..................               0.44%          0.34%              0.81%
Allowance for loan losses to total loans
  at end of period...................................               1.19%          0.40%              0.42%
Allowance for loan losses to non-performing
  loans..............................................             273.81%        118.18%             52.05%

</TABLE>

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

                                      (vii)
<PAGE>



                                  RISK FACTORS

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

Potential  Impact of Changes in  Interest  Rates and the Current  Interest  Rate
Environment

         Our ability to make a profit, like that of most financial institutions,
is substantially  dependent on our net interest income,  which is the difference
between the interest income we earn on our interest-earning assets (e.g. such as
mortgage loans and investment securities) and the interest expense we pay on our
interest-bearing  liabilities  (such as deposits and borrowings).  Substantially
all of our mortgage loans have rates of interest which are fixed for the term of
the loan ("fixed rate") and are originated  with terms of up to 30 years,  while
deposit  accounts  have  significantly  shorter  terms to maturity.  Because our
interest-earning  assets  generally have fixed rates of interest and have longer
effective  maturities than our  interest-bearing  liabilities,  the yield on our
interest-earning assets generally will adjust more slowly to changes in interest
rates than the cost of our  interest-bearing  liabilities.  As a result, our net
interest income will be adversely  affected by material and prolonged  increases
in interest rates. In addition,  rising interest rates may adversely  affect our
earnings  because  there  might be a lack of  customer  demand  for  loans.  See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations - - Asset/Liability Management."

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

Lack of Active Market for Common Stock

         Due to the small size of the  offering,  it is highly  unlikely that an
active trading  market will develop and be maintained.  If an active market does
not develop, you may not be able to sell your shares promptly or perhaps at all,
or sell  your  shares  at a price  equal to or above  the price you paid for the
shares.  It is anticipated  that CFC common stock will be traded on OTC Bulletin
Board. The common stock may not be appropriate as a short-term  investment.  See
"Market for the Common Stock."

Additional Capital; Return on Equity

         As a result of the conversion,  we will have, on a consolidated  basis,
total equity that is substantially more than our equity prior to the conversion.
Loan demand is not expected to increase correspondingly,  and thus we are likely
to be faced with the choice of either  investing  capital in lower yielding debt
securities or making higher risk investments to increase yield. Furthermore,  we
are not  expected  to be able  to  immediately  leverage  the new  capital,  and
therefore,  the increase in equity may  adversely  affect  return on equity (net
income  divided by  average  equity),  absent a  corresponding  increase  in net
income.  Our return on equity was  (4.62)%,  8.28% and 7.74% for the years ended
December 31, 1997, 1996 and 1995 respectively. We initially intend to invest the
net proceeds in short and medium term  investments  which  generally  have lower
yields than loans.  There can be no  assurance  that we will be able to increase
net income in future periods in amounts commensurate with the increase in equity
resulting from the  conversion.  Se "Pro Forma Data."  Furthermore,  current OTS
policy on stock

                                        1

<PAGE>



repurchases  by CFC could limit our  flexibility  in utilizing the net proceeds.
See "Use of Proceeds"  and "The  Conversion  --  Restrictions  on  Repurchase of
Stock."

Intent to Remain Independent

         We  have  operated  as  an  independent   community   oriented  savings
association  since  1915.  It is our  intention  to  continue  to  operate as an
independent  community  oriented savings  association  following the conversion.
Accordingly,  you are urged not to  subscribe  for shares of our common stock if
you are  anticipating  a quick sale by us. See  "Business of Carnegie  Financial
Corporation."

Dependence on Local Economy

         We operate as a community-oriented financial institution,  with a focus
on servicing  customers in our primary  market area of Carnegie and  surrounding
areas of Allegheny County, Pennsylvania.  At December 31, 1997, most of our loan
portfolio  consisted of loans made to borrowers and collateralized by properties
located  in our  primary  market  area.  As a result  of this  concentration,  a
downturn in the economy of our primary  market area could  increase  the risk of
loss associated with our loan portfolio.
See "Business of Carnegie Savings Bank - Market Area."

Anti-Takeover  Provisions and Statutory Provisions That Could Discourage Hostile
Acquisitions of Control

         Provisions in CFC's articles of incorporation  and bylaws,  the general
corporation  law  of the  Commonwealth  of  Pennsylvania,  and  certain  federal
regulations may make it difficult and expensive to pursue a tender offer, change
in control or takeover  attempt which is opposed by our management and the board
of directors. As a result,  stockholders who might desire to participate in such
a transaction  may not have an opportunity to do so. Such  provisions  will also
render the removal of the current  board of directors or  management of CFC more
difficult.  In addition,  these  provisions  may reduce the trading price of our
stock. These provisions include: restrictions on the acquisition of CFC's equity
securities and limitations on voting rights;  the classification of the terms of
the  members  of the board of  directors;  certain  provisions  relating  to the
meeting of  stockholders;  denial of cumulative  voting by  stockholders  in the
election of directors;  the issuance of preferred stock and additional shares of
common stock without shareholder approval; and super-majority provisions for the
approval of certain business combinations.
See "Restrictions on Acquisitions of Carnegie Financial Corporation".

Possible Voting Control by Directors and Officers

         The proposed  purchases of the common stock by our directors,  officers
and employee stock ownership  plan, as well as the potential  acquisition of the
common stock through the stock option plan and restricted stock plan, could make
it difficult to obtain  majority  support for  stockholder  proposals  which are
opposed by our management and board of directors. Based upon the midpoint of the
estimated  valuation  range,  our  officers  and  directors  intend to  purchase
approximately  17% of the common shares offered in the conversion.  In addition,
the voting of those  shares  could  block the  approval of  transactions  (i.e.,
business combinations and amendment to our articles of incorporation and bylaws)
requiring the approval of 80% of the  stockholders  under the CFC's  articles of
incorporation.  See "Proposed Purchases by Directors and Officers,"  "Management
of Carnegie  Savings Bank -- Executive  Compensation,"  "Description  of Capital
Stock," and "Restrictions on Acquisitions of Carnegie Financial Corporation."


                                        2

<PAGE>



Possible Dilutive Effect of Restricted Stock Plan and Stock Options

         If the conversion is completed and shareholders  approve the restricted
stock plan ("RSP") and stock  option  plan,  we will issue stock to our officers
and directors  through these plans.  If the shares for the RSP and stock options
are issued from our authorized but unissued stock,  your voting  interests could
be cumulatively  diluted by up to  approximately  12.3% and the trading price of
our stock may be reduced.  See "Pro Forma Data," "Management of Carnegie Savings
Bank -- Proposed Future Stock Benefit Plans," and "-- Restricted Stock Plan."

Restrictions on Repurchase of Shares

         Generally,  during the first year following the conversion, CFC may not
repurchase its shares.  During each of the second and third years  following the
conversion,  CFC may repurchase up to 5% of its outstanding shares. During those
periods, if we decide that additional repurchases would be an appropriate use of
funds, we would not be able to do so, without  obtaining OTS approval.  There is
no  assurance  that  OTS  approval  would  be  given.  See  "The  Conversion  --
Restrictions on Repurchase of Shares."

Possible Year 2000 Computer Program Problems

         A great  deal of  information  has been  disseminated  about the global
computer crash that may occur in the year 2000. Many computer  programs that can
only distinguish the final two digits of the year entered (a common  programming
practice in earlier years) are expected to read entries for the year 2000 as the
year 1900 and compute payment,  interest or delinquency  based on the wrong date
or are expected to be unable to compute payment, interest or delinquency.  Rapid
and accurate data processing is essential to our operations.  Data processing is
also essential to most other financial institutions and many other companies.

         Most of our  material  data  processing  that could be affected by this
problem is provided  by a third party  service  bureau.  Our service  bureau has
advised us that it expects to resolve  this  potential  problem  before the year
2000.  However,  if this potential problem is not resolved before the year 2000,
we would likely  experience  significant  data  processing  delays,  mistakes or
failures.  These delays,  mistakes or failures could have a significant  adverse
impact  on  our  financial   condition  and  our  results  of  operations.   See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations - Results of Operations - Noninterest Expense."

Financial Institution Regulation and Future of the Thrift Industry

         We are subject to extensive regulation, supervision, and examination by
the OTS and FDIC. Bills have been introduced in Congress that could  consolidate
the OTS with the Office of the  Comptroller of the Currency  ("OCC") and require
us to adopt a  commercial  bank  charter.  If we become a commercial  bank,  our
investment authority and the ability of CFC to engage in diversified  activities
may be limited,  which could adversely affect our value and  profitability.  See
"Regulation."


                                        3

<PAGE>
                  PROPOSED PURCHASES BY DIRECTORS AND OFFICERS

         The  following  table sets forth the  approximate  purchases  of common
stock by each  director  and  executive  officer  and  their  associates  in the
conversion. Shares purchased by officers and directors in the conversion may not
be sold for at least one year.  The  table  assumes  that  180,000  shares  (the
midpoint of the estimated  valuation  range,  "EVR") of the common stock will be
sold at $10.00 per share and that sufficient shares will be available to satisfy
subscriptions  in all  categories.  However,  officers and  directors  and their
associates  may not buy more than 35% of the total  amount of shares sold in the
conversion.
<TABLE>
<CAPTION>
                                                                                               Aggregate
                                                                             Total              Price of             Percent
                                                                             Shares               Shares             of Shares
        Name                        Position                               Purchased(1)         Purchased(1)         Purchased(1)
        ----                        --------                               ------------         ------------         ------------
<S>                               <C>                                       <C>                <C>                    <C>  
Shirley Chiesa                    Chairman, President                          7,500              $75,000                4.17%
                                  and CEO
Morry Miller                      Director                                     5,000               50,000                2.78 
JoAnn V. Narduzzi                 Director                                     5,000               50,000                2.78 
Lois A. Wholey                    Director                                     5,000               50,000                2.78 
Charles Ruprecht                  Director                                     4,000               40,000                2.22 
Joseph R. Pigoni                  Executive Vice                               4,000               40,000                2.22 
                                                                             -------              -------              ------
                                  President and CFO
                                                                              30,500             $305,000               16.95%
                                                                             =======              =======              ======
</TABLE>

- --------------------
(1) Does not include shares  purchased by the employee stock ownership plan (the
"ESOP").

                                 USE OF PROCEEDS

         Carnegie  Financial  Corporation will use up to 50% of the net proceeds
from the  offering  (or such  additional  amounts as is  necessary  to  increase
Carnegie  Savings  Bank's  capital  ratio to 10%) to purchase all of the capital
stock we will  issue in  connection  with the  conversion.  A portion of the net
proceeds to be retained by Carnegie Financial  Corporation will be loaned to our
employee  stock  plan to  fund  its  purchase  of 8% of the  shares  sold in the
conversion.  On a short-term  basis, the balance of the net proceeds retained by
Carnegie  Financial   Corporation  initially  will  be  invested  in  short-term
investments.  Although there are no current plans, the net proceeds subsequently
may be used to fund acquisitions of other financial services  institutions or to
diversify  into  non-banking  activities.  The net  proceeds may also serve as a
source  of  funds  for the  payment  of  dividends  to  stockholders  or for the
repurchase of the shares. A portion of the net proceeds may also be used to fund
the purchase of 4% of the shares for the RSP which is  anticipated to be adopted
following the conversion. See "Pro Forma Data."

         The funds we receive from the sale of our capital  stock to CFC will be
added to our general funds and be used for general corporate purposes including:
(i) investment in mortgages and other loans, (ii) investment in U.S.  Government
and federal agency securities, (iii) investment in mortgage-backed securities or
(iv) funding loan  commitments.  However,  initially we intend to invest the net
proceeds in short-term  investments until we can deploy the proceeds into higher
yielding  assets.  The funds added to our capital  will further  strengthen  our
capital position.

         The net proceeds may vary because the total  expenses of the conversion
may be significantly more or less than those estimated. We estimate our expenses
to be approximately $260,000. Our

                                        4
<PAGE>



estimated  net  proceeds  will range from  $1,270,000  to  $1,810,000  (or up to
$2,121,000  in the  event  the  maximum  of the  estimated  valuation  range  is
increased to $2,380,500).  See "Pro Forma Data." The net proceeds will also vary
if the number of shares to be issued in the  conversion is adjusted to reflect a
change in our estimated pro forma market value. Payments for shares made through
withdrawals  from  existing  deposit  accounts  with us will not  result  in the
receipt of new funds for  investment by us but will result in a reduction of our
liabilities and interest expense as funds are transferred from  interest-bearing
certificates or accounts for use in purchasing stock.

                                    DIVIDENDS

         Upon  conversion,  CFC's board of directors  will have the authority to
declare   dividends  on  the  shares,   subject  to  statutory  and   regulatory
requirements.  CFC does not expect to pay cash  dividends  during the first year
after the  conversion.  Any future  declarations  of  dividends  by the board of
directors will depend upon a number of factors, including: (i) the amount of the
net proceeds  retained by CFC in the conversion,  (ii) investment  opportunities
available, (iii) capital requirements,  (iv) regulatory limitations, (v) results
of  operations  and  financial  condition,  (vi) tax  considerations,  and (vii)
general economic conditions.  Upon review of such considerations,  the board may
authorize  future  dividends  if  it  deems  such  payment  appropriate  and  in
compliance  with  applicable  law  and  regulation.  For a  period  of one  year
following the completion of the  conversion,  we will not pay any dividends that
would be treated for tax purposes as a return of capital nor take any actions to
pursue or propose such  dividends.  In addition,  there can be no assurance that
regular or special  dividends  will be paid,  or, if paid,  will  continue to be
paid. See  "Historical  and Pro Forma Capital  Compliance,"  "The  Conversion --
Effects of Conversion to Stock Form on Savers and Borrowers of Carnegie  Savings
Bank --  Liquidation  Account" and  "Regulation  -- Dividend  and Other  Capital
Distribution Limitations."

         CFC is not  subject to OTS  regulatory  restrictions  on the payment of
dividends  to its  stockholders  although the source of such  dividends  will be
dependent  in part  upon the  receipt  of  dividends  from us.  CFC is  subject,
however,  to the  requirements  of  Pennsylvania  law, which generally limit the
payment of dividends  to amounts that will not affect the ability of CFC,  after
the dividend has been  distributed,  to pay its debts in the ordinary  course of
business.

                           MARKET FOR THE COMMON STOCK

         As a newly organized  company,  CFC has never issued capital stock, and
consequently there is no established market for the common stock.  Following the
completion  of the  offering,  it is  anticipated  that the common stock will be
traded on the over-the-counter  market with quotations available through the OTC
Electronic Bulletin Board. Capital Resources,  Inc. is expected to make a market
in the common stock.  Making a market may include the  solicitation of potential
buyers  and  sellers  in order to match buy and sell  orders.  However,  Capital
Resources,  Inc.  will not be subject  to any  obligation  with  respect to such
efforts.  If the common  stock  cannot be quoted and traded on the OTC  Bulletin
Board it is expected that the  transactions in the common stock will be reported
in the pink sheets of the National Quotation Bureau, Inc.

         The development of an active trading market depends on the existence of
willing buyers and sellers. Due to the small size of the offering,  it is highly
unlikely that an active trading market will develop and be maintained. You could
have difficulty disposing of your shares and you should not view the shares as a
short-term investment.  You may not be able to sell your shares at a price equal
to or above the price you paid for the shares.

                                        5
<PAGE>

                                 CAPITALIZATION

         The following table  presents,  as of December 31, 1997, our historical
capitalization and the consolidated capitalization of CFC after giving effect to
the  conversion and the other  assumptions  set forth below and under "Pro Forma
Data," based upon the sale of shares at the minimum, midpoint,  maximum, and 15%
above the maximum of the EVR at a price of $10.00 per share:
<TABLE>
<CAPTION>
                                                                                   Pro Forma Consolidated Capitalization
                                                                                           Based on the Sale of (2)(3)
                                                       Historical       153,000            180,000         207,000        238,050
                                                     Capitalization    Shares at          Shares at       Shares at      Shares At
                                                    at December 31,      $10.00             $10.00         $10.00          $10.00
                                                          1997         Per Share          Per Share       Per Share      Per Share
                                                         ------        ---------          ---------       ---------      ---------
                                                                                   (In thousands)
<S>                                                       <C>            <C>                <C>            <C>             <C>    
Deposits(1) ..................................            $15,178        $15,178            $15,178        $15,178         $15,178
                                                           ======         ======             ======         ======          ======

Stockholders' Equity:
 Preferred Stock, no par value per share,
   2,000,000 shares authorized; none to be
   issued.....................................            $     -        $     -            $     -        $     -         $     -
 Common Stock, $.10 par value, 4,000,000
   shares authorized; total shares to be
   issued as reflected........................                  -              2                  2              2               2
Additional paid in capital....................                  -          1,268              1,538          1,808           2,119
  Retained earnings(4)........................              1,156          1,156              1,156          1,156           1,156
Net unrealized gain on securities available for
  sale........................................                 14             14                 14             14              14
Less:
  Common Stock acquired by ESOP...............                  -           (122)              (144)          (166)           (190)
  Common Stock acquired by RSP................                  -            (61)               (72)           (83)            (95)
                                                           ------         ------             ------         ------          ------
Total stockholders' equity....................            $ 1,170        $ 2,257            $ 2,494        $ 2,731         $ 3,006
                                                           ======         ======             ======         ======          ======
</TABLE>

- ---------------------
(1)  Excludes  accrued  interest  payable on deposits.  Withdrawals from savings
     accounts  for the  purchase  of  stock  have not  been  reflected  in these
     adjustments.  Any withdrawals will reduce pro forma  capitalization  by the
     amount of such withdrawals.
(2)  Does not reflect the increase in the number of shares of common stock after
     the conversion in the event of  implementation  of the Stock Option Plan or
     RSP. See  "Management  of Carnegie  Savings  Bank -- Proposed  Future Stock
     Benefit Plans -- Stock Option Plan" and "-- Restricted Stock Plan."
(3)  Assumes  that 8% and 4% of the  shares  issued  in the  conversion  will be
     purchased by the ESOP and RSP, respectively. No shares will be purchased by
     the RSP in the conversion.  It is assumed that the RSP will purchase common
     stock in the open market within one year of the conversion in order to give
     an indication of its effect on  capitalization.  The pro forma presentation
     does  not  show  the  impact  of:  (a)  results  of  operations  after  the
     conversion,  (b) changing market prices of shares of common stock after the
     conversion,  or (c) a smaller  than 4% or 8%  purchase  by the RSP or ESOP,
     respectively.  Assumes  that the funds used to acquire the ESOP shares will
     be borrowed  from CFC for a ten year term at the prime rate as published in
     The Wall  Street  Journal.  For an  estimate  of the  impact of the ESOP on
     earnings,  see "Pro Forma Data." The Bank intends to make  contributions to
     the ESOP  sufficient to service and ultimately  retire its debt. The amount
     to be  acquired  by  the  ESOP  and  RSP is  reflected  as a  reduction  of
     stockholders'  equity.  The issuance of authorized but unissued  shares for
     the RSP in an amount equal to 4% of the outstanding  shares of common stock
     will have the effect of diluting existing stockholders' voting interests by
     4.31%. There can be no assurance that stockholder  approval of the RSP will
     be obtained.  See  "Management of Carnegie  Savings Bank -- Proposed Future
     Stock Benefit Plans -- Restricted Stock Plan."
(4)  Our equity  will be  substantially  restricted  after the  conversion.  See
     "Dividends,"  "Regulation  --  Dividends  and  Other  Capital  Distribution
     Limitations,"  "The  Conversion  -- Effects of  Conversion to Stock Form on
     Depositors and Borrowers of Carnegie  Savings Bank -- Liquidation  Account"
     and Note 13 to the Financial Statements.

                                        6
<PAGE>
                                 PRO FORMA DATA

         The actual net  proceeds  from the sale of the common  stock  cannot be
determined  until  the  conversion  is  completed.  However,  net  proceeds  are
currently  estimated to be between  $1,270,000 and $1,810,000 at the minimum and
maximum, as adjusted, of the EVR, based upon the following  assumptions:  (i) 8%
of the shares will be sold to the ESOP; (ii) Capital  Resources,  Inc. will have
received   advisory  and  marketing  fees   (including   legal  fees  and  other
reimbursable  expenses)  of  $80,000;  (iii) no shares  will be sold in a public
offering; (iv) other conversion expenses,  excluding the fees and other expenses
paid to Capital Resources, Inc., will be $180,000; and (v) 4% of the shares will
be sold to the RSP.  Because  management  of  Carnegie  Savings  Bank  presently
intends  to adopt the RSP  within the first year  following  the  conversion,  a
purchase by the RSP in the  conversion has been included with the pro forma data
to give an indication of the effect of a 4% purchase by the RSP, at a $10.00 per
share purchase price in the market, even though the RSP does not currently exist
and is prohibited by OTS regulation  from  purchasing  shares in the conversion.
The pro  forma  presentation  does  not show  the  effect  of:  (a)  results  of
operations after the conversion,  (b) changing market prices of the shares after
the conversion,  (c) less than a 4% purchase by the RSP, or (d) dilutive effects
of newly issued shares under the restricted stock plan and the stock option plan
(see footnotes 2 and 3).

         The  following  table sets  forth,  our  historical  net  earnings  and
stockholders'  equity prior to the conversion and the pro forma consolidated net
earnings and stockholders' equity of CFC following the conversion. Unaudited pro
forma  consolidated net earnings and  stockholders'  equity have been calculated
for the year ended December 31, 1997, as if the common stock to be issued in the
conversion  had been sold at January 1, 1997, and the estimated net proceeds had
been  invested at 5.55%,  which was  approximately  equal to the  one-year  U.S.
Treasury bill rate at December 31, 1997.  The one-year U.S.  Treasury bill rate,
rather  than an  arithmetic  average of the  average  yield on  interest-earning
assets and average  rate paid on deposits,  has been used to estimate  income on
net proceeds because it is believed that the one-year U.S. Treasury bill rate is
a more accurate  estimate of the rate that would be obtained on an investment of
net proceeds  from the offering.  In  calculating  pro forma income,  a combined
effective  state and  federal  income tax rate of 37% has been  assumed  for the
respective periods,  resulting in an after tax yield of 3.50% for the year ended
December 31, 1997.  Withdrawals from deposit accounts for the purchase of shares
are not reflected in the pro forma adjustments.  The computations are based upon
the assumptions  that 153,000 shares (minimum of EVR),  180,000 shares (midpoint
of  EVR),  207,000  shares  (maximum  of EVR) or  238,050  shares  (maximum,  as
adjusted,  of the EVR) are sold at a price of $10.00  per  share.  As  discussed
under "Use of  Proceeds,"  a portion of the net  proceeds  that CFC will receive
will be  loaned  to the ESOP to fund its  anticipated  purchase  of 8% of shares
issued in the  conversion.  It is assumed  that the yield on the net proceeds of
the conversion retained by CFC will be the same as the yield on the net proceeds
of the conversion  transferred to us. Historical and pro forma per share amounts
have  been  calculated  by  dividing  historical  and pro forma  amounts  by the
indicated  number of shares.  Per share  amounts  have been  computed  as if the
shares had been  outstanding  at the  beginning  of the  periods or at the dates
shown,  but  without  any  adjustment  of per  share  historical  or  pro  forma
stockholders' equity to reflect the earnings on the estimated net proceeds.

         The stockholders'  equity  information is not intended to represent the
fair  market  value  of the  shares,  or the  current  value  of our  assets  or
liabilities, or the amounts, if any, that would be available for distribution to
stockholders in the event of liquidation.  For additional  information regarding
the  liquidation  account,  see  "The  Conversion  --  Certain  Effects  of  the
Conversion  to Stock Form on Savers and  Borrowers  of Carnegie  Savings Bank --
Liquidation  Account"  and Note 13 to the  financial  statements.  The pro forma
income  derived from the  assumptions  set forth above should not be  considered
indicative  of the actual  results of our  operations  for any period.  Such pro
forma  data may be  materially  affected  by a change  in the price per share or
number  of  shares to be issued  in the  Conversion  and by other  factors.  For
information  regarding investment of the proceeds see "Use of Proceeds" and "The
Conversion -- Stock  Pricing" and "-- Change in Number of Shares to be Issued in
the Conversion."

                                        7

<PAGE>




<TABLE>
<CAPTION>

                                                             At or For the Year Ended December 31, 1997
                                                           -----------------------------------------------
                                                             153,000     180,000      207,000    238,050
                                                            Shares at    Shares at   Shares at  Shares at
                                                             $10.00       $10.00      $10.00     $10.00
                                                            per share    per share   per share  per share
                                                            ---------    ---------   ---------  ---------
                                                          (Dollars in thousands, except per share amounts)
<S>                                                           <C>         <C>         <C>         <C>    
Gross proceeds ............................................   $ 1,530     $ 1,800     $ 2,070     $ 2,381
Less estimated offering expenses ..........................       260         260         260         260
                                                              -------     -------     -------     -------
  Estimated net proceeds ..................................     1,270       1,540       1,810       2,121
  Less:  ESOP funded by the Company .......................      (122)       (144)       (166)       (190)
         RSP funded by the Company ........................       (61)        (72)        (83)        (95)
                                                              -------     -------     -------     -------
  Estimated investable net proceeds .......................   $ 1,087     $ 1,324     $ 1,561     $ 1,836
                                                              =======     =======     =======     =======

Net income (loss):
  Historical net income (loss) ............................   $   (54)    $   (54)    $   (54)    $   (54)
  Pro forma earnings on investable net proceeds ...........        38          46          55          64
  Pro forma ESOP adjustment(1) ............................        (8)         (9)        (10)        (12)
  Pro forma RSP adjustment(2) .............................        (8)         (9)        (10)        (12)
                                                              -------     -------     -------     -------

         Total ............................................   $   (32)    $   (26)    $   (19)    $   (14)
                                                              =======     =======     =======     =======
Net income (loss) per share:
  Historical net income (loss) per share ..................   $  (.38)    $ (0.32)    $ (0.28)    $ (0.24)
  Pro forma earnings on net proceeds ......................      0.27        0.28        0.29        0.29
  Pro forma ESOP adjustment(1) ............................     (0.06)      (0.05)      (0.05)      (0.05)
  Pro forma RSP adjustment(2) .............................     (0.06)      (0.05)      (0.05)      (0.05)
                                                              -------     -------     -------     -------
         Total(5) .........................................   $ (0.23)    $ (0.14)    $ (0.09)    $ (0.05)
                                                              =======     =======     =======     =======

Stockholders' equity:(3)
  Historical ..............................................   $ 1,170     $ 1,170     $ 1,170     $ 1,170
  Estimated net proceeds ..................................     1,270       1,540       1,810       2,121
  Less:  Common stock acquired by ESOP(1) .................      (122)       (144)       (166)       (190)
         Common stock acquired by RSP(2) ..................       (61)        (72)        (83)        (95)
                                                              -------     -------     -------     -------
         Total ............................................   $ 2,257     $ 2,494     $ 2,731     $ 3,006
                                                              =======     =======     =======     =======

Stockholders' equity per share:(3)
  Historical ..............................................   $  7.65     $  6.50     $  5.65     $  4.91
  Estimated net proceeds ..................................      8.30        8.56        8.74        8.91
  Less:  Common stock acquired by ESOP(1) .................      (.80)       (.80)       (.80)       (.80)
         Common stock acquired by RSP(2) ..................      (.40)       (.40)       (.40)       (.40)
                                                              -------     -------     -------     -------
         Total ............................................   $ 14.75     $ 13.86     $ 13.19     $ 12.62
                                                              =======     =======     =======     =======
Offering price as a percentage of pro forma stockholders'
  equity per share(4) .....................................     67.80%      72.15%      75.82%      79.24%
                                                              =======     =======     =======     =======
Ratio of offering price to pro forma earnings per share(5)     (43.48)x    (71.43)x   (111.11)x   (200.00)x
                                                              =======     =======     =======     =======
</TABLE>



                                                   (footnotes on following page)

                                        8

<PAGE>



- --------------------
(1)  Assumes 8% of the shares sold in the  conversion are purchased by the ESOP,
     and that the funds used to purchase  such shares are borrowed from CFC. The
     approximate  amount expected to be borrowed by the ESOP is not reflected as
     a liability  but is reflected as a reduction of capital.  We intend to make
     annual  contributions  to the ESOP  over a ten year  period in an amount at
     least equal to the principal and interest requirement of the debt. Interest
     income  earned by us on the ESOP debt offsets the interest paid by Carnegie
     Savings Bank on the ESOP loan.  Therefore,  only the principal  payments on
     the ESOP debt are  recorded as a  tax-effected  expense.  The pro forma net
     income  assumes:  (i) that  1,224,  1,440,  1,656 and  1,904  shares at the
     minimum,  midpoint,  maximum and  maximum,  as  adjusted  of the EVR,  were
     committed to be released  during the twelve months  December 31, 1997 at an
     average  fair value of $10.00 per share in  accordance  with  Statement  of
     Position  ("SOP")  93-6  of the  American  Institute  of  Certified  Public
     Accountants ("AICPA"); (ii) the effective tax rate was 37% for such periods
     based upon a combined  federal and state tax rate;  and (iii) only the ESOP
     shares committed to be released were considered outstanding for purposes of
     the per share net earnings.  The pro forma  stockholders'  equity per share
     calculation assumes all ESOP shares were outstanding, regardless of whether
     such shares would have been  released.  Because CFC will be  providing  the
     ESOP  loan,  only  principal  payments  on the ESOP loan are  reflected  as
     employee  compensation and benefits expense. As a result, to the extent the
     value of the shares appreciates over time,  compensation expense related to
     the ESOP will  increase.  For  purposes  of the  preceding  tables,  it was
     assumed  that  a  ratable  portion  of the  ESOP  shares  purchased  in the
     conversion  were committed to be released  during the period ended December
     31,  1997.  See Note 5 below.  If it is assumed that all of the ESOP shares
     were included in the  calculation  of earnings per share for the year ended
     December 31, 1997,  earnings  per share would have been  $(0.21),  $(0.14),
     $(0.09) and $(0.06), based on the sale of shares at the minimum,  midpoint,
     maximum and the  maximum,  as  adjusted,  of the EVR.  See  "Management  of
     Carnegie Savings Bank -- Other Benefits -- Employee Stock Ownership Plan."

(2)  Assumes issuance to the RSP of 6,120, 7,200, 8,280, and 9,522 shares at the
     minimum,  midpoint,  maximum,  and  maximum,  as adjusted  of the EVR.  The
     assumption in the pro forma  calculation  is that (i) shares were purchased
     by CFC following  the  conversion,  (ii) the purchase  price for the shares
     purchased by the RSP was equal to the purchase price of $10 per share (iii)
     20% of the amount  contributed was an amortized expense during such period,
     and (iv) the  effective  tax rate  was 37% for such  periods  based  upon a
     combined  federal and state tax rate. Such amount does not reflect possible
     increases or decreases in the value of such stock  relative to the Purchase
     Price. As we accrue  compensation  expense to reflect the five year vesting
     period of such shares  pursuant to the RSP, the charge against capital will
     be  reduced  accordingly.  Implementation  of the RSP  within  one  year of
     conversion would require  regulatory and stockholder  approval at a meeting
     of our  stockholders  to be held no  earlier  than  six  months  after  the
     conversion. If the shares to be purchased by the RSP are assumed at January
     1, 1997,  to be newly issued  shares  purchased  from CFC by the RSP at the
     Purchase Price, at the minimum, midpoint, maximum and maximum, as adjusted,
     of the EVR,  pro  forma  stockholders'  equity  per share  would  have been
     $14.19,  $13.32, $12.68, and $12.14, and pro forma earnings per share would
     have been $(0.20),  $(0.13),  $(0.08),  and $(0.05). As a result of the RSP
     from newly issued shares,  stockholders'  voting interests could be diluted
     by up to  approximately  4.32%.  The pro forma data  assumes  the  required
     regulatory and stockholder  approvals.  See "Management of Carnegie Savings
     Bank -- Proposed Future Stock Benefit Plans -- Restricted Stock Plan."

(3)  Assumes that following the  consummation of the conversion,  CFC will adopt
     the Stock Option Plan,  which if implemented  within one year of conversion
     would be subject to regulatory review and board of director and stockholder
     approval,  and that  such plan  would be  considered  and  voted  upon at a
     meeting of CFC stockholders to be held no earlier than six months after the
     conversion.  Under the Stock Option Plan,  employees and directors could be
     granted  options to purchase an aggregate  amount of shares equal to 10% of
     the shares  issued in the  conversion  at an  exercise  price  equal to the
     market  price of the  shares on the date of grant.  In the event the shares
     issued under the Stock Option Plan were newly issued rather than  purchased
     in the open market, the voting interests of existing  stockholders could be
     diluted by up to approximately 9.1%. At the minimum,  midpoint, maximum and
     the maximum, as adjusted,  of the EVR, if all shares under the Stock Option
     Plan were newly issued at the beginning of the  respective  periods and the
     exercise  price for the stock  option  shares  were  equal to the  Purchase
     Price, the number of outstanding shares would increase to 157,284, 185,040,
     212,796 and 244,715, respectively, pro forma stockholders'

                                        9

<PAGE>



     equity per share would have been $14.32,  $13.51,  $12.90,  and $12.39, and
     pro forma  earnings  per share for the year ended  December  31, 1997 would
     have been $(0.20), $(0.14), $(0.09), and $(0.06).

(4)  Consolidated  stockholders'  equity  represents  the excess of the carrying
     value of the assets over its  liabilities.  The calculations are based upon
     the number of shares issued in the conversion, without giving effect to SOP
     93-6.  The  amounts  shown  do  not  reflect  the  amounts  required  to be
     distributed  in the event of liquidation  to eligible  depositors  from the
     liquidation  account which will be established upon the consummation of the
     conversion.  Pro forma stockholders'  equity information is not intended to
     represent  the fair market  value of the shares,  the current  value of our
     assets or liabilities  or the amounts,  if any, that would be available for
     distribution to  stockholders  in the event of liquidation.  Such pro forma
     data may be  materially  affected by a change in the number of shares to be
     sold in the conversion and by other factors.

(5)  Pro forma net income per share  calculations  include  the number of shares
     assumed to be sold in the  conversion  and,  in  accordance  with SOP 93-6,
     exclude ESOP shares which would not have been  released  during the period.
     Accordingly, 11,016, 12,960, 14,904, and 17,140 shares have been subtracted
     from the shares assumed to be sold at the minimum,  midpoint,  maximum, and
     maximum,  as adjusted,  of the EVR,  respectively,  and  141,984,  167,040,
     192,096,  and 220,910  shares are assumed to be outstanding at the minimum,
     midpoint, maximum, and maximum, as adjusted of the EVR. See Note 1 above.

                                       10

<PAGE>



                   HISTORICAL AND PRO FORMA CAPITAL COMPLIANCE

                  The  following  table  presents our  historical  and pro forma
capital position  relative to our capital  requirements as of December 31, 1997.
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 OTS. For a discussion  of the capital
standards applicable to us, see "Regulation -- Savings Institution Regulation --
Regulatory Capital Requirements."

<TABLE>
<CAPTION>

                                                                             Pro Forma(1)
                                          ------------------------------------------------------------------------------------------
                                           $1,530,000             $1,800,000                $2,070,000               $2,380,500
                        Historical           Minimum                Midpoint                  Maximum           Maximum, as adjusted
                     ------------------- --------------------  ----------------------  ----------------------  ---------------------
                              Percent              Percent                  Percent                Percent                  Percent
                     Amount of Assets(2) Amount  of Assets(2)  Amount    of Assets(2)  Amount    of Assets(2)  Amount   of Assets(2)
                     ------ ------------ ------  ------------  ------    ------------  ------    ------------  ------   ------------
                                                               (Dollars in thousands)

<S>                  <C>      <C>        <C>       <C>         <C>         <C>         <C>         <C>         <C>         <C>   
GAAP Capital ........$1,170   7.00%      $1,819    10.47%      $1,836      10.56%      $1,951      11.14%      $2,088      11.84%
                     ======   ====       ======    =====       ======      =====       ======      =====       ======      ===== 
                                                                                                               
Tangible Capital ....$1,170  13.65%      $1,819    20.55%      $1,836      20.74%      $1,951      21.91%      $2,088      23.30%
Tangible Capital 
  Requirement........   129   1.50          133     1.50          133       1.50          134       1.50          134       1.50
                     ------  -----       ------    -----       ------      -----       ------      -----       ------      ----- 
Excess ..............$1,041  12.15%      $1,686    19.05%      $1,703      19.24%      $1,817      20.41%      $1,954      21.80%
                     ======  =====       ======    =====       ======      =====       ======      =====       ======      ===== 
                                                                                                               
Core Capital(3) .....$1,170   7.00%      $1,819    10.47%      $1,836      10.56%      $1,951      11.14%      $2,088      11.84%
Core Capital 
  Requirement(4).....   502   3.00          521     3.00          522       3.00          525       3.00          529       3.00
                     ------  -----       ------    -----       ------      -----       ------      -----       ------      ----- 
Excess ..............$  668   4.00%      $1,298     7.47%      $1,314       7.56%      $1,425       8.14%      $1,559       8.84%
                     ======  =====       ======    =====       ======      =====       ======      =====       ======      ===== 
                                                                                                                 
Total Risk-Based 
  Capital(4).........$1,272  14.84%      $1,921    21.70%      $1,938      21.89%      $2,053      23.06%      $2,190      24.44%
Risk-Based Capital
  Requirement........   686   8.00          708     8.00          708       8.00          712       8.00          717       8.00
                     ------  -----       ------    -----       ------      -----       ------      -----       ------      ----- 
Excess ..............$  586   6.84%      $1,213    13.70%      $1,230      13.89%      $1,340      15.06%      $1,473      16.44%
                     ======  =====       ======    =====       ======      =====       ======      =====       ======      ===== 
</TABLE>

- --------------------
(1)      The pro forma  data has been  adjusted  to  reflect  reductions  in our
         capital  that would  result from an assumed 8% purchase by the ESOP and
         4% purchase by the RSP as of December 31, 1997.  It is assumed that CFC
         will use 50% of net  conversion  proceeds (or such greater amount as is
         necessary to increase our capital  ratio to 10%) to purchase all of the
         common stock to be issued by us.
(2)      GAAP, adjusted, or risk-weighted assets as appropriate.
(3)      Proposed  regulations  of the  OTS  could  increase  the  core  capital
         requirement  to a ratio between 4% and 5%, based upon an  association's
         regulatory  examination  rating.  See "Regulation - Regulatory  Capital
         Requirements."
(4)      Our Risk-Based  Capital  includes our Tangible Capital plus $102,000 of
         our  allowance  for  loan  losses.   As  of  December  31,  1997,   our
         risk-weighted  assets totaled  approximately $8.6 million and our total
         adjusted  assets  were  $16.7  million.   Net  proceeds  available  for
         investment by us are assumed to be invested in interest-earning  assets
         that have a 50% risk-weighting.
         See Note 9 to our financial statements.

                                       11

<PAGE>

                                 THE CONVERSION

         Our board of directors and the OTS have approved the Plan of Conversion
("Plan" or "Plan of Conversion")  subject to the Plan's approval by our members,
and subject to the satisfaction of certain other  conditions  imposed by the OTS
in its approval. OTS approval,  however, does not constitute a recommendation or
endorsement of the Plan by the OTS.

General

         On  December  15,  1997,  our  board  of  directors  adopted  a Plan of
Conversion  which  provides for the  conversion of Carnegie  Savings Bank from a
Pennsylvania  mutual  savings bank into a Federal  mutual  savings bank and then
into a Federal  capital stock savings bank and become a wholly owned  subsidiary
of CFC. The  conversion  will include  adoption of the  proposed  Federal  Stock
charter and Bylaws which will  authorize  the  issuance of capital  stock by us.
Under the Plan,  our capital  stock is being sold to CFC and the common stock of
CFC is being  offered to our  eligible  depositors  and  members and then to the
public.  The  conversion  will be accounted for at  historical  cost in a manner
similar to a pooling of interests.


         The OTS has  approved  CFC's  application  to become a savings and loan
holding  company  and to  acquire  all of our  common  stock to be issued in the
conversion.  Pursuant to such OTS approval, CFC plans to retain up to 50% of the
net  proceeds  from  the  sale of  shares  of our  common  stock  and to use the
remaining  proceeds  to  purchase  all of the common  stock we will issue in the
conversion. See "Use of Proceeds."

         The  shares  are first  being  offered in a  subscription  offering  to
holders of  subscription  rights.  To the extent  shares of common  stock remain
available after the subscription offering, shares of common stock may be offered
in a community  offering and any shares  remaining after the community  offering
may be offered in a public offering.  The community offering or public offering,
if any, may commence anytime  subsequent to the commencement of the subscription
offering.  We have the right, in our sole  discretion,  to accept or reject,  in
whole or in part, any orders to purchase  shares of the common stock received in
the  community  or public  offering.  See "--  Community  Offering,"  "-- Public
Offering."

         Shares of common stock in an amount equal to our pro forma market value
as a stock  savings  institution  must be sold in order  for the  conversion  to
become effective.  The community offering must be completed within 45 days after
the last day of the subscription  offering period unless such period is extended
by us with the approval of the OTS. The Plan provides that the  conversion  must
be completed  within 24 months after the date of the approval of the Plan by our
members.

         In the event that we are unable to  complete  the sale of common  stock
and  effect  the  conversion  within 45 days  after the end of the  subscription
offering, we may request an extension of the period by the OTS. No assurance can
be given that the extension  would be granted if requested.  Due to the volatile
nature of market  conditions,  no  assurances  can be given  that our  estimated
market valuation would not  substantially  change during any such extension.  If
the valuation of the shares must be amended, no assurance can be given that such
amended valuation would be approved by the OTS.  Therefore,  it is possible that
if the conversion cannot be completed within the requisite period, we may not be
permitted to complete the conversion. A substantial delay caused by an extension
of the period may also significantly increase the expense of the conversion.  No
sales of the shares may be completed in the offering unless the Plan is approved
by our members and by the OTS.


                                       12

<PAGE>



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

Effects of  Conversion  to Stock Form on  Depositors  and  Borrowers of Carnegie
Savings Bank

         Voting Rights. Currently in our mutual form, our depositors have voting
rights and may vote for the election of directors. Following the conversion, all
voting  rights  will be held  solely  by  stockholders.  A  stockholder  will be
entitled to one vote for each share of common stock owned.

         Savings  Accounts and Loans.  The  balances,  terms and FDIC  insurance
coverage  of  savings   accounts  will  not  be  affected  by  the   conversion.
Furthermore,  the amounts and terms of loans and  obligations  of the  borrowers
under their individual contractual  arrangements with us will not be affected by
the conversion.

         Tax Effects.  We have  received an opinion  from our counsel,  Malizia,
Spidi,  Sloane & Fisch,  P.C. on the federal tax consequences of the conversion.
The opinion has been filed as an exhibit to the registration  statement of which
this prospectus is a part and covers those federal tax matters that are material
to the transaction. The opinion provides, in part, that: (i) the conversion will
qualify as a reorganization  under Section 368(a)(1)(F) of the Code, and no gain
or loss will be recognized by us by reason of the proposed  conversion;  (ii) no
gain or loss will be recognized by us upon the receipt of money from CFC for our
stock,  and no gain or loss will be  recognized by CFC upon the receipt of money
for the shares;  (iii) our assets will have the same basis  before and after the
conversion; (iv) the holding period of our assets will include the period during
which the assets were held by us in our mutual form; (v) no gain or loss will be
recognized  by the  Eligible  Account  Holders,  Supplemental  Eligible  Account
Holders,  and Other  Members upon the issuance to them of  withdrawable  savings
accounts  in us in the stock  form in the same  dollar  amount as their  savings
accounts in us in the mutual form plus an interest in the liquidation account of
us in the stock form in exchange for their savings  accounts in us in the mutual
form;  (vi) provided  that the amount to be paid for the shares  pursuant to the
subscription rights is equal to the fair market value of such shares, no gain or
loss will be  recognized  by Eligible  Account  Holders,  Supplemental  Eligible
Account Holders,  and Other Members under the Plan upon the distribution to them
of nontransferable subscription rights; (vii) the basis of each account holder's
savings  accounts  after  the  conversion  will be the same as the  basis of his
savings accounts prior to the conversion,  decreased by the fair market value of
the nontransferable subscription rights received and increased by the amount, if
any,  of gain  recognized  on the  exchange;  (viii)  the basis of each  account
holder's  interest in the  liquidation  account  will be zero;  (ix) the holding
period of the common stock acquired through the exercise of subscription  rights
shall begin on the date on which the subscription  rights are exercised;  (x) we
will  succeed to and take into  account the  earnings  and profits or deficit in
earnings and profits of us as of the date of  conversion;  and (xi) the creation
of the liquidation account will have no effect on our taxable income.

         The opinion from Malizia,  Spidi, Sloane & Fisch, P.C. is based in part
on the  assumption  that the exercise price of the  subscription  rights will be
approximately  equal to the fair market value of those shares at the time of the
completion  of the proposed  conversion.  We have  received an opinion of FinPro
which, based on certain  assumptions,  concludes that the subscription rights to
be received by Eligible  Account  Holders and other eligible  subscribers do not
have any economic value at the time of distribution or at

                                       13

<PAGE>



the time the  subscription  rights are  exercised.  Such opinion is based on the
fact that such  rights  are:  (i)  acquired by the  recipients  without  payment
therefor,  (ii)  non-transferable,  (iii) of short duration, and (iv) afford the
recipients the right only to purchase shares at a price equal to their estimated
fair  market  value,  which will be the same price at which  shares for which no
subscription  right is received in the subscription  offering will be offered in
the  community   offering,   public  or  syndicated  public  offering.   If  the
subscription  rights  granted to  Eligible  Account  Holders  or other  eligible
subscribers are deemed to have an  ascertainable  value,  receipt of such rights
would be  taxable  only to those  Eligible  Account  Holders  or other  eligible
subscribers  who  exercise  the  subscription  rights in an amount equal to such
value (either as a capital gain or ordinary income), and we could recognize gain
on such distribution.

         We are also subject to  Pennsylvania  income taxes and have received an
opinion from Malizia,  Spidi,  Sloane & Fisch,  P.C. that the conversion will be
treated  for  Pennsylvania  state  tax  purposes  similar  to  the  conversion's
treatment for federal tax purposes.  The opinion has been filed as an exhibit to
the  registration  statement to which this Prospectus is a part and covers those
state tax matters that are material to the transaction.

         Unlike a private letter ruling, the opinions of Malizia,  Spidi, Sloane
& Fisch,  P.C.  and FinPro  have no binding  effect or official  status,  and no
assurance  can be given that the  conclusions  reached in any of those  opinions
would be sustained by a court if  contested by the IRS or the  Pennsylvania  tax
authorities.  Eligible Account Holders,  Supplemental  Eligible Account Holders,
and Other  Members are  encouraged  to consult with their own tax advisers as to
the tax consequences in the event the
subscription rights are deemed to have an ascertainable value.

         Liquidation  Account. In the unlikely event of our complete liquidation
in our present mutual form, each depositor is entitled to equal  distribution of
any of our  assets,  pro rata to the  value  of his  accounts,  remaining  after
payment of claims of all creditors  (including  the claims of all  depositors to
the withdrawal value of their accounts). Each depositor's pro rata share of such
remaining  assets  would be in the same  proportion  as the value of his deposit
accounts  was to the total  value of all  deposit  accounts in us at the time of
liquidation.

         Upon a complete liquidation after the conversion,  each depositor would
have a claim, as a creditor,  of the same general  priority as the claims of all
other  general  creditors  of ours.  Therefore,  except as  described  below,  a
depositor's  claim  would be solely in the amount of the  balance in his deposit
account plus  accrued  interest.  A depositor  would not have an interest in the
residual value of our assets above that amount, if any.

         The Plan  provides for the  establishment,  upon the  completion of the
conversion,  of a special  "liquidation  account"  for the  benefit of  Eligible
Account Holders and Supplemental Eligible Account Holders. Each Eligible Account
Holder and Supplemental Eligible Account Holder, if he continues to maintain his
deposit account with us, would be entitled on a complete liquidation of us after
conversion,  to an interest in the  liquidation  account prior to any payment to
stockholders.  Each Eligible  Account  Holder would have an initial  interest in
such  liquidation  account for each deposit account held in us on the qualifying
date, November 30, 1996. Each Supplemental  Eligible Account Holder would have a
similar  interest as of the qualifying  date, March 31, 1998. The interest as to
each deposit  account would be in the same  proportion of the total  liquidation
account as the balance of the deposit account on the qualifying dates was to the
aggregate  balance in all the deposit  accounts of Eligible  Account Holders and
Supplemental  Eligible Account Holders on such qualifying dates. However, if the
amount in the deposit  account on any annual  closing date of ours (December 31)
is less than the amount in such account on the respective qualifying dates, then
the interest in this special  liquidation  account would be reduced from time to
time by an amount  proportionate  to any such reduction,  and the interest would
cease to exist if such deposit

                                       14

<PAGE>



account were closed. The interest in the special  liquidation account will never
be  increased  despite any  increase in the related  deposit  account  after the
respective qualifying dates.

         No merger,  consolidation,  purchase of bulk assets with assumptions of
savings accounts and other  liabilities,  or similar  transactions  with another
insured  institution  in which we, in our converted  form, are not the surviving
institution,  shall be considered a complete liquidation.  In such transactions,
the liquidation account shall be assumed by the surviving institution.

Subscription Rights and the Subscription Offering

         Restrictions on Transfer of Subscription Rights and Shares. Persons are
prohibited from  transferring or entering into any agreement or understanding to
transfer  the  legal  or  beneficial  ownership  of their  subscription  rights.
Subscription rights may be exercised only by the person to whom they are granted
and only for his account. Each person subscribing for shares will be required to
certify  that he is  purchasing  shares  solely for his own  account and has not
entered  into an agreement or  understanding  regarding  the sale or transfer of
those shares.  The regulations  also prohibit any person from offering or making
an announcement of an offer or intent to make an offer to purchase  subscription
rights or shares of common stock prior to the completion of the  conversion.  We
intend to pursue any and all legal and equitable remedies in the event we become
aware of the transfer of subscription  rights and we will not honor orders known
by us to involve the transfer of such rights.  In addition,  persons who violate
the purchase  limitations  may be subject to sanctions and penalties  imposed by
the OTS.

         Subscription  Priorities.   Non-transferable   subscription  rights  to
purchase  shares of the common  stock have been  granted to persons and entities
entitled to purchase shares in the subscription  offering under the Plan. If the
community  offering or public  offering,  if any, as  described  below,  extends
beyond  45  days  following  the  completion  of  the   subscription   offering,
subscribers will be resolicited.  Subscription  priorities have been established
for the  allocation  of stock to the  extent  that  shares are  available  after
satisfaction of all subscriptions of all persons having prior rights and subject
to the purchase  limitations  set forth in the Plan and as described below under
"--  Limitations  on Purchases of Shares." The  following  priorities  have been
established:

Category 1: Eligible Account Holders (First Priority).  Eligible Account Holders
are  persons who had a deposit  account of at least $50 with us on November  30,
1996.  Each Eligible  Account Holder (or persons  through a single account) will
receive  non-transferable  subscription  rights on a priority  basis to purchase
that  number of shares of common  stock  which is equal to the  greater of 5,000
shares  ($50,000),  or 15 times  the  product  (rounded  down to the next  whole
number)  obtained by  multiplying  the total  number of shares to be issued by a
fraction of which the numerator is the amount of the  qualifying  deposit of the
Eligible  Account  Holder and the  denominator is the total amount of qualifying
deposits of all Eligible Account Holders. If the exercise of subscription rights
in this category results in an oversubscription, shares shall be allocated among
subscribing  Eligible  Account Holders so as to permit each such account holder,
to the extent possible, to purchase the lesser of 100 shares or the total amount
of his  subscription.  Any shares not so allocated  shall be allocated among the
subscribing  Eligible  Account  Holders on an  equitable  basis,  related to the
amounts  of their  respective  qualifying  deposits  as  compared  to the  total
qualifying  deposits  of  all  subscribing  Eligible  Account  Holders.  Only  a
person(s)  with a  qualifying  deposit as of the  eligibility  record date (or a
successor  entity or estate) shall receive  subscription  rights.  Any Person(s)
added to a Savings Account after the Eligibility  Record Date is not an Eligible
Account Holder.  Subscription  rights received by officers and directors in this
category  based on their  increased  deposits  in Carnegie  Savings  Bank in the
one-year period  preceding the Eligibility  Record Date, are subordinated to the
subscription  rights of other Eligible Account  Holders.  See "-- Limitations on
Purchases and Transfer of Shares."

                                       15

<PAGE>




Category  2:  Tax-Qualified  Employee  Benefit  Plans  (Second  Priority).   Our
tax-qualified  employee  benefit  plans  ("Employee  Plans")  have been  granted
subscription  rights  to  purchase  up to 8% of the total  shares  issued in the
conversion. The ESOP is an Employee Plan.

         The right of Employee  Plans to subscribe for shares is  subordinate to
the right of the Eligible Account Holders to subscribe for shares.  However,  in
the event the  offering  results in the  issuance of shares above the maximum of
the EVR (i.e.,  more than 207,000  shares),  the Employee  Plans have a priority
right to fill their  subscription  (the ESOP, the only Employee Plan,  currently
intends to purchase up to 8% of the common stock issued in the conversion).  The
Employee  Plans may,  however,  determine to purchase  some or all of the shares
covered by their  subscriptions  after the  conversion in the open market or, if
approved by the OTS, out of  authorized  but unissued  shares in the event of an
oversubscription.

Category 3: Supplemental Eligible Account Holders (Third Priority). Supplemental
Eligible  Account  Holders are persons who had a deposit account of at least $50
with us on March 31, 1998. Each Supplemental  Eligible Account Holder who is not
an Eligible  Account Holder (or persons  through a single  account) will receive
non-transferable  subscription rights to purchase that number of shares which is
equal to the greater of 5,000 shares ($50,000), or 15 times the product (rounded
down to the next whole  number)  obtained  by  multiplying  the total  number of
shares to be issued by a fraction  of which the  numerator  is the amount of the
qualifying  deposit  of  the  Supplemental   Eligible  Account  Holder  and  the
denominator  is the total  amount of  qualifying  deposits  of all  Supplemental
Eligible  Account  Holders.  If the  exercise  of  subscription  rights  in this
category  results  in an  oversubscription,  shares  shall  be  allocated  among
subscribing  Supplemental  Eligible  Account  Holders so as to permit  each such
account holder, to the extent possible,  to purchase the lesser of 100 shares or
the total  amount of his  subscription.  Any  shares not so  allocated  shall be
allocated  among the  subscribing  Supplemental  Eligible  Account Holders on an
equitable basis, related to the amounts of their respective  qualifying deposits
as compared to the total  qualifying  deposits of all  subscribing  Supplemental
Eligible Account Holders. The right of Supplemental  Eligible Account Holders to
subscribe  for  shares is  subordinate  to the  rights of the  Eligible  Account
Holders and  Employee  Plans to subscribe  for shares.  See "--  Limitations  on
Purchases and Transfer of Shares."

Category 4: Other Members (Fourth Priority).  Other Members are persons who have
a deposit  account  of at least $50 on the  voting  record  date of our  special
meeting. Each Other Member who is not an Eligible Account Holder or Supplemental
Eligible Account Holder,  will receive  non-transferable  subscription rights to
purchase up to 5,000 shares  ($50,000)  to the extent such shares are  available
following  subscriptions  by  Eligible  Account  Holders,  Employee  Plans,  and
Supplemental  Eligible Account Holders. In the event there are not enough shares
to fill the orders of the Other Members,  the subscriptions of the Other Members
will be  allocated  so that each  subscribing  Other  Member will be entitled to
purchase the lesser of 100 shares or the number of shares ordered. Any remaining
shares  will  be  allocated  among  Other  Members  whose  subscriptions  remain
unsatisfied  on a 100 share (or whatever  lesser amount is available)  per order
basis  until all  orders  have been  filled or the  remaining  shares  have been
allocated. See "-- Limitations on Purchases and Transfer of Shares."

         Members in  Non-Qualified  States.  We will make reasonable  efforts to
comply  with the  securities  laws of all states in the  United  States in which
persons  entitled  to  subscribe  for the shares  pursuant  to the Plan  reside.
However,  no person will be offered or allowed to purchase  any shares under the
Plan if he resides in a foreign  country or in a state with respect to which any
of the  following  apply:  (i) a small number of persons  otherwise  eligible to
subscribe  for shares  under the Plan  reside in that state or foreign  country;
(ii) the  granting of  subscription  rights or offer or sale of shares of common
stock to those persons  would  require  either us, or our employees to register,
under the  securities  laws of that  state or  foreign  country,  as a broker or
dealer or to register or otherwise qualify our securities for sale in that state
or

                                       16

<PAGE>



foreign  country;   or  (iii)  such  registration  or  qualification   would  be
impracticable for reasons of cost or otherwise. No payments will be made in lieu
of the granting of subscription rights to any person.

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

         Expiration  Date. The  subscription  offering will expire at 12:00 p.m.
(noon), Eastern Time, on __________ ___, 1998,  (Expiration Date).  Subscription
rights will become void if not exercised prior to the Expiration Date.

Community Offering

         To  the  extent  that  shares  remain   available  for  purchase  after
satisfaction of all  subscriptions of Eligible Account Holders,  Employee Plans,
Supplemental  Eligible Account Holders and Other Members, we may offer shares to
certain  members of the general  public  with a  preference  to natural  persons
residing  in  Allegheny  County,  Pennsylvania,  under terms and  conditions  as
established  by the Board of  Directors.  The community  offering,  if any, will
commence subsequent to the commencement of the subscription  offering. No person
in the  community  offering,  may purchase more than  5,000 shares or $50,000 of
common  stock.  The right of any  person or  entity  to  purchase  shares in the
community  offering  is  subject to our right to accept or reject  purchases  in
whole  or in part  either  at the time of  receipt  of an  order,  or as soon as
practicable following the completion of the community offering.

         Persons  and   entities  not   purchasing   the  common  stock  in  the
subscription  offering may purchase  common stock in the  community  offering by
returning  to us a completed  and properly  executed  order form along with full
payment.

         If all of the common  stock  offered in the  subscription  offering  is
subscribed  for, no common stock will be available for purchase in the community
offering.  In the event an  insufficient  number of shares are available to fill
orders in the community  offering,  the available shares will be allocated among
persons  submitting  orders on an  equitable  basis  determined  by the Board of
Directors,  provided that a preference will be given to natural persons residing
in Allegheny County,  Pennsylvania.  If the community offering extends beyond 45
days  following the completion of the  subscription  offering  (__________  ___,
1998) and such extension is approved by the regulatory authorities,  subscribers
will have the right to modify,  confirm,  decrease or rescind  subscriptions for
stock previously submitted.  All sales of common stock in the community offering
will be at the same price as in the subscription offering.

         We will place cash and checks submitted in the community  offering in a
segregated account.  Interest will be paid on orders made by check or in cash at
the passbook  savings  account rate from the date the payment is received  until
the  completion  or  termination  of the  conversion.  In  the  event  that  the
conversion is not completed for any reason,  all funds submitted pursuant to the
community offering will be promptly refunded with interest.

Public Offering

         All shares of common stock not purchased in the  subscription  offering
and community offering, if any, may be offered for sale to the general public in
a public offering  through selected  broker-dealers  to be formed and managed by
Capital  Resources,  Inc..  The public  offering,  if any,  will be conducted to
achieve the widest  distribution  of common stock subject to our right to reject
orders in whole or in part. Neither Capital  Resources,  Inc. nor any registered
broker-dealer shall have any obligation to take or purchase

                                       17

<PAGE>



any shares of the  common  stock in the public or  syndicated  public  offering.
Stock sold in the public or syndicated  public offering will be sold at the same
price as all other shares.

         No person, may purchase more than 5,000 shares or $50,000 in the public
offering.  In the event that  selected  dealer  agreements  are entered  into in
connection with a public  offering,  we will pay commissions to selected dealers
(which may include Capital  Resources,  Inc.) of no more than ______% for shares
sold by the selected dealer.

         The public  offering will  terminate no more than 45 days following the
subscription  offering (__________ ___, 1998), unless extended with the approval
of the OTS.

Ordering and Receiving Shares

         Use of Order Forms. Rights to subscribe in the subscription offering or
purchase  stock in the  community  offering,  if any,  may only be  exercised by
completion  of  an  original  order  form.   Persons   ordering  shares  in  the
subscription offering must deliver by mail or in person a properly completed and
executed  original  order form to us prior to the Expiration  Date.  Order forms
must be accompanied by full payment for all shares ordered.  See "-- Payment for
Shares."  Subscription rights under the Plan will expire on the Expiration Date,
whether or not we have been able to locate each person  entitled to subscription
rights.  Once  submitted,  subscription  orders  cannot be revoked  or  modified
without our consent.

         In the event an order form (i) is not  delivered  by the United  States
Postal Service,  (ii) is not received or is received after the Expiration  Date,
(iii) is defectively  completed or executed,  or (iv) is not accompanied by full
payment for the shares  subscribed for (including  instances  where your savings
account  or  certificate   balance  from  which   withdrawal  is  authorized  is
insufficient  to fund the amount of such  required  payment),  the  subscription
rights for the person to whom such rights have been granted will lapse as though
that  person  failed to return the  completed  order form within the time period
specified.  We may, but will not be required to, waive any  irregularity  on any
order form or require the submission of corrected  order forms or the remittance
of full payment for subscribed shares by such date as we specify.  The waiver of
an  irregularity  on an order  form in no way  obligates  us to waive  any other
irregularity on that, or any irregularity on any other, order form. Waivers will
be considered on a case by case basis. Photocopies of order forms, payments from
private third parties, or electronic transfers of funds may not be accepted. Our
interpretation  of the terms and conditions of the Plan and of the acceptability
of the  order  forms  will be  final.  We have  the  right  to  investigate  any
irregularity on any order form.

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

         Payment  for  Shares.  Payment  for  shares  of  common  stock  in  the
subscription  offering may be made (i) in cash, if delivered in person,  (ii) by
check or money order payable to us, or (iii) by authorization of withdrawal from
savings  accounts  (including  certificates  of  deposit)  maintained  with  us.
Appropriate  means by which such  withdrawals  may be authorized are provided in
the  order  form.  Once  such a  withdrawal  has  been  authorized,  none of the
designated withdrawal amount may be used by the subscriber for any purpose other
than to  purchase  the shares.  Where  payment  has been  authorized  to be made
through  withdrawal  from a savings  account,  the sum authorized for withdrawal
will  continue to earn interest at the contract  rate until the  conversion  has
been completed or terminated. Interest penalties for early withdrawal applicable
to  certificate  accounts  will not  apply  to  withdrawals  authorized  for the
purchase of shares;  however,  if a partial  withdrawal results in a certificate
account with a balance less than the

                                       18

<PAGE>



applicable minimum balance requirement, the certificate evidencing the remaining
balance will earn interest at the passbook  savings  account rate  subsequent to
the withdrawal. Payments made in cash or by check or money order, will be placed
in a segregated  savings account and interest will be paid by us at our passbook
savings  account rate from the date payment is received  until the conversion is
completed or terminated. An executed order form, once received by us, may not be
modified,  amended,  or rescinded without our consent,  unless the conversion is
not completed within 45 days after the conclusion of the subscription  offering,
in which event subscribers may be given an opportunity to modify or cancel their
order. In the event that the conversion is not consummated,  all funds submitted
pursuant to the offering will be refunded promptly with interest.

         Individual  Retirement  Accounts  ("IRAs")  maintained  with  us do not
permit investment in common stock. If you are interested in using your IRA funds
to purchase our common stock, you must do so through a self-directed  IRA. Since
we do not offer such  accounts,  we will allow you to make a  trustee-to-trustee
transfer of the IRA funds to a trustee offering a self-directed IRA program with
the  agreement  that such funds will be used to purchase our common stock in the
offering.  There will be no early withdrawal or IRS interest  penalties for such
transfers.  The new trustee would hold your stock in a self-directed  account in
the same manner as we now hold your IRA funds. An annual  administrative fee may
be payable to the new trustee.  If you are interested in using your IRA funds to
purchase  our common  stock,  you  should  contact  our Stock  Center as soon as
practicable  so that the  necessary  forms may be forwarded  for  execution  and
returned prior to the Expiration Date.

         The ESOP may subscribe  for shares by  submitting  its order form along
with evidence of a loan commitment from another financial institution or CFC for
the  purchase  of the shares  during  the  subscription  offering  and by making
payment for shares on the date of completion of the conversion.

         Federal regulations  prohibit us from lending funds or extending credit
to any person to purchase shares in the conversion.

         Delivery of Stock  Certificates.  Certificates  representing  shares of
common stock  issued in the  conversion  will be mailed to the  person(s) at the
address noted on the order form, as soon as practicable  following  consummation
of the conversion. Any certificates returned as undeliverable will be held until
properly  claimed or otherwise  disposed.  Persons  ordering shares might not be
able to sell their shares until they receive their stock certificates.

Plan of Distribution

         Materials  for the  subscription  offering  have  been  distributed  to
persons with  subscriptions  rights by mail.  Additional copies are available at
our stock information  center. Our officers may be available to answer questions
about the  conversion.  Responses to  questions  about us will be limited to the
information  contained in this  document.  Officers  will not be  authorized  to
render  investment  advice.  All subscribers for the shares being offered in the
subscription  offering  and if  applicable,  the  community  offering,  will  be
instructed  to  send  payment  directly  to us.  The  funds  will  be  held in a
segregated  special escrow account and will not be released until the closing of
the conversion or its termination.

Marketing Arrangements

         Capital  Resources,  Inc.  has  been  engaged  as  our  consultant  and
financial advisor in connection with the offering.  Capital Resources,  Inc. has
agreed to exercise  its best efforts to assist us to solicit  subscriptions  and
purchase orders for shares in the offering.  However, Capital Resources, Inc. is
not  obligated to take or purchase  any shares of common stock in the  offering.
Capital   Resources,   Inc.  will  receive   $60,000  plus   reimbursement   for
out-of-pocket and legal expenses not to exceed $20,000. In the

                                       19

<PAGE>



event that common  stock is offered  through a public  offering,  we will pay an
additional fee to such selected  dealers (which may include  Capital  Resources,
Inc.) of up to 4.0% of the aggregate amount of stock sold in connection with the
public offering.  Also, we have agreed to indemnify Capital Resources,  Inc. for
reasonable  costs and expenses in connection  with certain claims or liabilities
which might be asserted  against Capital  Resources,  Inc. This  indemnification
covers the  investigation,  preparation  of defense  and  defense of any action,
proceeding or claim relating to  misrepresentation  or breach of warranty of the
written  agreement  between  Capital  Resources,  Inc. and us or the omission or
alleged  omission of a material  fact  required to be stated or necessary in the
prospectus or other documents.

         The shares  will be offered  principally  by the  distribution  of this
document  and through  activities  conducted  at a Stock  Center  located at our
office. The Stock Center is expected to operate during our normal business hours
throughout  the  offering.  A  registered  representative  employed  by  Capital
Resources,  Inc. will be available at the Stock Center. Capital Resources,  Inc.
will assist us in  responding  to questions  regarding  the  conversion  and the
offering and processing order forms.

Stock Pricing

         Federal  Regulations  promulgated  by OTS  require  that  a  converting
savings  association  issue and sell its capital stock at a total price equal to
the  estimated  pro forma  market value of such stock in the  converted  savings
association,  based on an independent valuation. These regulations require us to
retain an appraiser who is independent of us, experienced and expert in the area
of corporate  appraisal and acceptable to OTS. FinPro,  an independent  economic
consulting  and appraisal  firm,  which is  experienced  in the  evaluation  and
appraisal of business entities,  including savings institutions  involved in the
conversion  process  has been  retained  by us to  prepare an  appraisal  of our
estimated pro forma market value. The term "independent appraiser" is defined by
the federal regulations, and FinPro was required to submit information to OTS to
establish its independence in conformity with those regulations.  OTS has issued
Guidelines to appraisers in connection with the appraisal of converting  savings
institutions  which describe the  methodology  that OTS expects the appraiser to
utilize.  OTS reviews the appraisal and any appraisal  update submitted to them,
and the methodology  employed therein. If OTS indicates that it does not approve
of the appraisal or appraisal update, this will necessitate a converting savings
association  such as us to adjust the appraisal or appraisal  updates.  Although
OTS has not objected to the appraisal of us in connection  with the  conversion,
the final  appraisal  might  change and we might be required to sell  additional
stock to  consummate  the  conversion.  There also can be no assurance  that the
common  stock  will  exhibit  the  post-conversion  price and  trading  patterns
experienced by other  converting  mutual  association,  or that the common stock
will sell in the aftermarket at $10.00 per share or in the aggregate at or above
the estimated pro forma market value.

         FinPro will receive a fee of $23,500 for  preparing  the  appraisal and
its assistance in connection with the preparation of a business plan and will be
reimbursed for reasonable out-of-pocket expenses up to $4,000. We have agreed to
indemnify FinPro under certain  circumstances  against  liabilities and expenses
arising out of or based on any  misstatement  or untrue  statement of a material
fact contained in the information supplied by us to FinPro.

         The appraisal  was prepared by FinPro in reliance upon the  information
contained herein, including the financial statements.  The appraisal contains an
analysis of a number of factors  including,  but not  limited to, our  financial
condition and operating  trends,  the  competitive  environment  within which we
operate,  operating trends of certain savings  institutions and savings and loan
holding  companies,  relevant  economic  conditions,  both nationally and in the
Commonwealth   of   Pennsylvania   which  affect  the   operations   of  savings
institutions,  and stock market values of certain savings institutions and stock
market conditions for publicly

                                       20

<PAGE>



traded savings institutions and savings and loan holding companies. In addition,
FinPro  has  advised  us that it has  considered  the  effect of the  additional
capital  raised by the sale of the shares on our  estimated  aggregate pro forma
market value.

         On the basis of the above, FinPro has determined,  in its opinion, that
as of March  12,  1998 our  estimated  aggregate  pro  forma  market  value  was
$1,800,000.  OTS regulations  require,  however,  that the appraiser establish a
range of value for the stock to allow for fluctuations in the aggregate value of
the stock due to changing  market  conditions  and other  factors.  Accordingly,
FinPro has  established a range of value from  $1,530,000 to $2,070,000  for the
offering,  the EVR. Upon the  completion of the Offering,  FinPro,  after taking
into account factors similar to those involved in its prior appraisal as well as
the results of the Offering, will determine its estimate of the pro forma market
value as of the close of the Offering based on  information  available to FinPro
at that time.  This may  result in  an  increase  or  decrease  in  the EVR.  An
increase  or decrease in the EVR will result in a change in the number of shares
to be issued in the Conversion. See "Changes in Number of Shares to be Issued in
the Conversion."

         The  board  of  directors  has  reviewed  the  independent   appraisal,
including  the  stated   methodology  of  the  independent   appraiser  and  the
assumptions used in the preparation of the independent  appraisal.  The board of
directors is relying upon the  expertise,  experience  and  independence  of the
appraiser  and  is  not  qualified  to  determine  the  appropriateness  of  the
assumptions.

         In order for stock sales to take place  FinPro must  confirm to the OTS
that,  to the best of FinPro's  knowledge  and  judgment,  nothing of a material
nature has occurred which would cause FinPro to conclude that the Purchase Price
on an aggregate basis was incompatible  with FinPro's  estimate of our pro forma
market value of us in converted form at the time of the sale. If, however, facts
do not justify such a statement, an amended EVR may be established.

         The  appraisal  is  not  a  recommendation   of  any  kind  as  to  the
advisability of purchasing these shares. In preparing the appraisal,  FinPro has
relied  upon  and  assumed  the  accuracy  and  completeness  of  financial  and
statistical  information provided by us. FinPro did not independently verify the
financial  statements and other information provided by us, nor did FinPro value
independently our assets and liabilities.  The appraisal  considers us only as a
going concern and should not be considered as our liquidation  value.  Moreover,
because the  appraisal is based upon  estimates and  projections  of a number of
matters which are subject to change,  the market price of the common stock could
decline below $10.00. Copies of the appraisal report of FinPro setting forth the
method  and  assumptions  for  such  appraisal  are on file  and  available  for
inspection  at the main  office  of  Carnegie  Savings  Bank and as set forth in
"Where You can Find Additional  Information."  Any subsequent  updated appraisal
report of FinPro also will be available for inspection.


                                       21

<PAGE>



Change in Number of Shares to be Issued in the Conversion

         Depending  on  market  and  financial  conditions  at the  time  of the
completion  of the  offerings,  we may  significantly  increase or decrease  the
number of shares to be issued in the conversion.  In the event of an increase in
the  valuation,  we may  increase the total number of shares to be issued in the
conversion.  An  increase  in the  total  number  of  shares to be issued in the
conversion would decrease a subscriber's  percentage  ownership interest and the
pro forma net worth (book value) per share and increase the pro forma net income
and net worth (book  value) on an  aggregate  basis.  In the event of a material
reduction in the valuation, we may decrease the number of shares to be issued to
reflect the reduced  valuation.  A decrease in the number of shares to be issued
in the conversion would increase a subscriber's  percentage  ownership  interest
and the pro forma net worth (book  value) per share and  decrease  pro forma net
income and net worth on an aggregate  basis.  For a presentation of the possible
effects of an increase  or  decrease  in the number of shares to be issued,  see
"Pro Forma Data".

         Persons ordering shares will not be permitted to modify or cancel their
orders unless the change in the number of shares to be issued in the  conversion
results  in an  offering  which is  either  less  than  $1,530,000  or more than
$2,380,500.  If the  offering  is  either  less  than  $1,530,000  or more  than
$2,380,500,  only persons who  subscribed for shares will have an opportunity to
modify or cancel their orders.  We will resolicit such persons by providing them
an updated  prospectus or supplement (and filing a  post-effective  amendment to
this  offering).  Persons  who did not  subscribe  for shares  will not have the
opportunity to do so.

Limitations on Purchases and Transfer of Shares

         The Plan  provides for certain  additional  purchase  limitations.  The
minimum purchase is 25 shares and the maximum purchase for any individual person
or persons ordering through a single account in the subscription  offering,  and
if applicable,  the community  offering or public offering,  is 5,000 shares. In
addition, no person or persons ordering through a single account,  together with
their  associates,  or group of persons  acting  together,  may  purchase in all
categories of the  conversion  more than 7,500  shares,  except for the Employee
Plans  which may  purchase  up to 8% of the  shares  sold.  The OTS  regulations
governing  the  conversion   provide  that  officers  and  directors  and  their
associates  may not  purchase,  in the  aggregate,  more than 35% of the  shares
issued pursuant to the conversion. For purposes of the 35% limitation, purchases
by the ESOP will not be included.  Pursuant to the Plan,  the board of directors
has the  authority  to determine  whether  persons are  associates  or acting in
concert.

         Depending on market  conditions  and the results of the  offering,  the
board of directors  may  increase or decrease  any of the  purchase  limitations
without the approval of our members and without resoliciting subscribers. If the
maximum purchase limitation is increased, persons who ordered the maximum amount
will be given the first  opportunity to increase  their orders.  In doing so the
preference categories in the offerings will be followed.

         In the event of an  increase in the total  number of shares  offered in
the  conversion  due to an  increase  in the  EVR  of up to 15%  (the  "Adjusted
Maximum"),  the  additional  shares will be allocated in the following  order of
priority:  (i) to  fill  the  Employee  Plans'  subscription  of up to 8% of the
Adjusted  Maximum number of shares (the ESOP currently  intends to subscribe for
8%);  (ii) in the event that there is an  oversubscription  by Eligible  Account
Holders, to fill unfulfilled subscriptions of Eligible Account Holders; (iii) in
the event that there is an  oversubscription  by Supplemental  Eligible  Account
Holders,  to fill  unfulfilled  subscriptions  to Supplemental  Eligible Account
Holders;  (iv) in the event that there is an  oversubscription by Other Members,
to fill unfulfilled  subscriptions of Other Members; and (v) to fill unfulfilled
subscriptions in the community  offering or public or syndicated public offering
to the extent possible.


                                       22

<PAGE>



         The  term  "associate"  of  a  person  means  (i)  any  corporation  or
organization  (other than us or a  majority-owned  subsidiary  of ours) of which
such  person is an  officer  or  partner  or is,  directly  or  indirectly,  the
beneficial  owner of 10% or more of any  class of  equity  securities,  (ii) any
trust or other estate in which such person has a substantial beneficial interest
or as to which such person serves as director or in a similar fiduciary capacity
(excluding  tax-qualified  employee stock benefit plans), and (iii) any relative
or spouse of such person or any relative of such  spouse,  who has the same home
as  such  person  or  who  is a  director  or  officer  of  us,  or  any  of our
subsidiaries.  For example, a corporation of which a person serves as an officer
would be an associate of that person, and therefore all shares purchased by that
corporation  would be  included  with the  number of shares  which  that  person
individually could purchase under the above limitations.

         The term  "officer"  may include our chairman of the board,  president,
vice  presidents  in charge  of  principal  business  functions,  Secretary  and
Treasurer and any other person  performing  similar  functions.  All  references
herein to an officer have the same meaning as used for an officer in the Plan.

         Persons must certify on their order form that their  purchase  does not
conflict  with  the  purchase  limitations.  In  the  event  that  the  purchase
limitations  are  violated by any person  (including  any  associate or group of
persons  affiliated or otherwise  acting in concert with such persons),  we will
have the right to  purchase  from that  person  at $10.00  per share all  shares
acquired by that  person in excess of the  purchase  limitations.  If the excess
shares have been sold by that person, we may recover the profit from the sale of
the shares by that person. We may assign our right either to purchase the excess
shares or to recover the profits from their sale.

         Shares of common stock  purchased  pursuant to the  conversion  will be
freely transferable,  except for shares purchased by our directors and officers.
For certain restrictions on the shares purchased by directors and officers,  see
" --  Restrictions  on Sales and Purchases of Shares by Directors and Officers."
In  addition,  under  guidelines  of the  NASD,  members  of the NASD and  their
associates  are subject to certain  restrictions  on the transfer of  securities
purchased  in  accordance  with  subscription  rights and to  certain  reporting
requirements upon purchase of such securities.

Restrictions on Repurchase of Shares

         Generally,  during the first year following the conversion, CFC may not
repurchase  its shares and during each of the second and third  years  following
the  conversion,  CFC may  repurchase  five  percent of the  outstanding  shares
provided they are purchased in open-market  transactions.  Repurchases  must not
cause us to become  undercapitalized  and at least 10 days  prior  notice of the
repurchase  must be provided to the OTS.  The OTS may  disapprove  a  repurchase
program upon a  determination  that (1) the repurchase  program would  adversely
affect our financial  condition,  (2) the information  submitted is insufficient
upon which to base a conclusion as to whether the financial  condition  would be
adversely  affected,  or (3) a valid  business  purpose  was  not  demonstrated.
However,  the OTS may grant special  permission  to repurchase  shares after six
months  following the conversion and to repurchase more than five percent during
each of the second  and third  years.  In  addition,  SEC rules also  govern the
method,  time,  price,  and  number  of  shares  of  common  stock  that  may be
repurchased by CFC and affiliated  purchasers.  If, in the future, the rules and
regulations  regarding the repurchase of stock are liberalized,  CFC may utilize
the rules and regulations then in effect.

Restrictions on Sales and Purchases of Shares by Directors and Officers

         Shares  purchased by directors  and officers of CFC may not be sold for
one year  following  the  conversion,  except  in the  event of the death of the
director or officer. Any shares issued to directors and

                                       23

<PAGE>



officers  as a stock  dividend,  stock  split,  or  otherwise  with  respect  to
restricted stock shall be subject to the same restrictions.

         For three years  following the  conversion,  directors and officers may
purchase  shares only  through a  registered  broker or dealer.  Exceptions  are
available  only if the OTS has approved the purchase or the purchase is an arm's
length transaction and involves more than one percent of the outstanding shares.

Interpretation and Amendment of the Plan

         We  have  the   authority  to  interpret   and  amend  the  Plan.   Our
interpretations  are final.  Amendments  to the Plan after the receipt of member
approval will not need further member approval unless required by the OTS.

Conditions and Termination

         Completion of the  conversion  requires (i) the approval of the Plan by
the  affirmative  vote of not less than a majority of the total  number of votes
eligible to be cast by our members;  and (ii)  completion  of the sale of shares
within  24  months  following  approval  of the  Plan by our  members.  If these
conditions are not  satisfied,  the Plan will be terminated and we will continue
our business in the mutual form of  organization.  We may  terminate the Plan at
any time  prior to the  meeting  of  members  to vote on the Plan or at any time
thereafter with the approval of the OTS.

Other

         All  statements  made in this  document  are  hereby  qualified  by the
contents of the Plan, the material terms of which are set forth herein. The Plan
is attached to the proxy statement mailed to certain  depositors.  Copies of the
Plan are  available  from us and should be  consulted  for further  information.
Adoption  of the  Plan by our  members  authorizes  us to  interpret,  amend  or
terminate the Plan.


                                       24

<PAGE>



                              CARNEGIE SAVINGS BANK
                            STATEMENTS OF OPERATIONS


         The  statements of operations for the years ended December 31, 1997 and
1996,  have been audited by Goff  Ellenbogen  Backa & Alfera,  LLC, whose report
appears elsewhere in this Prospectus.

<TABLE>
<CAPTION>
                                                                         Years Ended
                                                                         December 31,
                                                    -------------------------------------------------
                                                               1997                    1996
                                                              ------                  -----
<S>                                                             <C>                    <C>         
INTEREST INCOME:
  Interest on loans................................             $    859,072           $    843,488
  Interest-bearing deposits with other banks.......                   27,478                 27,626
  Interest on investment:
    Taxable........................................                  105,860                 66,467
    Nontaxable.....................................                   31,393                 33,527
  Mortgage-backed securities.......................                  198,454                102,655
                                                                   ---------              ---------
         Total interest income.....................                1,222,257              1,073,763
INTEREST EXPENSE
    Interest on certificates of deposit............                  570,883                440,380
    Interest on other savings accounts.............                   99,797                105,828
    Interest on borrowings.........................                      567                  5,505
                                                                  ----------             ----------
        Total interest expense.....................                  671,247                551,713
                                                                   ---------              ---------
Net interest income................................                  551,010                522,050
    Provision for loan losses......................                   73,000                  2,203
                                                                  ----------             ----------
Net interest income after provision for loan
losses.............................................                  478,010                519,847
NONINTEREST INCOME (LOSS):
    Service charges and fee income.................                   54,204                 41,199
    Gain on sale of REO............................                   13,693                      -
    Gain on sale of securities.....................                    1,677                  7,733
    Dividend income................................                       63                  9,379
    Net income (loss) - real estate owned..........                  (7,515)                 13,597
    Other income...................................                      369                  2,067
                                                                  ----------             ----------
        Total noninterest income...................                   62,491                 73,975
NONINTEREST EXPENSES:
    Wages, payroll taxes and benefits..............                  442,353                249,065
    General and administrative.....................                  122,783                140,535
    Data processing charges........................                   62,534                 48,533
    Depreciation and amortization..................                   21,057                 20,870
                                                                  ----------             ----------
        Total noninterest expenses.................                  648,727                459,003
                                                                  ----------             ----------
Net income (loss) before income taxes..............                (108,226)                134,819
    Income tax expense (benefit)...................                 (54,425)                 35,400
                                                                  ----------             ----------
Net income (loss)..................................             $   (53,801)           $     99,419
                                                                  =========              ==========
</TABLE>

See accompanying notes beginning on page F-7.

                                       25

<PAGE>


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

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

General

         CFC has  recently  been  formed  and,  accordingly,  has no  results of
operations.  The following  discussion  relates only to Carnegie  Savings Bank's
financial  condition  and results of  operations.  Please refer to our Pro Forma
Data  discussion  beginning  on page _____ to see the  potential  effects of the
offering on our financial statements.

         Our results of  operations  depend  primarily on net  interest  income,
which is determined by (i) the  difference  between rates of interest we earn on
our interest-earning assets and the rates we pay on interest-bearing liabilities
(our interest rate spread),  and (ii) the relative  amounts of  interest-earning
assets and interest-bearing liabilities,  consisting of deposits. Our results of
operations  are also  affected by  non-interest  income,  including,  primarily,
income from customer deposit account service charges,  gains and losses from the
sale of investments and  mortgage-backed  securities and  non-interest  expense,
including,  primarily,  compensation  and  employee  benefits,  federal  deposit
insurance  premiums,  office  occupancy  costs,  and data processing  costs. Our
results of operations also are affected  significantly by general,  and economic
and  competitive  conditions,  particularly  changes in market  interest  rates,
government  policies  and actions of  regulatory  authorities,  all of which are
beyond our control.

Recent Business Strategy

         To the extent new deposits have exceeded our loan originations, we have
invested  these  deposits  primarily in  marketable  securities so that they are
available to fund new loans in our market area.  As discussed  herein,  this has
reduced our  interest  rate risk,  but has  adversely  affected our net interest
income.  Since the new  deposits  and stock  proceeds are expected to exceed our
ability  to  originate  loans  in  our  market  area,  we  may  purchase  loans,
mortgage-backed  securities and other  investments  with higher yields that will
improve our interest income and net income.

Market Risk Analysis

         Asset/Liability  Management.  Our assets and  liabilities  are interest
rate  sensitive.  An asset or  liability  is interest  rate  sensitive  within a
specific  time period if it will mature or reprice  within that time period.  If
our  assets  mature or reprice  more  quickly  or to a greater  extent  than our
liabilities,  our net  portfolio  value and net  interest  income  would tend to
increase  during periods of rising interest rates but decrease during periods of
falling interest rates. Conversely,  if our assets mature or reprice more slowly
or to a lesser  extent than our  liabilities,  our net  portfolio  value and net
interest  income would tend to decrease  during periods of rising interest rates
but increase during periods of falling  interest  rates.  Our policy has been to
address the interest rate risk inherent in the  historical  savings  institution
business  of  originating  long-term  loans  funded by  short-term  deposits  by
maintaining  sufficient  liquid  assets for  material and  prolonged  changes in
interest rates. We do not engage in, or intend to engage in, trading  activities
or use derivative instruments to control our interest rate risk.


                                       26

<PAGE>



         We emphasize  origination of fixed rate real estate loans in the nature
of  one-  to-  four-family  loans.  These  loans  approximated  85% of our  loan
portfolio at December 31, 1997. At December 31, 1997, the average  weighted term
to maturity of our mortgage  loan  portfolio was slightly more than 21 years and
the average  weighted term to maturity of our deposits was slightly more than 21
months.  See "Risk Factors-  Insufficient Loan Demand" and "Business of Carnegie
Savings Bank -- Lending Activities."

         Net  Portfolio  Value.  In  recent  years,  we had been a  Pennsylvania
chartered  mutual  savings bank  regulated  by the  Pennsylvania  Department  of
Banking,  and  therefore  had not been  required  to measure our  interest  rate
sensitivity in the manner  required by the OTS. We now compute  amounts by which
the net present  value of expected cash flows from assets,  liabilities  and off
balance sheet items (our net portfolio value or "NPV") would change in the event
of a range of  assumed  changes in market  interest  rates.  These  computations
estimate the effect on our NPV from instantaneous and permanent 1% to 3% (100 to
300 basis points) increases and decreases in market interest rates.

         The following table presents our NPV based upon calculations of FinPro,
Inc.  These  calculations  were based upon  assumptions  FinPro  believes  to be
fundamentally  sound,  although they may vary from assumptions utilized by other
data providers.  These  assumptions  relate to interest  rates,  loan prepayment
rates, core deposit duration,  and the market values of certain assets under the
various  interest rate scenarios.  During the  preparation of the  calculations,
FinPro relied on and assumed the accuracy and  completeness of the data provided
by  us  and  other  sources  which  FinPro  deemed  reliable.   FinPro  did  not
independently verify the data provided to it by us.

                                     Percentage Change in Net Portfolio Value
          Changes                    ----------------------------------------
         in Market                                              Change in NPV
      Interest Rates                    NPV Ratio(1)               Ratio(2)
      --------------                    ------------               --------
      (basis points)

          + 300                             4.66%                  (680) bp
          + 200                              7.31                  (414) bp
          + 100                              9.55                  (190) bp
              0                             11.45                     -
          - 100                             13.07                   161  bp
          - 200                             14.43                   298  bp
          - 300                             15.59                   414  bp



- ------------------
(1)  Calculated as the estimated NPV divided by present value of total assets.
(2)  Calculated  as the  excess  (deficiency)  of the  NPV  ratio  assuming  the
     indicated change in interest rates over the estimated NPV ratio assuming no
     change in interest rates.

         Management believes these calculations indicate that we would be deemed
to have a greater  than  normal  level of  interest  rate risk under  applicable
regulatory  capital   requirements.   See  "Regulation  --  Savings  Institution
Regulation -- Regulatory Capital Requirements."

         While we cannot predict  future  interest rates or their effects on our
NPV or net interest income,  we do not expect current  interest rates,  assuming
rates  remain  stable,  to  have a  material  adverse  effect  on our NPV or net
interest income.  Computations of prospective  effects of hypothetical  interest
rate changes are based on numerous  assumptions,  including  relative  levels of
market interest rates, prepayments and deposit run-offs and should not be relied
upon as indicative of actual results. Certain shortcomings are

                                       27

<PAGE>



inherent in such computations.  Although certain assets and liabilities may have
similar  maturity or periods of repricing they may react at different  times and
in different degrees to changes in the market interest rates. The interest rates
on certain types of assets and  liabilities  may fluctuate in advance of changes
in market interest  rates,  while rates on other types of assets and liabilities
may lag behind  changes in market  interest  rates.  In the event of a change in
interest  rates,   prepayments  and  early   withdrawal   levels  could  deviate
significantly  from  those  assumed  in making  calculations  set  forth  above.
Additionally,  an  increased  credit  risk may  result  as the  ability  of many
borrowers to service  their debt may  decrease in the event of an interest  rate
increase.

         The board of directors  reviews our asset and liability  policies.  The
board of directors meets  quarterly to review interest rate risk and trends,  as
well as liquidity and capital ratios and  requirements.  Management  administers
the policies and  determinations  of the board of directors  with respect to our
asset and liability goals and strategies. We expect that our asset and liability
policies and strategies  will continue as described so long as  competitive  and
regulatory  conditions in the financial institution industry and market interest
rates continue as they have in recent years.

Financial Condition

         Our total assets increased $1.6 million, or 10.60%, to $16.7 million at
December  31, 1997 from $15.1  million at December  31,  1996.  Our  increase in
assets was primarily  attributable  to increases of $615,000 in  mortgage-backed
securities, $380,000 in investment securities, $313,000 in real estate owned and
$294,000 in cash and cash equivalents.  These increases were partially offset by
a $227,000 decrease in net loans receivable.

         The  increases  in  mortgage-backed  securities  and  other  investment
securities  were the result of a temporary  decrease in loan  applications.  The
changes  in real  estate  owned  resulted  from the sale in  April,  1997,  of a
foreclosed property,  and the purchase in December,  of a different property, in
order to protect our interests as junior lienholder in a foreclosure.

         Our  liabilities  also  increased  by $1.6  million.  The  increase was
primarily  due to  increases  of $1.8  million in deposits and $158,000 in other
liabilities.  These increases were partially offset by a decrease of $300,000 in
a line of credit from another financial  institution.  Deposits  increased via a
special  certificate  of deposit  promotion.  Part of the proceeds  were used to
repay the advance on the line of credit of $300,000.

Results of Operations

         Our net income  decreased  $153,000  to a net loss of $54,000  for 1997
compared  to net  income  of  $99,000  for  1996.  Our  decrease  was  primarily
attributable  to the $29,000  increase in net interest  income being offset by a
$71,000  increase in our provision  for loan losses.  Further,  our  noninterest
income decreased by $12,000 and our noninterest  expenses increased by $190,000.
For 1997,  we had a net loss before  income  taxes of  $108,000  compared to net
income before  income taxes of $135,000 for 1996. As a result,  we had an income
tax  benefit of $54,000  for 1997  compared to income tax expense of $35,000 for
1996.

         Net  Interest  Income.  Net  interest  income  is the most  significant
component of our income from  operations.  Net interest income is the difference
between  interest we receive on our  interest-earning  assets  primarily  loans,
investment   and   mortgage-backed   securities  and  interest  we  pay  on  our
interest-bearing liabilities, primarily deposits. Net interest income depends on
the volume of and rates earned on interest-earning  assets and the volume of and
rates paid on interest-bearing liabilities.


                                       28

<PAGE>



         The  following  table sets forth  certain  information  relating to our
average  balance sheet and reflects the average yield on assets and average cost
of liabilities for the periods indicated and the average yields earned and rates
paid.  Such yields and cost are  derived by  dividing  income or expenses by the
average  balance  of  assets  of  liabilities,  respectively,  for  the  periods
presented. Average balances are derived from month-end balances. Management does
not believe that the use of  month-end  balances  instead of daily  balances has
caused any material differences in the information presented.

<TABLE>
<CAPTION>

                          At December 31,                        Year ended December 31,
                         -----------------  ----------------------------------------------------------------------------------------
                                1997                  1997                             1996                           1995
                         -----------------  -----------------------------  ------------------------------  -------------------------
                                  Average                       Average                           Average                    Average
                                   Yield/   Average              Yield/    Average                 Yield/  Average            Yield/
                           Balance  Cost    Balance  Interest     Cost     Balance    Interest      Cost   Balance  Interest   Cost
                           -------  ----    -------  --------     ----     -------    --------      ----   -------  --------   ----
                                                                          (Dollars in thousa
<S>                     <C>       <C>     <C>       <C>       <C>       <C>         <C>         <C>       <C>       <C>     <C>  
Interest-earning assets:
  Loans receivable (1)...$  9,585  9.97%   $ 9,730   $  860      8.84%   $    9,391  $   843       8.98%   $ 9,278   $  847   9.13%
  Mortgage-backed 
   securities............   2,628  7.53      2,690      198      7.36         1,478       88       5.95        771       47   6.10
  Investment securities..   2,027  6.76      2,588      137      5.33         2,185      124       5.68      1,659       86   5.18
  Other interest-
   earning assets(2).....   1,454  1.86        744       27      3.63           604       28       4.64        734       39   5.31
                          -------           ------   ------               ---------  -------               -------   ------
    Total interest-
     earning assets......$ 15,694  7.79     15,732    1,222      7.77        13,658    1,083       7.93     12,442    1,019   8.19
                          -------           ------    -----               ---------   ------                ------    -----
Non-interest-earning 
  assets.................   1,030              516                              567                            748
                                           -------                       ----------                        -------
    Total assets.........$ 16,724          $16,248                       $   14,225                        $13,190
                          =======           ======                        =========                         ======
Interest-bearing 
 liabilities:
  NOW accounts...........$  1,331  1.26    $ 1,150       13      1.13    $      941        9       0.96    $   991       12   1.21
  Savings account........   3,375  2.58      3,346       87      2.60         3,473       97       2.79      3,327      142   4.27
  Money market 
   accounts..............      --    --         --       --        --            --       --         --         --       --     --
  Certificates of
   deposit...............  10,225  5.58      9,888      571      5.77         8,090      440       5.44      7,391      382   5.17
  Other liabilities......      --    --         12       --      4.54            87        6       6.90         21       --     --
                         --------          -------   ------               --------- --------              --------   ------
    Total interest-
      bearing
      liabilities........$ 14,631  4.59     14,396      671      4.66        12,591      552       4.38     11,730      536   4.57
                         --------  ----     ------      ---      ----        ------      ---       ----     ------      ---   ----
Non-interest-
  bearing liabilities....      --
  Non-interest bearing 
    deposits.............     547              264                              191                            112
                         --------
  Other liabilities......     376              332                              292                            300
                         --------           ------                           ------                         ------
    Total liabilities....$ 15,554           14,992                           13,074                         12,142
                         --------           ------                           ------                         ------

Retained earnings........   1,170            1,256                            1,151                          1,048
                                            ------                       ----------                        -------
    Total liabilities 
      and retained 
      income.............$ 16,724          $16,248                      $    14,225                        $13,190
                         ========          =======                      ===========                        =======
  Net interest income....                           $   551                         $    531                        $   483
                                                    =======                         ========                        =======
  Interest rate
   spread (3)............         3.20%                         3.11%                             3.55%                       3.62%
                                  ====                          ====                              ====                        ==== 
  Net yield on interest-
    earning assets (4)...         3.51%                         3.50%                             3.89%                       3.88%
                                  ====                          ====                              ====                        ==== 
Ratio of average 
  interest-earning 
  assets to average
  interest-bearing 
  liabilities............                                     109.28%                           108.47%                     106.07%
                                                              ======                            ======                      ====== 
</TABLE>

- ---------------------------------
(1)  Average balances include non-accrual loans.
(2)  Includes interest-bearing deposits in other financial institutions.
(3)  Interest-rate spread represents the difference between the average yield on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.
(4)  Net yield in  interest-earning  assets  represents net interest income as a
     percentage of average interest earning assets.

                                       29
<PAGE>




         The table below sets forth certain information regarding changes in our
interest  income and  interest  expense for the periods  indicated.  For each of
interest-earning  assets  and  interest-bearing   liabilities,   information  is
provided on charges  attributable  to (i) changes in volume  (changes in average
volume  multiplied  by old  rate);  (ii)  changes  in  rates  (changes  in  rate
multiplied by old average volume), (iii) changes in rate-volume (changes in rate
multiplied by the change in average volume).
<TABLE>
<CAPTION>
                                                             Year Ended December 31,
                                      -----------------------------------------------------------------------
                                                 1997 vs. 1996                       1996 vs. 1995
                                      ---------------------------------   -----------------------------------
                                              Increase (Decrease)                 Increase (Decrease)
                                                     Due to                              Due to
                                      ---------------------------------   -----------------------------------
                                                          Rate                                  Rate
                                      Volume     Rate    Volume    Net    Volume     Rate      Volume  Net
                                      -------   ------   ------  ------   -------   ------     ------ ------
<S>                                    <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>   
Interest income:                                                 (In thousands)
 Loans receivable ..................   $  30    $ (14)   $  (1)   $  15    $  10    $ (14)   $  --    $  (4)
 Mortgage-backed securities ........      72       21       18      111       43       (1)      (1)      41
 Investment securities .............      22       (8)      (1)      13       27        8        3       38
 Other interest earning assets .....       6       (5)      (1)      --       (6)      (6)       1      (11)
                                       -----    -----    -----    -----    -----    -----    -----    -----
  Total interest-earning assets ....   $ 130    $  (6)   $  15    $ 139    $  74    $ (13)   $   3    $  64
                                       =====    =====    =====    =====    =====    =====    =====    =====

Interest expenses:
 NOW Accounts ......................   $   2    $   2    $  --    $   4    $  (1)   $  (2)     $--    $  (3)
 Savings Account ...................      (4)      (6)      --      (10)       6      (49)      (2)     (45)
 Money Market accounts .............      --       --       --       --       --       --       --       --
 Certificates of deposit ...........     (97)      27        6      130       36       21        2       59
 Other liabilities .................      (4)      (2)       1       (5)       3       --        1        5
                                       -----    -----    -----    -----    -----    -----    -----    -----
  Total interest-bearing liabilities   $  91    $  21    $   7    $ 119    $  45    $ (30)   $   1    $  15
                                       =====    =====    =====    =====    =====    =====    =====    =====

Change in net interest income ......   $  39    $ (27)   $   8    $  20    $  29    $  17    $   2    $  49
                                       =====    =====    =====    =====    =====    =====    =====    =====
</TABLE>
                                                  
                                                  
Note:  The  rate/volume  variances  should be allocated  on a  consistent  basis
between rate and variance and the basis of  allocation  disclosure  in a note to
this table.

                                       30

<PAGE>



         Our net interest income increased $29,000 in 1997 compared to 1996. The
increase of $2.1 million in the average balances of our interest-earning  assets
more than offset the decrease of 19 basis points in their  average  yield.  As a
result,  our interest income  increased  $148,000.  This was primarily due to an
increase of $1.2 million in the average  balance of  mortgage-backed  securities
coupled  with  an  increase  of  49  basis  points  in  the  average   yield  on
mortgage-backed securities and an increase of $400,000 in the average balance of
investment securities coupled with an increase of 62 basis points in the average
yield on investment securities.

         The   increase  of  $1.8   million  in  the  average   balance  of  our
interest-bearing  liabilities was coupled with an increase of 28 basis points in
the  average  rate of  interest  we  paid on  those  liabilities.  This  was due
primarily  to an  increase  of  $1.8  million  in the  average  balances  of our
certificates  of deposit and an increase of 33 basis  points in the average rate
we paid on our certificates of deposit.  Certificates of deposit  increased as a
result of a special promotion, at a rate slightly above market.

         Provision for Loan Losses.  Our provision for loan losses  increased to
$73,000 for 1997 from $2,000 for 1996. The Bank increased its provision for loan
losses  in  order  to  bring  the  provision  up to  approximately  1% of  loans
outstanding, a banking industry norm.

         Historically, we have emphasized our loss experience over other factors
in establishing the provision for loan losses.  We review the allowance for loan
losses in relation to (i) our past loan loss experience, (ii) known and inherent
risks in our portfolio,  (iii) adverse situations that may affect the borrower's
ability to repay, (iv) the estimated value of any underlying collateral, and (v)
current economic conditions. Because of the increased coverage of the allowances
for loan losses to total  loans,  management  believes  the  allowance  for loan
losses is at a level that is  considered to be adequate to provide for estimated
losses;  however,  there can be no assurance that further  additions will not be
made to the allowance and that such losses will not exceed the estimated amount.

         Noninterest  Income.  Our noninterest  income  decreased by $12,000 for
1997 compared to 1996.  The $13,000  increase in service  charges and fee income
was more than  offset by a decrease  of  $21,000  in net  income on real  estate
owned.  We had a net loss on real estate owned of $8,000 in 1997 compared to net
income of $14,000 in 1996 due to high maintenance  costs in the first quarter of
1997 and due to the costs  incurred in connection  with the sale of the property
in April 1997.

         Noninterest  Expense.  Our noninterest expense increased by $190,000 in
1997.  The  increase  was  primarily  attributable  to a  $193,000  increase  in
compensation  expenses.  The increased compensation expenses include $36,000 and
$123,000 for accrued  expenses related to the  implementation  of a supplemental
executive  retirement  plan and a directors  consultation  and retirement  plan,
respectively,   which  were   implemented  in  1997.  In  future  periods,   the
compensation expenses recognized for these plans will be significantly less.

         As a result of the  conversion,  our  noninterest  expense  might  also
increase because of the costs associated with our employee stock ownership plan,
restricted  stock ownership  plan, if  implemented,  and the costs of becoming a
public company.

         A great  deal of  information  has been  disseminated  about the global
computer year 2000. Many computer  programs that can only  distinguish the final
two digits of the year entered (a common programming  practice in earlier years)
are  expected  to read  entries  for the year 2000 as the year 1900 and  compute
payment,  interest or delinquency  based on the wrong date or are expected to be
unable to compute  payment,  interest or  delinquency.  Rapid and accurate  data
processing is essential to our operation.  Data  processing is also essential to
most other financial institutions and many other companies. Most of our material
data

                                       31

<PAGE>



processing  that could be affected by this  problem is provided by a third party
service  bureau.  Our  service  bureau has advised us that it expects to resolve
this potential problem before the year 2000.  However,  if our service bureau is
unable to resolve this  potential  problem in time,  we would likely  experience
significant data processing delays, mistakes or failures. These delays, mistakes
or failures could have a significant  adverse impact on our financial  condition
and results of operation.

         Income Tax Expense  (Benefit).  Our income taxes decreased $90,000 to a
tax  benefit of $54,000 in 1997  compared to an income tax expense of $35,000 in
1996, due to a net loss on our operations in 1997.

Liquidity and Capital Resources

         We are required to maintain  minimum levels of liquid assets as defined
by OTS regulations.  This requirement,  which varies from time to time depending
upon economic  conditions and deposit  flows,  is based upon a percentage of our
deposits and short-term borrowings. The required minimum ratio currently is 4.0%
and our regulatory liquidity ratio was 8.90%, 11.74%, and 16.80% at December 31,
1997, December 31, 1996, and December 31, 1995, respectively.

         Our  primary  sources  of funds are  deposits,  repayment  of loans and
mortgage-backed securities, maturities of investments, interest-bearing deposits
with other banks and funds provided from operations.  While scheduled repayments
of loans and mortgage-backed  securities and maturities of investment securities
are predicable sources of funds, deposit flows, and loan prepayments are greatly
influenced  by the general  level of interest  rates,  economic  conditions  and
competition.  We use our liquid resources  principally to fund loan commitments,
maturing  certificates of deposit and demand deposit  withdrawals,  to invest in
other interest-earning assets, and to meet operating expenses.

         Net  cash  used for our  operating  activities  (the  cash  effects  of
transactions that enter into our  determination of net income -- e.g.,  non-cash
items,  amortization and  depreciation,  provision for loan losses) for 1997 was
$73,000 compared to net cash provided by our operations of $175,000 for 1996.

         Net cash  used for our  investing  activities  (i.e.,  cash  disbursed,
primarily for investment  securities and mortgage-backed  securities  portfolios
and our loan  portfolio)  totaled  $1.1  million  for 1997,  a decrease  of $1.2
million from 1996.

         Net cash provided by our financing activities (i.e., cash receipts from
our net  increases  in deposits)  totaled $1.5 million in 1997  compared to $1.3
million in 1996.


                   BUSINESS OF CARNEGIE FINANCIAL CORPORATION

         CFC is not an operating  company and has not engaged in any significant
business  to date.  It was formed in February  1998 as a  Pennsylvania-chartered
corporation  to be the holding  company for Carnegie  Savings Bank.  The holding
company structure and retention of proceeds will facilitate: (i) diversification
into non-banking activities,  (ii) acquisitions of other financial institutions,
such as savings  institutions,  (iii)  expansion  within  existing  and into new
market areas and (iv) stock repurchases without adverse tax consequences.  There
are no present plans  regarding  diversification,  acquisitions,  expansion,  or
repurchases.

         Since CFC will own only one  savings  bank,  it  generally  will not be
restricted in the types of business activities in which it may engage,  provided
that we retain a specified amount of our assets in housing-related

                                       32

<PAGE>



investments.  CFC  initially  will not conduct any active  business and does not
intend to employ any persons  other than  officers  but will utilize our support
staff from time to time.

         The  office  of the CFC is  located  at 17 West Mall  Plaza,  Carnegie,
Pennsylvania. The telephone number is (412) 276-1266.

                        BUSINESS OF CARNEGIE SAVINGS BANK

         The  principal  sources of funds for our  activities  are  deposits and
payments  on loans and  investments.  Our  deposits  totalled  $15.2  million at
December 31, 1997. Funds are used primarily for the origination of loans secured
by mortgages on one- to  four-family  residences and home equity loans which are
located in our market area,  consumer loans and the purchase of  mortgage-backed
and investment  securities. Residential real estate loans totalled $8.2 million,
or 84.90%,  of our total loans  receivable  portfolio at December 31, 1997.  Our
principal  source of revenue is interest  received on loans and  investments and
our principal expense is interest paid on deposits.

Market Area

         Our office is located in Carnegie,  a suburb  southwest of  Pittsburgh,
Pennsylvania. Our primary market area is within Allegheny County and consists of
the Borough of Carnegie and the surrounding municipalities. Most of our deposits
and lending  activity is generated from  individuals who live in these areas. We
are a community-oriented institution and have served the Carnegie area community
since 1915.

         Carnegie is a middle  income  community  having a large  proportion  of
senior  citizens.  It is presently  enjoying a period of  revitalization,  which
plans having been approved for a 60-unit townhouse project, and plans proceeding
to open the mall area to  vehicular  traffic.  The Port  Authority  of Allegheny
County is  presently  constructing  a busway  from  downtown  Pittsburgh  to the
Pittsburgh  International Airport, with Carnegie slated to be a parking site for
those  who will use the  busway.  A  multi-floor  municipal  parking  garage  is
planned, with retail  establishments slated for the ground floor.  Economically,
the town appears to be improving,  and Borough  officials  are quite  optimistic
about the town's future.

         The Greater  Pittsburgh  area has been in the process of  restructuring
over the past decade. Once centered on heavy manufacturing, primarily steel, its
economic base is now more  diverse,  including  technology,  health and business
services.  Several  "Fortune  500"  industrial  firms are  headquartered  in the
Greater  Pittsburgh area,  including USX Corporation.  The largest  employers in
Pittsburgh,  by the  number  of  local  employees,  include  the  United  States
Government,   the  Commonwealth  of  Pennsylvania,   USAirways,   University  of
Pittsburgh Medical Center, and the University of Pittsburgh.  Seven colleges and
universities are located in the greater Pittsburgh area.

Lending Activities

         The  Bank  makes  mortgage  loans,  both  residential  and  commercial,
construction loans, home improvement loans, equity lines of credit, consumer and
savings  account loans.  The lines of credit are  adjustable  rate (based on the
Wall Street Journal prime). Some mortgages are adjustable (based on the one-year
T-bill).  Savings  account  loans  adjust  with the rate paid on the  underlying
collateral.  Recent market conditions have made borrowers  reluctant to agree to
ARMs.


                                       33

<PAGE>



         The  following  table sets forth  information  concerning  the types of
loans held by us.

<TABLE>
<CAPTION>
                                                                        At December 31,
                                                    -----------------------------------------------------
                                                               1997                           1996
                                                    -----------------------        ----------------------
                                                         $             %               $             %
                                                    ----------      -------        ----------      ------
                                                                   (Dollars in thousands)
<S>                                                 <C>            <C>              <C>           <C>  
Type of Loans:
- --------------
Real Estate Loans:
  Construction................................      $     251         2.59%         $     70         0.71%
  Residential(1)..............................          8,236        84.90             8,360        84.87
  Commercial..................................            343         3.54               418         4.24
                                                      -------                         ------
    Total Residential                                   8,830                          8,848
Consumer Loans:
  Share loans.................................            119         1.23               156         1.58
  Automobile loans............................            383         3.95               381         3.87
  Unsecured...................................            368         3.79               466         4.73
                                                      -------       ------           -------       ------
    Total Consumer............................            870                          1,003

  Total Loans.................................          9,700       100.00%            9,851       100.00%
                                                                    ======                         ======
Less:
  Loans in process............................             --                             --
  Deferred loan origination fees and costs....             --                             --
  Allowance for loan losses ..................            115                             39
                                                      -------                        -------
     Total loans, net.........................       $  9,585                       $  9,812
                                                      =======                        =======
</TABLE>

(1)  Includes  $254,000 and $94,000 for fiscal 1997 and 1996,  respectively,  of
     multi-family loans all of which have adjustable rates of interest.

                                       34

<PAGE>



         The following sets forth the maturity of our loan portfolio at December
31,  1997.  The  table  does not  include  prepayments  or  scheduled  principal
repayments. All loans are shown as maturing based on contractual maturities.

<TABLE>
<CAPTION>
                                                     Real Estate Loans
                                     --------------------------------------------------
                                     Residential         Commercial       Construction          Consumer         Total
                                     -----------         ----------       ------------          --------         -----

                                                                          (In thousands)
<S>                                      <C>               <C>                  <C>              <C>          <C>     
Amounts due:
Within 1 year..............              $   303           $    --              $  251           $    44      $    598
Over 1 to 3 years..........                  128                --                  --               307           435
Over 3 to 5 years..........                  635                --                  --               396         1,031
Over 5 to 10 years.........                1,246                --                  --                78         1,324
Over 10 to 20 years........                1,562               343                  --                45         1,950
Over 20 years..............                4,362                --                  --                --         4,362
                                          ------            ------                ----            ------        ------
Total amount due...........              $ 8,236           $   343               $ 251           $   870         9,700
                                          ======            ======                ====            ======        ------

Less:
Allowance for loan loss                                                                                            115
Loans in process                                                                                                    --
Deferred loan fees                                                                                                  --
                                                                                                                ------
  Loans receivable, net                                                                                        $ 9,585
                                                                                                                ======

</TABLE>

         The  following  table sets forth  dollar  amount of all loans due after
December  31,  1997,  which  have  predetermined  interest  rates and which have
floating or adjustable interest rates.

<TABLE>
<CAPTION>
                                                                         Floating or
                                          Fixed Rates                  Adjustable Rates                      Total
                                          -----------                  ----------------                      -----

<S>                                        <C>                             <C>                            <C>       
Residential                                $    7,248                      $      988                     $    8,236
Commercial                                         --                             343                            343
Construction                                      251                              --                            251
Consumer                                          870                              --                            870
                                            ---------                       ---------                      ---------
         Total                             $    8,369                      $    1,331                     $    9,700
                                            =========                       =========                      =========
</TABLE>

         Real  Estate  Loans.  Our  primary  lending  activity  consists  of the
origination of one- to four-family fixed rate residential mortgage loans secured
by property  located in our primary market area. We generally  originate one- to
four-family  fixed rate  residential  mortgage loans in amounts up to 95% of the
lesser of the appraised value or purchase price, with private mortgage insurance
required on loans with a loan-to-value  ratio in excess of 80%.  Generally,  the
maximum  loan-to-value  ratio on mortgage  loans  secured by non-owner  occupied
properties  and  commercial  buildings  is limited to 70%.  We retain all of our
mortgage loans and originate these loans with maturities of up to 30 years.

         Mortgage loans originated and held by us generally include  due-on-sale
clauses. This gives us the right to deem the loan immediately due and payable in
the event the borrower transfers ownership of the property securing the mortgage
loan without our consent.

         We  originate  home equity  loans and second  mortgage  loans which are
secured by one to four-family  residences.  We originate  these loans on one- to
four-family residences with fixed rate terms of up to 15

                                       35

<PAGE>



years.  The  loans  are  generally  subject  to  a  80%  combined  loan-to-value
limitation, including any other outstanding mortgages or liens.

         Commercial real estate lending  entails  significant  additional  risks
compared to residential  property  lending.  These loans typically involve large
loan balances to single borrowers or groups of related borrowers.  The repayment
of these loans  typically is dependent on the  successful  operation of the real
estate project securing the loan.  These risks can be significantly  affected by
supply and demand  conditions  in the market for office and retail space and may
also be subject to adverse conditions in the economy.

         Consumer  Loans.  We offer  consumer  loans in order to provide a wider
range of financial  services to our customers.  Consumer loans totaled $870,000,
or 8.97% of our total loans at December 31, 1997.  Our consumer loans consist of
share loans,  automobile  loans, and unsecured loans. We make unsecured loans to
certain creditworthy borrowers. Loans secured by vehicles are financed for terms
up to 60 months. Loans secured by deposits of the bank are granted in amounts up
to 95% of the deposited amount.

         Consumer loans may entail greater risk than residential mortgage loans,
particularly  in the case of  consumer  loans that are  unsecured  or secured by
assets that depreciate rapidly.  Repossessed collateral for a defaulted consumer
loan may not be  sufficient  for  repayment  of the  outstanding  loan,  and the
remaining deficiency may not be collectible.

         Loan Approval Authority and Underwriting.  We establish various lending
limits for our officers and maintain a loan committee consisting of the board of
directors.  The president and loan officer have authority to approve home equity
loans up to $35,000 and $20,000,  respectively,  and the Officer Loan  Committee
has the authority to approve  unsecured  consumer  loans up to $5,000.  The loan
committee ratifies all residential  mortgage loans and all other real estate and
consumer loans.

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

         Title  insurance  is  generally  required on all real  estate  mortgage
loans.  We do not  require  title  insurance  on home  equity  loans and  second
mortgages  under  $50,000,  but we obtain a  property  report,  which  indicates
whether  there  are any  liens  or  other  encumbrances  against  the  property.
Borrowers also must obtain fire and casualty insurance.  Flood insurance is also
required on loans secured by property that is located in a flood zone.

         Loan  Commitments.   Written   commitments  are  given  to  prospective
borrowers on all approved real estate loans. Generally,  the commitment requires
acceptance  within 45 days of the date of issuance.  At December 31, 1997, there
were no outstanding commitments to cover originations of mortgage loans.

         Loans to One Borrower. The maximum amount of loans which we may make to
any one borrower may not exceed the greater of $500,000 or 15% of our unimpaired
capital and unimpaired  surplus. We may lend an additional 10% of our unimpaired
capital  and  unimpaired  surplus  if the  loan  is  fully  secured  by  readily
marketable collateral. Our maximum loan-to-one borrower limit has been $500,000.
At December  31, 1997,  our five largest  borrowers  had  aggregate  outstanding
balances of between $294,000 and $495,000. These loans are performing loans.


                                       36

<PAGE>



Nonperforming and Problem Assets

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

         Loans are reviewed and are placed on a non-accrual status when the loan
becomes more than 90 days delinquent or when, in our opinion,  the collection of
additional interest is doubtful.  Interest accrued and unpaid at the time a loan
is placed on nonaccrual  status is charged against interest  income.  Subsequent
interest  payments,  if any,  are either  applied to the  outstanding  principal
balance or recorded as  interest  income,  depending  on the  assessment  of the
ultimate collectibility of the loan.

         Nonperforming  Assets.  The  following  table  sets  forth  information
regarding nonaccrual loans and real estate owned, as of the dates indicated.  We
have no loans categorized as troubled debt restructurings  within the meaning of
SFAS 15 and no impaired loans within the meaning of SFAS 114, as amended by SFAS
118.  Interest  income that would have been recorded on loans accounted for on a
nonaccrual basis under the original terms of such loans was approximately $3,000
for the year ended December 31, 1997.

         We  presently  have  one  piece  of  real  estate  owned  property,   a
residential  property in Peters  Township,  appraised at $540,000.  The original
loan, an equity line of credit,  was granted on March 29, 1989, in the amount of
$300,000 and was increased to $320,000 on May 9, 1995.  The borrowers  defaulted
on

                                       37

<PAGE>

their first  mortgage.  As second  lienholders,  we purchased  the property at a
Sheriff's Sale on December 5, 1997.

<TABLE>
<CAPTION>
                                                          At December 31,
                                                     --------------------------
                                                      1997     1996      1995
                                                      ----     ----      ----
                                                       (Dollars in thousands)
<S>                                                   <C>      <C>       <C>
Loans accounted for on a non-accrual basis:
Mortgage loans:
  Construction loans ..............................   $--      $ --      $--
  Permanent loans secured by 1-4 dwelling units ...      14         9      57
  All other mortgage loans ........................    --        --       --
Non-mortgage loans:
  Other ...........................................    --        --       --
  Consumer ........................................      28        24      16
                                                      -----    ------    ----
Total .............................................   $  42    $   33    $ 73
                                                      =====    ======    ====
Accruing loans which are contractually past
 due 90 days or more:
Mortgage loans:
  Construction loans ..............................    --        --       --
  Permanent loans secured by 1-4 dwelling units ...    --        --       --
  All-other mortgage loans ........................    --        --       --
Non-mortgage loans:
  Other ...........................................    --        --       --
  Consumer ........................................    --        --       --
                                                      -----    ------    ----
  Total ...........................................   $--      $ --      $--
                                                      =====    ======    ====
Total non-accrual and accrual loans ...............   $  42    $   33    $ 73
                                                      =====    ======    ====
Real estate owned .................................   $ 480    $  167    $167
                                                      =====    ======    ====
Other non-performing assets .......................   $--      $ --      $--
                                                      =====    ======    ====
Total non-performing assets .......................   $ 522    $  200    $240
                                                      =====    ======    ====
Total non-accrual and accrual loans to net loans ..    0.44%     0.34%   0.81%
                                                      =====    ======    ====
Total non-accrual and accrual loans to total assets    0.25%     0.22%   0.53%
                                                      =====    ======    ====
Total non-performing assets to total assets .......    3.12%     1.32%   1.75%
                                                      =====    ======    ====
</TABLE>

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

         When a savings bank classifies  problem assets as either substandard or
doubtful,  it may  establish  general  allowances  for loan  losses in an amount
deemed prudent by management. General allowances represent loss allowances which
have been established to recognize the inherent risk associated with lending

                                       38

<PAGE>



activities,  but which, unlike specific  allowances,  have not been allocated to
particular  problem  assets.  When a savings bank  classifies  problem assets as
loss, it is required  either to establish a specific  allowance for losses equal
to 100% of that portion of the asset so classified or to charge off such amount.
A savings bank's  determination as to the  classification  of its assets and the
amount of its valuation  allowances  is subject to review by the OTS,  which may
order the  establishment of additional  general or specific loss  allowances.  A
portion of general loss allowances  established to cover possible losses related
to assets classified as substandard or doubtful may be included in determining a
savings bank's regulatory capital. Specific valuation allowances for loan losses
generally do not qualify as regulatory capital.

         The following table sets forth our classified assets in accordance with
our classification system.

                                           At December 31, 1997
                                           --------------------
                                               (In thousands)
Special Mention..............                       $104
Substandard..................                         35
Doubtful assets..............                         42
Loss assets..................                         11
                                                     ---
                                                    $192
                                                    ====

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

         We monitor  our  allowance  for loan losses and make  additions  to the
allowance as economic conditions dictate. Although we maintain our allowance for
loan losses at a level that we consider  adequate for the inherent  risk of loss
in our  loan  portfolio,  future  losses  could  exceed  estimated  amounts  and
additional  provisions  for loan losses  could be  required.  In  addition,  our
determination  of the  amount of the  allowance  for loan  losses is  subject to
review by the OTS,  as part of its  examination  process.  After a review of the
information available,  the OTS might require the establishment of an additional
allowance.  Any  increase in the loan loss  allowance  required by the OTS would
have a negative impact on our earnings.


                                       39

<PAGE>



         The following  table  illustrates  the  allocation of the allowance for
loan losses for each category of loan.  The  allocation of the allowance to each
category is not necessarily indicative of future loss in any particular category
and does not  restrict our use of the  allowance to absorb  losses in other loan
categories.

<TABLE>
<CAPTION>
                                                          At December 31,
                             ---------------------------------------------------------------------
                                         1997                                 1996
                             -----------------------------------   -------------------------------
                                                  Percent of                          Percent of
                                                 Loans in Each                       Loans in Each
                                                  Category to                         Category to
                                Amount            Total Loans        Amount           Total Loans
                                ------            -----------        ------           -----------
                                                  (Dollars in thousands)
<S>                           <C>                     <C>          <C>                  <C>  
Type of Loans:
- --------------
Real Estate Loans:
  Construction                $     --                  2.59%       $     --               0.71%
  Residential                       75                 84.90              23              84.87 
  Commercial                         3                  3.54               7               4.24 
                                ------                                ------
    Total Real Estate               78                                    30

Consumer Loans:
  Share Loans                       --                  1.23              --               1.58 
  Automobile Loans                  --                  3.95              --               3.87 
  Unsecured                         37                  3.79               9               4.73 
                                ------                                ------
    Total Consumer                  37                                     9
                                ------                ------          ------             ------
  Total                        $   115                100.00%        $    39             100.00%
                                ======                ======          ======             ======

</TABLE>



                                       40

<PAGE>



         The  following  table  sets  forth  information  with  respect  to  our
allowance for loan losses at the dates and for the periods indicated:

<TABLE>
<CAPTION>
                                                           For the Years Ended
                                                                December 31,
                                                        ------------------------------
                                                          1997               1996
                                                        ----------         -----------
                                                               (In thousands)
<S>                                                      <C>                   <C>   
Total loans outstanding.........................         $   9,700             $9,851
                                                          ========              =====
Average loans outstanding.......................         $   9,730             $9,390
                                                          ========              =====

Allowance balance (at beginning of period)......         $      39             $   38
Provision:
Real Estate Loans:
  Construction..................................                --                 --
  Residential...................................                73                  2
  Commercial....................................                --                 --
Consumer Loans:
  Share Loans...................................                --                 --
  Automobile Loans..............................                --                 --
  Unsecured.....................................                --                 --
Net (Charge-offs) recoveries:
Real Estate Loans:
  Construction..................................                --                 --
  Residential...................................                --                 --
  Commercial....................................                --                 --
Consumer Loans:
  Share Loans...................................                --                 --
  Automobile Loans..............................                --                 --
  Unsecured.....................................                 3                (1)
                                                          --------             -----
Allowance balances (at end of period)...........         $     115            $   39
                                                          ========             ======

Allowance for loan losses as a percent of
total loans outstanding.........................              1.19%              0.40%

Net loans charged off as percent of average
loans outstanding...............................                 0%                 0%
</TABLE>


Investment Activities

         Investment  Securities.  We are required  under federal  regulations to
maintain a minimum  amount of liquid  assets  which may be invested in specified
short-term securities and certain other investments.  See "Regulation -- Savings
Institution  Regulation  -- Federal  Home Loan Bank  System"  and  "Management's
Discussion  and Analysis of Financial  Condition  and Results of  Operations  --
Liquidity and Capital  Resources."  The level of liquid assets varies  depending
upon several factors, including: (i) the yields on investment alternatives, (ii)
our judgment as to the  attractiveness  of the yields then available in relation
to other  opportunities,  (iii) expectation of future yield levels, and (iv) our
projections as to the short-term demand for funds to be used in loan origination
and other  activities.  We classify our investment  securities as "available for
sale" or "held to  maturity"  in  accordance  with SFAS No. 115. At December 31,
1997,

                                       41

<PAGE>



our investment  portfolio policy allowed investments in instruments such as: (i)
U.S.  Treasury  obligations,  (ii) U.S.  federal  agency or federally  sponsored
agency  obligations,  (iii) local municipal  obligations,  (iv)  mortgage-backed
securities,  (v)  banker's  acceptances,  (vi)  certificates  of deposit,  (vii)
federal funds, including FHLB overnight and term deposits, and (viii) investment
grade corporate bonds,  commercial paper and mortgage derivative  products.  See
"-- Mortgage-backed Securities." The board of directors may authorize additional
investments.

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

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


                                       42

<PAGE>



         Securities  Portfolio.  The  following  table sets  forth the  carrying
(i.e.,  amortized cost) value of our investment  securities held to maturity, at
the dates indicated.  Our securities  portfolio classified as available for sale
is carried at market value.

<TABLE>
<CAPTION>
                                                                                 At December 31,
                                                                           ----------------------------
                                                                             1997                1996
                                                                           ---------          ---------
                                                                                 (In thousands)
<S>                                                                        <C>                <C>     
Securities held to maturity:
  U.S. Government Securities..................................             $      -           $      -
  U.S. Agency Securities......................................                  300                550
  State and Local Government..................................                  614                714
  Other Debt securities.......................................                   --                199
  Mortgage-backed Securities held to maturity.................                1,721              2,014
  AMR Arm Fund................................................                  503                 --
                                                                             ------             ------
       Total Securities Held to Maturity......................                3,138              3,477
                                                                             ------             ------
Securities Available for Sale:
   U.S. Government Securities.................................                  204                389
   U.S. Agency Securities.....................................                  810                199
   Federal funds Sold.........................................                   --                 --
   Other Debt securities......................................                   99                 99
   FHLB Stock.................................................                   --                 --
   Mortgage-backed Securities Available for sale..............                  907                 --
                                                                             ------             ------
       Total Securities Available for Sale....................                2,020                687
                                                                             ------             ------
       Total Investment and Mortgage-Backed Securities                     $  5,158           $  4,164
                                                                             ======             ======
</TABLE>

                                       43

<PAGE>



         The  following  table sets forth  information  regarding  the scheduled
maturities,  carrying  values,  approximate  fair values,  and weighted  average
yields for our investment and mortgage-backed  securities  portfolio at December
31,  1997 by  contractual  maturity.  The  following  table  does not take  into
consideration  the effects of  scheduled  repayments  or the effects of possible
prepayments.

<TABLE>
<CAPTION>
                                                               As of December 31, 1997
                                ----------------------------------------------------------------------------------------------------
                                                                                                               Total Investment   
                                                      More than         More than                           Securities and Mortgage-
                                One Year or Less   One to Five Years  Five to Ten Years More than Ten Years    backed Securities
                                ----------------   -----------------  ----------------- ------------------- ------------------------
                                Carrying  Average  Carrying  Average  Carrying  Average  Carrying  Average Carrying  Average Market
                                  Value    Yield    Value    Yield     Value    Yield     Value    Yield    Value    Yield   Value
                                -------- --------  --------  -------  -------- --------  -------- -------- ---------  --------------
                                                                        (Dollars in thousands)
<S>                               <C>     <C>      <C>       <C>      <C>      <C>      <C>       <C>      <C>      <C>    <C> 
Investments securities
  U.S. Government Securities....  $ --       --%    $    --     --%   $  100     5.75%   $  104    6.25%   $  204    6.00% $  204
  U.S. Agency Securities........    --       --         100   5.67       700     6.91       310    8.15     1,110    7.14   1,108
  State and Local Government....    25     4.10          90   4.33       499     4.93        --      --       614    4.81     624
  Other Securities..............   503     5.86          --     --        --       --        --      --       503    5.86     503
                                   ---                -----             ----               ----             -----           -----
    Total investment securities.   528                  190     --     1,299       --       414             2,431           2,439

Interest-bearing Deposits.......    --       --          --     --        99     7.30        --      --        29    7.30      99
Federal Funds Sold..............    --       --          --     --        --       --        --      --        --      --      --
FHL Stock                           --       --                 --                                                     --      --
Mortgage-backed Securities......    --       --          --     --       241     7.10     2,367    6.66     2,628    6.70   2,651
                                  ----   ------      ------   ----     -----   ------     -----    ----     -----  ------   -----
   Total investment.............  $528     5.78%    $   190   5.04%   $1,639     6.29%   $2,801    6.81%   $5,158    6.47% $5,189
                                  ====   ======      ======   ====     =====   ======     =====    ====     =====   =====   =====
</TABLE>


                                       44

<PAGE>



Sources of Funds

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

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

         The  interest  rates  paid  by us on  deposits  are set  weekly  at the
direction of our senior  management.  Interest rates are determined based on our
liquidity requirements,  interest rates paid by our competitors,  and our growth
goals and applicable regulatory restrictions and requirements.

         At December 31, 1997, we had no brokered deposits and our deposits were
represented by the following types of savings programs.
<TABLE>
<CAPTION>

                                                                       Minimum           Balance as of          Percentage
                                                       Interest        Balance            December 31,           of Total
Category                          Term                  Rate(1)        Amount                1997                Deposits
- --------                          ----                  -------        -------           -------------         -----------
                                                                                         (Dollars in
                                                                                          thousands)
<S>                               <C>                   <C>           <C>                 <C>                   <C>  
Accounts:
NOW                               None                   1.50%         $   500             $ 1,031                 6.79%
Passbook savings                  None                   2.25              100               1,098                 7.23
Premium passbook savings          None                   2.50            1,000               2,264                14.92
Passbook savings club             None                   1.75               --                  14                 0.09
Non interest-bearing              None                     --              100                 546                 3.60


Certificates of Deposit(2):
Fixed Term, Fixed Rate            1-3 months               --               --                  --                 0.00
Fixed Term, Fixed Rate            4-6 months             4.50            1,000               1,380                 9.09
Fixed Term, Fixed Rate            7-12 months            5.25              500               1,771                11.67
Fixed Term, Fixed Rate            13-24 months           5.25              500               3,557                23.43
Fixed Term, Fixed Rate            25-36 months           5.25              500                 698                 4.60
Fixed Term, Fixed Rate            37-48 months           5.50              500                  80                 0.53
Fixed Term, Fixed Rate            49-120 months          6.00              500               2,739                18.05
                                                                                            ------               ------
                                  Total                                                    $15,178               100.00%
                                                                                            ======               ======
</TABLE>

- ---------------
(1)  Current interest rate offering as of December 31, 1997.
(2)  Includes  jumbo  certificates  of  deposit of $1.4  million.  See table  of
     maturities of certificates of deposit of $100,000 or more.



                                       45

<PAGE>



         The following table sets forth our time deposits classified by interest
rate as of the dates indicated.

 
                                         As of December 31,
                                 -------------------------------
                                     1997                 1996
                                 ----------            ---------
                                           (In thousands)
Interest Rate
2.00% or less                      $    --               $   --
2.01 - 4.00%                            --                   28
4.01 - 6.00                          5,146                5,282
6.01 - 8.00                          4,978                3,617
8.01 - 10.00                           101                  140
10.01 or more                           --                   --
                                   -------               ------
  Total                            $10,225               $9,067
                                    ======                =====



         The following  table sets forth amount and  maturities of time deposits
at December 31, 1997.
<TABLE>
<CAPTION>
                                                                     Amount Due
                        -------------------------------------------------------------------------------------------------------
                                                                                             After
                          December 31,         December 31,          December 31,         December 31,
Interest Rate                 1998                 1999                  2000                 2000                  Total
- -------------           -----------------   -------------------   ------------------   -------------------   ------------------
                                                                    (In thousands)
<C>                              <C>                   <C>                   <C>                <C>                     <C>    
4.00% or less                    $      -              $      -              $     -            $        -              $     -
4.01 - 6.00%                        3,194                   408                  537                   323                4,462
6.01 - 8.00%                          554                 3,051                  772                 1,133                5,510
8.01 - 10.00%                           9                    78                   --                   166                  253
                                  -------               -------               ------              --------              -------
Total                            $  3,757              $  3,537              $ 1,309             $   1,622              $10,225
                                  =======               =======               ======              ========               ======
</TABLE>



         The following table indicates the amount of our certificates of deposit
of $100,000 or more by time remaining until maturity as of December 31, 1997.

                                              Certificates
          Maturity Period                     of Deposits
          ---------------                     -------------
                                              (In thousands)
          Within three months                     $   419
          Three through six months                    100
          Six through twelve months                   200
          Over twelve months                          722
                                                    -----
                                                   $1,441
                                                   ======


         Borrowings.  Advances  (borrowing)  may be  obtained  from  the FHLB of
Pittsburgh to supplement our supply of lendable funds. Advances from the FHLB of
Pittsburgh  are  typically  secured  by a  pledge  of our  stock  in the FHLB of
Pittsburgh,  a portion of our first mortgage  loans and other assets.  Each FHLB
credit program has its own interest rate, which may be fixed or adjustable,  and
range of  maturities.  We expect to become a member of the FHLB of Pittsburgh as
part of the  Conversion  and will be able to borrow up to the  amount set by the
FHLB of Pittsburgh.  If the need arises,  we may also access the Federal Reserve
Bank  discount  window to  supplement  our supply of lendable  funds and to meet
deposit withdrawal  requirements.  At December 31, 1997, we were not a member of
and had no borrowings from the FHLB of Pittsburgh.

                                       46

<PAGE>




         At December 31, 1997 and 1996,  we had an  available  line of credit in
the  amount  of  $500,000.  The  outstanding  balance  on the line of  credit at
December 31, 1997 and 1996 was $0 and $300,000, respectively. The line of credit
is payable  upon demand and bears  interest  at a rate of prime plus  1.25%.  In
addition, pursuant to the terms of the line of credit agreement, in order for us
to borrow any funds we are required to maintain a certificate  of deposit at the
lending  institution;  as of December  31, 1997 and 1996,  this  certificate  of
deposit was $100,000.

Competition

         Competition   for   deposits   comes  from  other   insured   financial
institutions  such as commercial  banks,  thrift  institutions,  credit  unions,
finance  companies,   and  multi-state  regional  banks  in  our  market  areas.
Competition for funds also includes a number of insurance products sold by local
agents and investment products such as mutual funds and other securities sold by
local and  regional  brokers.  Loan  competition  varies  depending  upon market
conditions and comes from commercial banks, thrift  institutions,  credit unions
and mortgage bankers, most of whom have far greater resources than we have.

Properties

         We  operate  from one  office,  which we own,  located  at 17 West Mall
Plaza,  Carnegie,  Pennsylvania 15106. The office was acquired in 1986 and has a
net book value at December 31, 1997 of $144,000.

Personnel

         At  December  31,  1997 we had  six  full-time  employees.  None of our
employees are represented by a collective  bargaining group. We believe that our
relationship with our employees is good.

Legal Proceedings

         We are, from time to time, a party to legal proceedings  arising in the
ordinary  course of our business,  including  legal  proceedings  to enforce our
rights against borrowers.  We are not currently a party to any legal proceedings
which  are  expected  to  have  a  material  adverse  effect  on  our  financial
statements.

                                   REGULATION

         Set forth below is a brief  description of certain laws which relate to
us.  The  description  is not  complete  and is  qualified  in its  entirety  by
references to applicable laws and regulation.

Carnegie Financial Corporation Regulation

         General. CFC will be required to register and file reports with the OTS
and will be subject to regulation and  examination by the OTS. In addition,  the
OTS will have  enforcement  authority over CFC and any  non-savings  institution
subsidiaries.  This will permit the OTS to restrict or prohibit  activities that
it determines to be a serious risk to us. This regulation is intended  primarily
for  the  protection  of our  depositors  and not for  the  benefit  of you,  as
stockholders of CFC.

         QTL Test. Since CFC will only own one savings  institution,  it will be
able to diversify its operations  into  activities  not related to banking,  but
only as long as we satisfy the QTL test.  If CFC controls  more than one savings
institution,  it  would  lose the  ability  to  diversify  its  operations  into
non-banking related activities, unless such other savings institutions each also
qualify as a QTL or were acquired in a supervised  acquisition.  See "-- Savings
Institution Regulation -- Qualified Thrift Lender Test."

                                       47

<PAGE>




         Restrictions  on  Acquisitions.  CFC must obtain  approval from the OTS
before  acquiring  control of any other  FDIC-insured  savings  institution.  No
person may acquire control of a federally  insured savings  institution  without
providing  at least 60 days  written  notice  to the OTS and  giving  the OTS an
opportunity to disapprove the proposed acquisition.

Savings Institution Regulation

         General.

         As a  federally  chartered,  BIF-insured  savings  institution,  we are
subject to extensive  regulation by the OTS and the FDIC. Our lending activities
and other  investments  must comply with various federal and state statutory and
regulatory requirements.

         The OTS,  in  conjunction  with the  FDIC,  regularly  examines  us and
prepares  reports  for  the  consideration  of our  board  of  directors  on any
deficiencies  that the OTS finds in our operations.  Our  relationship  with our
depositors  and  borrowers  is also  regulated  to a great extent by federal and
state law,  especially in such matters as the ownership of savings  accounts and
the form and content of our mortgage documents.

         We  must  file  reports  with  the  OTS and  the  FDIC  concerning  our
activities  and  financial  condition,   in  addition  to  obtaining  regulatory
approvals  prior to entering into certain  transactions  such as mergers with or
acquisitions  of other financial  institutions.  This regulation and supervision
establishes a comprehensive  framework of activities in which an institution can
engage and is intended  primarily for the protection of the BIF and  depositors.
The regulatory structure also gives regulatory  authorities extensive discretion
in connection with their supervisory and enforcement  activities and examination
policies,  including  policies with respect to the  classification of assets and
the  establishment of adequate loan loss reserves for regulatory  purposes.  Any
change in  regulations,  whether  by the OTS,  the FDIC or any other  government
agency, could have a material adverse impact on our operations.

         Insurance  of Deposit  Accounts.  The FDIC is  authorized  to establish
separate annual  assessment  rates for deposit  insurance for members of the BIF
and the  SAIF.  The  FDIC may  increase  assessment  rates  for  either  fund if
necessary  to restore the fund's  ratio of  reserves to insured  deposits to its
target level within a reasonable time and may decrease such assessment  rates if
such target level has been met. The FDIC has established a risk-based assessment
system for both SAIF and BIF  members.  Under this system,  assessments  are set
within a range, based on the risk the institution poses to its deposit insurance
fund. This risk level is determined based on the institution's capital level and
the FDIC's level of supervisory concern about the institution.

         Because a significant  portion of the assessments paid into the SAIF by
savings  institutions  were  used to pay the cost of prior  savings  institution
failures, the reserves of the SAIF were below the level required by law. The BIF
had,  however,  met its required reserve level during the third calendar quarter
of 1995. As a result, deposit insurance premiums for deposits insured by the BIF
such as ours  were  substantially  less than  premiums  for  deposits  which are
insured by the SAIF.  Legislation  to  capitalize  the SAIF and to eliminate the
significant  premium  disparity  between the BIF and the SAIF  became  effective
September 30, 1996. The recapitalization  plan provided for a special assessment
equal to $.657 per $100 of SAIF deposits held at September 30, 1995, in order to
increase SAIF reserves to the level  required by law.  Certain BIF  institutions
holding SAIF-insured deposits were required to pay a lower special assessment.


                                       48

<PAGE>



         The recapitalization plan also provides that the cost of prior failures
which were funded  through the issuance of Fico Bonds (bonds  issued to fund the
cost of savings  institution  failures in prior years) will be shared by members
of both the SAIF and the BIF.  This will  increase BIF  assessments  for healthy
banks to approximately $.0125 per $100 of deposits in 1998. SAIF assessments for
healthy savings  institutions in 1998 will be  approximately  $.0628 per $100 in
deposits  and may be  reduced,  but not  below the  level  set for  healthy  BIF
institutions.

         The FDIC has  lowered  the  rates on  assessments  paid to the SAIF and
widened  the  spread  of those  rates.  The  FDIC's  action  established  a base
assessment  schedule for the SAIF with rates  ranging from 4 to 31 basis points,
and an adjusted  assessment schedule that reduces these rates by 4 basis points.
As a result,  the  effective  SAIF rates  range from 0 to 27 basis  points as of
October 1, 1996. In addition, the FDIC's final rule prescribed a special interim
schedule of rates  ranging  from 18 to 27 basis points for  SAIF-member  savings
institutions  for the last quarter of calendar 1996, to reflect the  assessments
paid to the Financing Corp. (Fico Bonds). Finally, the FDIC's action established
a procedure  for making  limited  adjustments  to the base  assessment  rates by
rulemaking without notice and comment, for both the SAIF and the BIF.

         The recapitalization  plan also provides for the merger of the SAIF and
BIF effective January 1, 1999, assuming there are no savings  institutions under
federal law. Under separate  proposed  legislation,  Congress is considering the
elimination  of the federal  thrift  charter  and  elimination  of the  separate
federal  regulation  of  thrifts.  As a result,  we might  have to  convert to a
different financial  institution charter and be regulated under federal law as a
bank,  including  being  subject to the more  restrictive  activity  limitations
imposed on national banks. We cannot predict the impact of our conversion to, or
regulation as, a bank until the legislation requiring such change is enacted.

         Regulatory  Capital  Requirements.   OTS  capital  regulations  require
savings institutions to meet three capital standards: (1) tangible capital equal
to 1.5% of total adjusted assets, (2) core capital equal to at least 3% of total
adjusted assets, and (3) risk-based  capital equal to 8% of total  risk-weighted
assets. Our capital ratios are set forth under "Historical and Pro Forma Capital
Compliance."

         Tangible capital is defined as core capital less all intangible  assets
(including  supervisory  goodwill),  less certain mortgage  servicing rights and
less certain investments. Core capital is defined as common stockholders' equity
(including  retained  earnings),  noncumulative  perpetual  preferred  stock and
minority interests in the equity accounts of consolidated subsidiaries,  certain
nonwithdrawable accounts and pledged deposits of mutual savings associations and
qualifying supervisory goodwill,  less nonqualifying  intangible assets, certain
mortgage servicing rights and certain investments.

         The risk-based capital standard for savings  institutions  requires the
maintenance of total  risk-based  capital (which is defined as core capital plus
supplementary  capital)  of  8%  of  risk-weighted  assets.  The  components  of
supplementary capital include, among other items, cumulative perpetual preferred
stock,  perpetual  subordinated debt, mandatory  convertible  subordinated debt,
intermediate-term  preferred  stock,  and the portion of the  allowance for loan
losses not designated for specific loan losses. The portion of the allowance for
loan and lease  losses  includable  in  supplementary  capital  is  limited to a
maximum of 1.25% of  risk-weighted  assets.  Overall,  supplementary  capital is
limited to 100% of core capital.  A federal savings  association  must calculate
its risk-weighted assets by multiplying each asset and off-balance sheet item by
various risk factors as determined  by the OTS,  which range from 0% for cash to
100% for delinquent  loans,  property acquired through  foreclosure,  commercial
loans, and other assets.

         The risk-based  capital  standards of the OTS generally require federal
savings  institutions  with more than a "normal"  level of interest rate risk to
maintain additional total capital. An institution's interest rate

                                       49

<PAGE>



risk will be measured in terms of the  sensitivity of its "net portfolio  value"
to changes in interest rates. Net portfolio value is defined,  generally, as the
present  value of expected  cash inflows from  existing  assets and  off-balance
sheet  contracts  less the present value of expected cash outflows from existing
liabilities. A federal savings institution will be considered to have a "normal"
level of interest rate risk  exposure if the decline in its net portfolio  value
after an immediate 200 basis point increase or decrease in market interest rates
(whichever  results  in the  greater  decline)  is less than two  percent of the
current  estimated  economic value of its assets.  An institution with a greater
than normal  interest  rate risk will be required to deduct from total  capital,
for purposes of calculating its risk-based capital  requirement,  an amount (the
"interest rate risk  component")  equal to one-half the  difference  between the
institution's  measured interest rate risk and the normal level of interest rate
risk, multiplied by the economic value of its total assets.

         The OTS calculates the  sensitivity of an  institution's  net portfolio
value based on data submitted by the  institution in a schedule to its quarterly
Thrift  Financial  Report and using the  interest  rate risk  measurement  model
adopted by the OTS. The amount of the interest rate risk  component,  if any, to
be  deducted  from  an  institution's   total  capital  will  be  based  on  the
institution's  Thrift  Financial  Report  filed two  quarters  earlier.  Federal
savings  institutions  with less than $300  million in assets  and a  risk-based
capital ratio above 12% are generally  exempt from filing the interest rate risk
schedule with their Thrift Financial Reports.  However,  the OTS may require any
exempt  institution  that it  determines  may have a high level of interest rate
risk exposure to file such  schedule on a quarterly  basis and may be subject to
an additional capital  requirement based upon its level of interest rate risk as
compared  to its  peers.  However,  due to our net size and  risk-based  capital
level, we are exempt from the interest rate risk component.

         Dividend and Other Capital  Distribution  Limitations.  OTS regulations
will  require  us to  give  the  OTS 30  days  advance  notice  of any  proposed
declaration  of  dividends  to CFC,  and the OTS  has the  authority  under  its
supervisory  powers to  prohibit  the  payment  of  dividends  by us to CFC.  In
addition,  we may not declare or pay a cash dividend on our capital stock if the
effect would be to reduce our regulatory  capital below the amount  required for
the  liquidation  account to be established at the time of the  conversion.  See
"The  Conversion  --  Effects of  Conversion  to Stock  Form on  Depositors  and
Borrowers of Carnegie Savings Bank -- Liquidation Account."

         OTS regulations  impose  limitations upon all capital  distributions by
federal savings institutions,  such as cash dividends, payments to repurchase or
otherwise acquire its shares, payments to stockholders of another institution in
a cash-out merger,  and other  distributions  charged against capital.  The rule
establishes  three tiers of  institutions  based  primarily on an  institution's
capital  level.  An  institution  that  exceeds  all  fully  phased-in   capital
requirements  before  and  after  a  proposed  capital   distribution  ("Tier  1
institution")  and has not  been  advised  by the OTS that it is in need of more
than the normal  supervision can, after prior notice but without the approval of
the OTS, make capital  distributions during a calendar year equal to the greater
of (i) 100% of its net income to date during the  calendar  year plus the amount
that would reduce by one-half its "surplus  capital  ratio" (the excess  capital
over its fully phased-in capital  requirements) at the beginning of the calendar
year,  or (ii) 75% of its net income over the most recent four  quarter  period.
Any additional capital  distributions require prior regulatory notice. We expect
to qualify as a Tier 1 institution.

         In the event our capital falls below our fully phased-in requirement or
the OTS  notifies  us that we are in need of more than  normal  supervision,  we
would become a Tier 2 or Tier 3 institution and as a result, our ability to make
capital  distributions  could be  restricted.  Tier 2  institutions,  which  are
institutions that before and after the proposed  distribution meet their current
minimum capital  requirements,  may only make capital distributions of up to 75%
of net income over the most recent four  quarter  period.  Tier 3  institutions,
which are institutions that do not meet current minimum capital requirements and
propose

                                       50

<PAGE>



to make any capital distribution, and Tier 2 institutions that propose to make a
capital  distribution in excess of the noted safe harbor level,  must obtain OTS
approval prior to making such distribution.  In addition, the OTS could prohibit
a proposed  capital  distribution by any  institution,  which would otherwise be
permitted by the regulation,  if the OTS determines that such distribution would
constitute an unsafe or unsound  practice.  The OTS has proposed  rules relaxing
certain approval and notice requirements for well-capitalized institutions.

         In January 1998, the OTS proposed amendments to its current regulations
with  respect  to  capital  distributions  by  savings  associations.  Under the
proposed regulation,  savings associations that would remain at least adequately
capitalized  following the capital  distribution,  and that meet other specified
requirements,  would not be required to file a notice or application for capital
distributions (such as cash dividends)  declared below specified amounts.  Under
the proposed  regulation,  savings associations which are eligible for expedited
treatment  under current OTS regulations are not required to file a notice or an
application  with the OTS if (i) the savings  association  would remain at least
adequately capitalized following the capital distribution and (ii) the amount of
capital   distribution   does  not  exceed  an  amount   equal  to  the  savings
association's  net income for that year to date, plus the savings  association's
retained  net  income  for the  previous  two years.  Thus,  under the  proposed
regulation,  only  undistributed  net  income  for the  prior  two  years may be
distributed in addition to the current year's  undistributed  net income without
the filing of an application  with the OTS.  Savings  associations  which do not
qualify for expedited  treatment or which desire to make a capital  distribution
in excess of the specified amount, must file an application with, and obtain the
approval  of, the OTS prior to making the capital  distribution.  Under  certain
other circumstances, savings associations will be required to file a notice with
OTS prior to making the capital  distribution.  The OTS proposed  limitations on
capital  distributions  are similar to the  limitations  imposed  upon  national
banks.  We are unable to predict  whether or when the proposed  regulation  will
become effective.

         A federal  savings  institution  is  prohibited  from  making a capital
distribution if, after making the distribution, the savings institution would be
undercapitalized  (i.e.,  not meet  any one of its  minimum  regulatory  capital
requirements).   Further,  a  federal  savings   institution  cannot  distribute
regulatory capital that is needed for its liquidation account.

         Qualified Thrift Lender Test. Federal savings  institutions must meet a
qualified  thrift lender  ("QTL") test. If we maintain an  appropriate  level of
qualified  thrift  investments  ("QTIs")  (primarily  residential  mortgages and
related  investments,   including  certain   mortgage-related   securities)  and
otherwise qualify as a QTL, we will have full borrowing privileges from the FHLB
of  Pittsburgh.  The  required  percentage  of QTIs is 65% of  portfolio  assets
(defined as all assets minus intangible assets, property used by the institution
in  conducting  its  business and liquid  assets equal to 10% of total  assets).
Certain  assets  are  subject to a  percentage  limitation  of 20% of  portfolio
assets. In addition, federal savings institutions may include shares of stock of
the FHLBs,  FNMA, and FHLMC as QTIs.  Compliance with the QTL test is determined
on a monthly basis in nine out of every 12 months. We are not yet subject to the
QTL requirements.

         Transactions With Affiliates.  Generally,  restrictions on transactions
with affiliates require that transactions  between a savings  institution or its
subsidiaries  and  its  affiliates  be on  terms  as  favorable  to the  savings
institution as comparable transactions with non-affiliates. In addition, certain
of these  transactions are restricted to an aggregate  percentage of the savings
institution's capital.  Collateral in specified amounts must usually be provided
by  affiliates  in order to receive  loans  from the  savings  institution.  Our
affiliates  include CFC and any company which would be under common control with
us. In addition,  a savings  institution  may not extend credit to any affiliate
engaged in activities not  permissible for a bank holding company or acquire the
securities of any affiliate that is not a subsidiary. The OTS has the discretion
to treat  subsidiaries  of savings  institution  as affiliates on a case-by-case
basis.

                                       51

<PAGE>




         Liquidity  Requirements.  All federal savings institutions are required
to  maintain  an  average  daily  balance  of liquid  assets  equal to a certain
percentage of the sum of its average daily balance of net  withdrawable  deposit
accounts and borrowings  payable in one year or less. The liquidity  requirement
may  vary  from  time to time  (between  4% and  10%)  depending  upon  economic
conditions and savings flows of all savings institutions. Monetary penalties may
be imposed upon institutions for violations of liquidity requirements.

         Federal  Home  Loan  Bank  System.  We  are a  member  of the  FHLB  of
Pittsburgh,  which is one of 12 regional FHLBs. Each FHLB serves as a reserve or
central bank for its members within its assigned region.  It is funded primarily
from funds deposited by savings  institutions and proceeds derived from the sale
of consolidated obligations of the FHLB System. It makes loans to members (i.e.,
advances) in accordance with policies and procedures established by the board of
directors of the FHLB.

         As a member, we are required to purchase and maintain stock in the FHLB
of  Pittsburgh  in an  amount  equal  to at  least  1% of our  aggregate  unpaid
residential  mortgage loans, home purchase  contracts or similar  obligations at
the beginning of each year. We are in compliance with this requirement. The FHLB
imposes  various  limitations on advances such as limiting the amount of certain
types  of real  estate  related  collateral  to 30% of a  member's  capital  and
limiting total advances to a member.

         The FHLBs are required to provide funds for the  resolution of troubled
savings  institutions  and to contribute to affordable  housing programs through
direct loans or interest subsidies on advances targeted for community investment
and  low-  and  moderate-income  housing  projects.   These  contributions  have
adversely  affected the level of FHLB dividends paid and could continue to do so
in the future.

         Federal  Reserve  System.  The  Federal  Reserve  System  requires  all
depository  institutions to maintain  non-interest bearing reserves at specified
levels against their transaction accounts (primarily checking, NOW and Super NOW
checking  accounts) and non-personal time deposits.  The balances  maintained to
meet the reserve  requirements imposed by the Federal Reserve System may be used
to satisfy the liquidity requirements that are imposed by the OTS.

         Savings  institutions have authority to borrow from the Federal Reserve
System "discount  window," but Federal Reserve System policy generally  requires
savings  institutions  to exhaust all other sources  before  borrowing  from the
Federal Reserve System.


                                       52

<PAGE>



                                    TAXATION

Federal Taxation

         We are subject to the provisions of the Internal  Revenue Code of 1986,
as amended  (the  "Code"),  in the same  general  manner as other  corporations.
Thrift institutions with $500 million of assets or less are generally allowed to
account for their bad debts by using a reserve  method of accounting  under Code
ss.585.  Alternatively,  thrift institutions may choose to account for their bad
debts by using the specific  charge off method  under Code ss.166.  In the past,
due to  certain  State law  restrictions  which no  longer  apply to us, we have
accounted for our bad debts using the specific charge off method.  Currently, we
are reviewing the benefits, if any, of changing our method of accounting for our
bad debts to the reserve method of accounting.

         We are not currently  required by the Code to use the accrual method of
accounting for tax purposes.  However, we are reviewing the benefits, if any, of
changing  from the cash  basis  to the  accrual  method  of  accounting  for tax
purposes to determine the most  favorable  method for us.  Further,  for taxable
years  ending after 1986,  the Code  disallows  100% of a savings  institution's
interest expense deemed  allocated to certain  tax-exempt  obligations  acquired
after August 7, 1986.  Interest expense allocable to (i) tax-exempt  obligations
acquired  after  August 7, 1986 which are not  subject  to this  rule,  and (ii)
tax-exempt  obligations issued after 1982 but before August 8, 1986, are subject
to the rule which applied prior to the Code disallowing the deductibility of 20%
of the interest expense.

         The Code imposes a tax ("AMT") on  alternative  minimum  taxable income
("AMTI")  at a rate of 20%.  AMTI is  increased  by  certain  preference  items,
including the excess of the tax bad debt reserve  deduction using the percentage
of taxable income method over the deduction that would have been allowable under
the  experience  method.  Only 90% of AMTI can be offset by net  operating  loss
carryovers of which we currently have none. AMTI is also adjusted by determining
the tax  treatment  of certain  items in a manner that  negates the  deferral of
income  resulting from the regular tax treatment of those items.  Thus, our AMTI
is  increased  by an amount  equal to 75% of the  amount  by which our  adjusted
current earnings exceeds our AMTI (determined  without regard to this adjustment
and prior to reduction for net operating losses). In addition, for taxable years
beginning  after December 31, 1986 and before January 1, 1996, an  environmental
tax of 0.12% of the excess of AMTI (with certain  modifications) over $2 million
is imposed on corporations, including us, whether or not an AMT is paid.

         CFC may exclude from its income 100% of dividends received from us as a
member of the same affiliated  group of corporations.  A 70% dividends  received
deduction generally applies with respect to dividends received from corporations
that are not members of such  affiliated  group,  except  that an 80%  dividends
received  deduction  applies  if CFC  owns  more  than  20% of  the  stock  of a
corporation paying a dividend.  The above exclusion amounts,  with the exception
of the  affiliated  group  figure,  were  reduced  in years in which we  availed
ourself of the percentage of taxable income bad debt deduction method.

         Our federal  income tax returns  have not been audited by the IRS since
our fiscal year ended December 31, 1993. As a result of the audit,  there was no
material effect to our financial statements.

State Taxation

         We  are  subject  to  the  Mutual  Thrift   Institutions   Tax  of  the
Commonwealth  of  Pennsylvania  based on our financial net income  determined in
accordance   with  generally   accepted   accounting   principles  with  certain
adjustments.  Our tax rate under the Mutual  Thrift  Institutions  Tax is 11.5%.
Interest on state

                                       53

<PAGE>



and federal obligations is excluded from net income. An allocable portion of net
interest expense incurred to carry the obligations is disallowed as a deduction.
Three year carryforwards of losses are allowed.

         Upon  consummation  of the  conversion,  we will also be subject to the
Corporate  Net  Income  Tax and the  Capital  Stock Tax of the  Commonwealth  of
Pennsylvania.

                  MANAGEMENT OF CARNEGIE FINANCIAL CORPORATION

         CFC board of directors  consists of the same  individuals  who serve as
directors of Carnegie Savings Bank. The articles of incorporation  and bylaws of
CFC require  that  directors be divided  into four  classes,  as nearly equal in
number as possible.  Each class of directors serves for a four-year period, with
approximately one-fourth of the directors elected each year. The officers of CFC
will be elected annually by the board and serve at the board's discretion.  Such
officers are also officers of Carnegie Savings Bank.
See "Management of Carnegie Savings Bank."

                       MANAGEMENT OF CARNEGIE SAVINGS BANK

Directors and Executive Officers

         Our board of  directors is composed of five members each of whom serves
for a term of three years, with approximately one-third of the directors elected
each year.  Our proposed  stock  charter and bylaws  require  that  directors be
divided into four classes,  as nearly equal in number as possible.  Our officers
are elected annually by our board and serve at the board's discretion.

         The  following  table  sets  forth  information  with  respect  to  our
directors and executive officers, all of whom will continue to serve in the same
capacities after the conversion.

<TABLE>
<CAPTION>
                                        Age at                                                                   Current
                                     December 31,                                           Director             Term
Directors                                1997           Position                               Since          Expires(1)
- ---------                         -------------------   --------                           -------------   -------------
<S>                                       <C>           <C>                                    <C>                <C> 
Shirley Chiesa                            60            Chairman of the Board,                 1972               1999
                                                        President and C.E.O.
Morry Miller                              61            Director                               1985               2000
JoAnn V. Narduzzi                         60            Director                               1988               2000
Charles Rupprecht                         61            Director                               1979               1998
Lois A. Wholey                            42            Director and Secretary                 1986               1998
Joseph R. Pigoni                          34            Executive Vice President                N/A                N/A
                                                        and Chief Financial
                                                        Officer
</TABLE>
- -------------------
(1)      The  terms  for  directors  of CFC are the same as  those  of  Carnegie
         Savings Bank except that Lois A. Wholey's term will expire in 2001.

         The  business  experience  for  the  past  five  years  of  each of the
directors and executive officers is as follows:

         Shirley  Chiesa  has  been a member  of the  Board  since  1972 and the
Chairman since 1980.  Ms. Chiesa has been employed by the Carnegie  Savings Bank
since 1955 and is currently the President and

                                       54

<PAGE>



Chief Executive Officer. She is a director of the Western Pennsylvania League of
Financial  Institutions.  She is  Vice-Chairman  of the Chartiers Boys and Girls
Club, is the past president and current secretary of the Carnegie Lions Club and
is on the advisory board of the Carnegie Historical Society.

         Morry Miller has been a member of the Board since 1985.  Mr.  Miller is
the President of Izzy Miller Furniture Company. He is a past board member of the
Salvation Army and the Greater Pittsburgh Guild for the Blind.

         JoAnn V.  Narduzzi  has been a member  of the  Board  since  1988.  Dr.
Narduzzi is the  Hospital  Physician  Administrator  with the  Pittsburgh  Mercy
Health System. She is on the board of the Pittsburgh Care Partnership and is the
Proclaimer of Word at the St. Thomas More Church.

         Charles  Rupprecht  has been a member  of the  Board  since  1979.  Mr.
Rupprecht is the Transportation Supervisor at the Calgon Carbon Corp.

         Lois A.  Wholey  has been a member of the Board  since  1986 and is the
Secretary of Carnegie  Savings Bank.  Ms. Wholey is an attorney and the owner of
Lois  Wholey  and  Associates.  She is a member of the  board of the  Children's
Festival Chorus and the Society for Contemporary Crafts.

         Joseph R. Pigoni has been Executive Vice President  since December 1997
and Chief Financial  Officer since May 1997. Prior to that time he was Assistant
Vice  President  and  Controller of ESB Bank and  PennFirst  Bancorp,  Inc. from
August 1995 to March 1997 and Controller of Mt. Troy Savings Bank from June 1990
to July 1995. He is Vice  President of the  Pittsburgh  chapter of the Financial
Managers Society.

Meetings and Committees of the Board of Directors

         The board of directors  conducts its business  through  meetings of the
board and through  activities of its committees.  During the year ended December
31, 1997, the board of directors held 12 regular meetings.  No director attended
fewer than 75% of the total meetings of the board of directors and committees on
which such director served during the year ended December 31, 1997.

Director Compensation

         Each  director  is paid  fees in the  amount  of  $300.00  per  meeting
attended.  The total fees paid to the directors for the year ended  December 31,
1997 were $19,800.

         Directors  Consultant  and  Retirement  Plan ("DRP").  The DRP provides
retirement  benefits  to  directors  following   retirement  after  age  60  and
completion  of at least 10 years of  service.  If a director  agrees to become a
consulting  director  to our board  upon  retirement,  he or she will  receive a
monthly  payment  equal  to 80% of  the  Board  fee in  effect  at the  date  of
retirement for a period of 120 months.  Benefits under our DRP will begin upon a
director's retirement.  In the event there is a change in control, all directors
will be  presumed  to have not less than 10 years of service  and each  director
will receive a lump sum payment  equal to the present  value of future  benefits
payable.


                                       55

<PAGE>



Executive Compensation

         Summary Compensation Table. The following table sets forth the cash and
non-cash  compensation  awarded to or earned by our chief  executive  officer at
December 31, 1997.  No employee  earned in excess of $100,000 for the year ended
December 31, 1997.

<TABLE>
<CAPTION>
                                                                      Annual Compensation
                                                       -------------------------------------------------
                                                                                           Other Annual            All other
                                                                                           Compensation          Compensation
Name and Principal Position            Year            Salary           Bonus                   (1)                 ($)(2)
- ---------------------------            ----            ------           -----              ------------          ------------

<S>                                    <C>             <C>              <C>                   <C>                   <C>   
Shirley Chiesa, President              1997            $72,500          $15,000               $3,600                $8,750
                                       1996            $72,500          $10,000               $3,000                $8,250
                                       1995            $72,500          $10,000               $2,400                $8,250
</TABLE>


- --------------------
(1)  Consists of director fees.
(2)  Includes  contributions  of  $8,250  representing  10% of  compensation  to
     Simplified Employees Pension.


         Employment Agreement. We have entered into an employment agreement with
our President, Ms. Shirley Chiesa. Ms. Chiesa's base salary under the employment
agreement is $75,000.  The employment  agreement has a term of three years.  The
agreement is terminable by us for "just cause" as defined in the  agreement.  If
we terminate  Ms.  Chiesa  without just cause,  Ms. Chiesa will be entitled to a
continuation  of her salary from the date of  termination  through the remaining
term of the agreement.  The employment  agreement  contains a provision  stating
that in the event of the termination of employment in connection with any change
in control of us, Ms.  Chiesa will be paid a lump sum amount equal to 2.99 times
her five year average  annual  taxable cash  compensation.  If such payments had
been made under the agreement as of December 31, 1997,  such payments would have
equaled approximately $246,435. The aggregate payments that would have been made
to Ms. Chiesa would be an expense to us, thereby reducing our net income and our
capital by that amount.  The agreement  may be renewed  annually by our board of
directors upon a determination  of satisfactory  performance  within the board's
sole  discretion.  If Ms.  Chiesa shall become  disabled  during the term of the
agreement,  she shall continue to receive payment of 100% of the base salary for
a period of 12 months and 65% of such base salary for the remaining term of such
agreement.  Such payments  shall be reduced by any other  benefit  payments made
under other disability programs in effect for our employees.

         Retirement Plan. Our Simplified  Employee Pension Plan ("SEP") provides
for an annual  contribution  at the  discretion of our directors of up to 15% of
the eligible employee's compensation. In 1997, our SEP expenses were $15,000.

         Supplemental   Executive   Retirement   Plan.  We  have  implemented  a
supplemental   executive  retirement  plan  ("SERP")  for  the  benefit  of  our
President,  Shirley  Chiesa.  The SERP  provides  that Ms.  Chiesa  may  receive
additional  retirement  income in  addition  to the  value of her SERP  account,
provided she remains  employed  until not less than age 65 and has completed not
less than 25 years of  service.  Benefits  payable  under  the SERP  will  equal
approximately $3,300 per month for a period of 120 months. Upon a termination of
employment  following a change in control,  Ms.  Chiesa will be presumed to have
attained not less than the minimum retirement age under the SERP. Payments under
the SERP will be accrued for financial  reporting  purposes during the period of
employment of Ms. Chiesa. The SERP shall be unfunded. All benefits payable under
the SERP will be paid from our current assets. There are no tax

                                       56

<PAGE>



consequences  to either Ms. Chiesa or us related to the SERP prior to payment of
benefits. Upon receipt of payment of benefits, Ms. Chiesa will recognize taxable
ordinary income in the amount of such payments  received and we will be entitled
to recognize a tax-deductible compensation expense at that time.

         Employee Stock  Ownership  Plan. We have  established an employee stock
ownership plan, the ESOP, for the exclusive  benefit of participating  employees
of ours, to be implemented upon the completion of the conversion.  Participating
employees are  employees  who have  completed one year of service with us or our
subsidiary  and have  attained  the age of 21.  An  application  for a letter of
determination  as to the  tax-qualified  status of the ESOP will be submitted to
the IRS.  Although  no  assurances  can be given,  we expect  that the ESOP will
receive a favorable letter of determination from the IRS.

         The ESOP is to be funded by contributions  made by us in cash or common
stock.  Benefits may be paid either in shares of the common stock or in cash. In
accordance  with the Plan, the ESOP may borrow funds with which to acquire up to
8% of the  common  stock to be issued in the  conversion.  The ESOP  intends  to
borrow  funds from the  Company.  The loan is  expected  to be for a term of ten
years at an annual  interest  rate equal to the prime rate as  published  in The
Wall Street Journal.  Presently it is anticipated that the ESOP will purchase up
to 8% of the common stock to be issued in the  offering  (i.e.,  14,400  shares,
based on the  midpoint  of the EVR).  The loan  will be  secured  by the  shares
purchased and earnings of ESOP assets.  Shares purchased with such loan proceeds
will be held in a suspense account for allocation among participants as the loan
is repaid. We anticipate contributing  approximately $14,400 annually (based  on
a $144,000  purchase) to the ESOP to meet principal  obligations  under the ESOP
loan,  as  proposed.  It is  anticipated  that  all such  contributions  will be
tax-deductible.  This loan is expected to be fully  repaid in  approximately  10
years.

         Shares  sold above the maximum of  the  EVR (i.e.,  more  than  207,000
shares) may be sold to the ESOP before satisfying  remaining  unfilled orders of
Eligible  Account  Holders  to fill  the  ESOP's  subscription  or the  ESOP may
purchase  some  or all of the  shares  covered  by its  subscription  after  the
conversion in the open market.

         Contributions to the ESOP and shares released from the suspense account
will be allocated  among  participants on the basis of total  compensation.  All
participants  must be  employed  at least  1,000  hours in a plan year,  or have
terminated  employment  following death,  disability or retirement,  in order to
receive an allocation.  Participant  benefits become vested in plan  allocations
following  five years of service.  Employment  prior to the adoption of the ESOP
shall be credited for the purposes of vesting.  Vesting will be accelerated upon
retirement,  death, disability, change in control of the Company, or termination
of the ESOP.  Forfeitures  will be reallocated to participants on the same basis
as other  contributions in the plan year. Benefits may be payable in the form of
a lump sum upon retirement,  death,  disability or separation from service.  Our
contributions to the ESOP are  discretionary  and may cause a reduction in other
forms of  compensation.  Therefore,  benefits  payable  under the ESOP cannot be
estimated.

         The board of directors has appointed  non-employee the directors to the
ESOP Committee to administer the ESOP and to serve as the initial ESOP Trustees.
The board of directors  or the ESOP  Committee  may  instruct the ESOP  Trustees
regarding  investments of funds  contributed to the ESOP. The ESOP Trustees must
vote all allocated  shares held in the ESOP in accordance with the  instructions
of the  participating  employees.  Unallocated  shares and allocated  shares for
which no timely  direction  is  received  will be voted by the ESOP  Trustees as
directed  by the  board of  directors  or the  ESOP  Committee,  subject  to the
Trustees' fiduciary duties.

                                       57

<PAGE>



Proposed Future Stock Benefit Plans

         Stock  Option  Plan.  Our board of  directors  intends to adopt a stock
option plan (the Option Plan) following the  conversion,  subject to approval by
CFC's  stockholders,  at a  stockholders  meeting to be held no sooner  than six
months after the conversion. The Option Plan would be in compliance with the OTS
regulations  in effect.  See "--  Restrictions  on Stock Benefit  Plans." If the
Option Plan is implemented  within one year after the conversion,  in accordance
with OTS regulations, a number of shares equal to 10% of the aggregate shares of
common stock to be issued in the offering  (i.e.,  18,000  shares based upon the
sale of  180,000  shares  at the  midpoint  of the EVR)  would be  reserved  for
issuance by CFC upon  exercise of stock  options to be granted to our  officers,
directors and employees  from time to time under the Option Plan. The purpose of
the  Option  Plan  would be to  provide  additional  performance  and  retention
incentives to certain  officers,  directors and employees by facilitating  their
purchase of a stock interest in CFC. Under the OTS regulations, the Option Plan,
would provide that options awarded would vest over a five year period (i.e., 20%
per year),  beginning  one year after the date of grant of the  option.  Options
would be granted based upon several factors, including seniority, job duties and
responsibilities, job performance, our financial performance and a comparison of
awards given by other savings institutions converting from mutual to stock form.

         CFC would receive no monetary  consideration  for the granting of stock
options  under the Option Plan. It would receive the option price for each share
issued to optionees upon the exercise of such options. Shares issued as a result
of the  exercise  of options  will be either  authorized  but  unissued  shares,
treasury shares,  or shares purchased in the open market by CFC. The exercise of
options and payment for the shares  received  would  contribute to the equity of
CFC.

         If the  Option  Plan is  implemented  more  than  one  year  after  the
conversion,  the Option Plan will comply with OTS  regulations and policies that
are applicable at such time.

         Restricted Stock Plan. Our board of directors  intends to adopt the RSP
following  the  conversion,  the  objective  of which is to  enable us to retain
personnel  and  directors  of  experience   and  ability  in  key  positions  of
responsibility.  CFC expects to hold a stockholders'  meeting no sooner than six
months after the  conversion  in order for  stockholders  to vote to approve the
RSP.  If the RSP is  implemented  within  one  year  after  the  conversion,  in
accordance  with  applicable OTS  regulations,  the shares granted under the RSP
will be in the form of  restricted  stock vesting over a five year period (i.e.,
20% per  year)  beginning  one  year  after  the  date of  grant  of the  award.
Compensation  expense in the amount of the fair market value of the common stock
granted will be  recognized  pro rata over the years during which the shares are
payable.  Until  they have  vested,  such  shares  may not be sold,  pledged  or
otherwise  disposed of and are required to be held in escrow.  Any shares not so
allocated  would be voted by the RSP Trustees.  The RSP will be  implemented  in
accordance  with  applicable  OTS  regulations.  See "--  Restrictions  on Stock
Benefit  Plans."  Awards  would  be  granted  based  upon a number  of  factors,
including  seniority,  job duties and  responsibilities,  job  performance,  our
performance  and a comparison of awards given by other  institutions  converting
from  mutual  to  stock  form.  The RSP  would  be  managed  by a  committee  of
non-employee  directors  (the "RSP  Trustees").  The RSP Trustees would have the
responsibility  to invest all funds  contributed  by us to the trust created for
the RSP (the "RSP Trust").

         We expect  to  contribute  sufficient  funds to the RSP so that the RSP
Trust can  purchase,  in the  aggregate,  up to 4% of the amount of common stock
that is  sold in the  conversion.  The  shares  purchased  by the RSP  would  be
authorized  but unissued  shares,  treasury  shares or would be purchased in the
open  market.  In the event the market price of the common stock is greater than
$10.00 per share, our contribution of funds will be increased.  Likewise, in the
event the market price is lower than $10.00 per share, our contribution  will be
decreased. In recognition of their prior and expected services to us and CFC, as
the

                                       58

<PAGE>



case may be,  the  officers,  other  employees  and  directors  responsible  for
implementation  of the  policies  adopted  by the  board  of  directors  and our
profitable operation will, without cost to them, be awarded stock under the RSP.
Based upon the sale of 180,000  shares of common  stock in the  offering  at the
midpoint of the EVR, the RSP Trust is expected to purchase up to 7,200 shares of
common stock. If the RSP is implemented more than one year after the conversion,
the RSP will comply with such OTS  regulations  and policies that are applicable
at such time.

         Restrictions on Stock Benefit Plans.  OTS  regulations  provide that in
the event stock option or  management  and/or  employee  stock benefit plans are
implemented within one year from the date of conversion,  such plans must comply
with the following  restrictions:  (1) the plans must be fully  disclosed in the
prospectus,  (2) for stock  option  plans,  the total number of shares for which
options  may  be  granted  may  not  exceed  10%  of the  shares  issued  in the
conversion,  (3) for restricted stock plans, the shares may not exceed 3% of the
shares  issued  in the  conversion  (4% for  institutions  with  10% or  greater
tangible  capital),  (4) the aggregate  amount of stock purchased by the ESOP in
the  conversion  may  not  exceed  10%  (8%  for  well-capitalized  institutions
utilizing a 4% restricted  stock plan),  (5) no individual  employee may receive
more than 25% of the  available  awards under the option plan or the  restricted
stock plans,  (6)  directors  who are not employees may not receive more than 5%
individually or 30% in the aggregate of the awards under any plan, (7) all plans
must be approved  by a majority  of the total  votes  eligible to be cast at any
duly  called  meeting  of CFC's  stockholders  held no  earlier  than six months
following the conversion, (8) for stock option plans, the exercise price must be
at least  equal to the market  price of the stock at the time of grant,  (9) for
restricted  stock plans, no stock issued in a conversion may be used to fund the
plan,  (10) neither  stock option  awards nor  restricted  stock awards may vest
earlier than 20% as of one year after the date of  stockholder  approval and 20%
per  year  thereafter,  and  vesting  may be  accelerated  only  in the  case of
disability or death (or if not  inconsistent  with applicable OTS regulations in
effect  at such  time,  in the  event of a change  in  control),  (11) the proxy
material  must clearly  state that the OTS in no way endorses or approves of the
plans,  and (12) prior to implementing the plans, all plans must be submitted to
the  Regional  Director of the OTS within five days after  stockholder  approval
with a certification  that the plans approved by the  stockholders  are the same
plans that were filed with and disclosed in the proxy materials  relating to the
meeting at which stockholder approval was received.

         RESTRICTIONS ON ACQUISITIONS OF CARNEGIE FINANCIAL CORPORATION

         While the board of  directors  is not aware of any effort that might be
made to obtain control of CFC after conversion,  the board of directors believes
that it is appropriate to include  certain  provisions as part of CFC's articles
of  incorporation  to protect the  interests  of CFC and its  stockholders  from
hostile takeovers ("anti-takeover"provisions) which the board of directors might
conclude  are  not in  the  best  interests  of us or  our  stockholders.  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 the current  market  prices.  As a
result,  stockholders  who might desire to participate in such a transaction may
not have an opportunity to do so. Such  provisions  will also render the removal
of the current board of directors or management of CFC more difficult.

         The  following   discussion  is  a  general  summary  of  the  material
provisions  of  the  articles  of  incorporation,   bylaws,  and  certain  other
regulatory  provisions of CFC, which may be deemed to have such an anti-takeover
effect. The description of these provisions is necessarily general and reference
should be made in each case to the articles of  incorporation  and bylaws of CFC
which  are  filed as  exhibits  to the  registration  statement  of  which  this
prospectus is a part. See "Where You Can Find Additional  Information" as to how
to obtain a copy of these documents.


                                       59

<PAGE>



Provisions of CFC Articles of Incorporation and Bylaws

         Limitations  on Voting  Rights.  The articles of  incorporation  of CFC
provide that for a period of five years from completion of the conversion, in no
event  shall  any  record  owner of any  outstanding  equity  security  which is
beneficially owned, directly or indirectly, by a person who beneficially owns in
excess of 10% of any class of  equity  security  outstanding  (the  "Limit")  be
entitled or permitted to any vote in respect of the shares held in excess of the
Limit.  The  number  of  votes  which  may be  cast  by  any  record  owner  who
beneficially  owned shares in excess of the Limit shall be a number equal to the
total  number of votes which a single  record owner of all common stock owned by
such person would be entitled to cast,  multiplied by a fraction,  the numerator
of which  is the  number  of  shares  of such  class or  series  which  are both
beneficially  owned by such person and owned of record by such record  owner and
the  denominator  of which  is the  total  number  of  shares  of  common  stock
beneficially  owned by such  person  owning  shares in excess of the  Limit.  In
addition,  for a period of five years from the completion of our conversion,  no
person may  directly or  indirectly  offer to acquire or acquire the  beneficial
ownership of more than 10% of any class of an equity security of CFC.

         The impact of these  provisions on the  submission of a proxy on behalf
of a beneficial  holder of more than 10% of the common stock is (1) to disregard
for  voting  purposes  and  require  divestiture  of the amount of stock held in
excess  of 10% (if  within  five  years of the  conversion  more than 10% of the
common stock is beneficially owned by a person) and (2) limit the vote on common
stock held by the beneficial owner to 10% or possibly reduce the amount that may
be  voted  below  the 10%  level  (if  more  than  10% of the  common  stock  is
beneficially  owned by a person  more than  five  years  after the  conversion).
Unless the grantor of a revocable  proxy is an affiliate or an associate of such
a 10% holder or there is an arrangement,  agreement or understanding with such a
10% holder, these provisions would not restrict the ability of such a 10% holder
of revocable  proxies to exercise  revocable proxies for which the 10% holder is
neither a  beneficial  nor record  owner.  A person is a  beneficial  owner of a
security  if he has the power to vote or direct the voting of all or part of the
voting  rights of the  security,  or has the power to  dispose  of or direct the
disposition  of the  security.  The  articles  of  incorporation  of CFC further
provide that this provision  limiting voting rights may only be amended upon the
vote of a majority of the outstanding shares of voting stock.

         Election  of  Directors.   Certain  provisions  of  CFC's  articles  of
incorporation and bylaws will impede changes in majority control of the board of
directors.  CFC's articles of incorporation  provide that the board of directors
of CFC will be divided into four staggered classes, with directors in each class
elected for  four-year  terms.  Thus,  it would take three  annual  elections to
replace a majority of CFC's board. CFC's articles of incorporation  provide that
the  size of the  board of  directors  may be  increased  or  decreased  only if
two-thirds of the directors  then in office concur in such action.  The articles
of  incorporation  also  provide  that any  vacancy  occurring  in the  board of
directors,  including  a  vacancy  created  by an  increase  in  the  number  of
directors, shall be filled for the remainder of the unexpired term by a majority
vote of the directors then in office. Finally, the articles of incorporation and
the bylaws impose certain notice and information requirements in connection with
the  nomination  by  stockholders  of  candidates  for  election to the board of
directors  or the  proposal by  stockholders  of business to be acted upon at an
annual meeting of stockholders.

         The  articles  of  incorporation  provide  that a director  may only be
removed for cause by the  affirmative  vote of at least a majority of the shares
of CFC entitled to vote  generally in an election of directors cast at a meeting
of stockholders called for that purpose.


                                       60

<PAGE>



         Restrictions on Call of Special Meetings. The articles of incorporation
of CFC  provide  that a special  meeting  of  stockholders  may be  called  only
pursuant to a resolution adopted by a majority of the board of directors.

         Absence of Cumulative Voting.  CFC's articles of incorporation  provide
that stockholders may not cumulate their votes in the election of directors.

         Authorized  Shares.  The  articles  of  incorporation   authorizes  the
issuance of 4,000,000  shares of common stock and 2,000,000  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 CFC's board
of  directors  with as much  flexibility  as  possible  to effect,  among  other
transactions,  financings,  acquisitions,  stock dividends, stock splits and the
exercise of stock options.  However, these additional authorized shares may also
be used by the board of directors  consistent  with its fiduciary  duty to deter
future  attempts to gain control of CFC.  The board of  directors  also has sole
authority to determine  the terms of any one or more series of Preferred  Stock,
including voting rights,  conversion  rates, and liquidation  preferences.  As a
result of the ability to fix voting rights for a series of Preferred  Stock, the
board has the power, to the extent  consistent with its fiduciary duty, to issue
a series of  Preferred  Stock to  persons  friendly  to  management  in order to
attempt to block a  post-tender  offer  merger or other  transaction  by which a
third party seeks control, and thereby assist management to retain its position.

         Procedures  for  Certain   Business   Combinations.   The  articles  of
incorporation  require the  affirmative  vote of at least 80% of the outstanding
shares of CFC  entitled to vote in the election of directors in order for CFC to
engage in or enter into certain  "Business  Combinations,"  as defined  therein,
with any  Principal  Shareholder  (as defined  below) or any  affiliates  of the
Principal  Shareholder,  unless the proposed  transaction  has been  approved in
advance by CFC's  board of  directors,  excluding  those who were not  directors
prior to the time the Principal  Shareholder  became the Principal  Shareholder.
The term  "Principal  Shareholder"  is  defined  to  include  any person and the
affiliates and associates of the person (other than CFC or its  subsidiary)  who
beneficially owns, directly or indirectly, 20% or more of the outstanding shares
of voting stock of CFC. Any amendment to this provision requires the affirmative
vote of at least  80% of the  shares of CFC  entitled  to vote  generally  in an
election of directors.

         Amendment to Articles of Incorporation and Bylaws.  Amendments to CFC's
articles of incorporation  must be approved by CFC's board of directors and also
by a  majority  of the  outstanding  shares  of CFC's  voting  stock,  provided,
however,  that  approval  by at least  80% of the  outstanding  voting  stock is
generally  required  for  certain  provisions  (i.e.,   provisions  relating  to
restrictions  on the  acquisition  and voting of greater  than 10% of the common
stock; number,  classification,  election and removal of directors; amendment of
bylaws;  call of  special  stockholder  meetings;  director  liability;  certain
business  combinations;  power of indemnification;  and amendments to provisions
relating to the foregoing in the articles of incorporation).

         The bylaws may be amended by a majority  vote of the board of directors
or the affirmative vote of the holders of at least 80% of the outstanding shares
of CFC entitled to vote in the election of  directors  cast at a meeting  called
for that purpose.

         Benefit  Plans.  In addition  to the  provisions  of CFC's  articles of
incorporation and bylaws described above,  certain benefit plans of ours adopted
in connection with the conversion  contain  provisions which also may discourage
hostile  takeover  attempts which the boards of directors might conclude are not
in the best  interests  for us or our  stockholders.  For a  description  of the
benefit plans and the  provisions of such plans  relating to changes in control,
see  "Management  of Carnegie  Savings  Bank -- Proposed  Future  Stock  Benefit
Plans."

                                       61

<PAGE>




         Regulatory  Restrictions.  A federal  regulation  prohibits  any person
prior to the completion of a conversion from transferring,  or entering into any
agreement or understanding to transfer, the legal or beneficial ownership of the
subscription  rights issued under a plan of conversion or the stock to be issued
upon their  exercise.  This  regulation  also  prohibits any person prior to the
completion of a conversion from offering,  or making an announcement of an offer
or intent to make an offer, to purchase such  subscription  rights or stock. For
three years following conversion,  OTS regulations prohibit any person,  without
the prior approval of the OTS, from acquiring or making an offer to acquire more
than 10% of the stock of any converted savings institution if such person is, or
after  consummation of such  acquisition  would be, the beneficial owner of more
than 10% of such stock.  In the event that any person,  directly or  indirectly,
violates this regulation,  the securities  beneficially  owned by such person in
excess of 10% shall not be counted as shares  entitled  to vote and shall not be
voted by any person or counted as voting  shares in  connection  with any matter
submitted to a vote of stockholders.

         Federal  regulations  require  that,  prior to obtaining  control of an
insured institution, a person, other than a company, must give 60 days notice to
the OTS and have received no OTS objection to such acquisition of control, and a
company  must apply for and receive OTS  approval of the  acquisition.  Control,
involves a 25% voting  stock  test,  control in any manner of the  election of a
majority of the institution's  directors, or a determination by the OTS that the
acquiror  has the power to direct,  or  directly  or  indirectly  to  exercise a
controlling  influence  over,  the  management  or policies of the  institution.
Acquisition of more than 10% of an  institution's  voting stock, if the acquiror
also is subject to any one of either "control factors," constitutes a rebuttable
determination of control under the regulations. The determination of control may
be rebutted by submission to the OTS,  prior to the  acquisition of stock or the
occurrence of any other circumstances  giving rise to such  determination,  of a
statement  setting forth facts and  circumstances  which would support a finding
that no control relationship will exist and containing certain undertakings. The
regulations provide that persons or companies which acquire beneficial ownership
exceeding  10% or more of any class of a savings  association's  stock after the
effective date of the regulations  must file with the OTS a  certification  that
the holder is not in control of such institution, is not subject to a rebuttable
determination  of  control  and will  take no  action  which  would  result in a
determination or rebuttable  determination of control without prior notice to or
approval of the OTS, as applicable.

                          DESCRIPTION OF CAPITAL STOCK

         CFC is authorized to issue 4,000,000 shares of the common stock,  $0.10
par value per share,  and 2,000,000  shares of serial  preferred  stock,  no par
value per share.  CFC currently  expects to issue up to 207,000 shares of common
stock in the  conversion.  CFC does not  intend  to issue  any  shares of serial
preferred stock in the conversion, nor are there any present plans to issue such
preferred stock following the conversion.  The aggregate par value of the issued
shares will  constitute the capital  account of CFC. The balance of the purchase
price will be recorded for accounting  purposes as additional  paid-in  capital.
See  "Capitalization."  The capital stock of CFC will represent  nonwithdrawable
capital and will not be insured by us, the FDIC, or any other government agency.

Common Stock

         Voting  Rights.  Each  share of the  common  stock  will  have the same
relative  rights and will be identical in all respects with every other share of
the common stock. The holders of the common stock will possess  exclusive voting
rights in CFC, except to the extent that shares of serial preferred stock issued
in the future may have voting  rights,  if any.  Each holder of the common stock
will be  entitled  to only one vote for each share held of record on all matters
submitted  to a vote of holders of the common stock and will not be permitted to
cumulate their votes in the election of CFC's directors.


                                       62

<PAGE>



         Liquidation.  In the  unlikely  event of the  complete  liquidation  or
dissolution  of CFC, the holders of the common stock will be entitled to receive
all assets of CFC available for  distribution in cash or in kind,  after payment
or  provision  for  payment of (i) all debts and  liabilities  of CFC;  (ii) any
accrued  dividend  claims;  and  (iii)  liquidation  preferences  of any  serial
preferred stock which may be issued in the future.

         Restrictions   on  Acquisition  of  the  Common  Stock.   See  "Certain
Restrictions  on  Acquisition  of CFC" for a discussion  of the  limitations  on
acquisition of shares of the common stock.

         Other  Characteristics.  Holders  of the  common  stock  will  not have
preemptive  rights with  respect to any  additional  shares of the common  stock
which may be  issued.  Therefore,  the  board of  directors  may sell  shares of
capital stock of CFC without first offering such shares to existing stockholders
of CFC.  The  common  stock  is not  subject  to call  for  redemption,  and the
outstanding  shares of common  stock when issued and upon  receipt by CFC of the
full purchase price therefor will be fully paid and non-assessable.

         Issuance of Additional Shares. Except in the subscription offering, or,
if any,  the  community  offering or public or  syndicated  public  offering and
possibly pursuant to the RSP or Stock Option Plan, the CFC has no present plans,
proposals,  arrangements or understandings to issue additional authorized shares
of the common stock.  In the future,  the authorized but unissued and unreserved
shares of the common stock will be  available  for general  corporate  purposes,
including,  but not limited to, possible issuance: (i) as stock dividends;  (ii)
in  connection  with  mergers  or  acquisitions;  (iii)  under  a cash  dividend
reinvestment  or stock purchase plan; (iv) in a public or private  offering;  or
(v) under employee benefit plans. See "Risk Factors -- Possible  Dilutive Effect
of RSP and Stock Options" and "Pro Forma Data." Normally no stockholder approval
would be required for the issuance of these shares,  except as described  herein
or as otherwise required to approve a transaction in which additional authorized
shares of the common stock are to be issued.

         For  additional   information,   see   "Dividends,"   "Regulation"  and
"Taxation" with respect to  restrictions on the payment of cash dividends;  "The
Conversion  --  Restrictions  on Sales and  Purchases of Shares by Directors and
Officers"  relating to certain  restrictions  on the  transferability  of shares
purchased by directors  and  officers;  and  "Restrictions  on  Acquisitions  of
Carnegie  Financial  Corporation"  for  information  regarding  restrictions  on
acquiring common stock of CFC.

Serial Preferred Stock

         None of the 2,000,000  authorized  shares of serial  preferred stock of
CFC will be issued in the  conversion.  After the  conversion is completed,  the
board of directors of CFC will be authorized to issue serial preferred stock and
to fix and state  voting  powers,  designations,  preferences  or other  special
rights of such  shares  and the  qualifications,  limitations  and  restrictions
thereof, subject to regulatory approval but without stockholder approval. If and
when issued,  the serial  preferred  stock is likely to rank prior to the common
stock as to dividend rights, liquidation preferences, or both, and may have full
or limited voting rights. The board of directors,  without stockholder approval,
can issue serial  preferred stock with voting and conversion  rights which could
adversely  affect the voting power of the holders of the common stock. The board
of  directors  has no present  intention  to issue any of the  serial  preferred
stock.

                              LEGAL AND TAX MATTERS

         The  legality  of the  common  stock  has  been  passed  upon for us by
Malizia, Spidi, Sloane & Fisch, P.C., Washington, D.C. Certain legal matters for
Capital Resources,  Inc. may be passed upon by Steele, Silcox & Browning,  P.C.,
Washington, D.C. The federal and state income tax consequences of the

                                       63

<PAGE>



conversion have been passed upon for us by Malizia, Spidi, Sloane & Fisch, P.C.,
Washington, D.C.


                                     EXPERTS

           The financial  statements of Carnegie  Savings Bank as of and for the
years ended  December  31, 1997 and 1996  appearing in this  document  have been
audited by Goff Ellenbogen  Backa & Alfera,  LLC,  independent  certified public
accountants,  as set  forth in their  report  which  appears  elsewhere  in this
document,  and is included in reliance upon such report given upon the authority
of such firm as experts in accounting and auditing.

         FinPro,  Inc. has consented to the  publication  herein of a summary of
its  letters  to  Carnegie  Savings  Bank  setting  forth its  opinion as to the
estimated  pro forma  market value of us in the  converted  form and its opinion
setting  forth the value of  subscription  rights and to the use of its name and
statements with respect to it appearing in this document.

                            REGISTRATION REQUIREMENTS

         The common stock of CFC will be registered pursuant to Section 12(g) of
the Securities  Exchange Act of 1934, as amended (the  "Exchange  Act") prior to
completion  of the  conversion.  CFC will be subject to the  information,  proxy
solicitation,   insider  trading  restrictions,  tender  offer  rules,  periodic
reporting and other  requirements of the SEC under the Exchange Act. CFC may not
deregister  the common  stock  under the  Exchange  Act for a period of at least
three years following the conversion.

                    WHERE YOU CAN FIND ADDITIONAL INFORMATION

         CFC  and  Carnegie  Savings  Bank  are  not  currently  subject  to the
informational requirements of the Exchange Act.

         CFC has filed with the SEC a registration  statement on Form SB-2 under
the Securities Act of 1933, as amended, with respect to the common stock offered
in this  document.  As permitted by the rules and  regulations  of the SEC, this
document  does not contain  all the  information  set forth in the  registration
statement.  Such  information  can be  examined  without  charge  at the  public
reference facilities of the SEC located at 450 Fifth Street,  N.W.,  Washington,
D.C.  20549,  and  copies  of such  material  can be  obtained  from  the SEC at
prescribed  rates.  The SEC also maintains an internet address ("Web site") that
contains  reports,  proxy  and  information  statements  and  other  information
regarding registrants,  including the Company, that file electronically with the
SEC.  The  address  for this Web site is  "http://www.sec.gov."  The  statements
contained in this document as to the contents of any contract or other  document
filed as an exhibit to the Form SB-2 are, of necessity,  brief  descriptions and
are not necessarily  complete;  each such statement is qualified by reference to
such contract or document.

         Carnegie  Savings Bank has filed an Application for conversion with the
OTS with respect to the conversion. Pursuant to the rules and regulations of the
OTS, this document omits certain information contained in that Application.  The
Application  may be examined at the principal  office of the OTS, 1700 G Street,
N.W., Washington, D.C. 20552 and at the Northeast Regional Office of the OTS, 10
Exchange Place, Jersey City, New Jersey 07302, without charge.

         A copy of the  Articles  of  Incorporation  and the  Bylaws  of CFC are
available without charge from Carnegie Savings Bank.


                                       64

<PAGE>



                              Carnegie Savings Bank

                          Index to Financial Statements


                                                                        Page
                                                                        ----

Independent Auditors' Report...........................................  F-2

Statements of Condition................................................  F-3

Statements of Operations...............................................   25

Statements of Changes in Retained Earnings.............................  F-4

Statements of Cash Flows...............................................  F-5

Notes to Financial Statements..........................................  F-6

All  schedules  are  omitted  because  the  required  information  is either not
applicable or is included in the financial statements or related notes.

Separate  financial  statements for CFC have not been included since it will not
engage in material transactions until after the conversion.  CFC, which has been
inactive to date, has no significant assets, liabilities,  revenues, expenses or
contingent liabilities.




                                       F-1



<PAGE>

Goff
     Ellenbogen
          Backa & Alfera, LLC
- ---------------------------
Certified Public Accountants

                          INDEPENDENT AUDITOR'S REPORT

To the Board of Trustees
Carnegie Savings Bank
Carnegie, Pennsylvania

We have audited the  accompanying  statements  of condition of Carnegie  Savings
Bank as of December 31, 1997 and 1996, and the related statements of operations,
changes in retained  earnings,  and cash flows for the years then  ended.  These
financial  statements  are the  representation  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 Carnegie  Savings Bank as of
December 31, 1997 and 1996, and the results of its operations and its cash flows
for the years  then  ended in  conformity  with  generally  accepted  accounting
principles.


/s/Goff Ellenbogen Backa & Alfera, LLC.
- ---------------------------------------
GOFF ELLENBOGEN BACKA & ALFERA, LLC.

Pittsburgh, Pennsylvania
February 17, 1998

                                                             [LOGO]
                                                       -------------------------
                                                       South Hills Office:
                                                       3325 Saw Mill Run Blvd.
                                                       Pittsburgh, PA 15227-2736

                                                       412/885-5045
                                                       412/885-4870 Fax

                                                       Edgewood Office:
                                                       640 Allenby Avenue
                                                       Pittsburgh, PA 15218-1363

                                                       412/731-1500
                                                       412/731-9620 Fax

- ----------------------------                                                 
Member: American and Pennslyvania Institutes of Certified Public Accountants,
AICPA Private Companies and SEC Practice Sections.
An affiliate of INPACT International.

                                      F-2
<PAGE>



                              Carnegie Savings Bank
                             Statements of Condition
                                  December 31,

<TABLE>
<CAPTION>
                                                           Note             1997               1996
                                                          -----------------------------------------------
                         ASSETS
                         ------
<S>                                                      <C>       <C>                  <C>            
Cash and cash equivalents                                   1      $       850,891      $       556,658
Certificates of deposits with other banks                  1;6             100,000              100,000
Investment securities available for sale, net              1;2           1,112,694              687,312
Investment securities held to maturity, net (market
  value of $1,425,656 and $1,453,244)                      1;2           1,416,894            1,462,353
Mortgage-backed securities available for sale, net         1;2             906,869                    -
Mortgage-backed securities held to maturity, net
  (market value of $1,744,014 and $2,030,225)              1;2           1,721,250            2,013,551
Loans receivable (net of allowance for loan
  losses of $114,832 and $39,144)                          1;3           9,585,360            9,811,840
Accrued interest receivable                                 1              107,361              101,244
Property and equipment, net                                1;4             184,878              188,910
Real estate owned                                           1              480,326              166,570
Deferred tax asset                                         1;7              92,700                    -
Other assets                                                1              164,245               11,831
                                                                  -----------------    ------------------
       Total assets                                                 $   16,723,468       $   15,100,269
                                                                  =================    ==================


           LIABILITIES AND RETAINED EARNINGS
           ---------------------------------

Deposits                                                   1;5      $   15,177,917       $   13,377,825
Line of credit                                              6                    -              300,000
Advance payments by borrowers for taxes
  and insurance                                                            143,129              158,770
Deferred income taxes                                      1;7              33,698               13,400
Accrued income taxes payable                               1;7               6,316               20,600
Other liabilities                                           8              192,363               34,000
                                                                  -----------------    ------------------
       Total liabilities                                                15,553,423           13,904,595

Unrealized gains (losses) on securities
  available-for-sale, net of tax                           1;2              13,658             ( 14,514)
Retained earnings                                                        1,156,387            1,210,188
                                                                  -----------------    ------------------
       Total retained earnings                                           1,170,045            1,195,674
                                                                  -----------------    ------------------

       Total liabilities and retained earnings                      $   16,723,468       $   15,100,269
                                                                  =================    ==================
</TABLE>

See Independent Auditor's Report and Notes to Financial Statements.

                                      F-3
<PAGE>




                              Carnegie Savings Bank
                    Statement of Changes in Retained Earnings
                                  December 31,


<TABLE>
<CAPTION>

                                                                           Unrealized
                                                                           Gain (Loss)
                                                                          on Securities
                                                                           Available
                                                           Retained        for Sale,     
                                                           Earnings      Net of Taxes            Total
                                                           --------      ------------            -----

<S>                                                        <C>          <C>                   <C>       
Balance, December 31, 1995                                 $1,110,769   $ (    1,805)         $1,108,964

      Net income                                               99,419              -              99,419
      Change in net unrealized gains/(losses)
         AFS investment securities                                  -      (  12,709)          (  12,709)
                                                           ----------   ------------          ----------

Balance, December 31, 1996                                  1,210,188      (  14,514)          1,195,674

      Net loss                                                (53,801)             -           (  53,801)
      Change in net unrealized gains/(losses)
         on AFS investment securities                               -         28,172              28,172
                                                           ----------   ------------          ----------

Balance, December 31, 1997                                 $1,156,387   $     13,658          $1,170,045
                                                           ==========   ============          ==========

</TABLE>

See Independent Auditor's Report and Notes to Financial Statements.

                                      F-4
<PAGE>



                                       Carnegie Savings Bank
                                      Statements of Cash Flows
                                            December 31,
<TABLE>
<CAPTION>
                                                                            1997                 1996
                                                                 ------------------ -- ------------------

<S>                                                              <C>                   <C>             
Cash flows from operations:
     Net income (loss)                                           $  (      53,801)     $         99,419
     Adjustments to reconcile net income (loss) to
      net cash provided (used) by operations:
       Depreciation and amortization                                       21,057                20,870
       Provision for loan losses                                           73,000                 2,203
       Deferred income taxes                                        (      72,402)      (           900)
       Net amortization of premiums/discounts                       (      10,811)                1,470
       Gain on sale of real estate owned                            (      13,693)                    -
       (Gain) loss on sale of securities                            (       1,677)      (         7,733)
     Increase (decrease) in cash due to changes in assets and liabilities:
        Accrued interest receivable                                 (       6,117)      (        13,402)
        Other assets                                                (     152,414)               52,413
        Income tax liabilities                                      (      14,284)               20,600
        Other liabilities                                                 158,363       (           219)
                                                                 ------------------    ------------------
Net cash provided (used) by operations                              (      72,779)              174,721
                                                                 ------------------    ------------------
Cash flows from investing securities: Investment securities available for sale:
       Proceeds from sales and maturities                                 646,313               500,363
       Purchases                                                    (   1,071,695)      (       691,436)
     Investment securities held to maturity:
       Proceeds from maturities and repayments                            551,750                20,000
       Purchases                                                    (     506,291)      (       298,639)
     Mortgage-backed securities available for sale:
       Purchases                                                    (   1,053,921)                    -
       Maturities and repayments                                          167,304                     -
     Mortgage-backed securities held to maturity:
       Purchases                                                                -       (     1,247,113)
       Maturities and repayments                                          291,936               213,570
     Net (increase) decrease in loans receivable                          344,516       (       810,198)
     Proceeds from sale of real estate owned                               10,000                     -
     Investment in real estate owned                                (     480,326)                    -
     Purchase of equipment                                          (      17,025)      (         6,781)
                                                                 ------------------    ------------------
Net cash used by investing activities                                  (1,117,439)      (     2,320,234)
                                                                 ------------------    ------------------
Cash flows from financing activities:
     Advances from borrowers for taxes and insurance                (      15,641)      (        10,939)
     Net increase in deposits                                           1,800,092               970,638
     Net increase (decrease) in line of credit                      (     300,000)              300,000
                                                                 ------------------    ------------------
Net cash provided by financing activities                               1,484,451             1,259,699
                                                                 ------------------    ------------------
Net increase (decrease) in cash                                           294,233       (       885,814)
Cash, beginning of year                                                   656,658             1,542,472
                                                                 ------------------    ------------------
Cash and cash equivalents, end of year                            $       950,891      $        656,658
                                                                 ==================    ==================
( See Note 11 for Supplemental Disclosures)
</TABLE>

See Independent Auditor's Report and Notes to Financial Statements.

                                       F-5
<PAGE>


                              Carnegie Savings Bank
                          Notes to Financial Statements
                           December 31, 1997 and 1996



Note 1 - Summary of Significant Accounting Policies:
- ----------------------------------------------------

Nature of operations

Carnegie Savings Bank (the "Bank")  provides a variety of financial  services to
individual  and  business  customers  through  its  one  location  in  Carnegie,
Pennsylvania,  which is a  southwestern  suburb of the city of  Pittsburgh.  The
Bank's primary deposit products are interest-bearing checking accounts, passbook
savings accounts, and certificates of deposit. It's primary lending products are
single-family residential first mortgages and consumer type loans.

Effective  April 3, 1995, the Bank was successful in converting from a privately
insured  Pennsylvania-chartered savings association to a FDIC insured non-member
state mutual savings bank.

Use of estimates

The preparation of financial  statements in conformity  with generally  accepted
accounting  principles  requires the Bank to make estimates and assumptions that
affect  the  reported  amounts  of assets  and  liabilities  and  disclosure  of
contingent  assets and  liabilities at the date of the financial  statements and
the  reported  amounts of revenues  and expenses  during the  reporting  period.
Actual results could differ from those estimates.

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

A majority of the Bank's loan portfolio  consists of  single-family  residential
mortgage  loans in the  southwestern  Pennsylvania  area.  The regional  economy
depends primarily on manufacturing and service related industries.  The ultimate
collectibility  of the Bank's loan  portfolio  and the  recovery of the carrying
amount of foreclosed  real estate are susceptible to changes in the local market
conditions.

While the Bank  uses  available  information  to  recognize  losses on loans and
foreclosed real estate, future additions to the allowance for loan losses may be
necessary based on changes in local economic conditions. In addition, regulatory
agencies, as an integral part of their examination process,  periodically review
the Bank's  allowance for loan losses and foreclosed real estate.  Such agencies
may require the Bank to  recognize  additions to the  allowances  based on their
judgments about information  available to them at the time of their examination.
Because of these  factors,  it is reasonably  possible that the  allowances  for
losses on loans and  foreclosed  real estate may change  materially  in the near
term.

                                       F-6
<PAGE>

Cash equivalents

For the purpose of reporting cash flows, the Bank considers all cash and amounts
due  from  depository   institutions,   FHLB  interest  bearing  deposits,   and
certificates  of deposits  maturing in less than 90 days to be cash  equivalents
for purposes of the statements of cash flows.  As of December 31, 1997 and 1996,
the Bank had  interest  bearing  deposits  that totaled  $842,138 and  $540,882,
respectively.

Investment securities, net including Mortgage Backed Securities

Investment   securities   consist  primarily  of  various  debt  securities  and
mortgage-backed  securities which represent  participating interests in pools of
long-term  first  mortgage  loans  originated  and  serviced  by  issuers of the
securities. Mortgage-backed securities are carried at unpaid principal balances,
adjusted for unamortized premiums and unearned discounts.

In May 1993, the Financial  Accounting Standards Board ("FASB") issued Financial
Accounting Standard ("FAS") No. 115, "Accounting for Certain Investments in Debt
and Equity  Securities."  As required by FAS 115,  the Bank adopted the standard
for the year  beginning  January  1,  1994,  without  an effect on the  reported
operations  for  1994.  Pursuant  to the  requirements  of  FAS  115,  the  Bank
classifies  all of its  investments  in debt and  equity  securities  into three
categories.  Securities which the Bank has a positive intent and ability to hold
to maturity are  classified  as held to maturity  ("HTM").  Securities  that are
purchased  and held  principally  for the  purpose of  selling  them in the near
future are classified as trading  securities.  All other securities that are not
within the above classifications are classified as available for sale securities
("AFS").  Unrealized  gains and losses for trading  securities  are  included in
current earnings.  Unrealized gains and losses for AFS are excluded from current
earnings and reported as a separate component of retained earnings,  net of tax,
until realized.  Investments  classified as HTM are carried at cost and adjusted
for amortization of premiums and the accretion of discounts over the term of the
investment  utilizing  methods that approximate the interest  method.  Gains and
losses on the sales of securities  are  recognized  upon  realization.  Costs of
securities is recognized using the specific identification method.

Loans receivable, net

Loans are stated at unpaid principal  balances,  less allowance for loan losses.
The  amount  of  origination  and loan  fees is not  material  to the  financial
statements and, accordingly, the Bank recognizes these fees as revenue when they
are received.

Loans are placed on nonaccrual status when a loan is specifically  determined to
be impaired or when principal or interest payments are delinquent for 90 days or
more. Any unpaid  interest  previously  accrued on nonaccrual  loans is reversed
from current  interest income.  Prospectively,  interest income generally is not
recognized on specific  impaired  loans unless the likelihood of further loss is
remote.  Interest  payments received on such loans are applied as a reduction of
the outstanding  loan principal  balance.  Interest  income on other  nonaccrual
loans is  recognized  only to the extent of interest  payments  received.  As of
December 31, 1997 and 1996, the Bank did not have any impaired loans.

The  allowance  for loan losses is  maintained  at a level which,  in the Bank's
judgment,  is adequate to absorb credit losses  inherent in the loan  portfolio.
The  amount  of the  allowance  is  based  upon  the  Bank's  evaluation  of the
collectibility  of the loan  portfolio,  including the nature of the  portfolio,
credit concentrations,  trends in historical loss experience,  specific impaired
loans,  and economic  conditions.  Allowances  for impaired  loans are generally
determined  based on collateral  values or the present  value of estimated  cash
flows.  The  allowance  is increased  by a provision  for loan losses,  which is
charged to current operations, and reduced by charge-offs, net of recoveries.


                                      F-7
<PAGE>

Accrued interest receivable

Accrued interest  receivable  consists of accrued interest on all loan types and
investment securities.

Property and equipment, net

Property and equipment are recorded at cost.  Depreciation  expense is generally
provided on the straight-line  basis for book purposes over the estimated useful
lives of the related assets.

Real estate owned

Real estate property acquired through loan foreclosure, or deed in lieu thereof,
is recorded at the lower of the Bank's cost or the asset's fair value less costs
to sell  (estimated  net  realizable  value),  which becomes the  property's new
basis. Any write-downs based on the assets fair value at date of acquisition are
charged to the allowance for loan losses.  After  foreclosure,  these assets are
carried  at the lower of their new cost  basis or fair  value less cost to sell.
Costs incurred in maintaining real estate and subsequent  write-downs to reflect
declines in the fair value of the property are included in net income  (loss) on
real-estate owned on the statement of operations.

During the year  ended  December  31,  1997,  the Bank sold a piece of  property
previously  reported as real estate owned  resulting in a gain of  approximately
$13,693. Additionally,  during 1997 the Bank purchased a piece of property which
increased real estate owned by approximately $480,326.

Income taxes

The FASB issued FAS No. 109,  "Accounting  for Income  Taxes," in February 1993.
The  Bank  adopted  the  provisions  of FAS 109 in 1993  without  effect  on the
reported results of operations.  Under FAS 109, an asset and liability  approach
is required for financial accounting and reporting for income taxes.

Income taxes are provided  for the tax effects of the  transactions  reported in
the financial  statements and consist of taxes currently due plus deferred taxes
related primarily to differences caused by the recognition of certain income and
expense  items on the accrual basis for  financial  reporting  purposes and cash
basis  for  income  tax  purposes.  The  deferred  taxes  also  are  related  to
differences  between the tax and financial  reporting  basis for AFS securities,
loans receivable,  net, accrued liabilities  related to supplemental  retirement
programs (see Note 8), and property and equipment, net.

Other assets

Other assets at December 31, consisted primarily of the following items:

<TABLE>
<CAPTION>
                                                          1997                        1996
                                                 ------------------------    ------------------------
<S>                                               <C>                        <C>                   
Prepaid expenses and deferred costs               $              15,022      $               11,831
Income taxes receivable                                           8,559                           -
In-transit escrow from purchase of REO                          140,664                           -
                                                  -----------------------    ------------------------
Balance, end of year                              $                          $
                                                                164,245                      11,831
                                                  =======================    ========================
</TABLE>
                                      F-8
<PAGE>




Reclassification of Comparative Amounts

Certain comparative account balances for prior periods have been reclassified to
conform to the current  period  classifications.  Such  classifications  did not
effect net income.

Note 2 - Investment securities, net including Mortgage Backed Securities:
- -------------------------------------------------------------------------

Investment securities held-to-maturity as of December 31, are as follows:
<TABLE>
<CAPTION>
                                                                            1997
                                                 -----------------------------------------------------------
                                                                                               Gross
                                                     Amortized                               Unrealized
                                                        Cost             Fair Value         Gain (loss)
                                                 ------------------- ------------------- -------------------
<S>                                              <C>                 <C>                 <C>
State and local government                       $         613,903   $         623,714   $           9,811
Government sponsored agencies                              300,000             299,002         (       998)
Other debt securities                                      502,991             502,940         (        51)
                                                 ------------------- ------------------- -------------------
                                                  $      1,416,894   $       1,425,656   $           8,762
                                                 =================== =================== ===================
</TABLE>


<TABLE>
<CAPTION>
                                                                           1996
                                                 -----------------------------------------------------------
                                                                                               Gross
                                                     Amortized                               Unrealized
                                                        Cost             Fair Value         Gain (loss)
                                                 ------------------- ------------------- -------------------
<S>                                              <C>                 <C>                 <C>         <C>   
State and local government                       $         713,840   $         712,327   $     (     1,513)
Government sponsored agencies                              549,708             543,842         (     5,866)
Other debt securities                                      198,805             197,075         (     1,730)
                                                 ------------------- ------------------- -------------------
                                                  $      1,462,353   $       1,453,244   $     (     9,019)
                                                 =================== =================== ===================
</TABLE>
Securities available-for-sale consist of the following as of December 31,:
<TABLE>
<CAPTION>
                                                                            1997
                                                 -----------------------------------------------------------
                                                                                               Gross
                                                     Amortized                               Unrealized
                                                        Cost             Fair Value         Gain (loss)
                                                 ------------------- ------------------- -------------------
<S>                                              <C>                 <C>                 <C>               
U.S. Securities                                  $         204,645   $         204,328   $     (       317)
Government sponsored agencies                              808,704             809,366                 662
Other debt securities                                       99,000              99,000                   -
                                                 ------------------- ------------------- -------------------
                                                  $      1,112,349   $       1,112,694   $             345
                                                 =================== =================== ===================
</TABLE>
<TABLE>
<CAPTION>
                                                                            1996
                                                 -----------------------------------------------------------
                                                                                               Gross
                                                     Amortized                               Unrealized
                                                        Cost             Fair Value         Gain (loss)
                                                 ------------------- ------------------- -------------------
<S>                                              <C>                 <C>                 <C>        <C>    
U.S. Securities                                  $         405,179   $         389,125   $      (   16,054)
Government sponsored agencies                              199,734             199,187          (      547)
Other debt securities                                       99,000              99,000                   -
                                                 ------------------- ------------------- -------------------
                                                 $         703,913   $         687,312   $      (   16,601)
                                                 =================== =================== ===================
</TABLE>
                                                                               
                                      F-9
<PAGE>

The   following   is  a  summary  of   maturities   of   investment   securities
held-to-maturity and available-for-sale as of December 31, 1997:
<TABLE>
<CAPTION>
                                                       HTM                                AFS
                                         --------------------------------    -------------------------------
                                           Amortized          Fair             Amortized          Fair
                                              Cost            Value               Cost           Value
                                         --------------- ----------------    --------------- ---------------
<S>                                       <C>             <C>                <C>             <C>
One year or less                          $    548,081    $    548,221       $               $            -
After one year through five years              170,011         169,798                   -                -
After five years through ten years             698,802         707,637             699,342          699,899
After ten years                                      -               -             413,007          412,795
                                         --------------- ----------------    --------------- ---------------
                                          $  1,416,894    $  1,425,656       $   1,112,349   $    1,112,694
                                         =============== ================    =============== ===============
</TABLE>

Mortgage-backed securities consisted of the following at December 31, :
<TABLE>
<CAPTION>
                                                                            1997
                                                 -----------------------------------------------------------
                                                                                               Gross
                                                     Amortized                               Unrealized
                                                        Cost             Fair Value         Gain (loss)
                                                 ------------------- ------------------- -------------------
<S>                                               <C>                <C>                 <C>
Held-to-maturity:
- -----------------
    GNMA                                          $       1,630,734  $       1,656,280   $
                                                                                                     25,546
    FNMA                                                     42,286             41,508     (            778)
    FHLMC                                                    48,230             46,226     (          2,004)
                                                 ------------------- ------------------- -------------------
                                                  $       1,721,250  $       1,744,014   $           22,764
                                                 =================== =================== ===================

Available-for-sale:
- -------------------
    GNMA                                         $          210,083  $         211,437   $            1,354
    FNMA                                                    337,352            344,610                7,258
    FHLMC                                                   208,816            216,347                7,531
    Other                                                   130,269            134,475                4,206
                                                 ------------------- ------------------- -------------------
                                                 $          886,520  $         906,869   $           20,349
                                                 =================== =================== ===================
</TABLE>


<TABLE>
<CAPTION>
                                                                            1996
                                                 -----------------------------------------------------------
                                                                                               Gross
                                                     Amortized                               Unrealized
                                                        Cost             Fair Value         Gain (loss)
                                                 ------------------- ------------------- -------------------
Held-to-maturity
- ----------------
<S>                                               <C>                <C>                 <C>               
    GNMA                                          $       1,846,629  $       1,862,717   $           16,088
    FNMA                                                     78,420             78,959                  539
    FHLMC                                                    88,502             88,549                   47
                                                 ------------------- ------------------- -------------------
                                                  $       2,013,551  $       2,030,225   $           16,674
                                                 =================== =================== ===================
</TABLE>

The amortized cost and fair value of  mortgage-backed  securities as of December
31, 1997 and 1996, by contractual maturity, are 10 years or more, except for one
at December 31, 1997 which matures on August 20, 2005.  The  amortized  cost and
fair value of this  security at December  31,  1997 is  $191,762  and  $192,734,
respectively.   However,   expected  maturities  will  differ  from  contractual
maturities  because  borrowers may have the right to call or prepay  obligations
without call or prepayment penalties.

                                      F-10
<PAGE>

Pursuant  to FAS  115,  the  unrealized  gains/(losses)  on AFS  securities  are
required to be presented as a separate  component of retained  earnings,  net of
tax. As of December 31, 1997 and 1996, the net unrealized  gains/(losses) on AFS
securities is determined as follows:
<TABLE>
<CAPTION>
                                                            1997                             1996
                                                    -----------------------          -----------------------
<S>                                                 <C>                            <C>                        
Unrealized gains/(losses)                           $     (        20,694          $          (      16,601)
Deferred income taxes                                     (         7,036)                            2,087
                                                    -----------------------          -----------------------
                                                    $              13,658          $          (      14,514)
                                                    =======================          =======================
</TABLE>

Note 3 - Loans Receivable, Net:
- -------------------------------

Loans receivable consisted of the following at December 31, :
<TABLE>
<CAPTION>

                                                             1997                             1996
                                                    -----------------------          -----------------------
<S>                                                 <C>                              <C>                  
Construction                                        $             252,322            $              70,000
Residential                                                     8,235,374                        8,359,364
Commercial                                                        343,195                          418,929
Share loans                                                       119,764                          156,434
Automobile                                                        382,974                          380,508
Unsecured                                                         367,563                          465,749
                                                    -----------------------          -----------------------
         Total loans                                            9,700,192                        9,850,984

Less: Allowance for loan losses                            (      114,832)                   (      39,144)
                                                    -----------------------          -----------------------
                                                    $           9,585,360            $           9,811,840
                                                    =======================          =======================
</TABLE>

An analysis of the allowance for loan losses is as follows as of December 31, :
<TABLE>
<CAPTION>
                                                             1997                             1996
                                                    -----------------------          -----------------------
<S>                                                 <C>                             <C>                   
Balance, beginning of year                          $              39,144           $               38,133
Provisions for loan losses                                         73,000                            2,203
Loans charged off, net of recoveries                                2,688                           (1,192)
                                                    -----------------------          -----------------------
Balance, end of year                                $             114,832           $               39,144
                                                    =======================          =======================
</TABLE>

In the ordinary course of business, the Bank has and expects to continue to have
transactions,  including  borrowings,  with its officers and  directors.  In the
opinion of the Bank's management, such transactions were and will continue to be
on  substantially  the same terms,  including  interest rate and collateral,  as
those prevailing at the time for comparable  transactions with other persons and
do not  involve  more than normal  risk of  collectibility  or present any other
unfavorable  features to the Bank. The  approximate  aggregate  dollar amount of
these  loans  at  December  31,  1997  and  1996  was  $404,700  and   $767,000,
respectively.

Note 4 - Property and Equipment, Net:
- -------------------------------------

Property and equipment consisted of the following at December 31,:
<TABLE>
<CAPTION>

                                                              1997                            1996
                                                    -------------------------        -----------------------
<S>                                                 <C>                              <C>                  
Land and building                                   $               262,284          $             262,284
Furniture and equipment                                              88,477                         71,453
                                                    -------------------------        -----------------------
                                                                    350,761                        333,737
Less: accumulated depreciation                                (     165,883)                 (     144,827)
                                                    -------------------------        -----------------------
Balance, end of year                                $               184,878          $             188,910
                                                    =========================        =======================
</TABLE>
                                      F-11
<PAGE>

Note 5 - Deposits:
- ------------------

Deposits with the Bank consisted of the following at December 31, :
<TABLE>
<CAPTION>
                                                              1997                            1996
                                                    --------------------------       -----------------------
<S>                                                 <C>                              <C>                   
Certificates of deposits                            $            10,224,984          $           9,067,447
Money market demand accounts                                      3,374,959                      3,168,155
NOW accounts                                                      1,031,088                        927,073
Non-interest bearing accounts                                       546,886                        215,150
                                                    --------------------------       -----------------------
                                                    $            15,177,917          $          13,377,825
                                                    ==========================       =======================
</TABLE>

The aggregate amount of deposit accounts  exceeding  $100,000 was  approximately
$1,441,000 and $937,000 at December 31, 1997 and 1996, respectively.

Note 6 - Line of Credit:

At December 31, 1997 and 1996,  the Bank had an available  line of credit in the
amount of $500,000.  The  outstanding  balance on the line of credit at December
31,  1997 and 1996 was $0 and  $300,000,  respectively.  The line of  credit  is
payable  upon  demand  and bears  interest  at a rate of prime  plus  1.25%.  In
addition,  pursuant to the terms of the line of credit  agreement,  in order for
the Bank to borrow any funds it is required to maintain a certificate of deposit
at the lending  institution;  as of December 31, 1997 and 1996, this certificate
of deposit was $100,000.

Note 7 - Income Taxes:
- ----------------------

The income tax provision at December 31, consisted of the following:
<TABLE>
<CAPTION>
                                                               1997                           1996
                                                    ---------------------------      -----------------------
Current provision:
<S>                                                 <C>                              <C>                  
     Federal                                        $                   27,100       $              21,700
     State                                                                   -                      12,800
                                                    ---------------------------      -----------------------
        Total current expense                                           27,100                      34,500

Deferred tax expense (benefit):
     Federal                                                 (          68,625)                        900
     Deferred state credit, net                              (          12,900)                          -
                                                    ---------------------------      -----------------------
        Total income tax expense (benefit)          $        (          54,425)      $              35,400
                                                    ===========================      =======================
</TABLE>


The provision for income taxes differs from that computed by applying  statutory
rates to income  before  income  tax  expense,  as  indicated  in the  following
analysis for the years ended December 31,:
<TABLE>
<CAPTION>

                                                          1997                                1996
                                             --------------------------------     ------------------------------

<S>                                          <C>                  <C>             <C>                <C>  
Expected federal tax at statutory rates      $     (     36,797)   (34.0%)         $         33,802    34.0%
State tax provision, net                           (      8,514)  (  7.9%)                    2,773     2.8%
Effect of tax exempt income                        (     10,674)  (  9.9%)                  (11,341)  (11.4%)
Effect of dividend exclusion                                  -      -                       (3,189)  ( 3.2%)
Other and surtax benefit                                  1,560      1.5%                    13,355    13.4%
                                             -------------------- -----------     ------------------ -----------
     Federal tax provision                   $     (     54,425)   (50.3)%         $         35,400    35.6%
                                             ==================== ===========     ================== ===========
</TABLE>
                                      F-12
<PAGE>

Note 8 - Retirement Plan:
- -------------------------

Simplified Employee Pension Plan (SEP)

The Bank has adopted a SEP plan which provides for an annual contribution at the
discretion  of the  Board  of  Directors  up to 15% of the  eligible  employee's
compensation. Pension expense charged to operations for the years ended December
31, 1997 and 1996, was $14,799 and $19,256, respectively.

Supplemental Executive Retirement Plan

On  December  15,  1997,  the  Board  of  Directors   adopted  a   non-qualified
Supplemental  Executive Retirement Plan (the "Plan") with an officer of the Bank
to provide post-retirement benefits for a period of ten (10) years, assuming not
less than twenty-five (25) years of service  following  retirement after age 65.
Pursuant to the Plan,  benefits also become payable upon  disability,  death, or
change of control of the Bank (as defined in the Plan document).  As of December
31, 1997, approximately $35,580 has been accrued and recognized as an expense.

Directors Consultation and Retirement Plan

On December 15, 1997, the Board of Directors  adopted a non-qualified  Directors
Consultation   and  Retirement   Plan  (  the   "Directors   Plan")  to  provide
post-retirement benefits over a period of ten-years (10) to members of the Board
of Directors who have completed not less than ten-years (10) of service or after
attainment  of not less than age 60.  Pursuant to the Directors  Plan,  benefits
also become payable upon disability, death, or change of control of the Bank (as
defined in the Plan document).  As of December 31, 1997,  approximately $122,920
has been accrued and recognized as an expense.

Note 9 - Regulatory Capital Requirements:

The Bank is subject to various regulatory capital  requirements  administered by
its primary federal regulator, The Federal Insurance Deposit Corporation (FDIC).
Failure to meet the minimum regulatory capital requirements can initiate certain
mandatory, and possible additional discretionary actions by regulators,  that if
undertaken,  could have a direct  material  affect on the Bank and the financial
statements.  Under the regulatory capital adequacy guidelines and the regulatory
framework for prompt  corrective  action,  the Bank must meet  specific  capital
guidelines involving  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  under the prompt
corrective  action  guidelines are also subject to qualitative  judgments by the
regulators about components, risk weightings, and other factors.

Quantitative  measures  established  by  regulation to ensure  capital  adequacy
require the Bank to maintain  minimum  amounts and ratios of:  total  risk-based
capital  and  Tier  I  capital  to  risk-weighted  assets  ( as  defined  in the
regulations),  and Tier I  capital  to  adjusted  total  assets  ( as  defined).
Management  believes,  as of December 31, 1997 and 1996,  the Bank meets all the
capital adequacy requirements to which it is subject.

                                      F-13
<PAGE>

The  following  tables  set forth  certain  information  concerning  the  Bank's
regulatory capital as of December 31, 1997 and 1996 (dollars in thousands):
<TABLE>
<CAPTION>
                                                                         1997
                                            ----------------------------------------------------------------
                                            Tier I Core Capital   Tier I - Risk-Based        Tier II -
                                                                        Capital         Risk-Based Capital
                                            --------------------- --------------------- --------------------
<S>                                         <C>                   <C>                   <C>
Equity Capital  (1)                         $            1,170    $             1,170   $            1,170
Unrealized    (gains)    losses   on   AFS
   securities                                  (            14)      (             14)    (             14)
Plus general valuation allowance (2)                         -                      -                  102
                                            --------------------- --------------------- --------------------
       Total regulatory capital                          1,156                  1,156                1,258
Minimum required capital                                   658                    326                  651
                                            --------------------- --------------------- --------------------
       Excess regulatory capital            $              498    $               830   $              607
                                            ===================== ===================== ====================

Minimum required capital to be well
   capitalized under Prompt Corrective
   Action Provisions                        $              822    $               489   $              814
                                            ===================== ===================== ====================

Regulatory capital as a % (3)                             7.03%                14.20%               15.45%
Minimum required capital %                                4.00%                 4.00%                8.00%
                                            --------------------- --------------------- --------------------
       Excess regulatory capital %                        3.03%                10.20%                7.45%
                                            ===================== ===================== ====================

Minimum  required  capital  % to  be  well
   capitalized     under    the     Prompt
   Corrective Action Provisions                           5.00%                 6.00%               10.00%
                                            ===================== ===================== ====================
</TABLE>

<TABLE>
<CAPTION>
                                                                         1996
                                            ----------------------------------------------------------------
                                            Tier I Core Capital   Tier I - Risk-Based        Tier II -
                                                                        Capital         Risk-Based Capital
                                            --------------------- --------------------- --------------------
<S>                                         <C>                   <C>                   <C>
Equity Capital  (1)                         $            1,196    $             1,196   $            1,196
Unrealized    (gains)    losses   on   AFS
   securities                                               14                     14                   14
Plus general valuation allowance (2)                         -                      -                   37
                                            --------------------- --------------------- --------------------
       Total regulatory capital                          1,210                  1,210                1,247
Minimum required capital                                   589                    309                  619
                                            --------------------- --------------------- --------------------
       Excess regulatory capital            $              621    $               901   $              628
                                            ===================== ===================== ====================

Minimum required capital to be well
   capitalized under Prompt Corrective
   Action Provisions                        $              736    $              464    $              774
                                            ===================== ===================== ====================

Regulatory capital as a % (3)                             8.22%                15.64%               16.12%
Minimum required capital %                                4.00%                 4.00%                8.00%
                                            --------------------- --------------------- --------------------
       Excess regulatory capital %                        4.22%                11.64%                8.12%
                                            ===================== ===================== ====================

Minimum  required  capital  % to  be  well
   capitalized     under    the     Prompt
   Corrective Action Provisions                           5.00%                 6.00%               10.00%
                                            ===================== ===================== ====================
</TABLE>

(See footnotes to table of regulatory capital requirements below.)

                                      F-14
<PAGE>

Footnotes to regulatory capital tables:

Note #:     Footnote Description:
- ----------- --------------------------------------------------------------------
    1       Represents  equity  capital of the Bank as  reported to the FDIC and
            the  Department  of  Banking  on Form  033 for  the  quarters  ended
            December 31, 1997 and 1996

    2 Limited to 1.25% of risk adjusted assets.

    3       Tier I capital is  calculated  as a  percentage  of  adjusted  total
            average  assets of $16,445 and  $14,716 as of December  31, 1997 and
            1996,  respectively.  Tier I and  Tier  II  risk-based  capital  are
            calculated  as a  percentage  of adjusted  risk  weighted  assets of
            $8,143 and $7,736 as of December 31, 1997 and 1996, respectively.

Note 10 - Reconciliation  of Net Income and Retained  Earnings from Financial  
- --------------------------------------------------------------------------------
Statements to Annual Regulatory Reports:
- ----------------------------------------

The  following  is a  reconciliation  of net income  and  retained  earnings  as
reported  in the audited  financial  statements  to the net income and  retained
earnings as reported by the Bank in its annual call reports as of December 31, :
<TABLE>
<CAPTION>

                                                                             1997
                                                   ---------------------------------------------------------
                                                          Net Loss                     Retained Earnings
                                                   -----------------------          ------------------------
<S>                                                <C>                              <C>                   
Per audited financial statements:                  $         (    53,801)           $            1,156,387
Audit adjustments:
      Income taxes                                           (    53,068)                      (    53,068)
      Accrued pension expense                                    118,500                           118,500
      Other accrued expenses                                       9,000                             9,000
      Computer conversion costs                                    6,456                             6,456
      Other Audit adjustments, net                                 2,813                             2,813
                                                   -----------------------          ------------------------
      Net adjustments                                             83,701                            83,701
                                                   -----------------------          ------------------------
Change  in  net  unrealized  gains/losses  on AFS
      securities                                                       -                            13,000
                                                   -----------------------          ------------------------

Per call report                                    $              29,900            $            1,253,088
                                                   =======================          ========================
</TABLE>
<TABLE>
<CAPTION>

                                                                             1996
                                                   ---------------------------------------------------------
                                                         Net Income                    Retained Earnings
                                                   -----------------------          ------------------------
<S>                                                             <C>                             <C>       
Per audited financial statements:                               $ 99,419                        $1,210,188
Audit adjustments:
      Income taxes                                                 6,623                             6,623
      Accrued interest payable on deposits                         7,847                             7,847
      Other Audit adjustments, net                                 2,436                             2,436
                                                   -----------------------
                                                                                    ------------------------
      Net adjustments                                             16,906                            16,906
                                                   -----------------------          ------------------------

Change in unrealized holding gains
      and losses on AFS securities                                     -                           (12,000)
                                                   -----------------------          ------------------------

Per call report                                                 $116,325                        $1,215,094
                                                   =======================          ========================
</TABLE>
                                                                              15
<PAGE>

Note 11 - Supplemental Statement of Cash Flows Disclosures:
- -----------------------------------------------------------
<TABLE>
<CAPTION>

                                                          1997                        1996
                                                 ------------------------    ------------------------
<S>                                              <C>                         <C>                   
Loan  transferred to performing  loan from real
   estate owned                                  $              166,570      $                    -
                                                 ========================    ========================

Cash paid during year for interest               $              660,954                   $ 543,100
                                                 ========================    ========================

Cash paid during year for income taxes           $               28,932                  $   13,900
                                                 ========================    ========================
</TABLE>

Note 12 - Commitments and Contingencies:
- ----------------------------------------

Commitments

In the normal course of business,  the Bank makes various  commitments which are
not  reflected  in the  accompanying  financial  statements.  These  instruments
involve, to varying degrees, elements of credit and interest rate risk in excess
of the amount  recognized in the statement of condition.  The Bank's exposure to
credit loss in the event of nonperformance by the other parties to the financial
instruments  is  represented  by the  contractual  amounts  disclosed.  The Bank
minimizes its exposure to credit loss under these commitments by subjecting them
to credit approval and review procedures, and collateral requirements, as deemed
necessary.

The off-balance  sheet  commitments as of December 31, 1997 and 1996,  consisted
approximately of the following:
<TABLE>
<CAPTION>

                                                               1997                           1996
                                                    ---------------------------      -----------------------
<S>                                                 <C>                              <C>                  
 Commitments to extend credit:
     One to four family                             $                  516,000       $                   -
     Lines of credit                                                   297,000                     333,000
                                                    ---------------------------      -----------------------
                                                    $                  813,000       $             333,000
                                                    ===========================      =======================
</TABLE>


The Bank has no commitment to loan additional  funds to borrowers of impaired or
nonaccrual  loans.  The  majority of the Bank's  commitments  to fund the equity
lines of credit are at variable market rates of interest;  the Bank's commitment
to fund future loans for one to four family  mortgage loans are generally  fixed
rates ranging from 7.25% to 8.25%

Contingencies

In the  normal  course  of  business,  the Bank is  involved  in  various  legal
proceedings  primarily  involving the collection of outstanding  loans.  None of
these  proceedings  are  expected  to have a  material  effect on the  financial
position of the Bank.

The Bank is aware of the issues associated with the programming code in existing
computer  systems as the  millennium ( Year 2000 )  approaches.  The "Year 2000"
problem is pervasive and complex as virtually  every computer  operation will be
affected  in some way by the  rollover  of the  two-digit  year value to 00. The
issue  is  whether  computer  systems  will  properly  recognize  date-sensitive
information  when  the  year  changes  to  2000.  Systems  that do not  properly
recognize such  information  could generate  erroneous data or cause a system to
fail.

                                      F-16
<PAGE>

The Bank  utilizes a service  bureau to process the  majority of its  accounting
transactions.  The Bank is  utilizing  the  expertise  of the service  bureau to
identify,  correct  or  reprogram,  and  test  the  systems  for the  year  2000
compliance. As of December 31, 1997, the Bank's service bureau has reported that
it is 82% complete with the project to bring its computer system into compliance
with the year 2000. It is expected  that the project will be fully  completed by
June 30, 1998,  and for testing to begin in the third quarter of 1998.  However,
the Bank will be  responsible  for  verifying  that all of its vendors  software
upgrades are year 2000  compliant and are fully tested,  including any interface
to its service bureau.  As a result,  the year 2000 compliance  creates risk for
the Bank from  unforeseen  problems in its own  computer  systems and from third
parties with whom the Bank deals on financial transactions  worldwide.  The Bank
has not yet  assessed  the year 2000  compliance  expense and related  potential
effect on the Bank's earnings.

Note 13 - Plan of Conversion:
- -----------------------------

On December 15, 1997,  the Board of Trustees of the Bank,  subject to regulatory
approval,  ratified a Plan of  Conversion ( the "Plan" ) to convert from a state
mutual savings bank to a federally insured stock savings bank and the concurrent
formation of a holding  company for the Bank. The Plan provides that the holding
company will offer nontransferable  subscription rights to purchase common stock
of the holding  company.  The rights will be offered  first to eligible  account
holders,  the Bank's tax-qualified  employee stock benefits plans,  supplemental
eligible account holders,  and directors,  officers,  and employees.  Any shares
remaining may then be offered to the general public.

Costs  associated  with the  conversion  will be deferred and deducted  from the
proceeds  of the  stock  offering.  If,  for any  reason,  the  offering  is not
successful, the deferred costs will be charged to operations. As of December 31,
1997,  there was $11,200 of costs  associated with the conversion that have been
deferred and presented as other assets.

Note 14 - Confirmation Statistics:
- ----------------------------------
<TABLE>
<CAPTION>
                                                                             1997
                                                   ---------------------------------------------------------
                                                           Number                          $ Amount
                                                   -----------------------          ------------------------
<S>                                                <C>                             <C>                    
Loan confirmations:
     Total gross loans                                              332             $            9,700,192
                                                   =======================          ========================

     Positive                                                        44             $            5,652,557
     Negative                                                        41             $              849,740
                                                   -----------------------          ------------------------
     Total confirmations                                             85             $            6,502,296
                                                   =======================          ========================
     Percentage coverage                                             26%                                67%
                                                   =======================          ========================
Savings confirmations:
      Total deposits                                              2,297             $           15,177,917
                                                   =======================          ========================

      Positive                                                       27             $            2,787,870
      Negative                                                       64             $              475,595
                                                   -----------------------          ------------------------
                                                                     91             $            3,263,465
                                                   =======================          ========================

     Percentage coverage                                              4%                                22%
                                                   =======================          ========================
</TABLE>
                                      F-17
<PAGE>

All but  twenty  four  (24) of the  positive  confirmations  for both  loans and
deposits were returned without exception.  Alternative procedures were performed
on the 24  positive  confirmations  not  returned  which  did not  result in any
exceptions. No confirmation was returned with an exception.


                                      F-18

<PAGE>



No dealer,  salesman or other person has been authorized to give any information
or to make any representations not contained in this document in connection with
the  offering  made  hereby,   and,  if  given  or  made,  such  information  or
representations  must not be relied upon as having been  authorized  by Carnegie
Savings Bank,  Carnegie Financial  Corporation or Capital  Resources,  Inc. This
document does not constitute an offer to sell, or the  solicitation  of an offer
to buy, any of the securities  offered hereby to any person in any  jurisdiction
in which such offer or solicitation  would be unlawful.  Neither the delivery of
this  document by Carnegie  Savings  Bank,  Carnegie  Financial  Corporation  or
Capital  Resources,  Inc. nor any sale made hereunder shall in any circumstances
create an  implication  that there has been no change in the affairs of Carnegie
Savings  Bank or  Carnegie  Financial  Corporation  since any of the dates as of
which information is furnished herein or since the date hereof.


                         CARNEGIE FINANCIAL CORPORATION




                              Up to 238,050 Shares
                       (Anticipated Maximum, As Adjusted)
                                  Common Stock


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

                                   PROSPECTUS

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




                             Capital Resources, Inc.




                             Dated __________, 1998


                  THESE SECURITIES ARE NOT DEPOSITS OR ACCOUNTS
                  AND ARE NOT FEDERALLY INSURED OR GUARANTEED.

   Until the later of __________  ____,  1998, or 90 days after  commencement of
the  offering  of  common  stock,  all  dealers  that buy,  sell or trade  these
securities,  whether or not participating in this distribution,  may be required
to deliver a  prospectus.  This is in addition to the  obligation  of dealers to
deliver a  prospectus  when  acting as  underwriters  and with  respect to their
unsold allotments or subscriptions.



<PAGE>


                 PART II: INFORMATION NOT REQUIRED IN PROSPECTUS

Item 24.          Indemnification of Officers and Directors.

         Sections 1741 through 1747 of the Pennsylvania Business Corporation Act
sets forth circumstances under which directors,  officers,  employees and agents
may be insured or indemnified  against  liability  which they may incur in their
capacities as such.

         The Articles of  Incorporation of Carnegie  Financial  Corporation (the
"Articles")  attached  as  Exhibit  3(i)  hereto,  requires  indemnification  of
directors,   officers  and  employees  to  the  fullest   extent   permitted  by
Pennsylvania law.

         Carnegie  Financial  Corporation  ("CFC")  may  purchase  and  maintain
insurance on behalf of any person who is or was a director,  officer,  employee,
or  agent  of CFC or is or was  serving  at the  request  of CFC as a  director,
officer, employee or agent of another corporation,  partnership,  joint venture,
trust or  other  enterprise  against  any  liability  asserted  against  him and
incurred  by him in any such  capacity  or  arising  out of his  status as such,
whether or not CFC would have the power to indemnify him against such  liability
under the provisions of the Articles.




Item 25.          Other Expenses of Issuance and Distribution

*        Special counsel and local counsel legal fees...............$ 50,000
*        Printing and postage.........................................30,000
*        Appraisal/Business Plan......................................27,500
*        Accounting fees..............................................25,000
*        Data processing/Conversion agent.............................10,000
*        SEC Registration Fee..........................................1,000
*        OTS Filing Fees...............................................8,400
*        Blue Sky legal and filing fees............................... 6,000
*        Underwriting fees and expenses,
           including legal fees...................................... 80,000
*        Stock Certificates............................................2,000
*        Transfer Agent................................................5,000
*        Miscellaneous expenses...................................... 15,100
                                                                    --------
*        TOTAL......................................................$260,000
                                                                    ========

- -----------------
*        Estimated.


<PAGE>





Item 26.          Recent Sales of Unregistered Securities.

                  Not Applicable

Item 27.          Exhibits:

                  The exhibits filed as part of this Registration  Statement are
as follows:
<TABLE>
<CAPTION>
               <S>         <C>
                   1       Form of Sales Agency Agreement with Capital Resources, Inc.*
                   2       Plan of Conversion of Carnegie Savings Bank
                   3(i)    Articles of Incorporation of Carnegie Financial Corporation
                   3(ii)   Bylaws of Carnegie Financial Corporation
                   4       Specimen Stock Certificate of Carnegie Financial Corporation
                   5.1     Form of Opinion of Malizia, Spidi, Sloane & Fisch, P.C. regarding legality of securities registered
                   5.2     Opinion of FinPro, Inc. as to the value of subscription rights
                   8.1     Form of Federal Tax Opinion of Malizia, Spidi, Sloane & Fisch, P.C.
                   8.2     Form of State Tax Opinion of Malizia, Spidi, Sloane & Fisch, P.C.
                  10.1     Form of Employment Agreement between the Bank and Shirley Chiesa
                  10.2     Supplemental Executive Retirement Plan
                  10.3     Form  of  Directors  Consultation  and  Retirement  Plan between  the Bank and each of the  directors 
                  23.1     Consent of Malizia,  Spidi,  Sloane  &  Fisch,  P.C.  (contained  in  its opinions filed as Exhibits 5.1
                           8.1 and 8.2)
                  23.2     Consent of Goff Ellenbogen Backa & Alfera, LLC
                  23.3     Consent of FinPro, Inc.
                  24       Power of Attorney (reference is made to the signature page)
                  27       Financial Data Schedule**
                  99.1     Stock Order Form
                  99.2     Appraisal Report of FinPro, Inc.*
                  99.3     Marketing Materials*
</TABLE>

                  ----------------
                  *   To be filed by amendment
                  **  Electronic filing only


Item 28. Undertakings

         The undersigned registrant hereby undertakes:

         (1) To file,  during any period in which it offers or sells securities,
a post-effective amendment to this registration statement to:

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

                   (ii)  Reflect  in the  prospectus  any facts or events  which
individually or together,  represent a fundamental  change in the information in
the  registration  statement.  Notwithstanding  the  foregoing,  any increase or
decrease  in  volume  of  securities  offered  (if the  total  dollar  value  of
securities offered would not exceed that which was


<PAGE>



registered) and any deviation from the low or high end of the estimated  maximum
offering  range  may be  reflected  in the  form of  prospectus  filed  with the
Commission  pursuant to Rule 424(b) if, in the aggregate,  the changes in volume
and price  represent  no more than a 20 percent  change in the maximum  offering
price set forth in the "Calculation of Registration  Fee" table in the effective
registration statement.

                  (iii) Include any additional or changed  material  information
on the plan of distribution.

         (2) For  determining  liability  under the  Securities  Act, treat each
post-effective  amendment  as a new  registration  statement  of the  securities
offered,  and the offering of the securities at that time to be the initial bona
fide offering.

         (3) File a post-effective  amendment to remove from registration any of
the securities that remain unsold at the end of the offering.

         (4) The  undersigned  registrant  hereby  undertakes  to provide to the
underwriter at the closing specified in the underwriting agreement, certificates
in  such  denominations  and  registered  in  such  names  as  required  by  the
underwriter to permit prompt delivery to each purchaser.

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



<PAGE>



                                   SIGNATURES

         In accordance with the  requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements  for filing on Form SB-2 and authorized  this  registration
statement  to be  signed  on its  behalf  by  the  undersigned,  in  Pittsburgh,
Pennsylvania, on March 24, 1998.






                                       By:      /s/Shirley Chiesa
                                                --------------------------------
                                                Shirley Chiesa
                                                President and Director
                                                (Duly Authorized Representative)

         We  the  undersigned  directors  and  officers  of  Carnegie  Financial
Corporation do hereby  severally  constitute and appoint Shirley Chiesa our true
and lawful attorney and agent, to do any and all things and acts in our names in
the capacities  indicated below and to execute all instruments for us and in our
names in the  capacities  indicated  below  which said  Shirley  Chiesa may deem
necessary or advisable to enable Carnegie  Financial  Corporation to comply with
the  Securities  Act of  1933,  as  amended,  and  any  rules,  regulations  and
requirements of the Securities and Exchange  Commission,  in connection with the
registration  statement  on Form  SB-2  relating  to the  offering  of  Carnegie
Financial Corporation common stock,  including  specifically but not limited to,
power and authority to sign for us or any of us, in our names in the  capacities
indicated  below,  the  registration   statement  and  any  and  all  amendments
(including post-effective  amendments) thereto; and we hereby ratify and confirm
all that Shirley Chiesa shall do or cause to be done by virtue hereof.

         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
registration  statement  has been signed below by the  following  persons in the
capacities indicated as of March 24, 1998.


/s/Lois A. Wholey                              /s/Shirley Chiesa
- --------------------------------------------   ---------------------------------
Lois A. Wholey                                 Shirley Chiesa                
Director                                       President and Director
                                               (Principal Executive Officer)
                                              
/s/Charles L. Rupprecht                        /s/Morry J. Miller               
- --------------------------------------------   ---------------------------------
Charles L. Rupprecht                           Morry J. Miller
Treasurer and Director                         Director
                                              
                                              
/s/Joseph Pigoni                               /s/JoAnn Narduzzi, M.D.          
- --------------------------------------------   ---------------------------------
Joseph Pigoni                                  JoAnn Narduzzi, M.D.
Executive Vice President                       Director
(Principal Accounting and Financial Officer)
                                              
                                              





                                   EXHIBIT 2
<PAGE>


                               PLAN OF CONVERSION




                                   Adopted on


                                December 15, 1997
                                -----------------


                            and Subsequently Amended


                          By the Board of Directors of


                              CARNEGIE SAVINGS BANK


                             Carnegie, Pennsylvania


<PAGE>



                                TABLE OF CONTENTS


                                                                         Page
                                                                         ----


1.       Introduction....................................................  1
2.       Definitions.....................................................  2
3.       Procedure for Conversion........................................  5
4.       Holding Company Applications and Approvals......................  5
5.       Sale of Conversion Stock........................................  5
6.       Number of Shares and Purchase Price of
                Conversion Stock.........................................  6
7.       Purchase by the Holding Company of the Stock
                of the Institution.......................................  7
8.       Subscription Rights of Eligible Account
                Holders (First Priority).................................  7
9.       Subscription Rights of Employee Plans (Second Priority).........  7
10.      Subscription Rights of Supplemental Eligible
                Account Holders (Third Priority).........................  8
11.      Subscription Rights of Other Members
                (Fourth Priority)........................................  8
12.      Community Offering..............................................  9
13.      Public Offering.................................................  9
14.      Limitation on Purchases.........................................  10
15.      Payment for Conversion Stock....................................  11
16.      Manner of Exercising Subscription Rights
                Through Order Forms......................................  12
17.      Undelivered, Defective or Late Order Forms or
                Insufficient Payment.....................................  13
18.      Restrictions on Resale or Subsequent Disposition................  13
19.      Voting Rights of Stockholders...................................  14
20.      Establishment of Liquidation Account............................  14
21.      Transfer of Savings Accounts....................................  15
22.      Restrictions on Acquisition of the Institution
                and Holding Company......................................  15
23.      Payment of Dividends and Repurchases of Stock...................  16
24.      Amendment of Plan...............................................  16
25.      Charter and Bylaws..............................................  16
26.      Consummation of Conversion......................................  16
27.      Registration and Marketing......................................  16
28.      Residents of Foreign Countries and Certain States...............  16
29.      Expenses of Conversion..........................................  17
30.      Conditions to Conversion........................................  17
31.      Interpretation..................................................  17




<PAGE>





                               PLAN OF CONVERSION

                                       FOR

                              CARNEGIE SAVINGS BANK
                             CARNEGIE, PENNSYLVANIA


1.       INTRODUCTION

         This  Plan  of  Conversion  ("Plan")  provides  for the  conversion  of
Carnegie Savings Bank  ("INSTITUTION")  first from a Pennsylvania mutual savings
bank into a Federal  mutual  savings bank and then into a federal  capital stock
savings  institution,  to be  known  as  Carnegie  Savings  Bank.  The  Board of
Directors of the INSTITUTION currently contemplates that all of the stock of the
INSTITUTION shall be held by another  corporation (the "Holding  Company").  The
purpose of this  conversion is to enable the INSTITUTION to be in the stock form
of  organization,  like  commercial  banks  and  most  other  corporations.  The
conversion will result in an increase in the INSTITUTION's  capital available to
support  growth and for expansion of its  facilities,  possible  diversification
into other  related  financial  services  activities  and  further  enhance  the
INSTITUTION's  ability to render  services to the public and compete  with other
financial  institutions.  The use of the  Holding  Company  would  also  provide
greater organizational  flexibility.  Shares of capital stock of the INSTITUTION
will be sold to the  Holding  Company  and the  Holding  Company  will offer the
Conversion  Stock upon the terms and  conditions  set forth  herein to  Eligible
Account Holders,  the tax-qualified  employee stock benefit plans (the "Employee
Plans")  established  by the  INSTITUTION or the Holding  Company,  which may be
funded by the Holding Company,  Supplemental Eligible Account Holders, and Other
Members  in the  respective  priorities  set forth in this  Plan.  Any shares of
Conversion  Stock not subscribed for by the foregoing  classes of persons may be
offered  for sale to  certain  members  of the  public  either  directly  by the
INSTITUTION and the Holding  Company  through a Community  Offering or through a
Public Offering by an Underwriter. In the event that the INSTITUTION decides not
to utilize  the  Holding  Company  in the  conversion,  Conversion  Stock of the
INSTITUTION, in lieu of the Holding Company, will be sold as set forth above and
in the  respective  priorities  set  forth  in this  Plan.  In  addition  to the
foregoing,  the  INSTITUTION  and the Holding  Company intend to implement stock
option plans and other stock  benefit  plans at the time of or subsequent to the
conversion  and may  provide  employment  or  severance  agreements  to  certain
management  employees and certain other benefits to the directors,  officers and
employees of the  INSTITUTION  as described in the prospectus for the Conversion
Stock.

         This Plan,  which has been  approved by the Board of  Directors  of the
INSTITUTION,  must also be approved by the affirmative vote of a majority of the
total number of votes entitled to be cast by Voting  Members of the  INSTITUTION
at a special  meeting to be called for that purpose.  Prior to the submission of
this Plan to the Voting Members for consideration,  the Plan must be approved by
the Office of Thrift Supervision (the "OTS").

         Upon  conversion,  each Account Holder having a Savings  Account at the
INSTITUTION prior to conversion will continue to have a Savings Account, without
payment  therefor,  in the  same  amount  and  subject  to the  same  terms  and
conditions (except for voting and liquidation  rights) as in effect prior to the
conversion.  After  conversion,  the INSTITUTION will succeed to all the rights,
interests,   duties  and  obligations  of  the  INSTITUTION  before  conversion,
including but not limited to all rights and interests of the  INSTITUTION in and
to its assets and properties,  whether real,  personal or mixed. The INSTITUTION
will  become a member of the  Federal  Home Loan Bank System and all its insured
savings  deposits will continue to be insured by the Federal  Deposit  Insurance
Corporation (the "FDIC") to the extent provided by applicable law.


                                       A-1

<PAGE>



2.       DEFINITIONS

         For the purposes of this Plan,  the following  terms have the following
meanings:

         Account  Holder - The term Account  Holder  means any Person  holding a
Savings Account in the INSTITUTION.

         Acting in Concert - The Term  "Acting  in  Concert"  means (i)  knowing
participation in a joint activity or  interdependent  conscious  parallel action
towards a common goal  whether or not pursuant to an express  agreement;  (ii) a
combination  or pooling of voting or other  interests  in the  securities  of an
issuer  for  a  common   purpose   pursuant  to  any  contract,   understanding,
relationship,  agreement or other arrangement,  whether written or otherwise; or
(iii) a person or company  which acts in concert with another  person or company
("other  party") shall also be deemed to be acting in concert with any person or
company who is also  acting in concert  with that other  party,  except that any
tax-qualified  employee  stock  benefit  plan will not be deemed to be acting in
concert with its trustee or a person who serves in a similar capacity solely for
the purpose of  determining  whether stock held by the trustee and stock held by
the plan will be aggregated.

         Associate - The term  Associate  when used to  indicate a  relationship
with any  person,  means (i) any  corporation  or  organization  (other than the
INSTITUTION or a  majority-owned  subsidiary of the  INSTITUTION)  of which such
person is an officer or partner or is,  directly or  indirectly,  the beneficial
owner of 10 percent or more of any class of equity securities, (ii) any trust or
other estate in which such person has a substantial beneficial interest or as to
which such person serves as trustee or in a similar  fiduciary  capacity  except
that for the purposes of Sections 9 and 14 hereof, the term "Associate" does not
include any Tax-Qualified  Employee Stock Benefit Plan or any  Non-Tax-Qualified
Employee  Stock  Benefit  Plan in which a person  has a  substantial  beneficial
interest or serves as a trustee or in a similar fiduciary  capacity,  and except
that, for purposes of aggregating  total shares that may be held by Officers and
Directors the term "Associate" does not include any Tax-Qualified Employee Stock
Benefit Plan,  and (iii) any relative or spouse of such person,  or any relative
of such  spouse,  who has the same home as such  person or who is a Director  or
Officer of the  INSTITUTION  or the  Holding  Company,  or any of its parents or
subsidiaries.

         Community Offering - The term Community Offering, if applicable,  means
the offering for sale to certain  members of the general public  directly by the
Holding Company, of shares not subscribed for in the Subscription Offering.

         Conversion  Stock - The term Conversion  Stock means the $.10 par value
common stock offered and issued by the Holding Company upon conversion.

         Director - The term  Director  means a member of the Board of Directors
of the INSTITUTION and, where applicable,  a member of the Board of Directors of
the Holding Company.

         Eligible  Account  Holder - The term Eligible  Account Holder means any
person holding a Qualifying Deposit at the INSTITUTION on the Eligibility Record
Date.  Only  the  name(s)  of the  Person(s)  listed  on the  account  as of the
Eligibility Record Date (or a successor entity or estate) is an Eligible Account
Holder. Any Person(s) added to a Qualifying Deposit after the Eligibility Record
Date is not an Eligible Account Holder.

         Eligibility  Record Date - The term  Eligibility  Record Date means the
date for  determining  Eligible  Account  Holders in the  INSTITUTION and is the
close of business on November 30, 1996.



                                       A-2

<PAGE>




         Employees - The term  Employees  means all Persons who are  employed by
the INSTITUTION, excluding Directors and Officers.

         Employee  Plans - The  term  Employee  Plans  means  the  Tax-Qualified
Employee  Stock Benefit  Plans,  including the Employee  Stock  Ownership  Plan,
approved by the Board of Directors of the INSTITUTION.

         Estimated Valuation Range. The term Estimated Valuation Range means the
range  of the  estimated  pro  forma  market  value of the  Conversion  Stock as
determined by the Independent  Appraiser prior to the Subscription  Offering and
as it may be amended from time to time thereafter.

         FDIC - The term FDIC means the Federal Deposit Insurance Corporation.

         Holding Company - The term Holding Company means the corporation formed
for  the  purpose  of  acquiring  all of the  shares  of  capital  stock  of the
INSTITUTION  to be issued upon its  conversion  to stock form unless the Holding
Company  form of  organization  is not  utilized.  Shares of common stock of the
Holding Company will be issued in the Conversion to Participants and others in a
Subscription, Community, Public Offering, or through a combination thereof.

         Independent  Appraiser  -  The  term  Independent  Appraiser  means  an
appraiser  retained by the  INSTITUTION to prepare an appraisal of the pro forma
market value of the Conversion Stock.

         Institution  -  The  term  INSTITUTION  means  Carnegie  Savings  Bank,
Carnegie, Pennsylvania.

         Local  Community  - The  term  local  community  means  the  county  of
Allegheny in the Commonwealth of Pennsylvania.

         Member - The term Member means any Person or entity who  qualifies as a
member of the INSTITUTION pursuant to its charter and bylaws.

         OTS - The term OTS means Office of Thrift Supervision of the Department
of the Treasury.

         Officer  -  The  term  Officer  means  an  executive   officer  of  the
INSTITUTION  and  may  include  the  Chairman  of  the  Board,  President,  Vice
Presidents in charge of principal  business  functions,  Secretary and Treasurer
and any  individual  performing  functions  similar  to those  performed  by the
foregoing persons.

         Order Form - The term Order Form means any form  together with attached
cover  letter,  sent by the  INSTITUTION  to any Person  containing  among other
things a description of the alternatives available to such Person under the Plan
and by which any such  Person may make  elections  regarding  subscriptions  for
Conversion Stock in the Subscription and Community Offerings.

         Other Member - The term Other Member means any person,  who is a Member
of the INSTITUTION (other than Eligible Account Holders or Supplemental Eligible
Account Holders) at the close of business on the voting record date.

         Participants  -  The  term  Participants  means  the  Eligible  Account
Holders,  Employee  Plans,  Supplemental  Eligible  Account  Holders  and  Other
Members.

         Person  - The  term  Person  means  an  individual,  a  corporation,  a
partnership,   an  association,   a  joint-stock  company,  a  trust  (including
Individual   Retirement   Accounts  and  KEOGH  Accounts),   any  unincorporated
organization, a government or political subdivision thereof.


                                       A-3

<PAGE>



         Plan - The term Plan means this Plan of Conversion  of the  INSTITUTION
as it exists on the date hereof and as it may hereafter be amended in accordance
with its terms.

         Public Offering - The term Public  Offering,  if applicable,  means the
offering for sale through the Underwriter to the general public of any shares of
Conversion Stock not subscribed for in the Subscription Offering.


         Purchase  Order - The term Purchase  Order means any form together with
attached cover letter,  sent by the Underwriter to any Person  containing  among
other things a description  of the  alternatives  available to such Person under
the Plan and by which any such Person may make elections regarding subscriptions
for Conversion Stock in the Public Offering.

         Purchase  Price - The term Purchase  Price means the per share price at
which the Conversion Stock will be sold in accordance with the terms hereof.

         Qualifying  Deposit - The term Qualifying  Deposit means the balance of
each Savings  Account of $50 or more in the INSTITUTION at the close of business
on the Eligibility Record Date or Supplemental  Eligibility Record Date. Savings
Accounts  with total  deposit  balances of less than $50 shall not  constitute a
Qualifying   Deposit.   Pursuant  to  the  authority   contained  in  12  C.F.R.
ss.563b.3(e)(1),  the term  Qualifying  Deposit also includes demand accounts as
defined in 12 C.F.R. ss.561.16(a) of $50 or more in the INSTITUTION at the close
of business on the Eligibility  Record Date or Supplemental  Eligibility  Record
Date.

         SEC - The term SEC refers to the Securities and Exchange Commission.

         Savings Account - The term Savings Account includes savings accounts as
defined in Section  561.42 of the Rules and  Regulations of the OTS and includes
certificates of deposit.

         Special  Meeting of Members - The term Special Meeting of Members means
the special meeting and any adjournments  thereof held to consider and vote upon
this Plan.

         Subscription  Offering  - The  term  Subscription  Offering  means  the
offering of Conversion Stock for purchase through Order Forms to Participants.

         Supplemental   Eligibility   Record   Date  -  The  term   Supplemental
Eligibility  Record  Date  means  the close of  business  on the last day of the
calendar quarter preceding the approval of the Plan by the OTS.

         Supplemental  Eligible Account Holder - The term Supplemental  Eligible
Account Holder means a holder of a Qualifying  Deposit in the INSTITUTION (other
than an officer or trustee or their  Associates) at the close of business on the
Supplemental Eligibility Record Date.

         Tax-Qualified  Employee  Stock  Benefit  Plan - The term  Tax-Qualified
Employee  Stock  Benefit  Plan  means  any  defined   benefit  plan  or  defined
contribution  plan, such as an employee stock ownership plan,  stock bonus plan,
profit-sharing  plan or other plan,  which,  with its related  trust,  meets the
requirements to be "qualified" under Section 401 of the Internal Revenue Code.

         Underwriter - The term Underwriter means the investment banking firm or
firms through which the Conversion  Stock will be offered and sold in the Public
Offering.

         Voting Members - The term Voting Members means those Persons qualifying
as voting members of the INSTITUTION pursuant to its charter and bylaws.


                                       A-4

<PAGE>



         Voting  Record Date - The term Voting  Record Date means the date fixed
by the Directors in accordance with OTS regulations for determining  eligibility
to vote at the Special Meeting of Members.

3.       PROCEDURE FOR CONVERSION

         After   approval  of  the  Plan  by  the  Board  of  Directors  of  the
INSTITUTION,  the Plan  shall be  submitted  together  with all other  requisite
material to the OTS for its approval.  Notice of the adoption of the Plan by the
Board of Directors of the  INSTITUTION  will be published in a newspaper  having
general  circulation in each community in which an office of the  INSTITUTION is
located  and  copies of the Plan will be made  available  at each  office of the
INSTITUTION for inspection by the Members.  Upon filing the application with the
OTS, the INSTITUTION also will cause to be published a notice of the filing with
the OTS of an  application  to convert in accordance  with the provisions of the
Plan. Following approval by the OTS, the Plan will be submitted to a vote of the
Voting  Members at a Special  Meeting of Members  called for that purpose.  Upon
approval of the Plan by a majority of the total votes eligible to be cast by the
Voting Members,  the INSTITUTION will take all other necessary steps pursuant to
applicable  laws and  regulations to convert the  INSTITUTION to stock form. The
conversion must be completed within 24 months of the approval of the Plan by the
Voting  Members,  unless a longer time period is permitted by governing laws and
regulations.

         The Board of Directors of the INSTITUTION intends to take all necessary
steps to form the Holding Company including the filing of an Application on Form
H-(e)1 or  H-(e)1-S,  if available to the Holding  Company,  with the OTS.  Upon
conversion,  the INSTITUTION will issue its capital stock to the Holding Company
and the Holding  Company will issue and sell the Conversion  Stock in accordance
with this Plan.

         The Board of Directors of the  INSTITUTION may determine for any reason
at any time  prior to the  issuance  of the  Conversion  Stock not to  utilize a
holding  company form of  organization  in the  Conversion,  in which case,  the
Holding  Company's  registration  statement  on Form  S-1 or Form  SB-2  will be
withdrawn  from the SEC,  the  INSTITUTION  will  take all  steps  necessary  to
complete  the  conversion  from the  mutual to the stock  form of  organization,
including  filing any necessary  documents  with the OTS and will issue and sell
the  Conversion  Stock  in  accordance  with  this  Plan.  In  such  event,  any
subscriptions  or orders  received for Conversion  Stock of the Holding  Company
shall be  deemed  to be  subscriptions  or orders  for  Conversion  Stock of the
INSTITUTION without any further action by the INSTITUTION or the subscribers for
the Conversion  Stock.  Any references to the Holding Company in this Plan shall
mean the  INSTITUTION  in the event the  Holding  Company is  eliminated  in the
Conversion.

         The Conversion  Stock will not be insured by the FDIC. The  INSTITUTION
will not  knowingly  lend  funds or  otherwise  extend  credit to any  Person to
purchase shares of the Conversion Stock.

4.       HOLDING COMPANY APPLICATIONS AND APPROVALS

         The Holding  Company shall make timely  applications  for any requisite
regulatory approvals, including an Application on Form H-(e)1 or an H-(e)1-S, if
available to the Holding  Company,  to be filed with the OTS and a  Registration
Statement  on Form S-1 or Form SB-2 to be filed  with the SEC.  The  INSTITUTION
shall be a wholly owned subsidiary of the Holding Company.

5.       SALE OF CONVERSION STOCK

         The Conversion Stock will be offered simultaneously in the Subscription
Offering to the Eligible Account Holders,  Employee Plans, Supplemental Eligible
Account  Holders and Other  Members in the  respective  priorities  set forth in
Sections 8 through 11 of this Plan. The  Subscription  Offering may be commenced
as early as the  mailing  of the Proxy  Statement  for the  Special  Meeting  of
Members and must be commenced in time to complete the conversion within the time
period specified in Section 3.


                                       A-5

<PAGE>



         Any shares of Conversion  Stock not subscribed for in the  Subscription
Offering may be offered for sale in the Community Offering,  if any, as provided
in  Section  12 of this Plan or offered in a Public  Offering,  as  provided  in
Section  13,  if  necessary  and  feasible.  The  Subscription  Offering  may be
commenced  prior to the  Special  Meeting of Members  and,  in that  event,  the
Community Offering or Public Offering may also be commenced prior to the Special
Meeting of Members. The offer and sale of Conversion Stock, prior to the Special
Meeting of Members shall,  however,  be conditioned upon approval of the Plan by
the Voting Members.

         Shares  of  Conversion  Stock  may be sold  in a  Public  Offering,  as
provided  in Section 13 of this Plan in a manner  that will  achieve  the widest
distribution of the Conversion  Stock as determined by the  INSTITUTION.  In the
event of a Public  Offering,  the sale of all Conversion Stock subscribed for in
the  Subscription  Offering will be consummated  simultaneously  on the date the
sale of Conversion  Stock in the Public  Offering is consummated and only if all
unsubscribed for Conversion Stock is sold.

         The  INSTITUTION  may  elect  to pay  fees on  either  a  fixed  fee or
commission  basis or  combination  thereof to an  investment  banking firm which
assists it in the sale of the Conversion Stock in the offerings.

6.       NUMBER OF SHARES AND PURCHASE PRICE OF CONVERSION STOCK

         The total number of shares (or a range thereof) of Conversion  Stock to
be issued and offered for sale will be  determined by the Boards of Directors of
the INSTITUTION and the Holding Company,  immediately  prior to the commencement
of the Offerings,  subject to adjustment  thereafter if necessitated by a change
in the  appraisal  due to changes in market or  financial  conditions,  with the
approval of the OTS, if necessary.

         All shares sold in the  Conversion  will be sold at a uniform price per
share  referred to in this Plan as the Purchase  Price.  The aggregate  Purchase
Price for all  shares of  Conversion  Stock  will not be  inconsistent  with the
estimated consolidated pro forma market value of the INSTITUTION.  The estimated
consolidated  pro forma market value of the  INSTITUTION  will be determined for
such purpose by the  Independent  Appraiser.  Prior to the  commencement  of the
Subscription  and  Community  Offerings,  an Estimated  Valuation  Range will be
established, which range will vary within 15% above to 15% below the midpoint of
such range.  The number of shares of  Conversion  Stock to be issued  and/or the
Purchase  Price may be increased or decreased by the  INSTITUTION.  In the event
that the aggregate  Purchase Price of the Conversion  Stock is below the minimum
of the  Estimated  Valuation  Range,  or  materially  above the  maximum  of the
Estimated  Valuation  Range,  a  resolicitation  only of persons who submitted a
purchase  order may be required,  provided  that up to a 15% increase  above the
maximum of the Estimated  Valuation  Range will not be deemed  material so as to
require a  resolicitation.  Any such  resolicitation  shall be  effected in such
manner  and  within  such  time as the  INSTITUTION  shall  establish,  with the
approval of the OTS, if  required.  Up to a 15% increase in the number of shares
to be issued which is supported by an  appropriate  change in the  estimated pro
forma  market  value of the  INSTITUTION  or in  order to fill the  order by the
Employee  Plans  will  not  be  deemed  to  be  material  so  as  to  require  a
resolicitation of subscriptions.

         Based  upon  the  independent  valuation,   as  updated  prior  to  the
consummation of the Subscription,  Community and/or Public Offerings, the Boards
of Directors of the  INSTITUTION  and the Holding  Company will fix the Purchase
Price.

         Notwithstanding  the  foregoing,  no sale of  Conversion  Stock  may be
consummated  unless,  prior  to such  consummation,  the  Independent  Appraiser
confirms to the INSTITUTION and Holding Company and to the OTS that, to the best
knowledge  of the  Independent  Appraiser,  nothing  of a  material  nature  has
occurred  which,  taking into  account  all  relevant  factors,  would cause the
Independent  Appraiser to conclude  that the aggregate  value of the  Conversion
Stock  sold at the  Purchase  Price is  incompatible  with its  estimate  of the
aggregate  consolidated  pro  forma  market  value of the  INSTITUTION.  If such
confirmation  is not  received,  the  INSTITUTION  may cancel  the  Subscription
Offering,  Community  Offering  and/or the Public  Offering,  reopen or hold new
Offerings to take such other action as the OTS may permit.


                                       A-6

<PAGE>



         The Conversion Stock to be issued in the Conversion shall be fully paid
and nonassessable.

7.       PURCHASE BY THE HOLDING COMPANY OF THE STOCK OF THE INSTITUTION

         Upon the  consummation of the sale of all of the Conversion  Stock, the
Holding  Company will purchase from the  INSTITUTION all of the capital stock of
the  INSTITUTION  to be issued by the  INSTITUTION in the conversion in exchange
for the Conversion proceeds that are not permitted to be retained by the Holding
Company.

         The  Holding  Company  will apply to the OTS to retain up to 50% of the
proceeds of the Conversion.  Assuming the Holding  Company is not eliminated,  a
lesser percentage may be acceptable.

8.       SUBSCRIPTION RIGHTS OF ELIGIBLE ACCOUNT HOLDERS (FIRST PRIORITY)

         A.  Each  Eligible  Account  Holder  shall  receive,  without  payment,
nontransferable  subscription rights to subscribe for shares of Conversion Stock
equal to the greater of: (i) the maximum established for the Community Offering;
(ii) one-tenth of one percent of the Conversion Stock offered; or (iii) 15 times
the product  (rounded down to the next whole number) obtained by multiplying the
total number of shares of  Conversion  Stock  offered by a fraction of which the
numerator  is the  amount of the  Qualifying  Deposit of such  Eligible  Account
Holder and the  denominator  is the total amount of  Qualifying  Deposits of all
Eligible  Account  Holders but in no event  greater  than the  maximum  purchase
limitation specified in Section 14 hereof. All such purchases are subject to the
maximum  and  minimum  purchase  limitations  specified  in  Section  14 and are
exclusive of an increase in the total number of shares issued due to an increase
in the maximum of the Estimated  Valuation  Range of up to 15%. Only a Person(s)
with a  Qualifying  Deposit as of the  Eligibility  Record  Date (or a successor
entity or estate) shall receive  subscription  rights.  Any Person(s) added to a
Qualifying  Deposit after the Eligibility Record Date is not an Eligible Account
Holder.

         B. In the event that Eligible  Account  Holders  exercise  Subscription
Rights for a number of shares of Conversion  Stock in excess of the total number
of such shares eligible for  subscription,  the shares of Conversion Stock shall
be allocated among the subscribing Eligible Account Holders so as to permit each
subscribing  Eligible  Account  Holder,  to the extent  possible,  to purchase a
number of shares  sufficient  to make his or her total  allocation of Conversion
Stock equal to the lesser of 100 shares or the number of shares  subscribed  for
by the Eligible Account Holder.  Any shares remaining after that allocation will
be allocated among the subscribing  Eligible Account Holders whose subscriptions
remain  unsatisfied in the proportion that the amount of the Qualifying  Deposit
of each Eligible Account Holder whose subscription  remains unsatisfied bears to
the total  amount of the  Qualifying  Deposits of all Eligible  Account  Holders
whose subscriptions  remain unsatisfied.  If the amount so allocated exceeds the
amount  subscribed for by any one or more Eligible Account  Holders,  the excess
shall be  reallocated  (one or more times as  necessary)  among  those  Eligible
Account  Holders whose  subscriptions  are still not fully satisfied on the same
principle  until all available  shares have been allocated or all  subscriptions
satisfied.

         C.  Subscription   rights  as  Eligible  Account  Holders  received  by
Directors and Officers and their  Associates which are based on deposits made by
such persons during the twelve (12) months preceding the Eligibility Record Date
shall be subordinated to the  Subscription  Rights of all other Eligible Account
Holders.

9.       SUBSCRIPTION RIGHTS OF EMPLOYEE PLANS (SECOND PRIORITY)

         Subject  to  the  availability  of  sufficient   shares  after  filling
subscription  orders of Eligible  Account  Holders under Section 8, the Employee
Plans shall  receive  without  payment  nontransferable  subscription  rights to
purchase in the  Subscription  Offering the number of shares of Conversion Stock
requested  by such  Plans,  subject  to the  purchase  limitations  set forth in
Section 14.

         The Employee  Plans shall not be deemed to be  associates or affiliates
of or Persons  Acting in Concert  with any  Director  or Officer of the  Holding
Company or the INSTITUTION.

                                       A-7

<PAGE>




10.      SUPPLEMENTAL ELIGIBLE ACCOUNT HOLDERS (THIRD PRIORITY)

         A. In the event that the Eligibility Record Date is more than 15 months
prior to the date of the latest amendment to the Application  filed prior to OTS
approval,  then,  and only in that event,  each  Supplemental  Eligible  Account
Holder shall  receive,  without  payment,  nontransferable  subscription  rights
entitling such  Supplemental  Eligible Account Holder to purchase that number of
shares of  Conversion  Stock  which is equal to the  greater of: (i) the maximum
purchase limitation established for the Community Offering; (ii) one-tenth of 1%
of the Conversion Stock Offered; and (iii) or 15 times the product (rounded down
to the next whole number)  obtained by multiplying the total number of shares of
Conversion Stock to be issued by a fraction of which the numerator is the amount
of the Qualifying  Deposit of the  Supplemental  Eligible Account Holder and the
denominator is the total amount of the Qualifying  Deposits of all  Supplemental
Eligible  Account  Holders.  All such  purchases  are subject to the maximum and
minimum  purchase  limitations in Section 14 and are exclusive of an increase in
the total  number of shares  issued  due to an  increase  in the  maximum of the
Estimated Valuation Range of up to 15%.

         B.  Subscription  rights  received  pursuant to this Category  shall be
subordinated to the subscription rights received by Eligible Account Holders and
by the Employee Plans.

         C. Any  subscription  rights to  purchase  shares of  Conversion  Stock
received by an Eligible Account Holder in accordance with Section 8 shall reduce
to the extent thereof the subscription rights to be distributed pursuant to this
Section.

         D. In the event of an  oversubscription  for shares of Conversion Stock
pursuant to this Section,  shares of Conversion  Stock shall be allocated  among
the subscribing Supplemental Eligible Account Holders as follows:

                  (1) Shares of  Conversion  Stock shall be  allocated  so as to
permit each such  Supplemental  Eligible Account Holder, to the extent possible,
to purchase a number of shares of Conversion  Stock sufficient to make his total
allocation  (including  the  number  of  shares  of  Conversion  Stock,  if any,
allocated in accordance with Section 8) equal to 100 shares of Conversion  Stock
or the total amount of his subscription, whichever is less.

                  (2) Any shares of Conversion Stock not allocated in accordance
with   subparagraph   (1)  above  shall  be  allocated   among  the  subscribing
Supplemental  Eligible  Account  Holders on an equitable  basis,  related to the
amounts  of their  respective  Qualifying  Deposits  as  compared  to the  total
Qualifying Deposits of all subscribing Supplemental Eligible Account Holders.

11.      SUBSCRIPTION RIGHTS OF OTHER MEMBERS (FOURTH PRIORITY)

         A. Each Other Member shall receive,  without  payment,  nontransferable
subscription  rights to subscribe  for shares of  Conversion  Stock in an amount
equal to the  greater of the maximum  purchase  limitation  established  for the
Community  Offering or one-tenth of one percent of the Conversion Stock offered,
subject to the maximum and minimum purchase limitations  specified in Section 14
and  exclusive  of an  increase in the total  number of shares  issued due to an
increase in the maximum of the  Estimated  Valuation  Range of up to 15%,  which
will be allocated only after first allocating to Eligible  Account Holders,  the
Employee  Plans  and  Supplemental   Eligible  Account  Holders  all  shares  of
Conversion Stock subscribed for pursuant to Sections 8, 9 and 10 above.

         B. In the  event  that such  Other  Members  subscribe  for a number of
shares of Conversion  Stock which,  when added to the shares of Conversion Stock
subscribed  for by the Eligible  Account  Holders,  the  Employee  Plans and the
Supplemental Eligible Account Holders is in excess of the total number of shares
of Conversion Stock being issued,  the  subscriptions of such Other Members will
be  allocated  among  the  subscribing  Other  Members  so  as  to  permit  each
subscribing Other Member, to the extent possible, to purchase a number of shares
sufficient to make his total  allocation of Conversion Stock equal to the lesser
of 100 shares or the number of shares  subscribed  for by the Other Member.  Any
shares  remaining will be allocated  among the  subscribing  Other Members whose
subscriptions  remain  unsatisfied on a 100 shares (or whatever lesser amount is
available)  per order basis  until all orders have been filled or the  remaining
shares have been allocated.


                                       A-8

<PAGE>



12.      COMMUNITY OFFERING

         If less than the total  number  of  shares  of  Conversion  Stock to be
subscribed for in the Conversion are sold in the Subscription  Offering,  shares
remaining  unsubscribed  may be made  available  for  purchase in the  Community
Offering to certain members of the general public.  The maximum number of shares
of Conversion Stock, which may be subscribed for in the Community  Offering,  if
any, by any Person shall not exceed such number of shares of Conversion Stock as
shall equal $50,000  divided by the Purchase  Price,  subject to the maximum and
minimum  purchase  limitations  specified  in Section 14. The shares may be made
available  in the  Community  Offering,  if  any,  through  a  direct  community
marketing  program  which may  provide  for  utilization  of a  broker,  dealer,
consultant or investment  banking  firm,  experienced  and expert in the sale of
savings institution  securities.  In the Community Offering, if any, shares will
be available for purchase by the general public with preference given to natural
persons  residing  in the Local  Community.  Subject to these  preferences,  the
INSTITUTION  shall make  distribution of the Conversion  Stock to be sold in the
Community  Offering  in such a manner as to promote the widest  distribution  of
Conversion Stock.

         If Persons in the Community  Offering,  whose orders would otherwise be
accepted,  subscribe for more shares than are available for purchase, the shares
available  to them will be  allocated  among  Persons  submitting  orders in the
Community  Offering  in an  equitable  manner  as  determined  by the  Board  of
Directors. The INSTITUTION may establish all terms and conditions of such offer.

         The  Community  Offering,  if any,  may commence  simultaneously  with,
during  or  subsequent  to the  completion  of the  Subscription  Offering.  The
Community  Offering must be completed within 45 days after the completion of the
Subscription Offering unless otherwise extended by the OTS.

         The INSTITUTION and the Holding Company, in their absolute  discretion,
reserve  the right to  reject  any or all  orders in whole or in part  which are
received  in the  Community  Offering,  at the  time  of  receipt  or as soon as
practicable  following  the  completion  of  the  Community  Offering.   Actions
concerning the rejection of orders should not be in contravention of law.

13.      PUBLIC OFFERING

         Any shares of Conversion  Stock not sold in the  Subscription  Offering
may be sold through the  Underwriter to the general public at the Purchase Price
in the Public Offering,  subject to such terms, conditions and procedures as may
be  determined  by the Boards of  Directors of the  INSTITUTION  and the Holding
Company, in a manner that will achieve the widest distribution of the Conversion
Stock and subject to the right of the  INSTITUTION and the Holding  Company,  in
their  absolute  discretion,  to  accept  or  reject  in  whole  or in part  all
subscriptions in the Public Offering. In the Public Offering, if any, any Person
may purchase up to the maximum purchase limitation established for the Community
Offering,  subject to the maximum and minimum purchase limitations  specified in
Section 14. Shares  purchased by any Person together with any Associate or group
of persons  Acting in  Concert  pursuant  to Section 12 shall be counted  toward
meeting the maximum  purchase  limitation  specified for this Section.  Provided
that the Subscription  Offering has commenced,  the INSTITUTION may commence the
Public  Offering  at any time  after the  mailing  to the  Members  of the Proxy
Statement to be used in connection with the Special Meeting of Members, provided
that the  completion  of the offer  and sale of the  Conversion  Stock  shall be
conditioned upon the approval of this Plan by the Voting Members. It is expected
that the Public  Offering,  if any,  will  commence just prior to, or as soon as
practicable  after,  the termination of the  Subscription  Offering.  The Public
Offering  shall  be  completed  within  45 days  after  the  termination  of the
Subscription Offering,  unless such period is extended as provided in Section 3,
above.


                                       A-9

<PAGE>



         If for any reason a Public  Offering of shares of Conversion  Stock not
sold in the  Subscription  and Community  Offerings  can not be effected,  other
purchase  arrangements  will be made for the sale of unsubscribed  shares by the
INSTITUTION,  if possible.  Such other purchase  arrangements will be subject to
the approval of the OTS.

14.      LIMITATION ON PURCHASES

         The  following  limitations  shall apply to all  purchases of shares of
Conversion Stock:

         A. The  maximum  number  of  shares of  Conversion  Stock  which may be
purchased  in the  Subscription  Offering or Community  Offering  and/or  Public
Offering by any Person (or persons  through a single  account)  shall not exceed
such number of shares as shall equal $50,000 divided by the Purchase Price.

         B. The  maximum  number  of  shares of  Conversion  Stock  which may be
subscribed  for or purchased in all  categories in the  Conversion by any Person
(or persons through a single account) or Participant together with any Associate
or group of persons  Acting in Concert shall not exceed such number of shares as
shall equal $75,000  divided by the Purchase  Price,  except for Employee Plans,
which in the  aggregate  may  subscribe  for up to 10% of the  Conversion  Stock
issued.  In  accordance  with Section 31, the Board of Directors  shall have the
authority to determine whether persons are Acting in Concert or otherwise are in
compliance with the limitations on purchases.

         C. The  maximum  number  of  shares of  Conversion  Stock  which may be
purchased in all  categories in the  conversion by Officers and Directors of the
INSTITUTION  and their  Associates in the aggregate  shall not exceed 35% of the
total number of shares of Conversion Stock issued.

         D. A minimum of 25 shares of Conversion Stock must be purchased by each
Person  purchasing  shares in the  conversion  to the  extent  those  shares are
available; provided, however, that the minimum number of shares requirement will
not apply if the number of shares of Conversion  Stock purchased times the price
per share exceeds $500.

         E.  The  Employee  Plans  shall  not  be  deemed  to be  associates  or
affiliates  of or Persons  Acting in Concert with any Director or Officer of the
Holding Company or the Institution.

         If the  number  of  shares  of  Conversion  Stock  otherwise  allocable
pursuant  to Sections 8 through 13,  inclusive,  to any Person or that  Person's
Associates  would be in excess of the maximum number of shares  permitted as set
forth above,  the number of shares of  Conversion  Stock  allocated to each such
person shall be reduced to the lowest limitation  applicable to that Person, and
then the number of shares  allocated  to each group  consisting  of a Person and
that Person's  Associates  shall be reduced so that the aggregate  allocation to
that  Person  and his  Associates  complies  with the above  maximums,  and such
maximum  number  of  shares  shall be  reallocated  among  that  Person  and his
Associates as they may agree,  or in the absence of an agreement,  in proportion
to the shares  subscribed by each (after first applying the maximums  applicable
to each Person, separately).

         Depending upon market or financial  conditions,  the Board of Directors
of the INSTITUTION  and the Holding  Company,  without  further  approval of the
Members,  may  decrease  or  increase  the  purchase  limitations  in this Plan,
provided  that  the  maximum  purchase  limitations  may not be  increased  to a
percentage in excess of 5%. Notwithstanding the foregoing,  the maximum purchase
limitation  may be increased  up to 9.99%  provided  that orders for  Conversion
Stock  exceeding  5% of the  shares  being  offered  shall  not  exceed,  in the
aggregate, 10% of the total offering. If the INSTITUTION and the Holding Company
increase  the maximum  purchase  limitations,  the  INSTITUTION  and the Holding
Company are only required to resolicit  Persons who  subscribed  for the maximum
purchase  amount and may,  in the sole  discretion  of the  INSTITUTION  and the
Holding Company, resolicit certain other large subscribers. For purposes of this
Section 14, the Directors of the  INSTITUTION  and the Holding Company shall not
be deemed to be  Associates or a group  affiliated  with each other or otherwise
Acting in Concert solely as a result of their being Directors of the INSTITUTION
or the Holding Company.


                                      A-10

<PAGE>



         In the event of an  increase in the total  number of shares  offered in
the  conversion  due to an increase in the  maximum of the  Estimated  Valuation
Range of up to 15% (the "Adjusted  Maximum") the additional  shares will be used
in  the  following  order  of  priority:   (i)  to  fill  the  Employees  Plan's
subscription to up to 10% of the Adjusted Maximum;  (ii) in the event that there
is an  oversubscription  at the Eligible  Account Holder level, to fill unfilled
subscriptions  of Eligible  Account  Holders  exclusive of the Adjusted  Maximum
according to Section 8; (iii) in the event that there is an  oversubscription at
the Supplemental  Eligible Account Holder level, to fill unfilled  subscriptions
of  Supplemental  Eligible  Account  Holders  exclusive of the Adjusted  Maximum
according to Section 10; (iv) in the event that there is an  oversubscription at
the  Other  Member  level,  to fill  unfilled  subscriptions  of  Other  Members
exclusive of the Adjusted Maximum in accordance with Section 11; and (v) to fill
unfilled  Subscriptions  in the  Community  Offering  exclusive  of the Adjusted
Maximum.

         Each Person  purchasing  Conversion  Stock in the  Conversion  shall be
deemed to confirm that such purchase  does not conflict with the above  purchase
limitations contained in this Plan.

         For a period of three  years  following  the  conversion,  no  Officer,
Director or their Associates shall purchase,  without the prior written approval
of the OTS,  any  outstanding  shares of common  stock of the  Holding  Company,
except from a  broker-dealer  registered  with the SEC. This provision shall not
apply  to  negotiated  transactions  involving  more  than  one  percent  of the
outstanding  shares of common stock of the Holding Company,  the exercise of any
options  pursuant to a stock  option plan or  purchases  of common  stock of the
Holding  Company,  made by or held by any  Tax-Qualified  Employee Stock Benefit
Plan or Non-Tax Qualified  Employee Stock Benefit Plan of the INSTITUTION or the
Holding Company  (including the Employee Plans) which may be attributable to any
Officer or Director.  As used herein, the term "negotiated  transaction" means a
transaction in which the  securities are offered and the terms and  arrangements
relating to any sale are arrived at through  direct  communications  between the
seller or any person  acting on its behalf and the  purchaser or his  investment
representative.  The term "investment  representative" shall mean a professional
investment  advisor  acting as agent for the  purchaser and  independent  of the
seller  and  not  acting  on  behalf  of  the  seller  in  connection  with  the
transaction.

15.      PAYMENT FOR CONVERSION STOCK

         All payments for Conversion Stock  subscribed for in the  Subscription,
Community,  Public  Offerings  must be  delivered  in  full to the  INSTITUTION,
together with a properly completed and executed Order Form, or Purchase Order in
the case of the Public Offering, on or prior to the expiration date specified on
the  Order  Form or  Purchase  Order,  as the case may be,  unless  such date is
extended by the  INSTITUTION;  provided,  however,  that if the  Employee  Plans
subscribes for shares during the Subscription  Offering,  the Employee Plan will
not be required to pay for the shares at the time they  subscribe but rather may
pay for such shares of Conversion Stock upon consummation of the Conversion. The
INSTITUTION may make scheduled  discretionary  contributions to an Employee Plan
provided such  contributions  do not cause the  INSTITUTION  to fail to meet its
regulatory capital requirement.

         Notwithstanding the foregoing,  the INSTITUTION and the Holding Company
shall  have the  right,  in  their  sole  discretion,  to  permit  institutional
investors to submit contractually  irrevocable orders in the Community Offering,
Public  Offering and to thereafter  submit payment for the Conversion  Stock for
which they are  subscribing in the Community  Offering,  Public  Offering at any
time prior to the completion of the Conversion.

         Payment for  Conversion  Stock  subscribed  for shall be made either in
cash (if delivered in person), check or money order. Alternatively,  subscribers
in the  Offerings  may pay for the  shares  subscribed  for by  authorizing  the
INSTITUTION  on the Order Form or Purchase  Order to make a withdrawal  from the
subscriber's  Qualifying  Deposit at the  INSTITUTION  in an amount equal to the
purchase  price of such  shares.  Such  authorized  withdrawal,  whether  from a
savings,  passbook  or  certificate  account,  shall be  without  penalty  as to
premature  withdrawal.  If the  authorized  withdrawal  is  from  a  certificate
account,  and the remaining balance does not meet the applicable minimum balance
requirement,  the  certificate  shall be  canceled  at the  time of  withdrawal,
without penalty, and the

                                      A-11

<PAGE>



remaining  balance will earn  interest at the passbook  rate.  Funds for which a
withdrawal is authorized will remain in the subscriber's  Qualifying Deposit but
may not be used by the subscriber  until the  Conversion  Stock has been sold or
the  45-day  period  (or  such  longer  period  as may be  approved  by the OTS)
following  the  Subscription  Offering  has  expired,  whichever  occurs  first.
Thereafter,  the withdrawal will be given effect only to the extent necessary to
satisfy the  subscription (to the extent it can be filled) at the Purchase Price
per share.  Interest  will continue to be earned on any amounts  authorized  for
withdrawal  until such withdrawal is given effect.  Interest will be paid by the
INSTITUTION at not less than the passbook annual rate on payments for Conversion
Stock  received in cash or by money order or check.  Such  interest will be paid
from the date  payment is  received by the  INSTITUTION  until  consummation  or
termination  of  the  conversion.  If  for  any  reason  the  Conversion  is not
consummated,  all payments made by subscribers in the Offerings will be refunded
to them  with  interest.  In case of  amounts  authorized  for  withdrawal  from
Qualifying  Deposits,  refunds will be made by canceling the  authorization  for
withdrawal.

16.      MANNER OF EXERCISING SUBSCRIPTION RIGHTS THROUGH ORDER FORMS

         As soon as  practicable  after the  Prospectus  prepared by the Holding
Company and  INSTITUTION  has been  declared  effective  by the OTS and the SEC,
Order  Forms  will be  distributed  to the  Participants  at  their  last  known
addresses  appearing  on the  records  of the  INSTITUTION  for the  purpose  of
subscribing  to  shares  of  Conversion  Stock  in  the  Subscription  Offering.
Notwithstanding  the foregoing,  the  INSTITUTION  may elect to send Order Forms
only to those  Persons who request  them after such notice as is approved by the
OTS  and  is  adequate  to  apprise  the  Participants  of the  pendency  of the
Subscription Offering has been given. Such notice may be included with the proxy
statement  for the  Special  Meeting of Members  and may also be  included  in a
notice of the pendency of the conversion and the Special Meeting of Members sent
to all Eligible Account Holders in accordance with regulations of the OTS.

         Each Order Form or Purchase  Order will be preceded or  accompanied  by
the Prospectus (if a holding  company form of  organization  is utilized) or the
Offering  Circular (if the holding company form of organization is not utilized)
describing the Holding Company (if utilized),  the  INSTITUTION,  the Conversion
Stock and the Offerings.  Each Order Form or Purchase Order will contain,  among
other things, the following:

         A. A specified  date by which all Order Forms and Purchase  Orders must
be received by the  INSTITUTION,  which date shall be not less than twenty (20),
nor more than forty-five (45) days,  following the date on which the Order Forms
are mailed by the INSTITUTION, and which date will constitute the termination of
the Subscription Offering;

         B. The purchase price per share for shares of Conversion  Stock  to  be
sold in the Offerings;

         C. A  description  of the  minimum  and  maximum  number  of  shares of
Conversion  Stock  which may be  subscribed  for  pursuant  to the  exercise  of
Subscription  Rights or otherwise  purchased in the Community Offering or Public
Offering;

         D.  Instructions  as to how the recipient of the Order Form or Purchase
Order is to indicate  thereon the number of shares of Conversion Stock for which
such person elects to subscribe and the available alternative methods of payment
therefor;

         E. An  acknowledgment  that the recipient of the Order Form or Purchase
Order has received a final copy of the Prospectus or Offering  Circular,  as the
case may be, prior to execution of the Order Form or Purchase Order.


                                      A-12

<PAGE>



         F.  A  statement  to  the  effect  that  all  subscription  rights  are
nontransferable,  will be void at the end of the Subscription  Offering, and can
only be exercised by  delivering  within the  subscription  period such properly
completed and executed Order Form,  together with cash (if delivered in person),
check or money order in the full amount of the  purchase  price as  specified in
the Order Form for the shares of Conversion Stock for which the recipient elects
to subscribe in the  Subscription  Offering (or by authorizing on the Order Form
that the  INSTITUTION  withdraw  said  amount from the  subscriber's  Qualifying
Deposit at the INSTITUTION) to the INSTITUTION; and

         G. A statement to the effect that the  executed  Order Form or Purchase
Order,  once received by the INSTITUTION,  may not be modified or amended by the
subscriber without the consent of the INSTITUTION.

         Notwithstanding  the above,  the  INSTITUTION  and the Holding  Company
reserve the right in their sole  discretion to accept or reject orders  received
on photocopied or facsimiled  order forms or whose payment is to be made by wire
transfer.

17.      UNDELIVERED, DEFECTIVE OR LATE ORDER FORMS: INSUFFICIENT PAYMENT

         In the event Order Forms (a) are not  delivered and are returned to the
INSTITUTION by the United States Postal Service or the  INSTITUTION is unable to
locate  the  addressee,  (b) are not  received  back by the  INSTITUTION  or are
received by the INSTITUTION after the expiration date specified thereon, (c) are
defectively filled out or executed, (d) are not accompanied by the full required
payment, or, in the case of institutional investors in the Community Offering or
Public  Offering,  by  delivering  irrevocable  orders  together  with a legally
binding  commitment to pay in cash, check, money order or wire transfer the full
amount of the  purchase  price prior to 48 hours  before the  completion  of the
conversion for the shares of Conversion Stock subscribed for (including cases in
which accounts from which  withdrawals are authorized are  insufficient to cover
the amount of the  required  payment),  or (e) are not mailed  pursuant to a "no
mail" order placed in effect by the account holder,  the subscription  rights of
the person to whom such  rights  have been  granted  will  lapse as though  such
person  failed to  return  the  completed  Order  Form  within  the time  period
specified thereon; provided,  however, that the INSTITUTION may, but will not be
required to,  waive any  immaterial  irregularity  on any Order Form or Purchase
Order or require the submission of corrected  Order Forms or Purchase  Orders or
the  remittance  of full  payment  for  subscribed  shares  by such  date as the
INSTITUTION  may specify.  The  interpretation  of the  INSTITUTION of terms and
conditions of the Plan and of the Order Forms or Purchase  Orders will be final,
subject to the authority of the OTS.

18.      RESTRICTIONS ON RESALE OR SUBSEQUENT DISPOSITION

         A. All shares of Conversion Stock purchased by Directors or Officers of
the INSTITUTION or the Holding Company in the conversion shall be subject to the
restriction  that,  except as  provided  in  Section  18B,  below,  or as may be
approved  by the  OTS,  no  interest  in such  shares  may be sold or  otherwise
disposed  of for  value  for a  period  of one (1)  year  following  the date of
purchase.

         B. The  restriction on  disposition  of shares of Conversion  Stock set
forth in Section 18A above shall not apply to the following:

                  (i) Any exchange of such shares in connection with a merger or
acquisition  involving the  INSTITUTION or the Holding  Company,  which has been
approved by the OTS; and

                  (ii) Any disposition of such shares following the death of the
person to whom such shares were initially sold under the terms of the Plan.

         C.  With  respect  to  all  shares  of  Conversion   Stock  subject  to
restrictions  on  resale  or  subsequent  disposition,  each  of  the  following
provisions shall apply;

                                      A-13

<PAGE>




                  (i) Each certificate representing shares restricted within the
meaning of Section 18A, above,  shall bear a legend  prominently  stamped on its
face giving notice of the restriction;

                  (ii) Instructions  shall be issued to the stock transfer agent
for  the  Holding  Company  not to  recognize  or  effect  any  transfer  of any
certificate  or record of  ownership  of any such  shares  in  violation  of the
restriction on transfer; and

                  (iii)  Any  shares of  capital  stock of the  Holding  Company
issued with respect to a stock dividend,  stock split, or otherwise with respect
to  ownership  of  outstanding   shares  of  Conversion  Stock  subject  to  the
restriction on transfer hereunder shall be subject to the same restriction as is
applicable to such Conversion Stock.

19.      VOTING RIGHTS OF STOCKHOLDERS

         Upon  conversion,  the holders of the capital stock of the  INSTITUTION
shall have the  exclusive  voting  rights  with  respect to the  INSTITUTION  as
specified in its charter. The holders of the common stock of the Holding Company
shall have the exclusive voting rights with respect to the Holding Company.

20.      ESTABLISHMENT OF LIQUIDATION ACCOUNT

         The INSTITUTION shall establish at the time of conversion a liquidation
account in an amount  equal to its net worth as of the latest  practicable  date
prior  to  conversion.  The  liquidation  account  will  be  maintained  by  the
INSTITUTION  for the benefit of the Eligible  Account  Holders and  Supplemental
Eligible  Account Holders who continue to maintain their Savings Accounts at the
INSTITUTION.  Each Eligible  Account Holder and  Supplemental  Eligible  Account
Holder  shall,  with  respect to his Savings  Account,  hold a related  inchoate
interest in a portion of the  liquidation  account  balance,  in relation to his
Savings  Account  balance  at  the  Eligibility  Record  Date  and  Supplemental
Eligibility Record Date or to such balance as it may be subsequently reduced, as
hereinafter provided.

         In the unlikely event of a complete liquidation of the INSTITUTION (and
only in such event),  following all liquidation payments to creditors (including
those to Account Holders to the extent of their Savings  Accounts) each Eligible
Account  Holder and  Supplemental  Eligible  Account Holder shall be entitled to
receive a liquidating  distribution from the liquidation  account, in the amount
of the then  adjusted  subaccount  balance  for his Savings  Account  then held,
before  any  liquidation  distribution  may  be  made  to  any  holders  of  the
INSTITUTION's capital stock. No merger,  consolidation,  purchase of bulk assets
with  assumption  of  Savings  Accounts  and  other   liabilities,   or  similar
transactions  with an FDIC  institution,  in which  the  INSTITUTION  is not the
surviving  institution,  shall be deemed to be a complete  liquidation  for this
purpose.  In such transactions,  the liquidation account shall be assumed by the
surviving institution.

         The  initial  subaccount  balance  for a  Savings  Account  held  by an
Eligible  Account  Holder  or  Supplemental  Eligible  Account  Holder  shall be
determined by multiplying the opening  balance in the  liquidation  account by a
fraction, the numerator of which is the amount of such Eligible Account Holder's
and  Supplemental   Eligible  Account  Holder's   Qualifying   Deposit  and  the
denominator  of which is the total  amount  of all  Qualifying  Deposits  of all
Eligible  Account  Holders  and  Supplemental  Eligible  Account  Holders in the
INSTITUTION.  Such initial subaccount balance shall not be increased,  but shall
be subject to downward adjustment as described below.

         If, at the close of business on any annual closing date,  commencing on
or after the effective  date of conversion,  the deposit  balance in the Savings
Account of an Eligible Account Holder or Supplemental Eligible Account Holder is
less than the lesser of (i) the balance in the  Savings  Account at the close of
business on any other annual closing date subsequent to the  Eligibility  Record
Date or Supplemental Eligibility Record Date, as applicable,  or (ii) the amount
of the Qualifying  Deposit in such Savings  Account,  the subaccount  balance of
such Savings Account shall be adjusted by reducing such subaccount balance in an
amount  proportionate to the reduction in such deposit balance.  In the event of
such downward adjustment, the subaccount balance shall not be subsequently

                                      A-14

<PAGE>



increased, notwithstanding any subsequent increase in the deposit balance of the
related  Savings  Account.  If any such Savings  Account is closed,  the related
subaccount shall be reduced to zero.

         The creation  and  maintenance  of the  liquidation  account  shall not
operate to restrict the use or  application  of any of the net worth accounts of
the INSTITUTION.

21.      TRANSFER OF SAVINGS ACCOUNTS

         Each person holding a Savings Account at the INSTITUTION at the time of
conversion  shall  retain  an  identical  Savings  Account  at  the  INSTITUTION
following  conversion  in the same  amount  and  subject  to the same  terms and
conditions (except as to voting and liquidation rights).

22.      RESTRICTIONS ON ACQUISITION OF THE INSTITUTION AND HOLDING COMPANY

         A. In accordance with OTS regulations, for a period of three years from
the date of  consummation  of  conversion,  no Person,  other  than the  Holding
Company, shall directly or indirectly offer to acquire or acquire the beneficial
ownership of more than 10% of any class of an equity security of the INSTITUTION
without the prior written consent of the OTS.

         B.1. The charter of the  INSTITUTION  contains a provision  stipulating
that no person, except the Holding Company, for a period of five years following
the date of conversion  shall directly or indirectly offer to acquire or acquire
the beneficial  ownership of more than 10% of any class of an equity security of
the  INSTITUTION,  without the prior  written  approval of the OTS. In addition,
such  charter may also  provide  that for a period of five years  following  the
conversion,  shares  beneficially  owned  in  violation  of the  above-described
charter  provision  shall not be  entitled to vote and shall not be voted by any
person or counted as voting  stock in  connection  with any matter  submitted to
stockholders  for a vote.  In  addition,  special  meetings of the  stockholders
relating to changes in control or amendment of the charter may only be called by
the Board of  Directors,  and  shareholders  shall not be  permitted to cumulate
their votes for the election of directors.

         B.2.  The  Certificate  of  Incorporation  of the Holding  Company will
contain a provision  stipulating  that in no event shall any record owner of any
outstanding  shares of the Holding  Company's common stock who beneficially owns
in excess of 10% of such outstanding shares be entitled or permitted to any vote
in respect to any shares held in excess of 10%. In addition,  the Certificate of
Incorporation  and Bylaws of the Holding  Company provide for staggered terms of
the directors, noncumulative voting for directors, limitations on the calling of
special meetings,  a fair price provision for certain business  combinations and
certain notice requirements.

         C.       For the purposes of this Section 22, B.1.:

                  (i) The term "person"  includes an individual,  a group acting
in concert, a corporation, a partnership, an association, a joint stock company,
a trust, an unincorporated  organization or similar company,  a syndicate or any
other  group  formed for the  purpose of  acquiring,  holding  or  disposing  of
securities of an insured institution;

                  (ii) The term "offer"  includes every offer to buy or acquire,
solicitation of an offer to sell, tender offer for, or request or invitation for
tenders of, a security or interest in a security for value;

                  (iii) The term "acquire"  includes every type of  acquisition,
whether effected by purchase, exchange, operation of law or otherwise; and

                  (iv)   The   term   "security"    includes    non-transferable
subscription  rights  issued  pursuant  to a plan  of  conversion  as  well as a
"security" as defined in 15 U.S.C. ss.78c(a)(10).


                                      A-15

<PAGE>



23.      PAYMENT OF DIVIDENDS AND REPURCHASES OF STOCK

         The  INSTITUTION  shall  not  declare  or pay a cash  dividend  on,  or
repurchase  any of, its  capital  stock if the effect  thereof  would  cause its
regulatory  capital  to be  reduced  below  (i)  the  amount  required  for  the
Liquidation  Account  or (ii) the  federal  regulatory  capital  requirement  in
Section  567.2  of  the  Rules  and  Regulations  of  the  OTS.  Otherwise,  the
INSTITUTION may declare  dividends or make capital  distributions  in accordance
with applicable law and regulations.

24.      AMENDMENT OF PLAN

         If deemed necessary or desirable, the Plan may be substantively amended
at any time prior to solicitation of proxies from Members to vote on the Plan by
a  two-thirds  vote of the  INSTITUTION's  Board of  Directors,  and at any time
thereafter by such vote of such Board of Directors  with the  concurrence of the
OTS.  Any  amendment  to the Plan made after  approval by the  Members  with the
approval of the OTS shall not necessitate further approval by the Members unless
otherwise  required by the OTS. The Plan may be  terminated  by majority vote of
the INSTITUTION's Board of Directors at any time prior to the Special Meeting of
Members to vote on the Plan, and at any time  thereafter with the concurrence of
the OTS.

         By adoption of the Plan, the Members of the  INSTITUTION  authorize the
Board of Directors to amend or terminate  the Plan under the  circumstances  set
forth in this Section.

25.      CHARTER AND BYLAWS

         By voting to adopt the Plan,  members of the INSTITUTION will be voting
to adopt a charter  and bylaws to read in the form of  charter  and bylaws for a
federally  chartered stock institution.  The effective date of the INSTITUTION's
amended  charter  and  bylaws  shall  be the  date of  issuance  and sale of the
Conversion Stock as specified by the OTS.

26.      CONSUMMATION OF CONVERSION

         The conversion of the INSTITUTION  shall be deemed to take place and be
effective  upon the  completion of all requisite  organizational  procedures for
obtaining  the  federal  stock  charter  for  the  INSTITUTION  and  sale of all
Conversion Stock.

27.      REGISTRATION AND MARKETING

         Within the time period required by applicable laws and regulations, the
Holding  Company will  register the  securities  issued in  connection  with the
conversion  pursuant  to the  Securities  Exchange  Act of  1934  and  will  not
deregister  such  securities  for a period of at least three  years  thereafter,
except that the maintenance of registration  for three years  requirement may be
fulfilled by any  successor  to the Holding  Company.  In addition,  the Holding
Company  will use its best  efforts to encourage  and assist a  market-maker  to
establish  and  maintain  a market  for the  Conversion  Stock and to list those
securities on a national or regional securities exchange or the NASDAQ System.

28.      RESIDENTS OF FOREIGN COUNTRIES AND CERTAIN STATES

         The  INSTITUTION  will  make  reasonable  efforts  to  comply  with the
securities laws of all States in the United States in which Persons  entitled to
subscribe for shares of Conversion  Stock pursuant to the Plan reside.  However,
no such Person will be issued  subscription  rights or be  permitted to purchase
shares of Conversion Stock in the  Subscription  Offering if such Person resides
in a foreign  country or in a state of the United  States with  respect to which
any of the following apply: (i) a small number of Persons otherwise  eligible to
subscribe  for shares under the Plan reside in such state;  (ii) the issuance of
subscription  rights or the offer or sale of shares of Conversion  Stock to such
Persons would require the  INSTITUTION or the Holding  Company,  as the case may
be, under the

                                      A-16

<PAGE>


securities  laws of such state,  to register  as a broker,  dealer,  salesman or
agent or to register or otherwise qualify its securities for sale in such state;
or (iii) such  registration or qualification  would be impracticable for reasons
of cost or otherwise.

29.      EXPENSES OF CONVERSION

         The  INSTITUTION  shall use its best  efforts to assure  that  expenses
incurred by it in connection with the conversion shall be reasonable.

30.      CONDITIONS TO CONVERSION

         The  conversion of the  INSTITUTION  pursuant to this Plan is expressly
conditioned upon the following:

         (a) Prior  receipt by the  INSTITUTION  of rulings of the United States
Internal   Revenue  Service  and  the   Commonwealth   of  Pennsylvania   taxing
authorities,  or  opinions  of  counsel,  substantially  to the effect  that the
conversion will not result in any adverse  federal or state tax  consequences to
Eligible  Account  Holders or the  INSTITUTION and the Holding Company before or
after the conversion;

         (b)  The sale of all of the Conversion Stock offered in the conversion;
and

         (c)  The completion of the conversion within the time period  specified
in Section 3 of this Plan.

31.      INTERPRETATION

         All  interpretations  of this Plan and application of its provisions to
particular  circumstances  by a  majority  of  the  Board  of  Directors  of the
INSTITUTION shall be final, subject to the authority of the OTS.




                                      A-17




                                  EXHIBIT 3(i)


<PAGE>

                            ARTICLES OF INCORPORATION

                                       OF

                         CARNEGIE FINANCIAL CORPORATION


         Article 1. Name.  The name of the  corporation  is  Carnegie  Financial
Corporation (hereinafter, the "Company").

         Article 2.  Registered  Office.  The address of the initial  registered
office of the Company in the Commonwealth of Pennsylvania is 17 West Mall Plaza,
Carnegie, Pennsylvania 15106.

         Article 3.  Nature of  Business.  The  Company is  organized  under the
Business   Corporation  Law  of  1988,  as  amended,   of  the  Commonwealth  of
Pennsylvania  (the  "BCL")  for the  purpose  of  engaging  in any lawful act or
activity  for  which  a  corporation  may be  organized  under  the  laws of the
Commonwealth of Pennsylvania.

         Article 4. Duration.  The term of the existence of the Company shall be
perpetual.

         Article 5.        Capital Stock.

         A. Authorized  Amount. The total number of shares of capital stock that
the Company has  authority  to issue is 6,000,000  of which  2,000,000  shall be
serial preferred stock, no par value  (hereinafter,  the "Preferred  Stock") and
4,000,000  shall be common stock,  par value $0.10 per share  (hereinafter,  the
"Common  Stock").  Except to the extent  required by  governing  law,  rule,  or
regulation,  the shares of capital  stock may be issued from time to time by the
board of  directors  of the  Company  (hereinafter,  the  "Board of  Directors")
without further approval of  stockholders.  The Company shall have the authority
to purchase its capital stock out of funds lawfully available therefor.

         B.  Common  Stock.  Except  as  provided  in this  Article 5 (or in any
resolution or resolutions  adopted by the Board of Directors  pursuant  hereto),
the exclusive voting power shall be vested in the Common Stock, with each holder
thereof being  entitled to one vote for each share of such Common Stock standing
in the  holder's  name on the books of the  Company.  Subject  to any rights and
preferences  of any class of stock  having  preference  over the  Common  Stock,
holders of Common  Stock shall be entitled to such  dividends as may be declared
by the Board of Directors out of funds  lawfully  available  therefor.  Upon any
liquidation,  dissolution,  or winding up of the affairs of the Company, whether
voluntary or  involuntary,  holders of Common Stock shall be entitled to receive
pro rata the  remaining  assets of the Company after the holders of any class of
stock having preference over the Common Stock have been paid in full any sums to
which they may be entitled.




<PAGE>



         C. Authority of Board to Fix Terms of Preferred Stock. A description of
each  class of  shares  and a  statement  of the  voting  rights,  designations,
preferences,   qualifications,   privileges,  limitations,  options,  conversion
rights,  and other special  rights granted to or imposed upon the shares of each
class and of the authority  vested in the Board of Directors to establish series
of Preferred  Stock or to  determine  that  Preferred  Stock will be issued as a
class without series and to fix and determine the voting  rights,  designations,
preferences,  and other special  rights of the Preferred  Stock as a class or of
the series thereof are as follows:

         Preferred  Stock  may be issued  from  time to time as a class  without
series  or  in  one  or  more  series.   Each  series  shall  be  designated  in
supplementary  sections or amendments to these Articles of  Incorporation by the
Board of Directors so as to  distinguish  the shares  thereof from the shares of
all other  series and  classes.  The Board of Directors  may by  resolution  and
amendment to these Articles of Incorporation  from time to time divide shares of
Preferred  Stock into series,  or determine  that the  Preferred  Stock shall be
issued as a class  without  series,  fix and determine the number of shares in a
series and the terms and  conditions of the issuance of the class or the series,
and,  subject to the provisions of this Article 5, fix and determine the rights,
preferences, qualifications,  privileges, limitations, and other special rights,
if any, of the class (if none of such  shares of the class have been  issued) or
of any series so established, including but not limited to, voting rights (which
may be  limited,  multiple,  fractional,  or  non-voting  rights),  the  rate of
dividend, if any, and whether or to what extent, if any, such dividends shall be
cumulative  (including the date from which  dividends  shall be  cumulative,  if
any), the price at and the terms and conditions on which shares may be redeemed,
if any,  the  preference  and the  amounts  payable  on  shares  in the event of
voluntary or involuntary liquidation, sinking fund provisions for the redemption
or  purchase  of shares in the event  shares of the class or of any  series  are
issued with sinking fund  provisions,  and the terms and conditions on which the
shares of the class or of any series may be converted in the event the shares of
the class or of any series are issued with the privilege of conversion.

         The Board of Directors may, in its discretion, at any time or from time
to  time,  issue or cause to be  issued  all or any part of the  authorized  and
unissued shares of Preferred Stock for consideration of such character and value
as the Board of Directors shall from time to time fix or determine.

         D. Repurchase of Shares.  The Company may, from time to time,  pursuant
to   authorization  by  the  Board  of  Directors  and  without  action  by  the
stockholders,  purchase  or  otherwise  acquire  shares  of  any  class,  bonds,
debentures, notes, scrip, warrants,  obligations,  evidences of indebtedness, or
other  securities  of the Company in such manner,  upon such terms,  and in such
amounts as the Board of Directors shall  determine;  subject,  however,  to such
limitations  or  restrictions,  if any, as are contained in the express terms of
any class of shares of the Company  outstanding  at the time of the  purchase or
acquisition in question or as are imposed by law or regulation.


                                       -2-

<PAGE>



         Article  6.  Incorporator.  The name and  business  address of the sole
incorporator is as follows:


               Name                               Address
         --------------                     ----------------------
         Shirley Chiesa                     17 West Mall Plaza
                                            Carnegie, Pennsylvania  15106

         Article 7. Directors.  The business and affairs of the Company shall be
managed by or under the direction of the Board of Directors.

         A. Number. The number of directors of the Company shall be such number,
not less than 3 nor more than 15 (exclusive of directors,  if any, to be elected
by  holders of  Preferred  Stock,  voting  separately  as a class),  as shall be
provided  from time to time in  accordance  with the  bylaws,  provided  that no
decrease in the number of directors shall have the effect of shortening the term
of any incumbent director, and provided further that no action shall be taken to
decrease or increase the number of  directors  from time to time unless at least
eighty  percent  (80%) of the  directors  then in  office  shall  concur in said
action.

         B. Classified  Board. The Board of Directors shall be divided into four
classes of directors  that shall be designated  Class I, Class II, Class III and
Class IV. The  members of each class  shall be elected  for a term of four years
and until their  successors are elected and qualified.  Such classes shall be as
nearly equal in number as the then total number of  directors  constituting  the
entire Board of Directors  shall  permit,  with the term of office of Class I to
expire at the first annual meeting of stockholders,  the term of office of Class
II to expire at the annual meeting of stockholders one year thereafter, the term
of office of Class III to expire at the annual meeting of stockholders two years
thereafter  and the  term  of  Class  IV to  expire  at the  annual  meeting  of
stockholders  three years  thereafter.  At each annual  meeting of  stockholders
following such initial classification and election, directors elected to succeed
those  directors  whose  terms  expire  shall be elected for a term of office to
expire  at the four  succeeding  annual  meeting  of  stockholders  after  their
election.

         Should  the  number  of  directors  of  the  Company  be  reduced,  the
directorship(s)  eliminated  shall be  allocated  among the  classes so that the
number of directors in each class is as specified in the  immediately  preceding
paragraph.  The  Board  of  Directors  shall  designate,  by  the  name  of  the
incumbent(s), the position(s) to be abolished. Should the number of directors of
the Company be increased,  the additional directorships shall be allocated among
such  classes so that the number of  directors  in each class is as specified in
the immediately preceding paragraph.

         Whenever  the holders of any one or more series of  Preferred  Stock of
the Company shall have the right,  voting separately as a class, to elect one or
more  directors of the Company,  the Board of  Directors  shall  consist of said
directors  so elected in addition to the number of  directors  fixed as provided
above in this Article 7. Notwithstanding the foregoing,  and except as otherwise
may be  required  by law,  whenever  the  holders  of any one or more  series of
Preferred

                                       -3-

<PAGE>



Stock of the Company  shall have the right,  voting  separately  as a class,  to
elect  one or more  directors  of the  Company,  the  terms of the  director  or
directors  elected by such holders  shall expire at the next  succeeding  annual
meeting of stockholders.

           The  initial  board  of  directors  shall  consist  of the  following
individuals divided into the following classes:



Class I                Class II            Class III            Class IV
- -------                --------            ---------            --------

Charles L. Rupprecht  Shirley C. Chiesa   Morry J. Miller   JoAnn Narduzzi, M.D.

Lois Wholey, Esq.


         C. No  Cumulative  Voting.  Stockholders  of the  Company  shall not be
permitted to cumulate their votes for the election of directors.

         D.  Vacancies.  Subject to the  rights of the  holders of any series of
Preferred  Stock  then  outstanding,  any  vacancy  occurring  on the  Board  of
Directors,  including any vacancy created by reason of an increase in the number
of  directors,  shall be  filled by a  majority  vote of the  directors  then in
office, whether or not a quorum is present, or by a sole remaining director, and
any  director  so chosen  shall  serve until the term of the class to which such
director  was  appointed  shall  expire and until a  successor  is  elected  and
qualified. When the number of directors is changed, the Board of Directors shall
determine  the class or classes to which the  increased or  decreased  number of
directors shall be appointed.

         E. Removal.  Unless  otherwise  required by law, a director  (including
persons elected by directors to fill vacancies in the Board of Directors) may be
removed  from  office only for cause by an  affirmative  vote of not less than a
majority  of the total  votes  eligible  to be cast by  stockholders.  Cause for
removal by  stockholders  shall  exist  only if the  director  whose  removal is
proposed  has been  either  declared  of unsound  mind by an order of a court of
competent  jurisdiction,  convicted of a felony or of an offense  punishable  by
imprisonment  for a  term  of  more  than  one  year  by a  court  of  competent
jurisdiction,  or deemed liable by a court of competent  jurisdiction  for gross
negligence or misconduct in the  performance  of such  director's  duties to the
Company. At least 30 days prior to such meeting of stockholders,  written notice
shall be sent to the director  whose  removal will be considered at the meeting.
Directors  may also be removed  from  office in the manner  provided in Sections
1726(b) and 1726(c) of the BCL, or any successors to such sections.

         F. Nominations of Directors.  Nominations of candidates for election as
directors at any annual  meeting of  stockholders  may be made (a) by, or at the
direction  of, a majority of the Board of  Directors  or (b) by any  stockholder
entitled to vote at such annual  meeting.  Only persons  nominated in accordance
with the procedures set forth in this Article 7.F shall be eligible for election
as directors at an annual meeting. Ballots bearing the names of all the

                                       -4-

<PAGE>



persons who have been  nominated for election as directors at an annual  meeting
in  accordance  with the  procedures  set  forth in this  Article  7.F  shall be
provided for use at the annual meeting.

         Nominations,  other than those made by or at the direction of the Board
of  Directors,  shall be made  pursuant  to  timely  notice  in  writing  to the
Secretary  of the  Company as set forth in this  Article  7.F.  To be timely,  a
stockholder's  notice  shall be  delivered  to, or mailed and  received  at, the
principal  executive  offices of the  Company not less than 60 days prior to the
anniversary date of the immediately  preceding annual meeting of stockholders of
the Company; provided,  however, that with respect to the first scheduled annual
meeting,  notice by the  stockholder  must be so  delivered or received no later
than the close of business on the tenth day following the day on which notice of
the date of the  scheduled  meeting was mailed and must be delivered or received
no later than the close of business on the fifth day  preceding  the date of the
meeting.  Such  stockholder's  notice shall set forth (a) as to each person whom
the  stockholder  proposes to nominate for election or re-election as a director
and as to the stockholder giving the notice (i) the name, age, business address,
and  residence  address  of  such  person,  (ii)  the  principal  occupation  or
employment of such person, (iii) the class and number of shares of Company stock
that are Beneficially  Owned (as determined by Rule 13d-3  promulgated under the
Securities  Exchange Act of 1934, as amended) by such person on the date of such
stockholder notice, and (iv) any other information  relating to such person that
is required to be disclosed in solicitations of proxies with respect to nominees
for election as directors,  pursuant to the Securities  Exchange Act of 1934, as
amended  (the  "Exchange  Act")  or any  successor  thereto;  and  (b) as to the
stockholder  giving the notice (i) the name and  address,  as they appear on the
Company's  books, of such stockholder and any other  stockholders  known by such
stockholder  to be  supporting  such  nominees  and (ii) the class and number of
shares of Company stock that are  Beneficially  Owned by such stockholder on the
date  of  such  stockholder  notice  and,  to the  extent  known,  by any  other
stockholders  known by such  stockholder  to be supporting  such nominees on the
date of such stockholder  notice. At the request of the Board of Directors,  any
person nominated by, or at the direction of, the Board of Directors for election
as a director at an annual meeting shall furnish to the Secretary of the Company
the same  information  required  to be set  forth in a  stockholder's  notice of
nomination which pertains to the nominee.

         The Board of Directors may reject any  nomination by a stockholder  not
timely made in  accordance  with the  requirements  of this  Article 7.F. If the
Board of  Directors,  or a designated  committee  thereof,  determines  that the
information   provided   in  a   stockholder's   notice  does  not  satisfy  the
informational  requirements  of this  Article 7.F in any material  respect,  the
Secretary of the Company shall notify such  stockholder of the deficiency in the
notice.  The  stockholder  shall have an  opportunity  to cure the deficiency by
providing  additional  information to the Secretary  within such period of time,
not to exceed  five days  from the date such  deficiency  notice is given to the
stockholder,  as the  Board of  Directors  or such  committee  shall  reasonably
determine. If the deficiency is not cured within such period, or if the Board of
Directors  or  such  committee   reasonably   determines   that  the  additional
information  provided by the stockholder,  together with information  previously
provided,  does not satisfy the requirements of this Article 7.F in any material
respect,  then the Board of Directors may reject such stockholder's  nomination.
The Secretary of the Company shall notify a stockholder in writing

                                       -5-

<PAGE>



whether such person's  nomination has been made in accordance  with the time and
informational  requirements of this Article 7.F.  Notwithstanding the procedures
set  forth  in this  paragraph,  if  neither  the  Board of  Directors  nor such
committee  makes a  determination  as to the  validity of any  nominations  by a
stockholder,  the presiding  officer of the annual  meeting shall  determine and
declare at the annual meeting whether the nomination was made in accordance with
the terms of this  Article  7.F.  If the  presiding  officer  determines  that a
nomination  was made in  accordance  with the terms of this  Article  7.F,  such
person shall so declare at the annual  meeting and ballots shall be provided for
use at the  meeting  with  respect to such  nominee.  If the  presiding  officer
determines  that a nomination was not made in accordance  with the terms of this
Article  7.F,  such  person  shall so  declare  at the  annual  meeting  and the
defective nomination shall be disregarded.

         Notwithstanding the foregoing, and except as otherwise required by law,
whenever the holders of any one or more series of Preferred Stock shall have the
right,  voting  separately  as a class,  to elect one or more  directors  of the
Company,  the provisions of this Article 7.F shall not apply with respect to the
director or directors elected by such holders of Preferred Stock.

         Article  8.  Preemptive  Rights.  No holder of any of the shares of any
class or series of stock or of options,  warrants,  or other  rights to purchase
shares of any class or series or of other  securities  of the Company shall have
any  preemptive  right to purchase or subscribe  for any  unissued  stock of any
class or series, any unissued bonds,  certificates of indebtedness,  debentures,
or other  securities  convertible into or exchangeable for stock of any class or
series or carrying  any right to purchase  stock of any class or series,  or any
shares of any class, bonds,  debentures,  notes, scrip,  warrants,  obligations,
evidences of indebtedness,  or other securities of the Company  purchased by the
Company  pursuant  to  Article  5.D;  but any such  unissued,  or issued but not
outstanding,  stock, bonds,  certificates of indebtedness,  debentures, or other
securities  convertible  into or exchangeable for stock or carrying any right to
purchase stock may be issued pursuant to resolution of the Board of Directors to
such  persons,  firms,  corporations,  or  associations,  whether or not holders
thereof,  and  upon  such  terms  as may be  deemed  advisable  by the  Board of
Directors in the exercise of its sole discretion.

         Article 9.  Elimination  of  Directors'  Liability.  A director  of the
Company shall not be personally  liable,  as such, for monetary  damages for any
action  taken  unless:  (i) the  director has breached or failed to perform such
director's  fiduciary  duties, or other duties under Chapter 17, Subchapter B of
the BCL, of such  director's  office,  and (ii) the breach or failure to perform
constitutes  self-dealing,   willful  misconduct,  or  recklessness;   provided,
however,  that  the  foregoing  shall  not  apply to (i) the  responsibility  or
liability of a director pursuant to any criminal statute;  or (ii) the liability
of a director for the payment of taxes pursuant to federal, state, or local law.
If the laws of the  Commonwealth of Pennsylvania are amended after the effective
date of these  Articles  of  Incorporation  to  eliminate  further  or limit the
personal liability of directors, then the liability of a director of the Company
shall be eliminated or limited to the fullest extent permitted by law.


                                       -6-

<PAGE>



         Any  repeal  or  modification   of  the  foregoing   paragraph  by  the
stockholders  of the Company shall not adversely  affect any right or protection
of  a  director  of  the  Company  existing  at  the  time  of  such  repeal  or
modification.

         Article 10. Indemnification,  etc. of Officers,  Directors,  Employees,
and Agents.

         A.  Persons.  The Company  shall  indemnify  any person who was or is a
party  or is  threatened  to be  made a party  to any  threatened,  pending,  or
completed action,  suit, or proceeding,  including actions by or in the right of
the Company,  whether civil,  criminal,  administrative,  or  investigative,  by
reason of the fact that such  person is or was a  director,  officer,  employee,
fiduciary, trustee, or agent of the Company, or is or was serving at the request
of the Company as a director, officer, employee, fiduciary, trustee, or agent of
another corporation, partnership, joint venture, trust, or other enterprise.

         B. Extent -- Derivative Actions. In the case of a threatened,  pending,
or completed  action or suit by or in the right of the Company  against a person
named in  paragraph  A by reason of such  person  holding  a  position  named in
paragraph A, the Company shall  indemnify  such person if such person  satisfies
the standard in paragraph C, for expenses  (including  attorneys' fees) actually
and  reasonably  incurred  by such  person in  connection  with the  defense  or
settlement of the action or suit.

         C. Standard -- Derivative Suits. In the case of a threatened,  pending,
or completed action or suit by or in the right of the Company, a person named in
paragraph A shall be indemnified only if:

                  1. such person is successful on the merits or otherwise; or

                  2. such person acted in good faith in the transaction  that is
         the subject of the suit or action, and in a manner reasonably  believed
         to be in,  or not  opposed  to,  the  best  interests  of the  Company,
         including,  but not  limited  to, the taking of any and all  actions in
         connection with the Company's response to any tender offer or any offer
         or proposal of another  party to engage in a Business  Combination  (as
         defined in Article 13 of these  Articles)  not approved by the Board of
         Directors.  However, such person shall not be indemnified in respect of
         any claim,  issue,  or matter as to which such person has been adjudged
         liable to the Company unless (and only to the extent that) the court of
         common  pleas  or the  court  in  which  the  suit  was  brought  shall
         determine, upon application, that despite the adjudication of liability
         but in  view  of all the  circumstances,  such  person  is  fairly  and
         reasonably  entitled to indemnity  for such expenses as the court shall
         deem proper.

         D. Extent -- Nonderivative Suits. In case of a threatened,  pending, or
completed suit, action, or proceeding (whether civil, criminal,  administrative,
or investigative), other than a suit by or in the right of the Company, together
hereafter  referred  to as a  nonderivative  suit,  against  a  person  named in
paragraph A by reason of such person holding a position named in

                                       -7-

<PAGE>



paragraph A, the Company shall  indemnify  such person if such person  satisfies
the  standard in paragraph E, for amounts  actually and  reasonably  incurred by
such person in connection  with the defense or  settlement of the  nonderivative
suit,  including,  but not limited to (i) expenses (including  attorneys' fees),
(ii) amounts paid in settlement, (iii) judgments, and (iv) fines.

         E. Standard -- Nonderivative  Suits. In case of a nonderivative suit, a
person named in paragraph A shall be indemnified only if:

                  1.       such person is successful on the merits or otherwise;
         or

                  2. such person acted in good faith in the transaction  that is
         the  subject  of the  nonderivative  suit and in a manner  such  person
         reasonably  believed to be in, or not opposed to, the best interests of
         the Company,  including,  but not limited to, the taking of any and all
         actions in connection  with the Company's  response to any tender offer
         or any offer or  proposal  of  another  party to  engage in a  Business
         Combination  (as defined in Article 13 of these  Articles) not approved
         by the Board of Directors  and, with respect to any criminal  action or
         proceeding,  such  person  had no  reasonable  cause  to  believe  such
         person's conduct was unlawful.  The termination of a nonderivative suit
         by  judgment,  order,  settlement,  conviction,  or upon a plea of nolo
         contendere or its equivalent shall not, in itself, create a presumption
         that the person failed to satisfy the standard of this paragraph E.2.

         F.  Determination  That Standard Has Been Met. A determination that the
standard of  paragraph  C or E has been  satisfied  may be made by a court,  or,
except as stated in paragraph C.2 (second  sentence),  the  determination may be
made by:

                  1.       the Board of Directors by a majority vote of a quorum
         consisting of  directors of the Company who were  not  parties  to  the
         action, suit, or proceeding;

                  2. if such a quorum is not  obtainable or if obtainable  and a
         majority  of  a  quorum  of  disinterested  directors  so  directs,  by
         independent legal counsel in a written opinion; or

                  3.       the stockholders of the Company.

         G.  Proration.  Anyone  making a  determination  under  paragraph F may
determine  that a person has met the  standard as to some  matters but not as to
others, and may reasonably prorate amounts to be indemnified.

         H. Advancement of Expenses. Reasonable expenses incurred by a director,
officer,  employee,  or agent of the  Company in  defending  a civil or criminal
action, suit, or proceeding described in Article 10.A may be paid by the Company
in advance of the final  disposition  of such action,  suit, or proceeding  upon
receipt of an undertaking by or on behalf of such person

                                       -8-

<PAGE>



to repay such amount if it shall ultimately be determined that the person is not
entitled to be indemnified by the Company.

         I. Other  Rights.  The  indemnification  and  advancement  of  expenses
provided by or pursuant to this Article 10 shall not be deemed  exclusive of any
other rights to which those seeking  indemnification  or advancement of expenses
may be entitled under any insurance or other agreement,  vote of stockholders or
directors, or otherwise, both as to actions in their official capacity and as to
actions in another capacity while holding an office,  and shall continue as to a
person who has ceased to be a director,  officer,  employee,  or agent and shall
inure to the benefit of the heirs, executors, and administrators of such person.

         J. Insurance. The Company shall have the power to purchase and maintain
insurance on behalf of any person who is or was a director,  officer,  employee,
or agent of the Company, or is or was serving at the request of the Company as a
director, officer, employee, or agent of another corporation, partnership, joint
venture, trust, or other enterprise, against any liability asserted against such
person and incurred by such person in any such capacity,  or arising out of such
person's  status as such,  whether  or not the  Company  would have the power to
indemnify  such person  against  such  liability  under the  provisions  of this
Article 10.

         K.  Security  Fund;  Indemnity  Agreements.  By  action of the Board of
Directors  (notwithstanding their interest in the transaction),  the Company may
create  and  fund a  trust  fund  or fund of any  nature,  and  may  enter  into
agreements with its officers,  directors,  employees, and agents for the purpose
of securing or insuring in any manner its  obligation  to  indemnify  or advance
expenses provided for in this Article 10.

         L. Modification.  The duties of the Company to indemnify and to advance
expenses to any person as provided in this  Article 10 shall be in the nature of
a contract between the Company and each such person,  and no amendment or repeal
of any  provision of this Article 10, and no  amendment  or  termination  of any
trust or other fund created pursuant to Article 10.K hereof,  shall alter to the
detriment of such person the right of such person to the advancement of expenses
or  indemnification  related to a claim  based on an act or failure to act which
took place prior to such amendment, repeal, or termination.

         M. Proceedings  Initiated by Indemnified  Persons.  Notwithstanding any
other  provision in this Article 10, the Company shall not indemnify a director,
officer,  employee,  or agent for any liability incurred in an action,  suit, or
proceeding initiated by (which shall not be deemed to include  counter-claims or
affirmative  defenses) or  participated  in as an intervenor or amicus curiae by
the person seeking indemnification unless such initiation of or participation in
the action,  suit,  or  proceeding  is  authorized,  either  before or after its
commencement,  by the  affirmative  vote of a majority of the directors  then in
office.

         N. Savings  Clause.  If this Article 10 or any portion  hereof shall be
invalidated  on any  ground by any  court of  competent  jurisdiction,  then the
Company shall nevertheless indemnify each director, officer, employee, and agent
of the Company as to costs, charges, and

                                       -9-

<PAGE>



expenses  (including  attorneys'  fees),  judgments,  fines, and amounts paid in
settlement  with respect to any action,  suit,  or  proceeding,  whether  civil,
criminal,  administrative,  or  investigative,  including an action by or in the
right of the Company to the fullest extent  permitted by any applicable  portion
of this  Article  10 that  shall not have been  invalidated  and to the  fullest
extent permitted by applicable law.

         If the laws of the  Commonwealth of Pennsylvania  are amended to permit
further indemnification of the directors, officers, employees, and agents of the
Company,  then the Company shall  indemnify  such persons to the fullest  extent
permitted by law. Any repeal or modification of this Article by the stockholders
of the Company shall not adversely affect any right or protection of a director,
officer, employee, or agent existing at the time of such repeal or modification.

         Article 11.       Meetings of Stockholders and Stockholder Proposals.

         A.  Special   Meetings  of   Stockholders.   Special  meetings  of  the
stockholders  of the  Company  may be  called  only by the  Board  of  Directors
pursuant to a resolution  approved by the affirmative  vote of a majority of the
directors then in office.

         B. Action  Without a Meeting.  Notwithstanding  any other  provision of
these Articles or the Bylaws of the Company,  no action  required to be taken or
which may be taken at any annual or special  meeting of the  stockholders of the
Company may be taken without a meeting, and the power of stockholders to consent
in  writing,  without a meeting,  to the  taking of any  action is  specifically
denied.

         C. Stockholder  Proposals.  At an annual meeting of stockholders,  only
such new business  shall be conducted,  and only such  proposals  shall be acted
upon,  as shall  have been  brought  before  the  annual  meeting  by, or at the
direction of, (1) the Board of Directors or (2) any  stockholder  of the Company
who complies with all the requirements set forth in this Article 11.C.

         Proposals, other than those made by or at the direction of the Board of
Directors,  shall be made  pursuant to timely notice in writing to the Secretary
of the Company as set forth in this Article 11.C. For  stockholder  proposals to
be considered at the annual meeting of stockholders,  the  stockholder's  notice
shall be  delivered  to, or mailed  and  received  at, the  principal  executive
offices of the  Company not less than 60 days prior to the  anniversary  date of
the immediately  preceding  annual meeting of stockholders of the Company.  Such
stockholder's  notice shall set forth as to each matter the stockholder proposes
to bring  before the annual  meeting  (a) a brief  description  of the  proposal
desired to be brought  before the annual  meeting and the reasons for conducting
such business at the annual meeting, (b) the name and address, as they appear on
the Company's  books,  of the  stockholder  proposing  such business and, to the
extent known, any other  stockholders known by such stockholder to be supporting
such proposal,  (c) the class and number of shares of the Company stock that are
Beneficially  Owned by the  stockholder on the date of such  stockholder  notice
and, to the extent known, by any other stockholders known by

                                      -10-

<PAGE>



such  stockholder to be supporting such proposal on the date of such stockholder
notice,  and (d) any  financial  interest of the  stockholder  in such  proposal
(other than interests which all stockholders would have).

         The Board of Directors may reject any  stockholder  proposal not timely
made in  accordance  with  the  terms  of this  Article  11.C.  If the  Board of
Directors,  or a designated  committee thereof,  determines that the information
provided  in  a  stockholder's   notice  does  not  satisfy  the   informational
requirements of this Article 11.C in any material respect,  the Secretary of the
Company shall promptly notify such  stockholder of the deficiency in the notice.
The  stockholder  shall have an  opportunity to cure the deficiency by providing
additional  information  to the  Secretary  within such  period of time,  not to
exceed  five  days  from  the  date  such  deficiency  notice  is  given  to the
stockholder,  as the  Board of  Directors  or such  committee  shall  reasonably
determine. If the deficiency is not cured within such period, or if the Board of
Directors or such committee determines that the additional  information provided
by the stockholder,  together with  information  previously  provided,  does not
satisfy the requirements of this Article 11.C in any material respect,  then the
Board of Directors may reject such stockholder's  proposal. The Secretary of the
Company  shall  notify a  stockholder  in  writing  whether  such  stockholder's
proposal  has  been  made  in  accordance   with  the  time  and   informational
requirements of this Article 11.C.  Notwithstanding  the procedures set forth in
this  paragraph,  if neither the Board of Directors nor such  committee  makes a
determination  as to the validity of any  stockholder  proposal,  the  presiding
officer of the annual meeting shall  determine and declare at the annual meeting
whether the  stockholder  proposal was made in accordance with the terms of this
Article 11.C. If the presiding  officer  determines that a stockholder  proposal
was made in accordance with the terms of this Article 11.C, such person shall so
declare at the annual  meeting  and  ballots  shall be  provided  for use at the
meeting with respect to any such proposal.  If the presiding officer  determines
that a stockholder  proposal was not made in  accordance  with the terms of this
Article  11.C,  such person shall so declare at the annual  meeting and any such
proposal shall not be acted upon at the annual meeting.

         This  provision  shall not prevent the  consideration  and  approval or
disapproval  at the  annual  meeting  of  report  of  officers,  directors,  and
committees of the Board of Directors,  but in connection  with such reports,  no
new business shall be acted upon at such annual  meeting  unless stated,  filed,
and received as herein provided.

         Article 12.       Certain Limitations on Voting Rights

         A. Limitations.  Notwithstanding any other provision of these Articles,
in no event  shall any record  owner of any  outstanding  Common  Stock which is
beneficially  owned,  directly or indirectly,  by a person who, as of any record
date for the  determination  of  stockholders  entitled  to vote on any  matter,
beneficially  owns in  excess  of 10% of the  then-outstanding  shares of Common
Stock (the  "Limit"),  be  entitled,  or permitted to any vote in respect of the
shares held in excess of the Limit. The number of votes which may be cast by any
record  owner by virtue of the  provisions  hereof in  respect  of Common  Stock
beneficially  owned by such person owning shares in excess of the Limit shall be
a number equal to the total number of votes which a single

                                      -11-

<PAGE>



record owner of all Common Stock owned by such person would be entitled to cast,
multiplied by a fraction, the numerator of which is the number of shares of such
class or series  which are both  beneficially  owned by such person and owned of
record by such record owner and the  denominator of which is the total number of
shares of Common Stock beneficially owned by such Person owning shares in excess
of the Limit.

         Further,  for a  period  of  five  years  from  the  completion  of the
conversion  of Carnegie  Savings Bank from mutual to stock form, no Person shall
directly or indirectly  Offer to acquire or acquire the beneficial  ownership of
more than 10% of any class of any equity security of the Company.

         B. Definitions.  The following  definitions shall apply to this Article
12.

                  1.  "Affiliate"  shall have the meaning ascribed to it in Rule
         12b-2  of the  General  Rules  and  Regulations  under  the  Securities
         Exchange  Act of  1934,  as in  effect  on the date of  filing  of this
         Certificate.

                  2. "Beneficial  Ownership"  (including  "Beneficially  Owned")
         shall be  determined  pursuant to Rule 13d-3 of the  General  Rules and
         Regulations under the Securities Exchange Act of 1934 (or any successor
         rule or statutory provision), or, if said Rule 13d-3 shall be rescinded
         and there shall be no successor rule or provision thereto,  pursuant to
         said Rule 13d-3 as in effect on the date of filing of this Certificate;
         provided,  however,  that a Person shall, in any event,  also be deemed
         the "beneficial owner" of any Common Stock:

                           (a)  which such Person or any of its Affiliates owns,
                  directly or indirectly;
                           or

                           (b) which such  Person or any of its  Affiliates  has
                  (i) the right to acquire  (whether  such right is  exercisable
                  immediately  or only after the  passage of time),  pursuant to
                  any agreement,  arrangement or understanding (but shall not be
                  deemed to be the  Beneficial  Owner of any  Voting  Shares (as
                  defined  in  Article  13)  solely by  reason of an  agreement,
                  contract, or other arrangement with this Company to effect any
                  transaction  which is described in Section A of Article 13) or
                  upon the  exercise  of  conversion  rights,  exchange  rights,
                  warrants,  or  options  or  otherwise,  or (ii) sole or shared
                  voting or investment  power with respect  thereto  pursuant to
                  any agreement,  arrangement,  understanding,  relationship  or
                  otherwise (but shall not be deemed to be the Beneficial  Owner
                  of any Voting  Shares  solely by reason of a  revocable  proxy
                  granted for a particular meeting of stockholders,  pursuant to
                  a  public  solicitation  of  proxies  for such  meeting,  with
                  respect to shares of which  neither  such  Person nor any such
                  Affiliate is otherwise deemed the Beneficial Owner); or


                                      -12-

<PAGE>



                           (c) which are owned  directly or  indirectly,  by any
                  other Person with which such first mentioned  Person or any of
                  its  Affiliates  acts as a partnership,  limited  partnership,
                  syndicate   or  other  group   pursuant   to  any   agreement,
                  arrangement  or  understanding  for the purpose of  acquiring,
                  holding, voting or disposing of any shares of capital stock of
                  this Company;

and provided further,  however,  that (1) no director or officer of this Company
(or any  Affiliate of any such director or officer)  shall,  solely by reason of
any or all of such directors or officers acting in their  capacities as such, be
deemed,   for  any  purposes  hereof,  to  Beneficially  Own  any  Common  Stock
Beneficially  Owned by any other  such  director  or officer  (or any  Affiliate
thereof),  and (2) neither any employee stock  ownership or similar plan of this
Company or any subsidiary of this Company,  nor any trustee with respect thereto
or any  Affiliate  of such  trustee  (solely by reason of such  capacity of such
trustee),  shall be deemed,  for any purposes  hereof,  to Beneficially  Own any
Common Stock held under any such plan.  For purposes of computing the percentage
Beneficial  Ownership of Common Stock of a Person,  the outstanding Common Stock
shall include  shares deemed owned by such Person  through  application  of this
subsection but shall not include any other Common Stock which may be issuable by
this Company pursuant to any agreement,  or upon exercise of conversion  rights,
warrants or options,  or  otherwise.  For all other  purposes,  the  outstanding
Common  Stock shall  include only Common  Stock then  outstanding  and shall not
include any Common Stock which may be issuable by this  Company  pursuant to any
agreement,  or upon the exercise of conversion rights,  warrants or options,  or
otherwise.

                  3. The term "Offer"  shall mean every  written offer to buy or
acquire, solicitation of an offer to sell, tender offer or request or invitation
for tender of, a security or interest in a security for value; provided that the
term "Offer" shall not include (i) inquiries  directed  solely to the management
of the Company and not intended to be  communicated  to  stockholders  which are
designed  to elicit  an  indication  of  management's  receptivity  to the basic
structure of a potential  acquisition  with respect to the amount of cash and or
securities,  manner of acquisition  and formula for  determining  price, or (ii)
non-binding   expressions  of  understanding  or  letters  of  intent  with  the
management  of  the  Company  regarding  the  basic  structure  of  a  potential
acquisition  with  respect to the amount of cash  and/or  securities,  manner of
acquisition and formula for determining price.

                  4. A "Person" shall mean any individual, firm, corporation, or
other entity.

         C. The board of  directors  shall have the power to construe  and apply
the  provisions of this Article 12 and to make all  determinations  necessary or
desirable to implement  such  provisions,  including  but not limited to matters
with respect to (i) the number of shares of Common Stock  Beneficially  Owned by
any Person,  (ii) whether a Person is an Affiliate of another,  (iii)  whether a
Person has an agreement,  arrangement,  or understanding  with another as to the
matters  referred  to in  the  definition  of  Beneficial  Ownership,  (iv)  the
application of any other definition or operative provision of the section to the
given facts, or (v) any other matter relating to the  applicability or effect of
this Article 12.

                                      -13-

<PAGE>




         D. The board of  directors  shall  have the  right to  demand  that any
Person who is reasonably  believed to Beneficially Own Common Stock in excess of
the Limit (or holders of record of Common Stock Beneficially Owned by any Person
in excess of the Limit) supply the Company with complete  information  as to (i)
the record  owner(s)  of all  shares  Beneficially  Owned by such  Person who is
reasonably  believed  to own  shares  in  excess of the Limit and (ii) any other
factual matter relating to the applicability or effect of this Article 12 as may
reasonably be requested of such Person.

         E. Except as otherwise  provided by law or  expressly  provided in this
Article  12,  the  presence  in person or by proxy of the  holders  of record of
shares of capital stock of the Company  entitling the holders  thereof to cast a
majority of the votes (after giving  effect,  if required,  to the provisions of
this Article 12)  entitled to be cast by the holders of shares of capital  stock
of the Company entitled to vote shall constitute a quorum at all meetings of the
stockholders,  and every  reference  in these  Articles  to a majority  or other
proportion of capital stock (or the holders thereof) for purposes of determining
any quorum  requirement or any requirement  for stockholder  consent or approval
shall be deemed to refer to such  majority or other  proportion of the votes (or
the holders thereof) then entitled to be cast in respect of such capital stock.

         F. The  provisions  of this Article 12 shall not be  applicable  to any
tax-qualified  defined benefit plan or defined  contribution plan of the Company
or its  subsidiaries  or to the  acquisition  of more  than 10% of any  class of
equity  security  of the  Company  if such  acquisition  has  been  approved  by
two-thirds of the entire Board of Directors,  as described in Article 13 of this
Article;  provided,  however, that such approval shall only be effective if such
Directors  shall have the power to  construe  and apply the  provisions  of this
Article 12 and to make all  determinations  necessary  or desirable to implement
such  provisions,  including  but not limited to matters with respect to (a) the
number of shares  Beneficially  Owned by any Person, (b) whether a Person has an
agreement, arrangement, or understanding with another as to the matters referred
to in the definition of Beneficial  Ownership,  (c) the application of any other
material  fact relating to the  applicability  or effect of this Article 12. Any
constructions, applications, or determinations made by the Directors pursuant to
this  Article  12 in  good  faith  and on the  basis  of  such  information  and
assistance as was then reasonably available for such purpose shall be conclusive
and binding upon the Company and its stockholders.

         G. In the event any provision  (or portion  thereof) of this Article 12
shall be found to be invalid,  prohibited or unenforceable  for any reason,  the
remaining  provisions  (or portions  thereof) of this Article 12 shall remain in
full force and effect, and shall be construed as if such invalid,  prohibited or
unenforceable  provision  had  been  stricken  herefrom  or  otherwise  rendered
inapplicable, it being the intent of this Company and its stockholders that each
such remaining  provision (or portion thereof) of this Article 12 remain, to the
fullest  extent  permitted  by  law,   applicable  and  enforceable  as  to  all
stockholders,  including  stockholders owning an amount of stock over the Limit,
notwithstanding any such finding.


                                      -14-

<PAGE>



         Article 13.  Stockholder Approval of Business Combinations

         A. General Requirement.  The definitions and other provisions set forth
in Article 12 are also  applicable to this Article 13. The  affirmative  vote of
the holders of not less than eighty percent (80%) of the  outstanding  shares of
Voting  Shares (as  hereinafter  defined)  shall be required for the approval or
authorization of any "Business Combination" as defined and set forth below:

                  1. Any merger,  consolidation,  share  exchange or division of
the Company or any  Subsidiary  of the Company  with or into (i) any  Interested
Shareholder (as hereinafter  defined),  or (ii) with,  involving or resulting in
any other  corporation  (whether or not itself an Interested  Shareholder of the
Company)  which  is, or after  the  merger,  consolidation,  share  exchange  or
division would be, an Affiliate or Associate of the Interested Shareholder;

                  2. A sale,  lease,  exchange,  mortgage,  pledge,  transfer or
other  disposition (in one transaction or series of transactions) to or with the
Interested  Shareholders  or any  Affiliate  or  Associate  or  such  Interested
Shareholder of assets of the Company or any Subsidiary of the Company (i) Having
an aggregate  Market Value (as hereinafter  defined) equal to 10% or more of the
aggregate Market Value of all the assets, determined on a consolidated bases, of
such Company;  (ii) having an aggregate Market Value equal to 10% or more of the
aggregate  Market  Value of all  outstanding  shares of such  Company;  or (iii)
representing  10% or more of the earning  power or net income,  determined  on a
consolidated basis, of such Company.

                  3. The  issuance or transfer by the Company or any  Subsidiary
of the  Company  (in one or a series  of  transactions)  of any  shares  of such
Company or any  Subsidiary of such Company  which has an aggregate  Market Value
equal to 5% or more of the aggregate Market Value of all the outstanding  shares
of the Company to the  Interested  Shareholder  or any Affiliate or Associate of
such Interested  Shareholder except pursuant to the exercise of option rights to
purchase shares,  or pursuant to the conversion of securities  having conversion
rights,  offered,  or a dividend or  distribution  paid or made, pro rata to all
shareholders of the Company.

                  4. The  adoption at any time of any plan or  proposal  for the
liquidation  or  dissolution  of the  Company  proposed  by, or  pursuant to any
agreement,  arrangement or understanding with the Interested  Shareholder or any
Affiliate or Associate of such Interested Shareholder.

                  5.  A  reclassification  of  securities  (including,   without
limitation,  any split of shares,  dividend of shares, or other  distribution of
shares  in  respect  of  shares,   or  any   reverse   split  of   shares),   or
recapitalization  of the Company,  or any merger or consolidation of the Company
with any  Subsidiary of the Company,  or any other  transaction  (whether or not
with or into or otherwise involving the Interested Shareholder), proposed by, or
pursuant  to any  agreement,  arrangement  or  understanding  (whether or not in
writing) with,  the Interested  Shareholder or any Affiliate or Associate of the
Interested  Shareholder,  which  has the  effect,  directly  or  indirectly,  of
increasing the proportionate share of the outstanding shares of any class

                                      -15-

<PAGE>



or series of Voting Shares or securities  convertible  into Voting Shares of the
Company or any Subsidiary of the Company which is, directly or indirectly, owned
by the  Interested  Shareholder  or any Affiliate or Associate of the Interested
Shareholder,  except as a result of immaterial  changes due to fractional  share
adjustments.

                  6. The receipt by the Interested  Shareholder or any Affiliate
or  Associate  of  the  Interested  Shareholder  of  the  benefit,  directly  or
indirectly  (except  proportionately  as a shareholder  of the Company),  of any
loans,  advances,  guarantees,  pledges  or other  financial  assistance  or tax
credits or other tax advantages provided by or through the Company.

         The  affirmative  vote required by this Article 13 shall be in addition
to the vote of the  holders  of any  class  or  series  of stock of the  Company
otherwise   required  by  law,  by  any  other  Article  of  these  Articles  of
Incorporation,  as the same may be amended from time to time, by any  resolution
of the Board of  Directors  providing  for the  issuance of a class or series of
stock,  or by any  agreement  between the Company  and any  national  securities
exchange.

         B.       Certain Definitions.

                  1. "Share  Acquisition  Date" means with respect to any Person
and  the  Company,  the  date  that  such  person  first  became  an  Interested
Shareholder of the Company.

                  2. The "Market Value" of the common stock of the Company shall
be the highest closing sale price during the 30-day period immediately preceding
the date in  question  of the  share of the  composite  tape for New York  Stock
Exchange-listed  shares,  or, if the shares are not quoted on the composite tape
or if the shares are not listed on the exchange,  on the principal United States
securities  exchange registered under the exchange act, on which such shares are
listed,  or, if the  shares  are not listed on any such  exchange,  the  highest
closing  bid  quotation  with  respect to the share  during  the  30-day  period
preceding  the  date in  question  on the  National  Association  of  Securities
Dealers,  Inc.  Automated  Quotations System or any system then in use, or if no
quotations are  available,  the fair market value on the date in question of the
share as determined  by the Board of Directors of the Company in good faith.  In
the case of property  other than cash or shares,  the fair  market  value of the
property on the date in question as  determined by the Board of Directors of the
Company in good faith.

                  3. The term "Interested  Shareholder," means any Person (other
than the Company or any Subsidiary of the Company) that:

                  (i) Is the Beneficial Owner, directly or indirectly, of shares
entitling  that  Person to cast at least 20% of the votes that all  shareholders
would be entitled to cast in an election of directors of the Company; or

                  (ii) Is an  Affiliate  or Associate of such Company and at any
time within the five-year period  immediately  prior to the date in question was
the Beneficial Owner, directly or

                                      -16-

<PAGE>



indirectly,  of shares  entitling  that Person to cast at least 20% of the votes
that all  shareholders  would be entitled to cast in an election of directors of
the Company.

         Exception  - For the  purpose  of  determining  whether  a Person is an
Interested Shareholder:

                  (1) The number of votes that would be  entitled  to be cast in
an election of directors of the Company shall be calculated by including  shares
deemed  to be  beneficially  owned  by the  Person  through  application  of the
definition  of  "Beneficial  Owner" in section  12.B,  but  excluding  any other
unissued shares of such Company which may be issuable pursuant to any agreement,
arrangement or understanding, or upon exercise of conversion or option rights or
otherwise; and

                  (2) There shall be excluded from the  Beneficial  Ownership of
the Interested Shareholder any:

         Shares which were acquired  pursuant to a stock split,  stock dividend,
reclassification  or similar  recapitalization  with respect to shares described
under this  paragraph that have been held  continuously  since their issuance by
the Company by the natural Person or entity that acquired them from the Company.

         For the purpose only of determining  the percentage of the  outstanding
shares of Voting Shares which any  corporation,  partnership,  person,  or other
entity  beneficially  owns,  directly or indirectly,  the outstanding  shares of
Voting  Shares will be deemed to include any shares of Voting  Shares which such
corporation,  partnership,  person or other entity beneficially owns pursuant to
the  foregoing  provisions  of this  subsection  (whether  or not such shares of
Voting  Shares are in fact  issued or  outstanding),  but shall not  include any
other shares of Voting  Shares which may be issuable  either  immediately  or at
some future date pursuant to any agreement,  arrangement,  or  understanding  or
upon exercise of conversion  rights,  exchange  rights,  warrants,  options,  or
otherwise.

                  4. The term  "Voting  Shares"  shall  mean any  shares  of the
authorized  stock of the Company  entitled to vote  generally in the election of
directors.

         C.  Exceptions.  The provisions of this Article 13 shall not apply to a
Business  Combination  which is approved by  two-thirds  of those members of the
Board of  Directors  who were  directors  prior to the time when the  Interested
Shareholder became an Interested Shareholder (the "Continuing  Directors").  The
provisions of this Article 13 also shall not apply to a Business Combination:

                  (1) Approved by the affirmative  vote of the holders of shares
entitling  such  holders to cast a majority  of the votes that all  shareholders
would be  entitled  to cast in an  election of  directors  of the  Company,  not
including any Voting Shares beneficially owned by the Interested  Shareholder or
any Affiliate or Associate of such Interested Shareholder, at a meeting

                                      -17-

<PAGE>



called for such  purpose  no earlier  than  three  months  after the  Interested
Shareholder became, and if at the time of the meeting the Interested Shareholder
is, the  Beneficial  Owner,  directly or  indirectly,  of shares  entitling  the
Interested  Shareholder to cast at least 80% of the votes that all  shareholders
would be entitled to cast in an election of directors of the Company; or

                  (2) Approved by the affirmative  vote of all of the holders of
all of the outstanding common shares.

                  (3) Approved by the affirmative  vote of the holders of shares
entitling  such  holders to cast a majority  of the votes that all  shareholders
would be  entitled  to cast in an  election of  directors  of the  Company,  not
including any Voting Shares beneficially owned by the Interested  Shareholder or
any Affiliate or Associate of the  Interested  Shareholder,  at a meeting called
for such purpose no earlier than five years after the  Interested  Shareholder's
Share Acquisition Date.

                  (4)  Approved  at a  shareholders'  meeting  called  for  such
purpose no earlier  than five years  after the  Interested  Shareholder's  Share
Acquisition Date.

         D. Additional  Provisions.  Nothing contained in this Article 13, shall
be construed to relieve an Interested  Shareholder from any fiduciary obligation
imposed by law. In addition,  nothing contained in this Article 13 shall prevent
any  shareholder of the Company from objecting to any Business  Combination  and
from demanding any appraisal rights which may be available to such shareholder.

         E.  Amendments.  Notwithstanding  any  provisions of these  Articles of
Incorporation or the Bylaws of the Company (and  notwithstanding the fact that a
lesser  percentage may be specified by laws,  these Articles of Incorporation or
the Bylaws of the Company),  the affirmative  vote of the holders of at least 80
percent of the outstanding shares entitled to vote thereon (and, if any class or
series is entitled  to vote  thereon  separately,  the  affirmative  vote of the
holders of at least 80 percent of the  outstanding  shares of each such class or
series)  shall be  required  to amend or  repeal  this  Article  13 or adopt any
provisions inconsistent with this Article.

         Article  14.  Evaluation  of  Offers.  The  Board of  Directors  of the
Company,  when  evaluating  any offer to (A) make a tender or exchange offer for
any equity  security of the Company,  (B) merge or consolidate  the Company with
another  corporation  or entity or (C)  purchase  or  otherwise  acquire  all or
substantially  all  of  the  properties  and  assets  of the  Company,  may,  in
connection with the exercise of its judgment in determining  what is in the best
interest of the  Company and its  stockholders,  give due  consideration  to all
relevant factors, including,  without limitation, the social and economic effect
of acceptance of such offer: on the Company's  present and future  customers and
employees and those of its subsidiaries; on the communities in which the Company
and its  subsidiaries  operate or are located;  on the ability of the Company to
fulfill its corporate objectives as a financial  institution holding company and
on the ability of its subsidiary financial institution to fulfill the objectives
of a federally  insured  financial  institution  under  applicable  statutes and
regulations.

                                      -18-

<PAGE>




         Article 15.  Stockholder Approval of Business Combinations

         A.  Stockholder  Vote.  Any  merger,  consolidation,   liquidation,  or
dissolution  of the Company or any action that would result in the sale or other
disposition of all or substantially all of the assets of the Company  ("Business
Combination")  shall  require  the  affirmative  vote of the holders of at least
eighty percent (80%) of the  outstanding  shares of capital stock of the Company
eligible to vote at a legal meeting.

         B. Board Approval.  The provisions of Article 15.A shall not apply to a
particular  Business  Combination,  and such Business  Combination shall require
only such stockholder vote, if any, as would be required by Pennsylvania law, if
such  Business  Combination  is approved by  two-thirds  of the entire  Board of
Directors of the Company.

         Article 16.       Amendment of Articles and Bylaws.

         A. Articles. The Company reserves the right to amend, alter, change, or
repeal any provision contained in these Articles of Incorporation, in the manner
now or hereafter  prescribed by law, and all rights conferred upon  stockholders
herein  are  granted  subject  to  this  reservation.  No  amendment,  addition,
alteration,  change, or repeal of these Articles of Incorporation  shall be made
unless such amendment addition,  alteration, change, or repeal is first proposed
and  approved by the Board of Directors  pursuant to a  resolution  proposed and
adopted by the  affirmative  vote of a majority of the directors then in office,
and  thereafter  is approved  by the  holders of a majority  (except as provided
below) of the shares of the Company entitled to vote generally in an election of
directors, voting together as a single class, as well as such additional vote of
the Preferred  Stock as may be required by the provisions of any series thereof.
Notwithstanding  anything  contained in these Articles of  Incorporation  to the
contrary,  the affirmative  vote of the holders of at least eighty percent (80%)
of the shares of the  Company  entitled  to vote  generally  in an  election  of
directors, voting together as a single class, as well as such additional vote of
the Preferred  Stock as may be required by the provisions of any series thereof,
shall be  required  to amend,  adopt,  alter,  change,  or repeal any  provision
inconsistent with Articles 7, 8, 9, 10, 11, 12, 13, 14, 15 and 16.

         B. Bylaws.  The Board of Directors or  stockholders  may adopt,  alter,
amend,  or  repeal  the  Bylaws  of the  Company.  Such  action  by the Board of
Directors shall require the affirmative vote of a majority of the directors then
in office at any  regular or special  meeting  of the Board of  Directors.  Such
action by the stockholders  shall require the affirmative vote of the holders of
at least  eighty  percent  (80%) of the shares of the  Company  entitled to vote
generally in an election of directors,  voting  together as a single  class,  as
well as such  additional  vote of the Preferred  Stock as may be required by the
provisions of any series thereof.


                                      -19-






                                 EXHIBIT 3.(ii)


<PAGE>

                                     BYLAWS

                                       OF

                         CARNEGIE FINANCIAL CORPORATION



                               ARTICLE I. OFFICES

         1.1 Registered  Office and Registered  Agent. The registered  office of
Carnegie   Fiancial   Corporation  (the  "Company")  shall  be  located  in  the
Commonwealth  of Pennsylvania at such place as may be fixed from time to time by
the board of directors of the Company (the "Board" or "Board of Directors") upon
filing of such notices as may be required by law, and the registered agent shall
have a business office identical with such registered office.

         1.2 Other Offices. The Company may have other offices within or outside
the  Commonwealth  of  Pennsylvania  at such  place or  places  as the  Board of
Directors may from time to time determine.

                        ARTICLE II. STOCKHOLDERS' MEETING

         2.1 Meeting Place.  All meetings of the  stockholders  shall be held at
the principal place of business of the Company, or at such other place within or
without the  Commonwealth of Pennsylvania as shall be determined by the Board of
Directors and stated in the notice of such meeting.

         2.2 Annual Meeting Time. The annual meeting of the stockholders for the
election of  directors  and for the  transaction  of such other  business as may
properly  come before the meeting  shall be held each year on such date and time
as may be  determined by the Board of Directors and stated in the notice of such
meeting.

         2.3 Organization and Conduct. Each meeting of the stockholders shall be
presided over by the Chairman of the Board, or in the Chairman's  absence by the
President,  or if neither the Chairman nor the President is present, by any Vice
President.  The Secretary,  or in the Secretary's absence a temporary Secretary,
shall act as secretary of each  meeting of the  stockholders.  In the absence of
the  Secretary  and any  temporary  Secretary,  the  chairman of the meeting may
appoint any person  present to act as secretary of the meeting.  The chairman of
any meeting of the  stockholders,  unless  prescribed  by law or  regulation  or
unless the Board of Directors  has  otherwise  determined,  shall  determine the
order  of the  business  and  the  procedure  at  the  meeting,  including  such
regulation  of the manner of voting and the conduct of  discussions  as shall be
deemed appropriate by such chairman in the chairman's sole discretion.

         2.4  Notice.

                  (a) Notice of the date,  time,  and place of, and the  general
business to be conducted at, an annual or special meeting of stockholders  shall
be given by delivering personally,  by facsimile  transmission,  or by mailing a
written  or  printed  notice  of the same,  at least ten (10) days  prior to the
meeting,  to each  stockholder of record entitled to vote at such meeting.  When
any  stockholders'  meeting,  either  annual or special,  is adjourned and a new
record date is fixed for an  adjourned  meeting of  stockholders,  notice of the
adjourned meeting shall be given as in the case of an original meeting. It shall
not be  necessary  to give  any  notice  of the time  and  place of any  meeting
adjourned unless new business


<PAGE>



is to be transacted  thereat or a new record date is fixed therefor,  other than
an announcement at the meeting at which such adjournment is taken.

         2.5 Voting  Lists.  The officer or agent having  charge of the transfer
books for shares of the Company shall make a complete  list of the  shareholders
entitled to vote at any meeting of shareholders, arranged in alphabetical order,
with the  address  of and the number of shares  held by each.  The list shall be
produced and kept open at the time and place of the meeting and shall be subject
to  inspection of any  shareholder  during the whole time of the meeting for the
purposes thereof.

         2.6 Quorum. Except as otherwise required by law:

                  (a) A quorum at any annual or special  meeting of stockholders
shall  consist of  stockholders  representing,  either in person or by proxy,  a
majority of the  outstanding  capital  stock of the Company  entitled to vote at
such  meeting  without  regard to any shares for which a broker  indicates  on a
proxy that it does not have discretionary authority as to such shares to vote on
such matter ("Broker Non-votes").

                  (b) The votes of a majority of those  present,  without regard
to Broker  Non-votes or votes of abstention,  at any properly  called meeting or
adjourned  meeting  of  stockholders,  at which a  quorum  as  defined  above is
present,  shall be sufficient to transact business,  unless such greater vote is
required by these  Bylaws,  the  Articles of  Incorporation,  or the laws of the
Commonwealth of Pennsylvania.

         2.7  Voting of Shares.

                  (a) Except as  otherwise  provided  in these  Bylaws or to the
extent that  voting  rights of the shares of any class or classes are limited or
denied by the  Articles  of  Incorporation,  each  stockholder,  on each  matter
submitted to a vote at a meeting of  stockholders,  shall have one vote for each
share of capital  stock  registered  in such  person's  name on the books of the
Company.

                  (b)  Directors  are to be elected by a plurality of votes cast
by the shares  entitled  to vote in the  election of  directors  at a meeting at
which a quorum is present. Stockholders shall not be permitted to cumulate their
votes for the election of directors. If, at any meeting of the stockholders, due
to a vacancy or vacancies or otherwise,  directors of more than one class of the
Board of Directors  are to be elected,  each class of directors to be elected at
the meeting shall be elected in a separate election by a plurality vote.

         2.8 Fixing Record Date.  The Board of Directors may fix a time prior to
the date of any meeting of shareholders  as a record date for the  determination
of the  shareholders  entitled to notice of, or to vote at, the  meeting,  which
time, except in the case of an adjourned meeting, shall be not more than 90 days
prior to the date of the meeting of shareholders. Only shareholders of record on
the date fixed shall be so entitled  notwithstanding  any  transfer of shares on
the books of the  Company  after  any  record  date  fixed as  provided  in this
subsection.  The Board of  Directors  may  similarly  fix a record  date for the
determination  of  shareholders  of  record  for  any  other  purpose.   When  a
determination  of  shareholders  of  record  has been made as  provided  in this
section  for  purposes  of a  meeting,  the  determination  shall  apply  to any
adjournment  thereof  unless the Board fixes a new record date for the adjourned
meeting.

         2.9  Proxies.  A  stockholder  may vote  either  in  person or by proxy
executed  in  writing  by the  stockholder,  or such  person's  duly  authorized
attorney-in-fact.   A  telegram,   telex,   cablegram,   datagram,   or  similar
transmission  from  a  shareholder  or  attorney-in-fact,   or  a  photographic,
facsimile,  or similar  reproduction  of a writing  executed by a shareholder or
attorney-in-fact may be treated as properly

                                        2

<PAGE>



executed for purposes of this section and shall be so treated if it sets forth a
confidential  and unique  identification  number or other mark  furnished by the
Company  to  the  shareholder  for  the  purposes  of a  particular  meeting  or
transaction.  No proxy  shall be valid  after  three  years from the date of its
execution, unless otherwise provided in the proxy.

         2.10 Voting of Shares in the Name of Two or More Persons.  Where shares
are held jointly or as tenants in common by two or more  persons as  fiduciaries
or  otherwise,  if only one or more of such  persons  is present in person or by
proxy,  all of the shares  standing in the names of such persons shall be deemed
to be represented  for the purpose of determining a quorum and the Company shall
accept  as the  vote of all such  shares  the  votes  cast by such  person  or a
majority of them and if in any case such  persons are equally  divided  upon the
manner of voting  the  shares  held by them,  the vote of such  shares  shall be
divided  equally  among such  persons,  without  prejudice to the rights of such
joint owners or the beneficial owners thereof among themselves,  except that, if
there shall have been filed with the Secretary of the Company a copy,  certified
by an attorney-at-law to be correct,  of the relevant portions of the agreements
under which such shares are held or the  instrument by which the trust or estate
was  created or the  decree of court  appointing  them,  or of a decree of court
directing the voting of such shares, the persons specified as having such voting
power in the latest such  document  so filed,  and only such  persons,  shall be
entitled to vote such shares but only in accordance therewith.

         2.11 Voting of Shares by Certain  Holders.  Shares standing in the name
of another corporation may be voted by an officer, agent, or proxy as the bylaws
of such corporation may prescribe,  or, in the absence of such provision, as the
board  of  directors  of  such  corporation  may  determine.  Shares  held by an
administrator,  executor,  guardian, or conservator may be voted by such person,
either in  person or by proxy,  without  a  transfer  of such  shares  into such
person's  name.  Shares  standing  in the name of a trustee  may be voted by the
trustee, either in person or by proxy. Shares standing in the name of a receiver
may be voted by such receiver  without the transfer  thereof into the receiver's
name if authority to do so is contained in an appropriate  order of the court or
other public authority by which such receiver was appointed. A stockholder whose
shares are pledged  shall be entitled to vote such shares  until the shares have
been  transferred  into the name of the pledgee or nominee,  and  thereafter the
pledgee or nominee shall be entitled to vote the shares so transferred.

         2.12 Judges of Election. For each meeting of stockholders, the Board of
Directors  may  appoint  the  judges  of  election.   If  for  any  meeting  the
inspector(s)  appointed by the Board of Directors  shall be unable to act or the
Board of Directors  shall fail to appoint any inspector,  one or more inspectors
may be  appointed  at the  meeting  by  the  chairman  thereof.  The  number  of
inspectors shall be one or three. Except for such duties as may be designated in
the Articles of Incorporation to another person,  such inspectors  determine the
number  of  shares  outstanding  and  the  voting  power  of  each,  the  shares
represented  at the  meeting,  the  existence  of a  quorum,  the  authenticity,
validity,  and effect of proxies,  receive votes or ballots,  hear and determine
all challenges and questions in any way arising in connection  with the right to
vote, count and tabulate all votes, determine the result and do such acts as may
be proper to conduct the election or vote with fairness to all shareholders.  If
there are three  inspectors,  the decision,  act, or  certificate  of a majority
shall be effective in all respects as the decision,  act, or certificate of all.
Inspectors need not be stockholders.

         2.13 Action By  Shareholders  Without a Meeting.  Action required to be
taken or which may be taken at any annual or special  meeting of stockholders of
the  Company  may be taken  without a meeting  as set forth in the  Articles  of
Incorporation,  which provisions are incorporated herein with the same effect as
if they were set forth herein.



                                        3

<PAGE>



                           ARTICLE III. CAPITAL STOCK

         3.1  Certificates.  Certificates  of stock shall be issued in numerical
order,  and each  stockholder  shall be entitled to a certificate  signed by the
President or a Vice  President,  and the Secretary or the Treasurer,  and may be
sealed with the seal of the Company or a facsimile  thereof.  The  signatures of
such officers may be facsimiles if the  certificate is manually signed on behalf
of a transfer agent, or registered by a registrar, other than the Company itself
or an employee of the Company.  If an officer who has signed or whose  facsimile
signature has been placed upon such  certificate  ceases to be an officer of the
Company before the  certificate is issued,  it may be issued by the Company with
the same  effect as if the person  were an  officer  on the date of issue.  Each
certificate of stock shall state:

                  (a)  that the Company is incorporated under the  laws  of  the
Commonwealth of Pennsylvania;

                  (b)  the name of the person to whom issued;

                  (c) the number and class of shares and the  designation of the
series, if any, which such certificate represents;

                  (d)  the  par  value  of  each  share   represented   by  such
certificate, or a statement that such shares are without par value; and

                  (e) that the  Company  will  furnish to any  shareholder  upon
request and without charge, a full statement of the  designations,  preferences,
limitations, and relative rights of each class authorized to be issued.

         3.2  Transfers.

                  (a)  Transfers  of stock  shall be made  only  upon the  stock
transfer books of the Company,  kept at the registered  office of the Company or
at its principal  place of business,  or at the office of its transfer  agent or
registrar,  and before a new certificate is issued the old certificate  shall be
surrendered for cancellation.  The Board of Directors may, by resolution, open a
share  register  in any state of the United  States,  and may employ an agent or
agents to keep such register, and to record transfers of shares therein.

                  (b) Shares of stock  shall be  transferred  by delivery of the
certificates  therefor,  accompanied  either by an  assignment in writing on the
back of the certificate or an assignment separate from the certificate,  or by a
written power of attorney to sell,  assign, and transfer the same, signed by the
holder of said certificate. No shares of stock shall be transferred on the books
of the Company until the outstanding certificates therefor have been surrendered
to the Company.

         3.3 Registered Owner.  Registered  stockholders shall be treated by the
Company as the holders in fact of the stock standing in their  respective  names
and the Company  shall not be bound to recognize any equitable or other claim to
or  interest  in any share on the part of any other  person,  whether  or not it
shall have express or other notice thereof,  except as expressly  provided below
or by the laws of the Commonwealth of  Pennsylvania.  The Board of Directors may
adopt by resolution a procedure whereby a stockholder of the Company may certify
in writing to the Company that all or a portion of the shares  registered in the
name of such  stockholder  are held for the  account  of a  specified  person or
persons. The resolution shall set forth:


                                        4

<PAGE>



                  (a)  The classification of stockholders who may certify;

                  (b) The purpose or purposes for which the certification may be
made;

                  (c) The form of certification  and information to be contained
therein;

                  (d) If the  certification  is with respect to a record date or
closing of the stock  transfer  books,  the date within which the  certification
must be received by the Company; and

                  (e) Such other provisions with respect to the procedure as are
deemed necessary or desirable.

         Upon  receipt  by  the  Company  of a  certification  complying  with a
resolution  meeting  the  above  requirements,  the  persons  specified  in  the
certification  shall be deemed,  for the  purpose or  purposes  set forth in the
certification,  to be the holders of record of the number of shares specified in
place of the stockholder making the certification.

         3.4  Mutilated,  Lost,  or  Destroyed  Certificates.  In  case  of  any
mutilation,  loss, or  destruction of any  certificate of stock,  another may be
issued  in its  place  upon  receipt  of  proof  of such  mutilation,  loss,  or
destruction.  The Board of Directors may impose  conditions on such issuance and
may require the giving of a  satisfactory  bond or  indemnity  to the Company in
such sum as the Board might  determine,  or the Board may  establish  such other
procedures as it deems necessary.

         3.5 Fractional  Shares or Scrip. The Company may (a) issue fractions of
a share  which  shall  entitle  the holder a  proportional  interest to exercise
voting rights,  to receive dividends  thereon,  and to participate in any of the
assets  of the  Company  in the  event  of  liquidation;  (b)  arrange  for  the
disposition of fractional  interests by those entitled thereto;  (c) pay in cash
the fair value of  fractions  of a share as of the time when those  entitled  to
receive such shares are  determined;  or (d) issue scrip in registered or bearer
form which  shall  entitle to holder to receive a  certificate  for a full share
upon the surrender of such scrip aggregating a full share.

         3.6 Shares of Another  Company.  Shares owned by the Company in another
corporation,  domestic or foreign, may be voted by such officer, agent, or proxy
as  the  Board  of  Directors   may   determine  or,  in  the  absence  of  such
determination, by the President of the Company.


                         ARTICLE IV. BOARD OF DIRECTORS

         4.1 Number and Powers. The management of all the affairs, property, and
interest of the Company  shall be vested in a Board of  Directors.  The Board of
Directors  shall be  divided  into three  classes  as nearly  equal in number as
possible.  The initial Board of Directors shall consist of five (5) persons. The
classification  and term of the directors  shall be as set forth in the Articles
of Incorporation,  which provisions are incorporated herein with the same effect
as if they were set forth  herein.  Directors  must own no less than twelve (12)
shares of the voting stock of the Company.  Such shares shall be kept on deposit
in the vault of the  Company.  Any  director  shall  cease to act when no longer
holding such shares, which fact shall be reported to the Board by the Secretary,
whereupon the Board shall declare the seat of such  director  vacant.  Directors
need not be residents of the  Commonwealth of  Pennsylvania.  In addition to the
powers, authorities,  and duties expressly conferred upon it by these Bylaws and
the  Articles of  Incorporation,  the Board of  Directors  may exercise all such
powers of the Company and do

                                        5

<PAGE>



all such  lawful  acts and things as are not by statute  or by the  Articles  of
Incorporation or by these Bylaws directed or required to be exercised or done by
the stockholders.

         In discharging the powers and duties of their respective positions, the
Board of  Directors,  committees  of the  Board  of  Directors,  and  individual
directors may, in considering the best interests of the Company, consider to the
extent they deem  appropriate  the effects of any action upon any and all groups
affected  by  such  action,   including  stockholders,   employees,   suppliers,
customers,  and  creditor  of the  Company,  and upon the  communities  in which
offices or other  establishments of the Company are located;  the short-term and
long-term  interests of the Company;  the resources,  intent, and conduct (past,
stated,  and potential) of any person seeking to acquire control of the Company;
and any and all  other  factors,  provided  however,  the  Board  of  Directors,
committees of the Board of Directors,  or any  individual  director shall not be
required, in considering the best interests of the Company or the effects of any
action,  to regard any interest or interests of any particular group affected by
the action as a dominant or controlling interest or factor.

         4.2  Change  of  Number.  The  number of  directors  may at any time be
increased  or  decreased  by a vote of  two-thirds  of the  Board of  Directors,
provided that no decrease  shall have the effect of  shortening  the term of any
incumbent  director  except  as  provided  in  Sections  4.4 and 4.5  hereunder.
Notwithstanding  anything to the contrary  contained  within these  Bylaws,  the
number of directors may neither be less than four nor more than 15.

         4.3  Resignation.  Any  director  may  resign at any time by  sending a
written notice of such  resignation to the home office of the Company  addressed
to the Chairman or the  President.  Unless  otherwise  specified  therein,  such
resignation  shall take  effect  upon  receipt  thereof by the  Chairman  or the
President.

         4.4 Vacancies.  All vacancies in the Board of Directors shall be filled
in the manner provided in the Articles of  Incorporation,  which  provisions are
incorporated herein with the same effect as if they were set forth herein.

         4.5  Removal  of  Directors.  Directors  may be  removed  in the manner
provided in the Articles of  Incorporation,  which  provisions are  incorporated
herein with the same effect as if they were set forth herein.

         4.6 Regular Meetings. Regular meetings of the Board of Directors or any
committee  thereof may be held without notice at the principal place of business
of the  Company or at such other place or places,  either  within or without the
Commonwealth of  Pennsylvania,  as the Board of Directors or such committee,  as
the case may be,  may from time to time  designate.  The  annual  meeting of the
Board  of  Directors  shall  be  held  without  notice   immediately  after  the
adjournment of the annual meeting of stockholders.

         4.7  Special Meetings.

                  (a) Special  meetings of the Board of Directors  may be called
at any time by the  Chairman,  President,  or by a  majority  of the  authorized
number  of  directors,  to be held at the  principal  place of  business  of the
Company or at such other place or places as the Board of Directors or the person
or persons calling such meeting may from time to time  designate.  Notice of all
special  meetings of the Board of Directors  shall be given to each  director at
least  five (5) days  prior  to such  meeting  by  telegram,  telex,  cablegram,
courier,  facsimile,  or other similar communication,  by letter, or personally.
Such  notice need  neither  specify the  business to be  transacted  at, nor the
purpose of, the meeting.

                                        6

<PAGE>




                  (b)  Special  meetings of any  committee  may be called at any
time by such person or persons and with such  notice as shall be  specified  for
such  committee  by  the  Board  of  Directors,   or  in  the  absence  of  such
specification,  in the manner and with the notice required for special  meetings
of the Board of Directors.

         4.8 Quorum.  A majority of the Board of Directors shall be necessary at
all meetings to constitute a quorum for the transaction of business.

         4.9  Waiver of Notice.  Attendance  of a  director  at a meeting  shall
constitute a waiver of notice of such meeting,  except where a director  attends
for the express purpose of objecting to the transaction of any business  because
the meeting is not lawfully called or convened. A waiver of notice signed by the
director or directors,  whether before, during, or after the time stated for the
meeting, shall be equivalent to the giving of notice.

         4.10 Registering Dissent. A director who is present at a meeting of the
Board of  Directors  at which  action on a  corporate  matter is taken  shall be
presumed  to have  assented to such action  unless  such  director's  dissent is
entered in the minutes of the meeting,  or unless the  director  files a written
dissent to such action with the person  acting as the  secretary  of the meeting
before the  adjournment  thereof,  or unless the director  delivers a dissent in
writing to the Secretary of the Company immediately after the adjournment of the
meeting.  Such right to dissent shall not apply to a director who voted in favor
of such action.

         4.11  Executive,  Audit,  and Other  Committees.  Standing  or  special
committees  may be appointed by the Board of Directors  from its own number from
time to time,  and the  Board of  Directors  may from time to time  invest  such
committees with such powers as it may see fit, subject to such conditions as may
be  prescribed  by  the  Board.  An  Executive  Committee  may be  appointed  by
resolution  passed by a majority of the full Board of  Directors.  It shall have
and exercise all of the authority of the Board of Directors, except in reference
to the  submission  of any action  requiring the approval of  stockholders,  the
creation  or filling  of  vacancies  on the Board of  Directors,  the  adoption,
amendment,  or repeal of these Bylaws, the amendment or repeal of any resolution
of the Board which,  by its terms, is only amendable or repealable by the entire
Board,  or any action on matters  committed by these Bylaws or resolution of the
Board to another  committee of the Board.  An Audit Committee shall be appointed
by resolution passed by a majority of the full Board of Directors,  and at least
a majority of the members of the Audit  Committee shall be directors who are not
also officers of the Company.  The Audit  Committee shall review the records and
affairs of the Company to determine  its financial  condition,  shall review the
Company's  systems  of  internal  control  with  management  and  the  Company's
independent  auditors,  and shall monitor the Company's  adherence in accounting
and financial reporting to generally accepted accounting principles,  as well as
such  other  duties  as may be  assigned  to it by the Board of  Directors.  All
committees appointed by the Board of Directors shall keep regular minutes of the
transactions of their meetings and shall cause them to be recorded in books kept
for that  purpose  in the office of the  Company.  The  designation  of any such
committee,  and the delegation of authority thereto, shall not relieve the Board
of Directors, or any member thereof, of any responsibility imposed by law.

         4.12 Remuneration. The Board of Directors, by the affirmative vote of a
majority of the  directors  then in office,  and  irrespective  of any  personal
interest of any of its members, shall have the authority to establish reasonable
fee for all  directors for services to the Company as  directors,  officers,  or
otherwise, or to delegate such authority to any appropriate committee; provided,
that nothing herein  contained  shall be construed to preclude any director from
serving the Company in any other capacity and receiving  compensation  therefor.
Members of standing or special  committees may be allowed like  compensation for
attending committee meetings.

                                        7

<PAGE>




         4.13 Action by  Directors  Without a Meeting.  Any action  which may be
taken at a meeting of the  directors,  or of a committee  thereof,  may be taken
without a meeting if a consent in writing,  setting forth the action so taken or
to be taken,  shall be signed by all of the directors,  or all of the members of
the committee,  as the case may be. Such consent shall have the same effect as a
unanimous vote.

         4.14 Action of Directors by Communications  Equipment. Any action which
may be taken at a meeting of directors,  or of a committee thereof, may be taken
by means of a conference telephone or similar communications  equipment by means
of which  persons  participating  in the meeting can hear each other at the same
time.  Participation  in a meeting  pursuant to this  section  shall  constitute
presence in person at the meeting

                               ARTICLE V. OFFICERS

         5.1 Designations.  The officers of the Company may include the Chairman
of the Board, a President,  a Secretary,  and a Treasurer,  as well as such Vice
Presidents   (including   Executive  and  Senior  Vice  Presidents),   Assistant
Secretaries,  and Assistant Treasurers as the Board may designate,  who shall be
elected for one year by the  directors at their first  meeting  after the annual
meeting of  stockholders,  and who shall hold office until their  successors are
elected and  qualify.  Any two or more  offices may be held by the same  person,
except that the offices of President  and  Secretary and President and Treasurer
may not be held by the same  person.  The  President  and  Chairman of the Board
shall be members of the Board.

         5.2 Powers and Duties.  The  officers  of the  Company  shall have such
authority  and perform  such duties as the Board of  Directors  may from time to
time authorize or determine. In the absence of action by the Board of Directors,
the  officers  shall have such powers and duties as  generally  pertain to their
respective offices.

         5.3  Delegation.  In the case of  absence  or  inability  to act of any
officer  of the  Company  and of any  person  herein  authorized  to act in such
officer's  place,  the Board of  Directors  may from time to time  delegate  the
powers or duties of such  officer to any other  officer or any director or other
person whom it may select.

         5.4  Vacancies.  Vacancies in any office  arising from any cause may be
filled by the Board of Directors at any regular or special meeting of the Board.

         5.5 Other  Officers.  The Board may  appoint  such other  officers  and
agents as it shall deem necessary or expedient, who shall hold their offices for
such terms and shall  exercise  such powers and perform  such duties as shall be
determined from time to time by the Board of Directors.

         5.7 Term - Removal. The officers of the Company shall hold office until
their  successors  are chosen and  qualified.  Any  officer or agent  elected or
appointed by the Board of Directors may be removed at any time,  with or without
cause,  by the  affirmative  vote of a majority of the whole Board of Directors,
but such removal shall be without  prejudice to the contractual  rights, if any,
of the person so removed.  The  election or  appointment  of an officer or agent
shall not in itself create contractual rights.



                                        8

<PAGE>



                      ARTICLE VI. FISCAL YEAR; ANNUAL AUDIT

         The fiscal year of the Company shall end on the 31st day of December of
each year.  The Company shall be subject to an annual audit as of the end of its
fiscal year by independent  public  accountants  appointed by and responsible to
the Board of Directors.  The appointment of such accountants shall be subject to
annual ratification by the stockholders.


                       ARTICLE VII. DIVIDENDS AND FINANCE

         7.1 Dividends.  Dividends may be declared by the Board of Directors and
paid by the  Company out of  retained  earnings  of the  Company  subject to the
conditions  and  limitations   imposed  by  the  laws  of  the  Commonwealth  of
Pennsylvania.

         7.2. Reserves.  Before making any distribution of earned surplus, there
may be set aside out of the earned  surplus of the  Company  such sum or sums as
the directors from time to time in their absolute discretion deem expedient as a
reserve  fund  to  meet  contingencies,  or  for  equalizing  dividends,  or for
maintaining  any property of the Company,  or for any other purpose.  Any earned
surplus of any year not  distributed  as dividends  shall be deemed to have thus
been set apart until otherwise disposed of by the Board of Directors.

         7.3  Depositories.  The monies of the Company shall be deposited in the
name of the Company in such bank or banks or trust company or trust companies as
the Board of Directors shall designate,  and shall be drawn out only by check or
other  order for payment of money  signed by such  persons and in such manner as
may be determined by resolution of the Board of Directors.


                              ARTICLE VIII. NOTICES

         Except  as  may  otherwise  be  required  by  law,  any  notice  to any
stockholder  or director  may be  delivered  personally,  by mail,  by telegram,
telex,  or TWX (with  answerback  received),  or by courier service or facsimile
transmission.  If sent by mail, telegraph,  or courier service, the notice shall
be deemed to have been given to the person when  deposited in the United  States
mail or with a telegraph  or courier  service for delivery to that person or, in
the case of telex or TWX,  when  dispatched  to the address of the  addressee at
such persons last known  address (or to such  persons  telex,  TWX, or facsimile
number) in the records of the Company,  with postage or courier or other charges
thereon prepaid.


                                ARTICLE IX. SEAL

         The  corporate  seal of the Company shall be in such form and bear such
inscription  as may be adopted by resolution  of the Board of  Directors,  or by
usage of the officers on behalf of the Company.



                                        9

<PAGE>



                          ARTICLE X. BOOKS AND RECORDS

         The  Company  shall keep  correct  and  complete  books and  records of
account and shall keep minutes and  proceedings of meetings of its  stockholders
and Board of Directors;  and it shall keep at its registered office or principal
place of business, or at the office of its transfer agent or registrar, a record
of its stockholders,  giving the names and addresses of all stockholders and the
number and class of the shares held by each. Any books, records, and minutes may
be in written  form or any other form  capable of being  converted  into written
form within a reasonable time.


                             ARTICLE XI. AMENDMENTS

         These Bylaws may be altered,  amended or repealed  only as set forth in
the Articles of Incorporation, which provisions are incorporated herein with the
same effect as if they were set forth herein.

                                       10




                                   EXHIBIT 4
<PAGE>


================================================================================
COMMON STOCK                  Carnegie Financial Corporation               CUSIP
CERTIFICATE NO.
                             INCORPORATED UNDER THE
                    LAWS OF THE COMMONWEALTH OF PENNSYLVANIA

                                                             SEE REVERSE FOR
                                                             CERTAIN DEFINITIONS

         THIS CERTIFIES THAT:

         IS THE OWNER OF:

              FULLY PAID AND NONASSESSABLE SHARES OF COMMON STOCK,
                          $0.10 PAR VALUE PER SHARE OF

                         Carnegie Financial Corporation

         The shares represented by this certificate are transferable only on the
stock  transfer  books of the  corporation  by the  holder of  record  hereof in
person,  or by his duly authorized  attorney or legal  representative,  upon the
surrender of this certificate properly endorsed. This certificate and the shares
represented  hereby are issued and shall be held  subject to all the  provisions
contained  in  the  corporation's  official  corporate  papers  filed  with  the
Department of State of the Commonwealth of Pennsylvania  (copies of which are on
file with the Transfer Agent), to all of the provisions the holder by acceptance
hereof, assents.

         This  certificate is not valid unless  countersigned  and registered by
the Transfer Agent
and Registrar.

              THIS SECURITY IS NOT A DEPOSIT OR ACCOUNT AND IS NOT
                        FEDERALLY INSURED OR GUARANTEED.

         In Witness  Whereof,  Carnegie  Financial  Corporation  has caused this
certificate  to be executed by the facsimile  signatures of its duly  authorized
officers  and has  caused  a  facsimile  of its  corporate  seal to be  hereunto
affixed.

DATED:

____________________________________        ____________________________________
PRESIDENT                                                              SECRETARY

                                      SEAL
                                Incorporated 1998

================================================================================
<PAGE>
                         CARNEGIE FINANCIAL CORPORATION

         The shares  represented by this certificate are subject to a limitation
contained in the articles of  incorporation  (the "Articles") to the effect that
in no event  shall any record  owner of any  outstanding  common  stock which is
beneficially owned, directly or indirectly, by a person who beneficially owns in
excess  of 10% of the  outstanding  shares  of common  stock ( the  "Limit")  be
entitled  or  permitted  to any vote in respect of shares  held in excess of the
Limit.  In addition,  for five years from the initial sale of common  stock,  no
person  or entity  may offer to  acquire  or  acquire  more than 10% of the then
outstanding shares of any class of equity securities of the corporation.

         The  Board  of  Directors  of  the   corporation   is   authorized   by
resolution(s),  from time to time adopted, to provide for the issuance of serial
preferred stock in series and to fix and state the voting powers,  designations,
preferences, and relative,  participating,  optional, or other special rights of
the  shares  of each  such  series  and  the  qualifications,  limitations,  and
restrictions  thereof.  The  corporation  will furnish to any  shareholder  upon
request and  without  charge a full  description  of each class of stock and any
series thereof.

         The shares  represented  by this  certificate  may not be  cumulatively
voted in the election of directors of the corporation. The Articles also require
the approval of not less than 80% of the corporation's voting stock prior to the
corporation  engaging  in  certain  business  combinations  (as  defined  in the
Articles)  with a  person  who is the  beneficial  owner  of 10% or  more of the
corporation's outstanding voting stock, or with an affiliate or associate of the
corporation.  This restriction does not apply if certain  approvals are obtained
from the Board of  Directors.  The  affirmative  vote of  holders  of 80% of the
outstanding  shares  of  capital  stock  of the  corporation  entitled  to  vote
generally in the election of directors  (considered for this purpose as a single
class) is required to amend this and certain other provisions of the Articles.

         The following  abbreviations,  when used in the inscription on the face
of this certificate,  shall be construed as though they were written out in full
according to applicable laws or regulations:
<TABLE>
<CAPTION>
<S>        <C>                             <C>                          <C>
TEN COM -  as tenants in common            UNIF TRANS MIN ACT -         _______________Custodian_______________
                                                                            (Cus)                  (Minor)
                                                                        under Uniform Transfers to Minors Act
                                                                        _______________________
                                                                                     (State)
TEN ENT -  as tenants by the entireties
JT TEN  -  as joint tenants with right of
           survivorship and not as tenants
           in common
</TABLE>

     Additional abbreviations may also be used though not in the above list.

         FOR VALUE  RECEIVED  ________________________  hereby sell,  assign and
transfer unto

PLEASE INSERT SOCIAL SECURITY OR
OTHER IDENTIFYING NUMBER OF ASSIGNEE
________________________________________________________________________________

________________________________________________________________________________
   (PLEASE PRINT OR TYPEWRITE NAME AND ADDRESS INCLUDING ZIP CODE OF ASSIGNEE)
________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________
shares of the common stock represented by the within certificate and  do  hereby
irrevocably constitute and appoint_____________________________________ Attorney
to transfer the said shares on the books of the within  named  corporation  with
full power of substitution in the premises.

Dated _____________________                 X___________________________________

                                            X___________________________________

         NOTICE:  The signatures to this  assignment  must  correspond  with the
name(s) as written upon the face of the certificate in every particular, without
alteration or enlargement or any change whatever.

SIGNATURE(S) GUARANTEED: _______________________________________________________
                         THE SIGNATURE(S) SHOULD BE GUARANTEED BY AN ELIGIBLE
                         GUARANTOR INSTITUTION (BANKS, STOCKBROKERS, SAVINGS AND
                         LOAN ASSOCIATIONS, AND CREDIT UNIONS WITH MEMBERSHIP IN
                         AN APPROVED SIGNATURE GUARANTEE MEDALLION PROGRAM)
                         PURSUANT TO S.E.C. RULE 17Ad-15.


<PAGE>

Countersigned and Registered:

 
 
 
                                             Transfer Agent and Registrar



                                             By:                               _
                                                  Authorized Signature













                                   EXHIBIT 5.1
<PAGE>
                      MALIZIA, SPIDI, SLOANE & FISCH, P.C.
                                ATTORNEYS AT LAW
                               1301 K STREET, N.W.
                                 SUITE 700 EAST
                             WASHINGTON, D.C. 20005
                                 (202) 434-4660
                            FACSIMILE: (202) 434-4661

                          [FORM OF STATE TAX OPINION]

______________, 1998

Board of Directors
Carnegie Financial Corporation
17 West Mall Plaza
Carnegie, Pennsylvania  15106

         Re:      Registration Statement Under the Securities Act of 1933

Ladies and Gentlemen:

         This opinion is rendered in connection with the Registration  Statement
on Form SB-2 to be filed with the Securities and Exchange  Commission  under the
Securities Act of 1933 relating to the offer and sale of up to 238,050 shares of
common  stock,  par value  $0.10 per share (the  "Common  Stock"),  of  Carnegie
Financial Corporation (the "Company"),  including shares to be issued to certain
employee  benefit plans of the Company and its  subsidiary.  The Common Stock is
proposed  to be  issued  pursuant  to the Plan of  Conversion  (the  "Plan")  of
Carnegie  Savings  Bank,  (the "Savings  Bank") in  connection  with the Savings
Bank's  conversion  from a mutual savings bank form of  organization  to a stock
savings  bank  form  of  organization  and  reorganization  into a  wholly-owned
subsidiary of the Company (the "Conversion").  As special counsel to the Savings
Bank and the Company, we have reviewed the corporate proceedings relating to the
Plan  and the  Conversion  and  such  other  legal  matters  as we  have  deemed
appropriate for the purpose of rendering this opinion.

         Based on the foregoing, we are of the opinion that the shares of Common
Stock of the Company covered by the aforesaid  Registration Statement will, when
issued in accordance  with the terms of the Plan against full payment  therefor,
be validly issued, fully paid, and non-assessable  shares of Common Stock of the
Company.

         We assume no  obligation to advise you of changes that may hereafter be
brought to our attention.



<PAGE>


Board of Directors
____________, 1998
Page Two

         We hereby  consent to the use of this  opinion and to the  reference to
our  firm  appearing  in  the  Company's  Prospectus  under  the  headings  "The
Conversion - Effects of Conversion to Stock Form on Depositors  and Borrowers of
Carnegie  Savings  Bank - Tax  Effects"  and  "Legal and Tax  Matters."  We also
consent  to  any  references  to  our  legal  opinion   referred  to  under  the
aforementioned headings in the Prospectus.


                                            Very truly yours,



                                            MALIZIA, SPIDI, SLOANE & FISCH, P.C.















                                   EXHIBIT 5.2
<PAGE>



March 24, 1998


Board of Directors
Carnegie Savings Bank
17 West Mall Plaza
Carnegie, Pennsylvania 15106


Dear Board Members:

All  capitalized  terms not  otherwise  defined in this letter have the meanings
given such terms in the Plan of Conversion  adopted by the Board of Directors of
Carnegie  Savings  Bank  (the  "Bank"),  whereby  the Bank will  convert  from a
federally  chartered mutual savings bank to a federally  chartered stock savings
bank and issue all of the Banks's stock to Carnegie  Financial  Corporation (the
"Holding  Company").  Simultaneously,  the Holding  Company will issue shares of
common stock.

We  understand  that in  accordance  with the Plan of  Conversion,  Subscription
Rights to purchase  shares of the Bank's Common Stock in the Holding Company are
to be issued to (i) Eligible Account Holders,  (ii) the ESOP, (iii) Supplemental
Eligible  Account  Holders,  and  (iv)  Other  Members.   Based  solely  on  our
observation  that the  Subscription  Rights will be available to such Recipients
without cost, will be legally  non-transferable and of short duration,  and will
afford such  parties the right only to  purchase  shares of Common  Stock at the
same  price as will be paid by members of the  general  public in the  Community
Offering,  but without  undertaking  any independent  investigation  of state or
federal law or the position of the Internal Revenue Service with respect to this
issue, we are of the opinion that:

         (1) the Subscription  Rights will have no  ascertainable  market value;
and

         (2) the price at which the Subscription  Rights are  excercisable  will
not be more or less than the pro forma market value of the shares upon issuance.

Changes  in the local and  national  economy,  the  legislative  and  regulatory
environment,  the stock market,  interest rates, and other external forces (such
as natural  disasters or significant  world events) may occur from time to time,
often with great  unpredictability and may materially impact the value of thrift
stocks as a whole or the Bank's value alone.  Accordingly,  no assurance  can be
given that persons who  subscribe  to shares of Common  Stock in the  Conversion
will thereafter be able to buy or sell such shares at the same price paid in the
Subscription Offering.

                                            Very Truly Yours,
                                            FinPro, Inc.



                                            /s/Kenneth G. Emerson
                                            ------------------------------------
                                            Kenneth G. Emerson, CPA
                                            Director



                                  EXHIBIT 8.1

<PAGE>
                      MALIZIA, SPIDI, SLOANE & FISCH, P.C.
                                ATTORNEYS AT LAW
                               1301 K STREET, N.W.
                                 SUITE 700 EAST
                             WASHINGTON, D.C. 20005
                                 (202) 434-4660
                            FACSIMILE: (202) 434-4661



                          [FORM OF FEDERAL TAX OPINION]


_______________, 1998

Board of Directors
Carnegie Savings Bank
17 West Mall Plaza
Carnegie, Pennsylvania  15106

          Re:  Federal Income Tax Opinion Relating to the Proposed Conversion of
               Carnegie Savings Bank from a  Federally-Chartered  Mutual Savings
               Bank to a  Federally-Chartered  Stock  Savings  Bank  Pursuant to
               Section  368(a)(1)(F)  of the Internal  Revenue Code of 1986,  as
               amended
               -----------------------------------------------------------------

Members of the Board:

         In accordance with your request,  set forth  hereinbelow is the opinion
of this firm relating to certain federal income tax consequences of the proposed
conversion  (the  "Conversion")  of Carnegie  Savings  Bank (the  "Bank") from a
federally-chartered  mutual savings bank to a federally-chartered  capital stock
savings bank (the "Stock Bank"),  and formation of a parent holding company (the
"Holding  Company")  which will  simultaneously  acquire all of the  outstanding
stock of Stock Bank. As proposed, the Conversion will be implemented pursuant to
Section  368(a)(1)(F)  of the  Internal  Revenue  Code of 1986,  as amended (the
"Code").

         We  have  examined  such  corporate  records,  certificates  and  other
documents as we have considered  necessary or appropriate  for this opinion.  In
such examination,  we have accepted,  and have not independently  verified,  the
authenticity  of all original  documents,  the  accuracy of all copies,  and the
genuineness of all signatures.  Further, the capitalized terms which are used in
this  opinion  and are not  expressly  defined  herein  shall  have the  meaning
ascribed to them in the Bank's Plan of Conversion  adopted on December 15, 1997,
as amended (the "Plan of Conversion").

                               STATEMENT OF FACTS
                               ------------------

         Based  solely  upon  our  review  of  such  documents,  and  upon  such
information  as the Bank has  provided  to us  (which we have not  attempted  to
verify in any respect), and in reliance upon such documents and information,  we
understand the relevant facts with respect to the Conversion to be as follows:



<PAGE>


Board of Directors
Carnegie Savings Bank
___________, 1998
Page 2

         The Bank is a  federally-chartered  mutual  savings  bank.  As a mutual
savings bank, the Bank has no authorized  capital stock.  Instead,  the Bank, in
mutual form, has a unique equity  structure.  A savings depositor of the Bank is
entitled to interest  income on his or her account  balance as declared and paid
by the Bank. A savings  depositor has no right to a distribution of any earnings
of the Bank,  but rather these  amounts  become  retained  earnings of the Bank.
However,  a savings depositor has a right to share pro rata, with respect to the
withdrawal value of his or her respective  savings  account,  in any liquidation
proceeds distributed in the event the Bank is ever liquidated.  Voting rights in
the Bank are held by its  members.  Each member is entitled to cast one vote for
each $100 or a fraction  thereof of the withdrawal value of the member's account
and each  borrower  member is  entitled to one vote.  Each  member  shall have a
maximum of 1,000 votes. All of the interests held by a savings  depositor in the
Bank cease when such depositor closes his or her account(s) with the Bank.

         The Board of Directors of the Bank has decided that in order to promote
the growth and expansion of the Bank through the raising of additional  capital,
it would be advantageous for the Bank to: (i) convert from a federally-chartered
mutual  savings bank to a  federally-chartered  capital stock savings bank,  and
(ii) arrange for the Holding Company to simultaneously  acquire all of the Stock
Bank's  stock.  The Bank's Board of Directors  has  determined  that in order to
provide  greater  flexibility  in  future  operations  of  the  Bank,  including
diversification of business  opportunities and acquisitions,  it is advantageous
to have the Stock Bank's stock held by the Holding Company. Pursuant to the Plan
of Conversion,  the Bank's  certificate of  incorporation to operate as a mutual
savings  bank will be amended and a new  certificate  of  incorporation  will be
acquired  to  allow  it  to   continue   its   operations   in  the  form  of  a
federally-chartered  capital stock savings bank. The Plan of Conversion provides
for the  conversion of the Bank from  mutual-to-stock  form, and an appraisal of
the pro forma market  value of the stock of the Stock Bank,  which will be owned
solely by the Holding  Company.  The Plan of Conversion  must be approved by the
Office of Thrift Supervision  ("OTS"),  and by an affirmative vote of at least a
majority  of the total  votes  eligible  to be cast at a special  meeting of the
Bank's members called to vote on the Plan of Conversion.

         The Holding Company is being formed under the laws of the  Commonwealth
of Pennsylvania for the purpose of the proposed transaction described herein, to
engage in business as a savings and loan holding  company and to hold all of the
stock of the Stock Bank.  The Holding  Company  will issue  shares of its voting
common stock ("Holding  Company  Stock") upon  completion of the Conversion,  as
described  below,  to persons  purchasing  such  shares  through a  Subscription
Offering and to the general public in a Public Offering.

         Following  appropriate  regulatory  approval,  the  Plan of  Conversion
provides  for the  issuance  of  shares of  Holding  Company  Stock to  eligible
depositors and borrowers of the Bank and others as described below and set forth
in the Plan of Conversion.  The aggregate  purchase price at which all shares of
Holding Company Stock will be offered and sold pursuant to the


<PAGE>


Board of Directors
Carnegie Savings Bank
___________, 1998
Page 3

Plan of Conversion  will be equal to the estimated pro forma market value of the
Bank at the  time of the  Conversion  as held  as a  subsidiary  of the  Holding
Company.  The  estimated  pro  forma  market  value  will  be  determined  by an
independent  appraiser.  Pursuant to the Plan of Conversion,  all such shares of
Holding Company Stock will be issued and sold at a uniform price per share.  The
Conversion  and the sale of newly issued shares of the Stock Bank's stock to the
Holding Company will be deemed  effective  concurrently  with the closing of the
sale of Holding Company Stock.

         As required by OTS regulations, shares of Holding Company Stock will be
offered  pursuant  to  non-transferable  subscription  rights  on the  basis  of
preference  categories.  All shares must be sold and to the extent that  Holding
Company Stock is available,  no subscriber will be allowed to purchase less than
25 shares of Holding Company Stock,  provided that the aggregate  purchase price
does not exceed $500. The Bank has  established  various  preference  categories
under  which  shares of  Holding  Company  Stock may be  purchased  and a public
offering  category  for the sale of shares not  purchased  under the  preference
categories.  If the third preference  category is determined to be inappropriate
to  the  Conversion,  then  there  will  only  be  three  preference  categories
consisting of the first,  second,  and fourth  preference  categories  set forth
below, and all references herein to Supplemental Eligible Account Holder and the
Supplemental Eligibility Record Date shall not be applicable to the Conversion.

         The first  preference  category  is  reserved  for the Bank's  Eligible
Account Holders. The Plan of Conversion defines "Eligible Account Holder" as any
person holding a Qualifying Deposit.  The Plan of Conversion defines "Qualifying
Deposit" as the aggregate balance of all savings accounts of an Eligible Account
Holder in the Bank at the close of business on November  30,  1996,  which is at
least equal to $50.00.  If a savings  account holder of the Bank qualifies as an
Eligible   Account   Holder,   he  or  she  will   receive,   without   payment,
non-transferable  subscription  rights to purchase  Holding  Company Stock.  The
number of shares that each Eligible  Account Holder may subscribe to is equal to
the greater of (a) the maximum  purchase  limitation  established for the Public
Offering;  (b) one tenth of one percent of the total offering of shares;  or (c)
fifteen times the product  (rounded  down to the next whole number)  obtained by
multiplying  the total number of shares of Holding Company Stock to be issued by
a fraction of which the numerator is the amount of the Qualifying Deposit of the
Eligible  Account  Holder  and  the  denominator  is  the  total  amount  of the
Qualifying   Deposits  of  all  Eligible  Account   Holders.   If  there  is  an
oversubscription,  shares will be allocated among  subscribing  Eligible Account
Holders so as to permit each account holder, to the extent possible, to purchase
a number of shares  sufficient to make his or her total  allocation equal to 100
shares.  Any shares not then allocated  shall be allocated among the subscribing
Eligible Account Holders on an equitable basis,  related to the amounts of their
respective  deposits  as compared  to the total  deposits  of  Eligible  Account
Holders on the Eligibility Record Date. Non-transferable  subscription rights to
purchase  Holding  Company Stock  received by officers and directors of the Bank
and their  associates  based on their increased  deposits in the Bank in the one
year period


<PAGE>


Board of Directors
Carnegie Savings Bank
___________, 1998
Page 4

preceding  the  Eligibility  Record  Date  shall be  subordinated  to all  other
subscriptions  involving the exercise of nontransferable  subscription rights to
purchase shares of Holding Company Stock under the first preference category.

         The second preference  category is reserved for tax-qualified  employee
stock  benefit  plans of the Stock Bank.  The Plan of  Conversion  defines  "tax
qualified  employee stock benefit plans" as any defined  benefit plan or defined
contribution  plan, such as an employee stock ownership plan,  stock bonus plan,
profit-sharing  plan or other  plan,  which,  with its  related  trust meets the
requirements to be "qualified"  under Section 401 of the Code. Under the Plan of
Conversion,  the Stock Bank's  tax-qualified  employee  stock  benefit plans may
subscribe for up to 10% of the shares of Holding  Company Stock to be offered in
the Conversion.

         The third preference  category is reserved for the Bank's  Supplemental
Eligible Account Holders. The Plan of Conversion defines "Supplemental  Eligible
Account  Holder" as any person (other than officers or directors of the Bank and
their associates)  holding a deposit in the Bank on the last day of the calendar
quarter   preceding   the  approval  of  the  Plan  of  Conversion  by  the  OTS
("Supplemental  Eligibility Record Date").  This third preference  category will
only be used in the  event  that the  Eligibility  Record  Date is more  than 15
months prior to the date of the latest amendment to the Application for Approval
of  Conversion  on Form AC  filed  prior  to  approval  by the  OTS.  The  third
preference category provides that each Supplemental Eligible Account Holder will
receive,  without  payment,  nontransferable  subscription  rights  to  purchase
Holding  Company  Stock to the extent that such shares of Holding  Company Stock
are available after satisfying  subscriptions for shares in the first and second
preference  categories  above.  The  number of  shares  to which a  Supplemental
Eligible  Account  Holder may  subscribe  to is the  greater of (a) the  maximum
purchase limitation established for the Community Offering; (b) one-tenth of one
percent  of the total  offering  of shares;  or (c)  fifteen  times the  product
(rounded down to the next whole number) obtained by multiplying the total number
of the shares of Holding  Company  Stock to be issued by a fraction of which the
numerator  is the amount of the  deposit of the  Supplemental  Eligible  Account
Holder  and  the  denominator  is  the  total  amount  of  the  deposits  of all
Supplemental  Eligible  Account Holders on the Supplemental  Eligibility  Record
Date.  Subscription  rights received  pursuant to the third preference  category
shall be  subordinated  to all  rights  under the first  and  second  preference
categories.   Non-transferable   subscription   rights  to  be   received  by  a
Supplemental  Eligible Account Holder in the third preference  category shall be
reduced  by the  subscription  rights  received  by such  account  holder  as an
Eligible Account Holder under the first and second preference categories. In the
event of an  oversubscription,  shares  will be  allocated  so as to enable each
Supplemental  Eligible  Account Holder,  to the extent  possible,  to purchase a
number  of shares  sufficient  to make his total  allocation,  including  shares
previously allocated in the first and second preference categories, equal to 100
shares or the total amount of his  subscription,  whichever is less.  Any shares
not then  allocated  shall  be  allocated  among  the  subscribing  Supplemental
Eligible Account Holders


<PAGE>


Board of Directors
Carnegie Savings Bank
___________, 1998
Page 5

on an  equitable  basis  related to the amount of their  respective  deposits as
compared to the total deposits of Supplemental  Eligible  Account Holders on the
Supplemental Eligibility Record Date.

         If there is no  oversubscription  of the Holding  Company  Stock in the
first, second, and third preference  categories,  the fourth preference category
becomes  operable.  In the  fourth  preference  category,  members  of the  Bank
entitled  to vote at the  special  meeting of  members  to  approve  the Plan of
Conversion who are not Eligible Account Holders or Supplemental Eligible Account
Holders  ("Other  Members")  will  receive,  without  payment,  non-transferable
subscription  rights  entitling them to purchase  Holding  Company Stock.  Other
Members  shall each  receive  subscription  rights to purchase up to the maximum
purchase  limitation  established  for the Public  Offering or  one-tenth of one
percent of the total  offering  of shares,  to the extent that  Holding  Company
Stock is  available.  In the  event  of an  oversubscription  by Other  Members,
Holding  Company  Stock will be  allocated  pro rata  according to the number of
shares subscribed for by each Other Member.

         The Plan of Conversion  further provides for limitations upon purchases
of Holding Company Stock. Specifically, any person by himself or herself or with
an associate or a group of persons  acting in concert may subscribe for not more
than  $75,000  of  Holding  Company  Stock  offered  pursuant  to  the  Plan  of
Conversion,  except that Tax-Qualified Employee Stock Benefit Plans may purchase
up to 10% of the total shares of Holding  Company Stock  issued.  Subject to any
required  regulatory  approval  and the  requirements  of  applicable  laws  and
regulations,  the Bank may increase or decrease any of the purchase  limitations
set forth  herein at any time.  The Board of  Directors  of the Bank may, in its
sole discretion,  increase the maximum purchase  limitation up to 5.0%. Requests
to purchase additional shares of Holding Company Stock under this provision will
be allocated  by the Board of  Directors on a pro rata basis giving  priority in
accordance  with the  priority  rights  set  forth  in the  Plan of  Conversion.
Officers and directors of the Bank and their  associates may not purchase in the
aggregate  more than 35% of the Holding  Company  Stock  issued  pursuant to the
Conversion.  Directors  of the Bank  will not be  deemed  associates  or a group
acting  in  concert  solely  as a result  of their  membership  on the  board of
directors of the Bank. All of the shares of Holding  Company Stock  purchased by
officers and  directors  will be subject to certain  restrictions  on sale for a
period of one year.

         The Plan of  Conversion  provides  that no person  will be  issued  any
subscription  rights or be permitted to purchase  any Holding  Company  Stock if
such person resides in a foreign country or in a state of the United States with
respect  to which all of the  following  apply:  (a) a small  number of  persons
otherwise  eligible to subscribe for shares under the Plan of Conversion  reside
in such state;  (b) the issuance of subscription  rights or the offer or sale of
the Holding  Company Stock in such state,  would require the Bank or the Holding
Company under the securities law of such state to register as a broker or dealer
or to register or otherwise qualify its securities for


<PAGE>


Board of Directors
Carnegie Savings Bank
___________, 1998
Page 6

sale  in such  state;  and (c)  such  registration  or  qualification  would  be
impracticable for reasons of cost or otherwise.

         The  Plan  of  Conversion  also  provides  for the  establishment  of a
Liquidation  Account by the Stock Bank for the benefit of all  Eligible  Account
Holders  and  Supplemental   Eligible  Account  Holders  (if  applicable).   The
Liquidation  Account  will be equal in amount to the net worth of Bank as of the
time of the Conversion.  The  establishment of the Liquidation  Account will not
operate to restrict the use or  application  of any of the net worth accounts of
the  Stock  Bank,  except  that the  Stock  Bank  will not  declare  or pay cash
dividends on or  repurchase  any of its stock if the result  thereof would be to
reduce its net worth  below the amount  required  to  maintain  the  Liquidation
Account.  The Liquidation Account will be for the benefit of the Bank's Eligible
Account Holders and Supplemental  Eligible Account Holders who maintain accounts
in the Bank at the time of the Conversion.  All such account holders,  including
those not entitled to subscription rights for reasons of foreign or out-of-state
residency  (as  described  above),  will  have an  interest  in the  Liquidation
Account.  The  interest an Eligible  Account  Holder and  Supplemental  Eligible
Account  Holder  will  have a right  to  receive,  in the  event  of a  complete
liquidation of the Stock Bank, is a distribution from the Liquidation Account in
the amount of the then current adjusted subaccount balances for savings accounts
then held, which will be made prior to any liquidation distribution with respect
to the capital stock of the Stock Bank.

         The  initial  subaccount  balance  for a  savings  account  held  by an
Eligible  Account Holder and/or  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  qualifying  deposit in the
savings account,  and the denominator is the total amount of qualifying deposits
of all Eligible Account Holders and Supplemental Eligible Account Holders in the
Stock Bank. The initial subaccount  balance will never be increased,  but may be
decreased  if the  deposit  balance  in any  qualifying  savings  account of any
Eligible  Account  Holder or any savings  account of any  Supplemental  Eligible
Account Holder on any annual closing date subsequent to the  Eligibility  Record
Date or Supplemental  Eligibility Record Date, whichever is applicable,  is less
than the lesser of (1) the deposit  balance in the savings  account at the close
of business on any other  annual  closing  date  subsequent  to the  Eligibility
Record Date or the  Supplemental  Eligibility  Record Date, or (2) the amount of
the qualifying  deposit in such savings  account.  In such event, the subaccount
balance for the savings  account  will be adjusted by reducing  each  subaccount
balance in an amount  proportionate  to the  reduction  in the  savings  account
balance.  Once  decreased,  the Plan of Conversion  provides that the subaccount
balance will never be subsequently  increased,  and if the savings account of an
Eligible Account Holder or Supplemental  Eligible Account Holder is closed,  the
related subaccount balance in the Liquidation Account will be reduced to zero.

         The net proceeds  from the sale of the shares of Holding  Company Stock
will become the permanent  capital of Holding  Company,  and the Holding Company
will in turn purchase 100%


<PAGE>


Board of Directors
Carnegie Savings Bank
___________, 1998
Page 7

of the stock  issued by Stock  Bank,  in  exchange  for up to 50% of the Holding
Company's stock offering net proceeds or such other percentage as is approved by
the Board of Directors with the concurrence of the OTS.

         Following  the  Conversion,  voting  rights  in Stock  Bank  will  rest
exclusively in the Holding  Company.  Voting rights in the Holding  Company will
rest exclusively in the stockholders of the Holding Company. The Conversion will
not interrupt the business of the Bank,  and its business will continue as usual
under the Stock Bank. Each depositor will retain a withdrawable  savings account
or accounts equal in amount to the withdrawable  account or accounts at the time
of the Conversion.  Mortgage loans of the Bank will remain  unchanged and retain
their same  characteristics  in the Stock Bank after the  Conversion.  The Stock
Bank will  continue  membership  in the Federal Home Loan Bank System,  and will
remain  subject to the regulatory  authority of the OTS.  Deposits in Stock Bank
will  continue  to  be  insured  by  the  Savings  Association   Insurance  Fund
administered  by the Federal  Deposit  Insurance  Corporation  up to  applicable
limits of insurance coverage.

         Immediately prior to the Conversion,  the Bank will have a positive net
worth in accordance with generally accepted accounting  principles.  The savings
account  holders  of  the  Bank  will  pay  expenses  of the  Conversion  solely
attributable to them, if any. Further, the Bank will pay its own expenses of the
Conversion  and will not pay any  expenses  solely  attributable  to the  Bank's
savings account holders or to the purchasers of Holding Company Stock.

                          REPRESENTATIONS BY MANAGEMENT
                          -----------------------------

         In  connection   with  the   Conversion,   the  following   statements,
representations and declarations have been made to us by management of the Bank:

         1. The Conversion  will be implemented in accordance  with the terms of
the Plan of Conversion  and all  conditions  precedent  contained in the Plan of
Conversion shall be performed prior to the consummation of the Conversion.

         2. The fair market  value of the  withdrawable  savings  accounts  plus
interests in the  Liquidation  Account to be  constructively  received under the
Plan of  Conversion  will in each  instance be equal to the fair market value of
each savings account of the Bank plus the interest in the residual equity of the
Bank surrendered in exchange  therefor.  All proprietary rights in the Bank form
an integral part of the withdrawable  savings accounts being  surrendered in the
Conversion.

         3.  The  Holding  Company  and  the  Stock  Bank  each  have no plan or
intention to redeem or otherwise acquire any of the Holding Company Stock issued
in the proposed transaction.


<PAGE>


Board of Directors
Carnegie Savings Bank
___________, 1998
Page 8


         4. To the best of the knowledge of the management of the Bank, there is
not now nor will there be at the time of the Conversion,  any plan or intention,
on the part of the depositors in the Bank to withdraw  their deposits  following
the  Conversion.   Deposits  withdrawn   immediately  prior  to  or  immediately
subsequent to the  Conversion  (other than maturing  deposits) are considered in
making these assumptions. 00
         5. Immediately  following the consummation of the proposed transaction,
the Stock Bank will  possess  the same assets and  liabilities  as the Bank held
immediately prior to the proposed transaction, plus substantially all of the net
proceeds  from the sale of its stock to the Holding  Company  (except for assets
used to pay  expenses in the  Conversion).  Assets  used to pay  expenses of the
Conversion  (without reference to the expenses of the Subscription  Offering and
the Public Offering) and all  distributions  (except for regular normal interest
payments made by the Bank  immediately  preceding the  transaction)  will in the
aggregate  constitute  less than one percent (1%) of the assets of the Bank, net
of liabilities associated with such assets, and will be paid by the Bank and the
Holding  Company  from the  proceeds  of the  Subscription  Offering  and Public
Offering.

         6. Following the Conversion,  the Stock Bank will continue to engage in
its business in substantially the same manner as engaged in by the Bank prior to
the  Conversion.  The Stock Bank has no plan or  intention  to sell or otherwise
dispose of any of its assets, except in the ordinary course of business.

         7. No cash or property  will be given to any member of the Bank in lieu
of subscription  rights or an interest in the  Liquidation  Account of the Stock
Bank.

         8. None of the  compensation  to be  received  by any  deposit  account
holder-employees   of  the  Bank  or  the  Holding   Company  will  be  separate
consideration  for,  or  allocable  to, any of their  deposits  in the Bank.  No
interest  in the  Liquidation  Account of the Stock Bank will be received by any
deposit  account   holder-employees  as  separate  consideration  for,  or  will
otherwise be allocable to, any employment  agreement,  and the compensation paid
to  each  deposit  account  holder-employee,  during  the  twelve  month  period
preceding  or  subsequent  to the  Conversion,  will  be for  services  actually
rendered and will be commensurate with amounts paid to third parties  bargaining
at arm's length for similar services. No shares of Holding Company Stock will be
issued to or purchased by any deposit account holder-employee of the Bank or the
Holding Company at a discount or as compensation in the Conversion.

         9. The aggregate fair market value of the  Qualifying  Deposits held by
Eligible   Account  Holders  or  Supplemental   Eligible   Account  Holders  (if
applicable)  as of the  close of  business  on the  Eligibility  Record  Date or
Supplemental  Eligibility  Record Date (if applicable)  entitled to interests in
the Liquidation Account to be established by Stock Bank equalled or


<PAGE>


Board of Directors
Carnegie Savings Bank
___________, 1998
Page 9

exceeded  99% of the  aggregate  fair  market  value  of  all  savings  accounts
(including  those  accounts of less than  $50.00) in the Bank as of the close of
business on such date.

         10. There is no plan or intention  for the Stock Bank to be  liquidated
or merged with another corporation following the consummation of the Conversion.

         11. The Bank and the Stock Bank are corporations  within the meaning of
Section 7701(a)(3) of the Code.

         12. The Holding  Company has no plan or  intention to sell or otherwise
dispose  of  the  stock  of  the  Stock  Bank  received  by it in  the  proposed
transaction.

         13.  Both  the  Stock  Bank  and the  Holding  Company  have no plan or
intention,  either  currently  or at  the  time  of  the  Conversion,  to  issue
additional shares of common stock following the proposed transaction, other than
shares that may be issued to employees or  directors  pursuant to certain  stock
option  and stock  incentive  plans or that may be issued  to  employee  benefit
plans.

         14. At the time of the proposed  transaction,  the fair market value of
the assets of the Bank on a going concern  basis  (including  intangibles)  will
equal or exceed the amount of its  li0abilities  plus the amount of liability to
which such  assets are  subject.  The Bank will have a positive  regulatory  net
worth at the time of the Conversion.

         15. The Bank is not under the  jurisdiction of a court in a Title 11 or
similar  case  within  the  meaning  of Section  368(a)(3)(A)  of the Code.  The
proposed  transaction does not involve a receivership,  foreclosure,  or similar
proceeding before a federal or state agency involving a financial institution to
which Section 585 or 593 of the Code applies.

         16. The Bank's savings  depositors  will pay expenses of the Conversion
solely  attributable to them, if any. The Holding  Company,  the Stock Bank, and
the Bank will pay  their own  expenses  of the  Conversion  and will not pay any
expenses solely attributable to the savings depositors or to the Holding Company
stockholders.

         17.  The  liabilities  of the Bank  assumed  by the Stock Bank plus the
liabilities,  if any, to which the transferred  assets are subject were incurred
by the Bank in the ordinary  course of its business and are associated  with the
assets transferred.

         18. There will be no purchase  price  advantage for the Bank's  deposit
account holders who purchase Holding Company Stock in the Conversion.

         19.  Neither  the Bank nor the Stock Bank is an  investment  company as
defined in Sections 368(a)(2)(F)(iii) and (iv) of the Code.


<PAGE>


Board of Directors
Carnegie Savings Bank
___________, 1998
Page 10


         20. No  creditors  of the Bank have  taken any steps to  enforce  their
claims against the Bank by instituting bankruptcy or other legal proceedings, in
either a court or  appropriate  regulatory  agency,  that  would  eliminate  the
proprietary interests of the members of the Bank prior to the Conversion.

         21. The proposed  transaction does not involve the payment to the Stock
Bank or the Bank of  financial  assistance  from  federal  agencies  within  the
meaning of Notice 89-102, 1989-40 C.B. 1.

         22. The Eligible  Account  Holders' and  Supplemental  Eligible Account
Holders'  proprietary  interest  in the Bank arise  solely by virtue of the fact
that they are account holders in the Bank.

         23. At the time of the Conversion,  the Bank will not have  outstanding
any  warrants,  options,  convertible  securities,  or any  other  type of right
pursuant  to which any person  could  acquire an equity  interest in the Holding
Company or the Stock Bank.

         24.  The  Stock  Bank  has no plan or  intention  to sell or  otherwise
dispose of any of the assets of the Bank acquired in the transaction (except for
dispositions,  including  deposit  withdrawals,  made in the ordinary  course of
business).

         25. On a per share  basis,  the purchase  price of the Holding  Company
Stock in the Conversion  will be equal to the fair market value of such stock at
the time of the completion of the proposed transaction.

         26. The Bank has received or will receive an opinion from FinPro,  Inc.
("Appraiser's Opinion"), which concludes that subscription rights to be received
by Eligible Account Holders,  Supplemental  Eligible Account Holders,  and other
eligible  subscribers do not have any ascertainable  fair market value,  because
they are acquired by the recipients  without cost, are  non-transferable,  exist
for such a short  duration,  and merely  afford the  recipients  a right only to
purchase  Holding  Company Stock at a price equal to its  estimated  fair market
value, which will be the same price used in the Public Offering for unsubscribed
shares of Holding Company Stock.

         27.  The Bank  will not have any net  operating  losses,  capital  loss
carryovers, or built-in losses at the time of the Conversion.

                               OPINION OF COUNSEL
                               ------------------

         Based  solely  upon the  foregoing  information  and our  analysis  and
examination of current applicable federal income tax laws, rulings, regulations,
judicial precedents, and the Appraiser's


<PAGE>


Board of Directors
Carnegie Savings Bank
___________, 1998
Page 11

Opinion,  and provided the Conversion is undertaken in accordance with the above
assumptions, we render the following opinion of counsel:

         1.  The  change  in  the  form  of   operation   of  the  Bank  from  a
federally-chartered  mutual savings bank to a federally  chartered capital stock
savings bank, as described above,  will constitute a  reorganization  within the
meaning  of  Section  368(a)(1)(F)  of the  Code,  and no gain  or loss  will be
recognized  to  either  the  Bank  or to the  Stock  Bank  as a  result  of such
Conversion.  (See Rev. Rul. 80-105, 1980-1 C.B. 78). The Bank and the Stock Bank
will each be a party to a reorganization within the meaning of Section 368(b) of
the Code. (Rev. Rul. 72-206, 1972-1 C.B. 104).

         2. No gain or loss will be  recognized by the Stock Bank on the receipt
of money in  exchange  for shares of Stock Bank stock.  (Section  1032(a) of the
Code).

         3. The Holding  Company will recognize no gain or loss upon its receipt
of money in exchange for shares of Holding  Company Stock.  (Section  1032(a) of
the Code).

         4. The  assets of the Bank will have the same basis in the hands of the
Stock  Bank as in the  hands of the Bank  immediately  prior to the  Conversion.
(Section 362(b) of the Code).

         5. The  holding  period of the assets of the Bank to be received by the
Stock Bank will include the period during which the assets were held by the Bank
prior to the Conversion.
(Section 1223(2) of the Code).

         6.  Depositors  will realize gain, if any, upon the issuance to them of
(i) withdrawable deposit accounts of the Stock Bank, (ii) subscription rights in
connection  with the  Conversion,  and/or  (iii)  interests  in the  Liquidation
Account of the Stock Bank. Any gain resulting therefrom will be recognized,  but
only in an  amount  not in excess of the fair  market  value of the  Liquidation
Accounts and/or subscription rights received. The Liquidation Accounts will have
nominal,  if any,  fair  market  value.  Based  solely  on the  accuracy  of the
conclusion reached in the Appraiser's Opinion, and our reliance on such opinion,
that the  subscription  rights  have no value  at the  time of  distribution  or
exercise,  no gain or loss will be required to be recognized by depositors  upon
receipt or distribution of subscription rights. (Section 1001 of the Code).
See Paulsen v. Commissioner, 469 U.S. 131, 139 (1985).

         Likewise,  based  solely on the  accuracy of the  aforesaid  conclusion
reached  in the  Appraiser's  Opinion,  and our  reliance  thereon,  we give the
following  opinions:  (a) no taxable income will be recognized by the borrowers,
directors,  officers,  and employees of the Bank upon  dis00tribution to them of
subscription  rights or upon the exercise or lapse of the subscription rights to
acquire Holding  Company Stock at fair market value;  (b) no taxable income will
be realized by the  depositors  of the Bank as a result of the exercise or lapse
of the subscription


<PAGE>


Board of Directors
Carnegie Savings Bank
___________, 1998
Page 12

rights to purchase Holding Company Stock at fair market value (Rev. Rul. 56-572,
1956-2 C.B.  182);  and (c) no taxable  income will be realized by the Bank, the
Stock  Bank,  or  the  Holding  Company  on  the  issuance  or  distribution  of
subscription  rights to  depositors  of the Bank to  purchase  shares of Holding
Company Stock at fair market value (Section 311 of the Code).

         Notwithstanding the Appraiser's Opinion, if the subscription rights are
subsequently  found to have a fair market value greater than zero, income may be
recognized by various  recipients of the subscription  rights (in certain cases,
whether or not the rights are  exercised)  and the  Holding  Company  and/or the
Stock  Bank may be  taxable  on the  distribution  of the  subscription  rights.
(Section 311 of the Code). In this regard, the subscription  rights may be taxed
partially or entirely at ordinary income tax rates.

         7. The basis of the savings  accounts in the Stock Bank received by the
account  holders  of the  Bank  will be the same as the  basis of their  savings
accounts in the Bank surrendered in exchange therefor (Section  358(a)(1)).  The
basis of the interests in the Liquidation  Account of the Stock Bank received by
the Eligible Account Holders and  Supplemental  Eligible Account Holders will be
zero, that being the cost of such property.  (Paulsen v. Commissioner,  469 U.S.
131, 139 (1985)). The basis of the non-transferable  subscription rights will be
zero,  provided  that such  subscription  rights  are not  deemed to have a fair
market  value  and  that the  subscription  price of such  stock  issuable  upon
exercise  of such rights is equal to the fair  market  value of such stock.  The
basis of the Holding  Company  Stock to its  stockholders  will be the  purchase
price  thereof,  increased  by the basis,  if any,  of the  subscription  rights
exercised  (Section  1012 of the Code).  The holding  period of Holding  Company
Stock will  commence  upon the  effective  date of exercise of the  subscription
rights (Section 1223(6) of the Code). The holding period for the Holding Company
Stock purchased  pursuant to the direct community  offering,  public offering or
under other purchase  arrangements  will commence on the date following the date
on which such stock is purchased. (Rev. Rul. 70- 598, 1970-2 C.B. 168).

         8. The part of the taxable year of the Bank before the  Conversion  and
the part of the  taxable  year of the  Stock  Bank  after  the  Conversion  will
constitute  a single  taxable  year of the Stock Bank.  (See Rev.  Rul.  57-276,
1957-1 C.B. 126). Consequently,  the Bank will not be required to file a federal
income tax return for any portion of such taxable year (Section 1.381(b)-1(a)(2)
of the Treasury Regulations).

         9.  As  provided  by  Section   381(c)(2)   of  the  Code  and  Section
1.381(c)(2)-1  of the Treasury  Regulations,  the Stock Bank will succeed to and
take into account the earnings and profits or deficit in earnings and profits of
the Bank as of the date or dates of transfer.

         10. Regardless of book entries made for the creation of the Liquidation
Account,  the Conversion,  as described above, will not diminish the accumulated
earnings and profits of the


<PAGE>


Board of Directors
Carnegie Savings Bank
___________, 1998
Page 13

Stock Bank available for the  subsequent  distribution  of dividends  within the
meaning of Section 316 of the Code. (Section 1.312-11(b) and (c) of the Treasury
Regulations).

         11. For  purposes  of Section  381 of the Code,  the Stock Bank will be
treated  the same as the Bank would have been had there been no  reorganization.
Accordingly,  the taxable year of the Bank will not end on the effective date of
the proposed transaction merely because of the transfer of assets of the Bank to
the Stock Bank and the tax  attributes of the Bank  enumerated in Section 381(c)
will  be  taken  into  account  by the  Stock  Bank  as if  there  had  been  no
reorganization (Section 1.381(b)-1(a)(2)) of the Treasury Regulations).

         No opinion is expressed as to the tax treatment of the Conversion under
the provisions of any of the other sections of the Code and Treasury Regulations
which  may also be  applicable  thereto,  or under  federal  law,  or to the tax
treatment of any conditions  existing at the time of, or effects resulting from,
the  transactions  which  are not  specifically  covered  by the items set forth
above.  Notwithstanding  any  reference  to  Section  381  above,  no opinion is
expressed or intended to be expressed  herein as to the effect,  if any, of this
transaction on the continued existence of, the carryover or carryback of, or the
limitation on, any net operating losses of the Bank or its successor,  the Stock
Bank, under the Code.

         We hereby  consent to the  filing of this  opinion as an exhibit to the
Application  for  Conversion  on Form AC of the Bank  filed  with  the OTS,  the
Application  H-(e)(1)-S  of the  Holding  Company  filed  with the OTS,  and the
Registration  Statement  on Form SB-2 of the  Holding  Company  filed  under the
Securities  Act of 1933,  as amended,  and to the  reference  of our firm in the
prospectus related to this opinion.

                                            Very truly yours,



                                            MALIZIA, SPIDI, SLOANE & FISCH, P.C.





                                   EXHIBIT 8.2
<PAGE>


                            [FORM OF LEGAL OPINION]


______________, 1998

Board of Directors
Carnegie Savings Bank
17 West Mall Plaza
Carnegie, Pennsylvania  15106

Board Members:

         You have  requested  our opinion  regarding  certain  Pennsylvania  tax
consequences to Carnegie  Savings Bank (the "Bank") and its depositors under the
laws  of the  Commonwealth  of  Pennsylvania  of the  proposed  conversion  (the
"Conversion")  under which the Bank will be changed  from a  federally-chartered
mutual  savings bank to a  federally-chartered  capital  stock savings bank (the
"Stock  Bank"),   the  simultaneous   formation  of  a  parent  holding  company
incorporated  in Pennsylvania  (the "Holding  Company") that will acquire all of
the outstanding stock of the Stock Bank (the "Acquisition"), and the offering of
the stock of the Holding Company to the public (the  "Offering"),  pursuant to a
Plan of Conversion adopted by the Board of Directors of the Bank on December 15,
1997, as amended (the "Plan").

         We have  provided  the Bank an opinion of this firm  regarding  certain
federal income tax  consequences of the  Conversion,  the  Acquisition,  and the
Offering (the "Federal Tax Opinion"). Based upon the facts stated in the Federal
Tax Opinion,  including  certain  representations  of the Bank,  the Federal Tax
Opinion  concludes,  among other  things,  that the  Conversion  qualifies  as a
tax-free  reorganization  under ss. 368(a)(1)(F) of the Internal Revenue Code of
1986, as amended, and that the Bank, the Stock Bank, and the Holding Company and
the depositors of the Bank will not recognize income,  gain, or loss for federal
income tax purposes upon the implementation of the Conversion,  the Acquisition,
and the Offering.

         Based upon (1) the facts and circumstances attendant to the Conversion,
the Acquisition, and the Offering, including the representations of the Bank, as
described in the Federal Tax Opinion,  (2) current  provisions  of  Pennsylvania
law, as reflected  in  Pennsylvania  statutes,  administrative  regulations  and
rulings thereunder,  and court decisions,  (3) the Federal Tax Opinion,  and (4)
the assumption that the Conversion,  the Acquisition,  and the Offering will not
result in the  recognition  of any gain or income on the books of the Bank,  the
Stock  Bank,  or  the  Holding  Company  under  generally  accepted   accounting
principles,  it is our  opinion  that  under  the  laws of the  Commonwealth  of
Pennsylvania, the implementation of the Conversion, the


<PAGE>


Board of Directors
Carnegie Savings Bank
___________, 1998
Page 2

Acquisition and the Offering will not cause any tax liability to be incurred (a)
by  the  Bank  or by  the  Stock  Bank  under  the  Pennsylvania  Mutual  Thrift
Institutions Tax ("MTIT"), 72 P.S. ss.8501 et seq., (b) by the depositors of the
Bank under the  Pennsylvania  Personal  Income Tax ("PIT"),  72 P.S.  ss.7301 et
seq., and (c) by the Holding Company under the Pennsylvania Corporate Net Income
Tax ("CNIT"), 72 P.S. ss.7401 et seq.

         Our opinions  herein are expressly  limited to those taxes specified in
the immediately preceding paragraph and specifically do not include any opinions
with respect to the  consequences  to  depositors of the  implementation  of the
Conversion,  the  Acquisition,  or the Offering under any other taxes imposed by
the Commonwealth of Pennsylvania or any other subdivision thereof, or imposed by
states  other than  Pennsylvania  and local  jurisdictions  of such  states.  In
addition,  the opinions  herein  specifically do not include (1) an opinion with
respect to the consequences to the Bank, the Stock Bank, and the Holding Company
of the implementation of the Conversion, the Acquisition,  or the Offering under
any local taxes  imposed by any political  subdivision  of the  Commonwealth  of
Pennsylvania,  and under any state or local realty or other transfer tax, or (2)
an opinion with respect to tax liabilities  under the MTIT, the PIT, or the CNIT
attributable to events after the Conversion, the Acquisition and the Offering or
to any assets held or acquired  by the Holding  Company  other than stock of the
Stock Bank.

         Our  opinion  is based on the facts and  conditions  as stated  herein,
whether directly or by reference to the Federal Tax Opinion. If any of the facts
and conditions are not entirely  complete or accurate,  it is imperative that we
be  informed  immediately,  as the  inaccuracy  or  incompleteness  could have a
material  effect on our  conclusions.  In rendering our opinion,  we are relying
upon the  relevant  provisions  of the  Code,  the laws of the  Commonwealth  of
Pennsylvania,  as amended, the regulations and rules thereunder and judicial and
administrative   interpretations   thereof,  which  are  subject  to  change  or
modification by subsequent legislative, regulatory,  administrative, or judicial
decisions.  Any such  changes  could also have an effect on the  validity of our
opinion. We undertake no responsibility to update or supplement our opinion. Our
opinion is not binding on the Internal  Revenue  Service or the  Commonwealth of
Pennsylvania,  nor can any assurance be given that any of the foregoing  parties
will  not take a  contrary  position  or that  our  opinion  will be  upheld  if
challenged by such parties.

         Finally,  we hereby consent to the filing of this opinion as an exhibit
to the  Application  for Conversion on Form AC ("Form AC") or similar filings of
the Bank filed with the Office of Thrift Supervision, the filing of this opinion
as an exhibit to the  Application  H-(e)(1)S of the Holding  Company to be filed
with the Office of Thrift Supervision, and the filing of this opinion


<PAGE>


Board of Directors
Carnegie Savings Bank
___________, 1998
Page 3
as an exhibit  to the  Holding  Company's  Registration  Statement  on Form SB-2
("Form SB-2") to be filed with the  Securities and Exchange  Commission,  and to
reference  to our firm in the offering  circular  contained in the Form AC, Form
SB-2 and related documents related to this opinion.

                                            Very truly yours,



                                            Malizia, Spidi, Sloane & Fisch, P.C.








                                  EXHIBIT 10.1
<PAGE>

                                   [FORM OF]
                              EMPLOYMENT AGREEMENT


         THIS  AGREEMENT,  is  entered  into  this  1st  day  of  January  1998,
("Effective Date") by and between Carnegie Savings Bank (the "Savings Bank") and
Shirley Chiesa (the "Executive").

                                   WITNESSETH

         WHEREAS, the Executive has heretofore been employed by the Savings Bank
as the President and is experienced in all phases of the business of the Savings
Bank; and

         WHEREAS,  the  Savings  Bank  desires to be ensured of the  Executive's
continued active participation in the business of the Savings Bank; and

         WHEREAS,  in order to induce the  Executive  to remain in the employ of
the Savings Bank and in consideration  of the Executive's  agreeing to remain in
the employ of the Savings  Bank,  the parties  desire to specify the  continuing
employment relationship between the Savings Bank and the Executive;

         NOW  THEREFORE,  in  consideration  of  the  premises  and  the  mutual
agreements herein contained, the parties hereby agree as follows:

         1.  Employment.  The Savings Bank hereby  employs the  Executive in the
capacity of President.  The Executive  hereby accepts said employment and agrees
to render such administrative and management services to the Savings Bank and to
any to-be-formed parent holding company ("Parent") as are currently rendered and
as  are  customarily  performed  by  persons  situated  in a  similar  executive
capacity.  The  Executive  shall  promote the  business of the Savings  Bank and
Parent. The Executive's other duties shall be such as the Board of Directors for
the Savings  Bank (the "Board of  Directors"  or "Board")  may from time to time
reasonably direct, including normal duties as an officer of the Savings Bank.

         2. Term of Employment.  The term of employment of Executive  under this
Agreement  shall be for the period  commencing on the Effective  Date and ending
thirty-six (36) months thereafter  ("Term").  Additionally,  on, or before, each
annual  anniversary  date from the Effective Date, the Term of employment  under
this Agreement shall be extended for up to an additional  period beyond the then
effective  expiration date upon a  determination  and resolution of the Board of
Directors  that the  performance of the Executive has met the  requirements  and
standards of the Board,  and that the Term of such Agreement  shall be extended.
References  herein to the Term of this Agreement shall refer both to the initial
term and successive terms.




<PAGE>



         3.    Compensation, Benefits and Expenses.

               (a) Base Salary.  The Savings Bank shall  compensate  and pay the
Executive during the Term of this Agreement a minimum base salary at the rate of
$75,000 per annum  ("Base  Salary"),  payable in cash not less  frequently  than
monthly;  provided,  that the rate of such salary shall be reviewed by the Board
of Directors not less often than annually,  and the Executive  shall be entitled
to receive increases at such percentages or in such amounts as determined by the
Board of Directors. The base salary may not be decreased without the Executive's
express written consent.

               (b)  Discretionary  Bonus.  The  Executive  shall be  entitled to
participate in an equitable manner with all other senior management employees of
the Savings Bank in discretionary bonuses that may be authorized and declared by
the Board of Directors to its senior management executives from time to time. No
other  compensation  provided for in this Agreement shall be deemed a substitute
for the Executive's right to participate in such discretionary  bonuses when and
as declared by the Board.

               (c)  Participation in Benefit and Retirement Plans. The Executive
shall be entitled to  participate in and receive the benefits of any plan of the
Savings Bank which may be or may become applicable to senior management relating
to pension or other retirement benefit plans,  profit-sharing,  stock options or
incentive plans, or other plans,  benefits and privileges given to employees and
executives of the Savings Bank, to the extent  commensurate with his then duties
and responsibilities, as fixed by the Board of Directors of the Savings Bank.

               (d)  Participation in Medical Plans and Insurance  Policies.  The
Executive  shall be entitled to  participate  in and receive the benefits of any
plan or policy of the  Savings  Bank  which may be or may become  applicable  to
senior  management  relating to life insurance,  short and long term disability,
medical,  dental,  eye-care,  prescription drugs or medical reimbursement plans.
Additionally,  Executive's  dependent family shall be eligible to participate in
medical and dental  insurance plans sponsored by the Savings Bank or Parent with
the cost of such premiums paid by the Savings Bank.

               (e) Vacations and Sick Leave.  The Executive shall be entitled to
paid annual vacation leave in accordance  with the policies as established  from
time to time by the  Board of  Directors,  which  shall in no event be less than
four weeks per annum.  The  Executive  shall also be  entitled to an annual sick
leave benefit as established by the Board for senior management employees of the
Savings  Bank.  The  Executive  shall not be entitled to receive any  additional
compensation from the Savings Bank for failure to take a vacation or sick leave,
nor shall he be able to accumulate  unused  vacation or sick leave from one year
to the next, except to the extent authorized by the Board of Directors.

               (f) Expenses.  The Savings Bank shall  reimburse the Executive or
otherwise  provide  for or pay  for  all  reasonable  expenses  incurred  by the
Executive in furtherance  of, or in connection  with the business of the Savings
Bank, including, but not by way of limitation,

                                        2

<PAGE>



automobile and traveling expenses,  and all reasonable  entertainment  expenses,
subject  to  such  reasonable  documentation  and  other  limitations  as may be
established  by the Board of Directors of the Savings Bank. If such expenses are
paid in the first  instance by the Executive,  the Savings Bank shall  reimburse
the Executive therefor.

               (g)  Changes in  Benefits.  The  Savings  Bank shall not make any
changes in such plans,  benefits or privileges  previously  described in Section
3(c),  (d) and (e)  which  would  adversely  affect  the  Executive's  rights or
benefits thereunder,  unless such change occurs pursuant to a program applicable
to all  executive  officers  of the  Savings  Bank  and  does  not  result  in a
proportionately  greater  adverse  change in the rights of, or benefits  to, the
Executive  as compared  with any other  executive  officer of the Savings  Bank.
Nothing paid to Executive  under any plan or arrangement  presently in effect or
made available in the future shall be deemed to be in lieu of the salary payable
to Executive pursuant to Section 3(a) hereof.


         4.    Loyalty; Noncompetition.

               (a) The Executive shall devote his full time and attention to the
performance  of his  employment  under  this  Agreement.  During the term of the
Executive's  employment under this Agreement,  the Executive shall not engage in
any business or activity  contrary to the  business  affairs or interests of the
Savings Bank or Parent.

               (b)  Nothing  contained  in this  Section  4 shall be  deemed  to
prevent or limit the right of Executive to invest in the capital  stock or other
securities of any business  dissimilar  from that of the Savings Bank or Parent,
or, solely as a passive or minority investor, in any business.

         5. Standards.  During the term of this  Agreement,  the Executive shall
perform his duties in  accordance  with such  reasonable  standards  expected of
executives with comparable  positions in comparable  organizations and as may be
established from time to time by the Board of Directors.

         6.  Termination and Termination  Pay. The Executive's  employment under
this Agreement shall be terminated upon any of the following occurrences:

               (a) The death of the Executive during the term of this Agreement,
in  which  event  the  Executive's  estate  shall be  entitled  to  receive  the
compensation  due the  Executive  through the last day of the calendar  month in
which Executive's death shall have occurred.

               (b)  The  Board  of  Directors  may  terminate  the   Executive's
employment at any time, but any termination by the Board of Directors other than
termination  for Just  Cause,  shall  not  prejudice  the  Executive's  right to
compensation or other benefits under the Agreement.  The Executive shall have no
right to receive compensation or other benefits for any period after termination
for Just Cause. The Board may within its sole discretion,  acting in good faith,
terminate  the  Executive  for  Just  Cause  and  shall  notify  such  Executive
accordingly. Termination

                                        3

<PAGE>



for "Just Cause" shall include termination  because of the Executive's  personal
dishonesty, incompetence, willful misconduct, breach of fiduciary duty involving
personal profit, intentional failure to perform stated duties, willful violation
of any law,  rule or  regulation  (other  than  traffic  violations  or  similar
offenses) or final  cease-and-desist  order, or material breach of any provision
of the Agreement.

               (c) Except as provided pursuant to Section 9 hereof, in the event
Executive's  employment  under  this  Agreement  is  terminated  by the Board of
Directors without Just Cause, the Savings Bank shall be obligated to continue to
pay the Executive the salary provided pursuant to Section 3(a) herein, up to the
date of termination of the remaining Term of this Agreement, but in no event for
a period of less than twelve  months,  and the cost of Executive  obtaining  all
health,  life,  disability,  and other  benefits  which the  Executive  would be
eligible  to  participate  in through  such date based upon the  benefit  levels
substantially equal to those being provided Executive at the date of termination
of employment.

               (d) The voluntary termination by the Executive during the term of
this  Agreement  with the delivery of no less than 60 days written notice to the
Board of  Directors,  other than  pursuant  to Section  9(b),  in which case the
Executive shall be entitled to receive only the compensation, vested rights, and
all employee benefits up to the date of such termination.

         7.    Regulatory Exclusions.

         (a) If the Executive is suspended  and/or  temporarily  prohibited from
participating  in the conduct of the Savings  Bank's  affairs by a notice served
under Section  8(e)(3) or (g)(1) of the FDIA (12 U.S.C.  1818(e)(3) and (g)(1)),
the Savings Bank's  obligations under the Agreement shall be suspended as of the
date of service, unless stayed by appropriate proceedings. If the charges in the
notice are  dismissed,  the Savings Bank may within its  discretion  (i) pay the
Executive  all  or  part  of  the  compensation   withheld  while  its  contract
obligations were suspended and (ii) reinstate any of its obligations  which were
suspended.

         (b) If the  Executive is removed  and/or  permanently  prohibited  from
participating  in the conduct of the Savings  Bank's  affairs by an order issued
under Sections 8(e)(4) or 8(g)(1) of the Federal Deposit  Insurance Act ("FDIA")
(12 U.S.C.  1818(e)(4)  and (g)(1)),  all  obligations of the Savings Bank under
this Agreement shall  terminate,  as of the effective date of the order, but the
vested rights of the parties shall not be affected.

         (c) If the Savings Bank is in default (as defined in Section 3(x)(1) of
FDIA) all  obligations  under this Agreement  shall  terminate as of the date of
default,  but  this  paragraph  shall  not  affect  any  vested  rights  of  the
contracting parties.

         (d) All obligations under this Agreement shall be terminated, except to
the extent  determined that  continuation of this Agreement is necessary for the
continued  operation of the Savings  Bank:  (i) by the Director of the Office of
Thrift Supervision ("Director of OTS"), or his or her designee, at the time that
the Federal Deposit Insurance Corporation ("FDIC") enters

                                        4

<PAGE>



into an  agreement  to provide  assistance  to or on behalf of the Savings  Bank
under the authority  contained in Section 13(c) of FDIA; or (ii) by the Director
of the OTS, or his or her designee, at the time that the Director of the OTS, or
his or her designee approves a supervisory merger to resolve problems related to
operation  of the Savings  Bank or when the Savings  Bank is  determined  by the
Director of the OTS to be in an unsafe or unsound  condition.  Any rights of the
parties that have already vested, however, shall not be affected by such action.

         (e) Notwithstanding  anything herein to the contrary, any payments made
to the Executive  pursuant to the Agreement,  or otherwise,  shall be subject to
and  conditioned  upon  compliance  with 12 USC ss.1828(k)  and any  regulations
promulgated thereunder.

         8. Disability.  If the Executive shall become disabled or incapacitated
to the extent  that he is unable to perform his duties  hereunder,  by reason of
medically determinable physical or mental impairment,  as determined by a doctor
engaged by the Board of  Directors,  Executive  shall  nevertheless  continue to
receive the compensation and benefits provided under the terms of this Agreement
as follows:  100% of such  compensation  and benefits for a period of 12 months,
but not exceeding the remaining  term of the  Agreement,  and 65% thereafter for
the remainder of the term of the Agreement.  Such benefits noted herein shall be
reduced by any benefits  otherwise  provided to the Executive during such period
under the provisions of disability insurance coverage in effect for Savings Bank
employees.  Thereafter, Executive shall be eligible to receive benefits provided
by the Savings Bank under the  provisions  of disability  insurance  coverage in
effect  for  Savings  Bank  employees.   Upon  returning  to  active   full-time
employment,  the  Executive's  full  compensation as set forth in this Agreement
shall be reinstated as of the date of  commencement of such  activities.  In the
event that the Executive  returns to active employment on other than a full-time
basis,  then his  compensation  (as set forth in Section 3(a) of this Agreement)
shall be reduced in proportion to the time spent in said employment, or as shall
otherwise be agreed to by the parties.

         9.    Change in Control.

               (a) Notwithstanding any provision herein to the contrary,  in the
event of the involuntary  termination of Executive's  employment during the term
of this Agreement following any Change in Control of the Savings Bank or Parent,
or within 24 months  thereafter  of such Change in  Control,  absent Just Cause,
Executive  shall be paid an  amount  equal to the  product  of 2.999  times  the
Executive's  "base  amount" as defined in  Section  280G(b)(3)  of the  Internal
Revenue  Code of 1986,  as amended  (the  "Code")  and  regulations  promulgated
thereunder.  Said sum shall be paid, at the option of  Executive,  either in one
(1) lump sum  within  thirty  (30) days of such  termination  of  service  or in
periodic  payments  over  the  next  36  months  or the  remaining  term of this
Agreement,  whichever  is  less,  as if  Executive's  employment  had  not  been
terminated,  and such  payments  shall be in lieu of any other  future  payments
which the  Executive  would be otherwise  entitled to receive under Section 6 of
this Agreement.  Notwithstanding the forgoing,  all sums payable hereunder shall
be  reduced  in such  manner and to such  extent so that no such  payments  made
hereunder when aggregated with all other payments to be made to the Executive by
the Savings Bank or the Parent shall be deemed an "excess parachute payment"

                                        5

<PAGE>



in  accordance  with  Section  280G of the Code and be subject to the excise tax
provided at Section  4999(a) of the Code.  The term  "Change in  Control"  shall
refer to (i) the control of voting proxies  whether  related to  stockholders or
mutual  members by any person,  other than the Board of Directors of the Savings
Bank, to direct more than 25% of the outstanding  votes of the Savings Bank, the
control of the election of a majority of the Savings  Bank's  directors,  or the
exercise  of a  controlling  influence  over the  management  or policies of the
Savings Bank by any person or by persons acting as a group within the meaning of
Section  13(d) of the Exchange  Act,  (ii) an event whereby the OTS, FDIC or any
other  department,  agency or  quasi-agency of the federal  government  cause or
bring about,  without the consent of the Savings Bank, a change in the corporate
structure or organization  of the Savings Bank;  (iii) an event whereby the OTS,
FDIC or any other  agency or  quasi-agency  of the federal  government  cause or
bring about,  without the consent of the Savings Bank, a taxation or involuntary
distribution  of retained  earnings or proceeds  from the sale of  securities to
depositors,  borrowers,  any  government  agency  or  organization  or  civic or
charitable organization;  or (iv) a merger or other business combination between
the Savings Bank and another  corporate  entity  whereby the Savings Bank is not
the  surviving  entity.  In the event that the Savings Bank shall convert in the
future from mutual-to-stock  form, the term "Change in Control" shall also refer
to: (i) the sale of all,  or a material  portion,  of the assets of the  Savings
Bank or the Parent;  (ii) the merger or  recapitalization of the Savings Bank or
the Parent  whereby the Savings Bank or the Parent is not the surviving  entity;
(iii) a change in  control  of the  Savings  Bank or the  Parent,  as  otherwise
defined  or  determined  by the  Office of  Thrift  Supervision  or  regulations
promulgated  by it; or (iv) the  acquisition,  directly  or  indirectly,  of the
beneficial  ownership  (within the meaning of that term as it is used in Section
13(d) of the  Securities  Exchange  Act of 1934 and the  rules  and  regulations
promulgated  thereunder) of twenty-five percent (25%) or more of the outstanding
voting securities of the Savings Bank or the Parent by any person, trust, entity
or group. The term "person" means an individual  other than the Executive,  or a
corporation,  partnership,  trust, association,  joint venture, pool, syndicate,
sole proprietorship, unincorporated organization or any other form of entity not
specifically listed herein.

               (b)  Notwithstanding any other provision of this Agreement to the
contrary,  Executive may voluntarily terminate his employment during the term of
this Agreement  following a Change in Control of the Savings Bank or Parent,  or
within twenty-four months following such Change in Control,  and Executive shall
thereupon  be entitled to receive the payment  described in Section 9(a) of this
Agreement,  upon the occurrence,  or within 120 days  thereafter,  of any of the
following  events,  which have not been consented to in advance by the Executive
in writing: (i) if Executive would be required to move his personal residence or
perform his principal  executive functions more than thirty-five (35) miles from
the Executive's  primary office as of the signing of this Agreement;  (ii) if in
the organizational structure of the Savings Bank, Executive would be required to
report to a person or persons  other than the Board of  Directors of the Savings
Bank;  (iii) if the  Savings  Bank  should  fail to  maintain  Executive's  base
compensation  in effect as of the date of the Change in Control and the existing
employee  benefits plans,  including  material fringe benefit,  stock option and
retirement   plans;   (iv)  if   Executive   would  be   assigned   duties   and
responsibilities  other than those  normally  associated  with his  position  as
referenced  at  Section  1,  herein;  (v)  if  Executive's  responsibilities  or
authority

                                        6

<PAGE>



have in any way been  materially  diminished  or reduced;  or (vi) if  Executive
would not be reelected to the Board of Directors of the Savings Bank.

        10.  Withholding.  All payments  required to be made by the Savings Bank
hereunder to the Executive  shall be subject to the withholding of such amounts,
if any,  relating to tax and other  payroll  deductions  as the Savings Bank may
reasonably  determine  should be  withheld  pursuant  to any  applicable  law or
regulation.

        11.    Successors and Assigns.

               (a) This  Agreement  shall inure to the benefit of and be binding
upon any corporate or other  successor of the Savings Bank or Parent which shall
acquire,  directly  or  indirectly,  by  merger,   consolidation,   purchase  or
otherwise,  all or substantially  all of the assets or stock of the Savings Bank
or Parent.

               (b) Since the  Savings  Bank is  contracting  for the  unique and
personal  skills  of the  Executive,  the  Executive  shall  be  precluded  from
assigning or delegating his rights or duties  hereunder  without first obtaining
the written consent of the Savings Bank.

        12. Amendment;  Waiver. No provisions of this Agreement may be modified,
waived or discharged unless such waiver,  modification or discharge is agreed to
in  writing,  signed by the  Executive  and such  officer or  officers as may be
specifically designated by the Board of Directors of the Savings Bank to sign on
its behalf. No waiver by any party hereto at any time of any breach by any other
party  hereto  of, or  compliance  with,  any  condition  or  provision  of this
Agreement  to be  performed  by such  other  party  shall be  deemed a waiver of
similar or  dissimilar  provisions  or conditions at the same or at any prior or
subsequent time.

        13.  Governing  Law.  The  validity,  interpretation,  construction  and
performance of this Agreement shall be governed by the laws of the United States
where  applicable  and  otherwise  by  the  substantive  laws  of the  State  of
Pennsylvania.

        14.  Nature of  Obligations.  Nothing  contained  herein shall create or
require  the  Savings  Bank to  create a trust of any kind to fund any  benefits
which may be payable hereunder,  and to the extent that the Executive acquires a
right to receive  benefits from the Savings Bank hereunder,  such right shall be
no greater than the right of any unsecured general creditor of the Savings Bank.

        15. Headings.  The section headings  contained in this Agreement are for
reference  purposes  only  and  shall  not  affect  in any  way the  meaning  or
interpretation of this Agreement.

        16.  Severability.  The  provisions  of this  Agreement  shall be deemed
severable  and the  invalidity  or  unenforceability  of any  provision  of this
Agreement  shall  not  affect  the  validity  or  enforceability  of  the  other
provisions of this Agreement, which shall remain in full force and effect.


                                        7

<PAGE>



        17. Arbitration.  Any controversy or claim arising out of or relating to
this  Agreement,  or the breach  thereof,  shall be settled  by  arbitration  in
accordance  with the rules then in effect of the district office of the American
Arbitration  Association ("AAA") nearest to the home office of the Savings Bank,
and  judgment  upon the  award  rendered  may be  entered  in any  court  having
jurisdiction thereof,  except to the extent that the parties may otherwise reach
a mutual settlement of such issue.  Further, the settlement of the dispute to be
approved  by the  Board of the  Savings  Bank may  include a  provision  for the
reimbursement  by the Savings Bank to the Executive for all reasonable costs and
expenses,  including  reasonable  attorneys'  fees,  arising from such  dispute,
proceedings  or  actions,  or the Board of the  Savings  Bank or the  Parent may
authorize such  reimbursement  of such reasonable costs and expenses by separate
action upon a written action and determination of the Board following settlement
of the  dispute.  Such  reimbursement  shall be paid  within  ten  (10)  days of
Executive furnishing to the Savings Bank or Parent evidence, which may be in the
form,  among  other  things,  of a canceled  check or  receipt,  of any costs or
expenses incurred by Executive.

        18. Confidential Information. The Executive acknowledges that during his
or her  employment  he or  she  will  learn  and  have  access  to  confidential
information  regarding  the Savings  Bank and the Parent and its  customers  and
businesses ("Confidential Information").  The Executive agrees and covenants not
to  disclose  or use for his or her own  benefit,  or the  benefit  of any other
person or entity, any such Confidential Information, unless or until the Savings
Bank or the  Parent  consents  to  such  disclosure  or use or such  information
becomes common  knowledge in the industry or is otherwise  legally in the public
domain. The Executive shall not knowingly disclose or reveal to any unauthorized
person any Confidential Information relating to the Savings Bank, the Parent, or
any  subsidiaries or affiliates,  or to any of the businesses  operated by them,
and the  Executive  confirms  that such  information  constitutes  the exclusive
property of the Savings Bank and the Parent.  The Executive  shall not otherwise
knowingly  act or conduct  himself (a) to the material  detriment of the Savings
Bank or the Parent, or its subsidiaries, or affiliates, or (b) in a manner which
is  inimical or contrary  to the  interests  of the Savings  Bank or the Parent.
Executive  acknowledges  and agrees that the existence of this Agreement and its
terms and conditions constitutes  Confidential  Information of the Savings Bank,
and the Executive  agrees not to disclose the Agreement or its contents  without
the prior written  consent of the Savings Bank.  Notwithstanding  the foregoing,
the Savings Bank reserves the right in its sole discretion to make disclosure of
this  Agreement as it deems  necessary or  appropriate  in  compliance  with its
regulatory  reporting  requirements.  Notwithstanding  anything  herein  to  the
contrary, failure by the Executive to comply with the provisions of this Section
may  result  in the  immediate  termination  of the  Agreement  within  the sole
discretion of the Savings Bank,  disciplinary action against the Executive taken
by the Savings Bank,  including but not limited to the termination of employment
of the Executive for breach of the Agreement and the provisions of this Section,
and other remedies that may be available in law or in equity.

        19. Entire Agreement.  This Agreement together with any understanding or
modifications  thereof as agreed to in writing by the parties,  shall constitute
the entire agreement between the parties hereto.



                                        8




                                  EXHIBIT 10.2
<PAGE>



                              CARNEGIE SAVINGS BANK
                          SUPPLEMENTAL RETIREMENT PLAN
                        FOR THE BENEFIT OF SHIRLEY CHIESA


         WHEREAS,  Carnegie  Savings Bank ("Bank") wishes to reward the years of
prior  service  provided by Shirley  Chiesa,  President  ("Participant")  and to
continue to retain and to motivate his  performance  and  dedication to the Bank
and its Board of Directors, and

         WHEREAS,  it is deemed  advisable and in the best interests of the Bank
to offer such  Participant with additional  financial  incentives in the form of
deferred  compensation  to encourage  such continued  employment  service to the
Bank.

         NOW  THEREFORE,   BE  IT  RESOLVED  that  the  Carnegie   Savings  Bank
Supplemental  Retirement  Plan for the Benefit of Shirley  Chiesa  ("Plan"),  be
adopted and implemented effective December 15, 1997, as follows:

                                    ARTICLE I

                                   DEFINITIONS

         The following  words and phrases as used herein shall,  for the purpose
of this Plan and any subsequent  amendment thereof,  have the following meanings
unless a different meaning is plainly required by the content, as follows:

         1.1     "Bank" or "Savings Bank" means Carnegie Savings Bank, Carnegie,
Pennsylvania, or any successor thereto.

         1.2  "Beneficiary"  shall mean the  Participant's  surviving spouse, if
any.  If there  shall be no  surviving  spouse,  then all  benefits  payable  in
accordance with the Plan shall be payable to the Participant's estate.

         1.3 "Board"  means the Board of Directors of the Bank,  as  constituted
from time to time and successors thereto.

         1.4 "Change in Control" means : (i) the ownership, holding, or power to
vote more than 25% of the  Savings  Bank's  (or any  parent  holding  company's)
outstanding  voting  stock by any person;  (ii) the control of the election of a
majority of the Savings Bank's (or its parent holding company's)  directors;  or
(iii) the exercise of a controlling influence over the management or policies of
the  Savings  Bank by any  person or by  persons  acting as a group  within  the
meaning of Section 13(d) of the Exchange Act. Change in Control shall also mean:
(i) the sale of all, or a material  portion,  of the assets of the Savings Bank;
(ii) the  merger  or  recapitalization  of the  Savings  Bank or any  merger  or
recapitalization  whereby the Savings Bank is not the surviving entity;  (iii) a
change in control of the Savings Bank, as otherwise defined or determined by the
applicable  federal banking regulator having  supervisory  jurisdiction over the
Savings  Bank,  or  regulations  promulgated  by it;  or (iv)  the  acquisition,
directly or indirectly,


<PAGE>



of the  beneficial  ownership  (within the meaning of that term as it is used in
Section  13(d) of the  Exchange  Act and the rules and  regulations  promulgated
thereunder)  of  twenty-five  percent  (25%) or more of the  outstanding  voting
securities  of the Savings  Bank by any  person,  trust,  entity or group.  This
limitation  shall  not  apply to the  purchase  of  shares  by  underwriters  in
connection  with a public  offering  of the  Savings  Bank  stock (or its parent
holding company's stock), or the purchase of shares of up to twenty-five percent
(25%) of any class of securities of the Savings Bank by a tax-qualified employee
stock benefit plan. The term "person"  refers to an individual or a corporation,
partnership,   trust,   association,   joint  venture,  pool,  syndicate,   sole
proprietorship,  unincorporated  organization  or any other  form of entity  not
specifically listed herein. The decision of the Committee as to whether a change
in control has occurred  shall be conclusive and binding.  However,  a change in
control  shall not be deemed to have  occurred as a result of a holding  company
reorganization of the Savings Bank and simultaneous acquisition of more than 50%
of the Savings Bank's stock  (following  the Savings Bank's  conversion to stock
form) by a parent savings and loan holding company or bank holding company.

         1.5  "Committee"  means the Board or the  administrative  committee  as
appointed by the Board pursuant to Section 8.11 herein.

         1.6      "Director" means a member of the Board of the Bank.

         1.7  "Disability"  (total and permanent  disability)  means a mental or
physical  disability  which prevents the Participant  from performing the normal
duties of his or her position with the Bank. Such disability must have prevented
the Participant from performing his or her duties for at least six months, and a
physician  satisfactory  to both the  Participant and the Bank must certify that
the  Participant  is disabled from  performing his or her normal duties with the
Bank.

         1.8      "Effective Date" means December 15, 1997.

         1.9  "Participant"  means Shirley  Chiesa,  President of the Bank. Such
participation   shall  continue  as  long  as  such  Participant   fulfills  all
requirements for  participation  subject to the right of termination,  amendment
and modification of the Plan hereinafter set forth.

         1.10  "Pension  Plan"  means any  tax-qualified  defined  benefit  plan
sponsored  by the Bank for the benefit of the Bank's  employees  in effect as of
the Effective Date or thereafter.
Pension Plan.

         1.11 "Plan" means the Carnegie  Savings  Bank  Supplemental  Retirement
Plan for the Benefit of Shirley  Chiesa,  as herein set forth, as may be amended
from time to time.

         1.12  "Retirement  Date"  means  the first  day of the  calendar  month
following  attainment of age 65 of the  Participant  or  thereafter  whereby the
Participant  retires as an employee of the Bank and has  completed not less than
25 years of Service as of such date.


                                        2

<PAGE>



         1.13  "Service"  means all years of service as an  employee of the Bank
and all  predecessor  and  successor  entities.  Years  of  service  need not be
continuous. All years of service prior to the Effective Date shall be recognized
for benefits determination.

         1.14 "Trust" shall mean any trust  agreement  entered into on behalf of
the Plan by the Bank for the  purpose of holding  assets of the Bank in order to
promote the efficient administration of the Plan.


                                   ARTICLE II

                                    BENEFITS

         2.1  Retirement.  Upon a Participant's  termination  from service as an
employee of the Bank on or after the Retirement  Date, the Bank shall pay to the
participant a benefit in an amount approved by the Board and set forth herein at
Article II,  Section 2.4,  commencing on the first  business day of the calendar
month commencing on or after the Retirement Date.  Except as provided at Article
II,  Section  2.2, 2.3 and 2.5 herein,  upon a  Participant's  termination  from
service as an employee of the Bank prior to the Retirement  Date, the Bank shall
have no financial obligations to the Participant under the Plan.

         2.2 Disability. In the event of the Disability of the Participant,  the
Participant  will be entitled to a benefit equal to 100% of the amount specified
at Article  II,  Section  2.4,  payable on the first day of the month  following
certification  of  such  Disability;   provided  that,  upon  Disability,   such
Participant  shall  be  presumed  to have  attained  not  less  than  age 65 and
completed not less than 25 years of service as of such date of Disability.

         2.3 Change in  Control.  All  benefits  payable,  or that would  become
payable if the Participant were to retire prior to such Change in Control, shall
remain payable  thereafter.  Upon  termination of service  following a Change in
Control,  all benefits  shall be deemed payable  immediately in accordance  with
Article II, Section 2.4;  provided that if the  Participant is not yet age 65 as
of such date of  termination  of service and has not yet  completed  at least 25
Years of Service with the Bank, such Participant shall nevertheless be deemed to
be not less than age 65 and  completed  not less than 25 years of  service as of
the date of such  termination.  Further,  that in order  to  calculate  benefits
payable  hereunder,  actual Years of Service for benefits  calculation  purposes
following a Change in Control shall include all years of service remaining under
any employment  agreement between the Participant and the Bank. Upon a Change in
Control, all future benefits payable pursuant to Sections 2.1, 2.2, 2.3, and 2.5
of the Plan,  shall at the  election  of the  Participant  be made in a lump sum
payment  equal to the  present  value of all  future  benefits  payable  to such
Participant.  The interest  rate in effect for a two year U.S.  Treasury Note on
the date of the lump sum payment shall be used for purposes of  calculating  the
present value of amounts payable in accordance with Section 2.4.


                                        3

<PAGE>



         2.4 Benefit Payments. In accordance with Sections 2.1, 2.2, 2.3 and 2.5
of the Plan, the Participant shall be eligible to receive benefit payments under
the Plan, as follows:

         a. The  Participant  shall be eligible to receive  retirement  payments
equal to the sum of $3,236 per month for a period of 120 months.

         b. Benefits  payable  hereunder are exclusive of any benefits  received
under the Pension Plan, if applicable.

         2.5 Benefit Payments Following Death. A Participant  receiving benefits
in  accordance  with Article II,  Sections  2.1,  2.2 or 2.3 shall,  upon death,
continue to have the balance of any such payments due be paid to the Beneficiary
for the remainder of the payments due as specified at Section 2.4.

         2.6  Notice  of  Retirement.   A  Participant  electing  to  retire  in
accordance  with the Plan shall deliver  written notice  ("Notice") to the Board
not  less  than  ninety  (90)  days  prior  to the  actual  Retirement  Date.  A
Participant  who  terminates  service  upon  death,  Disability,  or a Change in
Control  shall not be required to deliver such Notice in order to be entitled to
receive benefits under the Plan.

         2.7 Alternative Forms Of Benefit Payment. The Committee may at any time
distribute  the benefits  payable with  respect to all future  benefits  payable
pursuant to Sections  2.1,  2.2, 2.3, and 2.5 of the Plan, in a lump sum payment
equal to the present value of all future benefits  payable to such  Participant.
The interest  rate in effect for a 2 year U.S.  Treasury Note on the date of the
lump sum payment shall be used for purposes of calculating  the present value of
amounts payable in accordance with Section 2.4.



                                   ARTICLE III

                                    INSURANCE

         3.1 Ownership of Insurance. The Bank, in its sole discretion, may elect
to purchase one or more life insurance  policies on the lives of Participants in
order to provide  funds to the Bank to pay part or all of the  benefits  accrued
under this Plan.  All rights and  incidents of  ownership in any life  insurance
policy  that  the  Bank  may  purchase  insuring  the  life  of the  Participant
(including any right to proceeds payable thereunder) shall belong exclusively to
the  Bank  or its  designated  Trust,  and  neither  the  Participant,  nor  any
beneficiary or other person  claiming under or through him or her shall have any
rights,  title or interest in or to any such insurance  policy.  The Participant
shall not have any power to transfer,  assign, hypothecate or otherwise encumber
in advance any of the  benefits  payable  thereunder,  nor shall any benefits be
subject to seizure for the benefit of any debts or judgments, or be transferable
by operation of law in the event of  bankruptcy,  insolvency or  otherwise.  Any
life insurance policy purchased

                                        4

<PAGE>



pursuant hereto and any proceeds payable  thereunder shall remain subject to the
claims of the Bank's general creditors.

         3.2  Physical  Examination.  As a condition  of  becoming or  remaining
covered under this Plan, the  Participant,  as may be requested by the Bank from
time to time shall take a physical  examination  by a  physician  approved by an
insurance  carrier.  The  cost of the  examination  shall  not be  borne  by the
Participant.  The report of such examination shall be transmitted  directly from
the  physician  to the  insurance  carrier  designated  by the Bank to establish
certain costs  associated  with obtaining  insurance  coverages as may be deemed
necessary under this Plan. Such examination shall remain  confidential among the
Participant,  the  physician  and the  insurance  carrier  and shall not be made
available to the Bank in any form or manner.

         3.3  Death of  Participant.  Upon the  death  of the  Participant,  the
proceeds  derived from any such insurance policy held by the Bank or any related
Trust, if any, shall be paid to the Bank or its designated Trust.

                                   ARTICLE IV

                            TRUST / NON-FUNDED STATUS

         4.1 Trust. Except as may be specifically provided, nothing contained in
this Plan and no action  taken  pursuant  to the  provisions  of this Plan shall
create  or  be  construed  to  create  a  trust  of  any  kind,  or a  fiduciary
relationship between the Bank and the Participant or any other person. Any funds
which may be invested  under the  provisions of this Plan shall continue for all
purposes to be a part of the general funds of the Bank. No person other than the
Bank shall by virtue of the  provisions  of this Plan have any  interest in such
funds.  The Bank shall not be under any  obligation  to use such funds solely to
provide  benefits  hereunder,  and  no  representations  have  been  made  to  a
Participant  that  such  funds  can or  will be used  only to  provide  benefits
hereunder.  To the extent that any person  acquires a right to receive  payments
from the Bank under the Plan,  such rights shall be no greater than the right of
any unsecured general creditor of the Bank.

         In order to facilitate the  accumulation of funds necessary to meet the
costs of the Bank under this Plan (including the provision of funds necessary to
pay premiums with respect to any life insurance  policies  purchase  pursuant to
Article III above and to pay  benefits to the extent that the cash value  and/or
proceeds of any such policies are not adequate to make payments to a Participant
or his or her beneficiary as and when the same are due under the Plan), the Bank
may enter into a Trust  Agreement.  The Bank,  in its  discretion,  may elect to
place any life insurance  policies  purchased pursuant to Article III above into
the Trust. In addition, such sums shall be placed in said Trust as may from time
to time be approved by the Board of Directors,  in its sole  discretion.  To the
extent that the assets of said Trust and/or the  proceeds of any life  insurance
policy  purchased  pursuant to Article III are not  sufficient  to pay  benefits
accrued under this Plan,  such payments shall be made from the general assets of
the Bank.

                                        5

<PAGE>




                                    ARTICLE V

                                     VESTING

         5.1 Vesting.  All benefits  under this Plan are deemed  non-vested  and
forfeitable  prior to the Retirement Date. All benefits payable  hereunder shall
be deemed 100% earned and non-  forfeitable  by the  Participant  and his or her
Beneficiary  as of the  Retirement  Date.  Notwithstanding  the  foregoing,  all
benefits payable  hereunder shall be deemed 100% earned and  non-forfeitable  by
the Participant  and his or her Beneficiary  upon the death or the Disability of
the Participant, or upon termination of employment following a Change in Control
of the Bank. No benefits shall be deemed  payable  hereunder for any time period
prior to termination of employment prior to the Retirement  Date,  except in the
event of death,  Disability or termination  of employment  following a Change in
Control of the Bank, in which case such benefits shall be immediately payable as
of such date of termination of employment.

                                   ARTICLE VI

                                   TERMINATION

         6.1  Termination.   All  rights  of  the  Participant  hereunder  shall
terminate  immediately upon the Participant  ceasing to be in the active service
of the Bank prior to the time that the benefits  payable under the Plan shall be
deemed to be 100% earned and non-forfeitable. A leave of absence approved by the
Board shall not  constitute  a cessation  of service  within the meaning of this
paragraph, within the sole discretion of the Committee.

                                   ARTICLE VII

                      FORFEITURE OR SUSPENSION OF BENEFITS

         7.1  Forfeiture or Suspension  of Benefits.  Notwithstanding  any other
provision of this Plan to the contrary, benefits shall be forfeited or suspended
during any period of paid service with the Bank  following the  commencement  of
benefit payments, within the sole discretion of the Committee.

                                  ARTICLE VIII

                               GENERAL PROVISIONS

         8.1 Other  Benefits.  Nothing in this Plan shall diminish or impair the
Participant's eligibility,  participation or benefit entitlement under any other
benefit,  insurance  or  compensation  plan  or  agreement  of the  Bank  now or
hereinafter in effect.


                                        6

<PAGE>



         8.2 No Effect on Employment.  This Plan shall not be deemed to give any
Participant or other person in the employ or service of the Bank any right to be
retained in the  employment  or service of the Bank,  or to  interfere  with the
right of the Bank to terminate any  Participant or such other person at any time
and to treat him or her without regard to the effect which such treatment mights
have upon him or her as a Participant in this Plan.

         8.3 Legally Binding. The rights,  privileges,  benefits and obligations
under this Plan are  intended  to be legal  obligations  of the Bank and binding
upon the Bank, its successors and assigns.

         8.4  Modification.  The  Bank,  by action of the  Board,  reserves  the
exclusive right to amend,  modify, or terminate this Plan. Any such termination,
modification or amendment shall not terminate or diminish any rights or benefits
accrued by any Participant prior thereto.  The Bank shall give thirty (30) days'
notice in writing to any  Participant  prior to the  effective  date of any such
amendment,  modification  or  termination  of  this  Plan.  Notwithstanding  the
foregoing,  in no event shall such benefits  payable to a Participant  under the
Plan be reduced  below those  provided  for in Section 2.4 herein.  In the event
that the Plan benefits  payable under Section 2.4 of the Plan are reduced or the
Plan is  terminated,  a  Participant  shall be  immediately  100%  vested in all
benefits  calculated in accordance  with Section 2.4 as of the date of such Plan
amendment  or Plan  termination  without  regard to such Plan  amendment or Plan
termination.

         8.5 Arbitration. Any controversy or claim arising out of or relating to
any contract or the breach thereof shall be settled by arbitration in accordance
with the Commercial  Arbitration Rules of the American Arbitration  Association,
with  such  arbitration  hearing  to be  held  at the  offices  of the  American
Arbitration  Association  ("AAA")  unless  otherwise  mutually  agreed to by the
Participant  and  the  Bank,  and  judgment  upon  the  award  rendered  by  the
arbitrator(s) may be entered in any court having jurisdiction thereof.

         8.6  Limitation.  No rights of any  Participant  are  assignable by any
Participant,  in whole or in part,  either by voluntary or involuntary act or by
operation  of  law.  Rights  of  Participants   hereunder  are  not  subject  to
anticipation,  alienation, sale, transfer,  assignment,  pledge,  hypothecation,
encumbrance  or  garnishment  by creditors of the  Participant or a Beneficiary.
Such rights are not subject to the debts, contracts,  liabilities,  engagements,
or torts of any Participant or his or her Beneficiary. No Participant shall have
any right under this Plan or any Trust  referred to in Article IV or against any
assets held or  acquired  pursuant  thereto  other than the rights of a general,
unsecured  creditor of the Bank pursuant to the unsecured promise of the Bank to
pay the benefits  accrued  hereunder in accordance  with the terms of this Plan.
The Bank has no  obligation  under  this Plan to fund or  otherwise  secure  its
obligations to render payments  hereunder to Participants.  No Participant shall
have any voice in the use,  disposition,  or investment of any asset acquired or
set aside by the Bank to provide benefits under this Plan.


                                        7

<PAGE>



         8.7 ERISA and IRC  Disclaimer.  It is intended that the Plan be neither
an "employee  welfare  benefit plan" nor an "employee  pension benefit plan" for
purposes of the Employee  Retirement  Income  Security  Act of 1974,  as amended
("ERISA").  Further, it is intended that the Plan will not cause the interest of
a  Participant  under  the Plan to be  includable  in the  gross  income of such
Participant or a Beneficiary  prior to the actual receipt of a payment under the
Plan for purposes of the Internal Revenue Code of 1986, as amended  ("IRC").  No
representation  is made to any  Participant  to the  effect  that any  insurance
policies  purchased by the Bank or assets of any Trust  established  pursuant to
this Plan will be used solely to provide  benefits under this Plan or in any way
shall  constitute  security for the payment of such benefits.  Benefits  payable
under this Plan are not in any way limited to or governed by the proceeds of any
such insurance  policies or the assets of any such Trust.  No Participant in the
Plan has any preferred claim against the proceeds of any such insurance policies
or the assets of any such Trust.

         8.8 Conduct of Participants.  Notwithstanding anything contained to the
contrary,  no payment of any then unpaid  benefits  shall be made and all rights
under the Plan  payable  to a  Participant,  or any  other  person,  to  receive
payments  thereof  shall be  forfeited  if the  Participant  shall engage in any
activity  or conduct  which in the  opinion the Board of the Bank is inimical to
the best interests of the Bank.

         8.9  Incompetency.  If the Bank  shall find that any person to whom any
payment  is  payable  under  the Plan is  deemed  unable  to care for his or her
personal affairs because of illness or accident,  or is a minor, any payment due
(unless  a prior  claim  therefor  shall  have  been  made  by a duly  appointed
guardian,  committee or other legal representative) may be paid to the spouse, a
child, a parent,  or a brother or sister, or to any person deemed by the Bank to
have incurred  expense for such person  otherwise  entitled to payment,  in such
manner and proportions as the Committee, in its sole discretion,  may determine.
Any such payments shall  constitute a complete  discharge of the  liabilities of
the Bank under the Plan.

         8.10 Construction. The Committee shall have full power and authority to
interpret, construe and administer this Plan and the Committee's interpretations
and  construction  thereof,  and  actions  thereunder,   shall  be  binding  and
conclusive on all persons for all purposes. Directors of the Bank and members of
the Committee  shall not be liable to any person for any action taken or omitted
in connection with the  interpretation  and  administration  of this Plan unless
attributable to his or her own willful,  gross misconduct or intentional lack of
good faith.

         8.11 Plan  Administration.  The Board of the Bank shall  administer the
Plan; provided,  however, that the Board may appoint an administrative committee
("Committee") to provide  administrative  services or perform duties required by
this Plan.  The  Committee  shall have only the  authority  granted to it by the
Board.

         8.12 Governing Law. This Plan shall be construed in accordance with and
governed  by the laws of the State of  Pennsylvania,  except to the extent  that
Federal law shall be deemed to apply.  No  payments  of  benefits  shall be made
hereunder if the Board of the Bank, or counsel

                                        8

<PAGE>



retained  thereby,  shall  determine that such payments shall be in violation of
applicable regulations,  or likely result in imposition of regulatory action, by
the Office of Thrift Supervision,  the Federal Deposit Insurance  Corporation or
other appropriate banking regulatory agencies.

         8.13     Regulatory Matters.

         (a) The  Participant  or  Beneficiary  shall  have no right to  receive
compensation  or other benefits in accordance with the Plan for any period after
termination  of service  for Just  Cause.  Termination  for "Just  Cause"  shall
include   termination   because  of  the  Participant's   personal   dishonesty,
incompetence,  willful  misconduct,  breach of fiduciary duty involving personal
profit,  intentional failure to perform stated duties,  willful violation of any
law, rule or regulation  (other than traffic  violations or similar offenses) or
final cease-and-desist order, or material breach of any provision of the Plan.

         (b) Notwithstanding  anything herein to the contrary, any payments made
to a  Participant  or  Beneficiary  pursuant to the Plan shall be subject to and
conditioned   upon  compliance  with  12  USC  ss.1828(k)  and  any  regulations
promulgated thereunder.

         8.14  Successors  and  Assigns.  The  Plan  shall be  binding  upon any
successor or successors of the Bank, and unless clearly inapplicable,  reference
herein to the Bank shall be deemed to include any successor or successors of the
Bank.

         8.15 Sole Agreement.  The Plan expresses,  embodies, and supersedes all
previous agreements,  understandings,  and commitments, whether written or oral,
between the Bank and any Participants and  Beneficiaries  hereto with respect to
the subject matter hereof.





                                        9



                                  EXHIBIT 10.3

<PAGE>

                              CARNEGIE SAVINGS BANK
                             CARNEGIE, PENNSYLVANIA

                   DIRECTORS CONSULTATION AND RETIREMENT PLAN


         WHEREAS,  Carnegie Savings Bank,  Carnegie,  Pennsylvania (the "Savings
Bank") wishes to reward the years of extensive  service  provided by the current
members of the Board of  Directors  and to continue to attract and to retain the
best talent available to serve on its Board of Directors; and

         WHEREAS,  it is  deemed  advisable  and in the  best  interests  of the
Savings  Bank to offer to its  members  of the  Board  of  Directors  additional
financial  incentives in the form of deferred  compensation,  to encourage  such
participation  and service to the Savings  Bank,  as  directors,  and  following
retirement as a director to encourage such  individuals to continue to serve the
Savings Bank as a consulting director for a period of time thereafter; and

         WHEREAS,  at its  meeting  held on  December  15,  1997,  the  Board of
Directors of the Savings Bank has  authorized  and adopted the Carnegie  Savings
Bank Directors Consultation and Retirement Plan (the "Plan"), effective December
15, 1997.

         NOW  THEREFORE,  BE IT  RESOLVED  that  the Plan  shall be  implemented
effective December 15, 1997 as follows:


                                    ARTICLE I

                                   DEFINITIONS

         The following  words and phrases as used herein shall,  for the purpose
of the Plan and any subsequent  amendment  thereof,  have the following meanings
unless a different meaning is plainly required by the content:

         1.1  "Beneficiary"  means the surviving  spouse of the  Participant (if
any) as of the date of death of such  Participant,  or in the  alternative,  the
estate of the Participant.  The term Beneficiary shall include the estate of the
surviving spouse.

         1.2  "Board"  means the Board of  Directors  of the  Savings  Bank,  as
constituted from time to time, and successors thereto.

         1.3  "Change  in  Control"  shall  mean:  (i) a change  in the power to
control proxies by any person,  other than the Board of Directors of the Savings
Bank, to direct more than 25% of the outstanding votes of the Savings Bank; (ii)
a change in the control of the  election  of a majority  of the  Savings  Bank's
directors; or (iii) a change in the exercise of a controlling influence over the
management or policies of the Savings Bank by any person or by persons acting as
a group within the meaning of Section  13(d) of the  Securities  Exchange Act of
1934,


<PAGE>



as amended,  (the "Exchange Act"). In the event the Savings Bank converts in the
future from  mutual-to-stock  form,  the term  "control"  shall refer to (i) the
ownership, holding, or power to vote more than 25% of the Savings Bank's (or its
parent  holding  company's)  outstanding  voting  stock by any person;  (ii) the
control of the  election  of a  majority  of the  Savings  Bank's (or its parent
holding company's)  directors;  or (iii) the exercise of a controlling influence
over the  management or policies of the Savings Bank by any person or by persons
acting as a group  within  the  meaning of Section  13(d) of the  Exchange  Act.
Change in Control  shall also mean:  (i) the  execution of an agreement  for the
sale of all, or a material portion,  of the assets of the Savings Bank; (ii) the
execution of an agreement for a merger or  recapitalization  of the Savings Bank
or any merger or recapitalization  whereby the Savings Bank is not the surviving
entity;  (iii) a change in control of the Savings Bank, as otherwise  defined or
determined  by  the  applicable  state  or  federal  banking   regulator  having
supervisory  jurisdiction  over the Savings Bank, or regulations  promulgated by
it; (iv) the acquisition,  directly or indirectly,  of the beneficial  ownership
(within the meaning of that term as it is used in Section  13(d) of the Exchange
Act and the rules and regulations promulgated thereunder) of twenty-five percent
(25%) or more of the  outstanding  voting  securities of the Savings Bank by any
person, trust, entity or group; (v) an event whereby the Pennsylvania Department
of  Banking  ("Department"),  the  FDIC  or  any  other  department,  agency  or
quasi-agency of the federal government cause or bring about, without the consent
of the Savings Bank, a change in the corporate  structure or organization of the
Savings  Bank; or (vi) an event  whereby the  Department,  the FDIC or any other
agency or quasi-agency of the federal  government cause or bring about,  without
the  consent of the Savings  Bank,  a taxation or  involuntary  distribution  of
retained  earnings  or  proceeds  from the  sale of  securities  to  depositors,
borrowers,  any  government  agency  or  organization  or  civic  or  charitable
organization.  This  limitation  shall  not apply to the  purchase  of shares by
underwriters  in connection with a public offering of the Savings Bank stock (or
its  parent  holding  company's  stock),  or the  purchase  of  shares  of up to
twenty-five  percent  (25%) of any class of  securities of the Savings Bank by a
tax-qualified  employee  stock  benefit  plan.  The term  "person"  refers to an
individual or a corporation,  partnership,  trust,  association,  joint venture,
pool, syndicate, sole proprietorship,  unincorporated  organization or any other
form of entity not specifically  listed herein. The decision of the Committee as
to whether a change in control has  occurred  shall be  conclusive  and binding.
However, a change in control shall not be deemed to have occurred as a result of
a  holding  company   reorganization   of  the  Savings  Bank  and  simultaneous
acquisition of more than 50% of the Savings Bank's stock  (following the Savings
Bank's conversion to stock form) by a parent savings and loan holding company or
bank holding company.

         1.4  "Committee"  means the Board or the  administrative  committee  as
appointed by the Board pursuant to Section 7.11 herein.

         1.5 "Director"  means a member of the Board of Directors of the Savings
Bank.

         1.6 "Disability"  means a mental or physical  disability which prevents
the Director from  performing  the normal duties of his or her position with the
Savings Bank.  The disability  must have prevented the Director from  performing
his or her duties for at least three  months,  and a physician  satisfactory  to
both the  Director  and the  Savings  Bank must  certify  that the  Director  is
disabled  from  performing  his or her  normal  duties  with  the  Savings  Bank
thereafter.


                                        2

<PAGE>



         1.7      "Effective Date" means December 15, 1997.

         1.8  "Participant"  means a Director  serving on or after the Effective
Date and electing to participate in the Plan. A Director's  participation in the
Plan shall  continue  as long as he or she  fulfills  all the  requirements  for
participation subject to the right of termination,  amendment,  and modification
of the Plan set forth herein.

         1.9 "Plan" means the Carnegie  Savings Bank Directors  Consultation and
Retirement Plan as set forth herein,  and as may be amended from time to time by
the Board.

         1.10  "Retirement  Benefit  Amount" means the benefit payable under the
Plan in accordance Section 2.4 herein.

         1.11  "Retirement  Date" means the date of  termination of service as a
Director following a Participant's completion of not less than ten (10) years of
service as a Director on or after attainment of not less than age 60. Upon death
or Disability,  a Director shall be deemed to have terminated service as of such
Retirement Date.

         1.12   "Savings   Bank"  means   Carnegie   Savings   Bank,   Carnegie,
Pennsylvania, or any
successor thereto.

         1.13 "Service"  means all years of service as a Director of the Savings
Bank and all predecessor (or successor)  entities of the Savings Bank.  Years of
service as a Director need not be continuous.  All years of service prior to the
Effective Date shall be recognized for benefits determination.

         1.14 "Trust" shall mean any trust  agreement  entered into on behalf of
the Plan by the Savings  Bank for the  purpose of holding  assets of the Savings
Bank in order to promote the efficient administration of the Plan.


                                   ARTICLE II

                                    BENEFITS

         2.1  Retirement.  Upon a  Participant's  termination  from service as a
Director on or after his or her  Retirement  Date, the Savings Bank shall pay to
the  Participant the Retirement  Benefit Amount,  as described and in the amount
set forth at Article II, Section 2.4. Payment of such Retirement  Benefit Amount
shall  begin  on  the  first  business  day of the  calendar  month  immediately
following a Participant's Retirement Date or such later date as specified in the
agreement  contained  at Schedule A hereto and  approved by the  Committee.  The
payments will continue to be paid on the first  business day of each  subsequent
calendar month until all scheduled payments are made to the Participant.  Except
as  provided  at  Article  II,  Sections  2.2,  2.3,  and  2.5  herein,  upon  a
Participant's  termination  from service as a Director of the Savings Bank prior
to his or her  Retirement  Date,  the  Savings  Bank  shall  have  no  financial
obligations to the Participant under the Plan.


                                        3

<PAGE>



         2.2      Change in Control.

                           (a)  Benefits  payable  to  a  Participant  that  has
                  terminated  from service as a Director  prior to the date of a
                  Change in  Control  of the  Savings  Bank  shall  nevertheless
                  remain  payable  thereafter  without  regard to such Change in
                  Control.  However,  upon  a  Change  in  Control,  all  future
                  benefits  payable  pursuant to Sections 2.1, 2.2, 2.3, and 2.5
                  of the Plan,  shall at the election of the Participant be made
                  in a lump sum payment equal to the present value of all future
                  benefits  payable to such  Participant.  The interest  rate in
                  effect  for a two (2) year U.S.  Treasury  Note on the date of
                  the lump sum payment shall be used for purposes of calculating
                  the  present  value of  amounts  payable  in  accordance  with
                  Section 2.4.

                           (b)  A  Participant  that  has  not  terminated  from
                  service as a  Director  prior to the date of Change in Control
                  of the  Savings  Bank  shall,  as of the date of a  Change  in
                  Control,  be presumed to have completed not less than ten (10)
                  years of service and  attained  not less than age 60, and such
                  Participant  shall  be  eligible  to  receive  the  Retirement
                  Benefit  Amount set forth  herein at Article  II,  Section 2.4
                  immediately   upon   termination  of  service  as  a  Director
                  following  the date of a Change in Control  without  regard to
                  the actual  years of service  or age of such  Participant,  if
                  less than that provided herein. Such Retirement Benefit Amount
                  shall be paid at the election of the  Participant  in the form
                  of a lump  sum  payment  equal  to the  present  value  of the
                  Retirement Benefit Amount payable under Section 2.4 discounted
                  as provided at Section 2.2(a).  Payment of the lump sum amount
                  shall be made to the Participant as soon as practicable  after
                  the Participant's  termination from service following a Change
                  in Control.

         2.3 Total and Permanent Disability. In the event of the Disability of a
Participant,  such  Participant  will  be paid  the  Retirement  Benefit  Amount
specified  at  Article  II,  Section  2.4;  and that such  Participant  shall be
presumed to have attained the  Retirement  Date.  Payment of such benefits shall
begin on the first business day of the calendar month immediately  following the
Savings Bank's receipt of a certification of such Participant's Disability.

         2.4 Level of Benefit Payments.  A Participant who retires as a Director
on or after his or her Retirement Date and who enters into an agreement with the
Savings Bank to be a consulting  director of the Savings Bank (in a form similar
to that  contained at Schedule A hereto)  shall receive the  Retirement  Benefit
Amount for a period of 120 monthly  payments.  Such  Retirement  Benefit  Amount
shall be equal to 80% of the  monthly  Board fee in effect as of the  Retirement
Date.

         2.5 Continuation of Payments Upon Death of Participant.  Upon the death
of a Participant who is receiving  benefit  payments under the Plan prior to his
or her death,  the  remaining  payments to be made under the Plan (if any) shall
thereafter be payable to the Beneficiary until all payments have been made. Upon
the death of a Participant who is not receiving  benefit payments under the Plan
prior to his or her death, the Beneficiary shall immediately thereafter commence
receipt of the Retirement Benefit Amount specified at Section 2.4.

                                        4

<PAGE>




         2.6 Notice of  Retirement.  A director  electing to  participate in the
Plan shall deliver  written notice  ("Notice") to the Board not less than thirty
(30) days  prior to the  actual  Retirement  Date that such  Director  elects to
participate  in the Plan.  Such Notice,  in a form similar to that  contained at
Schedule A hereto, shall specify the date of such retirement from the Board as a
Director  and  the  Participant's  availability  as  a  Consulting  Director.  A
Participant who terminates  service as a Director upon death,  Disability,  or a
Change in Control  shall not be required  to deliver  such Notice in order to be
entitled to receive benefits under the Plan.

         2.7 Alternative Forms Of Benefit Payment. The Committee may at any time
distribute  the Retirement  Benefit  Amount with respect to all future  benefits
payable  pursuant to Sections  2.1, 2.2, 2.3, and 2.5 of the Plan, in a lump sum
payment  equal to the  present  value of all  future  benefits  payable  to such
Participant.  The interest rate in effect for a two (2) year U.S.  Treasury Note
on the date of the lump sum payment  shall be used for  purposes of  calculating
the present value of amounts payable in accordance with Section 2.4.


                                   ARTICLE III

                           INSURANCE/OTHER INVESTMENTS

         3.1 Ownership of Insurance.  The Savings Bank, in its sole  discretion,
may  elect to  purchase  one or more  life  insurance  policies  on the lives of
Participants in order to provide funds to the Savings Bank to pay part or all of
the benefits  accrued under this Plan.  All rights and incidents of ownership in
any life insurance  policy that the Savings Bank may purchase  insuring the life
of the Participant  (including any right to proceeds payable  thereunder)  shall
belong  exclusively to the Savings Bank or its designated Trust, and neither the
Participant, nor any heir, beneficiary or other person claiming under or through
him or her shall have any rights,  title or interest in or to any such insurance
policy.  The  Participant  shall  not  have  any  power  to  transfer,   assign,
hypothecate  or  otherwise  encumber  in  advance  any of the  benefits  payable
thereunder,  nor shall any benefits be subject to seizure for the benefit of any
debts or  judgments,  or be  transferable  by  operation  of law in the event of
bankruptcy,  insolvency  or  otherwise.  Any  life  insurance  policy  purchased
pursuant hereto and any proceeds payable  thereunder shall remain subject to the
claims of the Savings Bank's general creditors.

         3.2  Physical  Examination.  As a condition  of  becoming or  remaining
covered under this Plan,  each  Participant,  as may be requested by the Savings
Bank from time to time shall take a physical examination by a physician approved
by an insurance  carrier.  The cost of the examination shall not be borne by the
Participant.  The report of such examination shall be transmitted  directly from
the  physician  to the  insurance  carrier  designated  by the  Savings  Bank to
establish certain costs associated with obtaining  insurance coverages as may be
deemed  necessary under this Plan. Such  examination  shall remain  confidential
among the Participant,  the physician and the insurance carrier and shall not be
made available to the Savings Bank in any form or manner.

         3.3 Death of  Participant.  On death of the  Participant,  the proceeds
derived from such insurance policy, if any, shall be paid to the Savings Bank or
its designated Trust.


                                        5

<PAGE>




                                   ARTICLE IV


                         TRUST/NON-FUNDED STATUS OF PLAN

         4.1  Trust/Non-Funded  Status of Plan.  Except  as may be  specifically
provided,  nothing  contained in this Plan and no action  taken  pursuant to the
provisions  of this Plan shall  create or be  construed to create a trust of any
kind, or a fiduciary  relationship  between the Savings Bank and the Participant
or any other  person.  Any funds which may be invested  under the  provisions of
this Plan shall  continue for all purposes to be a part of the general  funds of
the Savings  Bank.  No person other than the Savings Bank shall by virtue of the
provisions of this Plan have any interest in such funds.  The Savings Bank shall
not be under  any  obligation  to use such  funds  solely  to  provide  benefits
hereunder,  and no  representations  have been made to any Participant that such
funds can or will be used only to provide benefits hereunder. To the extent that
any person acquires a right to receive  payments from the Savings Bank under the
Plan,  such rights shall be no greater than the right of any  unsecured  general
creditor of the Savings Bank.

         In order to facilitate the  accumulation of funds necessary to meet the
costs of the Savings  Bank under this Plan  (including  the  provision  of funds
necessary to pay premiums with respect to any life insurance  policies purchased
pursuant to Article  III,  and to pay benefits to the extent that the cash value
and/or proceeds of any insurance policies are not adequate to make payments to a
Participant  when such  payments  shall become due under the Plan),  the Savings
Bank may enter into a Trust Agreement. The Savings Bank, in its discretion,  may
elect to place any life  insurance  policies  purchased  pursuant to Article III
into a Trust. In addition,  the Board may (in its sole discretion) place in said
Trust such additional  amounts as it deems appropriate from time to time. To the
extent that the assets of said Trust and/or the  proceeds of any life  insurance
policy  purchased  pursuant to Article III are not  sufficient  to pay  benefits
accrued under this Plan,  such payments shall be made from the general assets of
the Savings Bank.

                                    ARTICLE V

                                     VESTING

         5.1 Vesting.  All benefits  under this Plan are deemed  non-vested  and
forfeitable  prior  to a  Participant  meeting  the  requirements  set  forth at
Sections 2.1, 2.2, 2.3 and 2.5 herein.  All benefits payable  hereunder shall be
deemed  100%  vested  and  non-forfeitable  by the  Participant  upon his or her
meeting the requirements  set forth at Sections 2.1, 2.2, 2.3 or 2.5 herein.  No
benefits shall be deemed payable hereunder for any period prior to the time that
such benefits shall be deemed 100% vested and non-forfeitable.


                                   ARTICLE VI

                             TERMINATION OF BENEFITS

         6.1  Termination  of Benefits  Rights.  All the rights of a Participant
shall terminate  immediately  upon the  Participant  ceasing to be in the active
service of the Savings Bank prior

                                        6

<PAGE>



to the time that  benefits  payable  under  the Plan  shall be deemed to be 100%
vested and non-  forfeitable  in  accordance  with Article V. A leave of absence
approved by the Board shall not  constitute  a cessation  of service  within the
meaning of this Section 5.1.


                                   ARTICLE VII

                               GENERAL PROVISIONS

         7.1 Other  Benefits.  Nothing in this Plan shall  diminish  or impair a
Participant's eligibility,  participation or benefit entitlement under any other
benefit,  insurance or compensation plan or agreement of the Savings Bank now or
hereinafter in effect.

         7.2 No Effect on Employment  or Service.  This Plan shall not be deemed
to give any  Participant or other person in the employ or service of the Savings
Bank any right to be retained in the  employment or service of the Savings Bank,
or to interfere with the right of the Savings Bank to terminate any  Participant
or such other  person at any time and to treat him or her without  regard to the
effect which such treatment  might have upon him or her as a Participant in this
Plan.

         7.3 Legally Binding. The rights,  privileges,  benefits and obligations
under this Plan are  intended to be legal  obligations  of the Savings  Bank and
binding upon the Savings Bank, its successors and assigns.

         7.4  Modification.  The  Savings  Bank,  by  action  of  the  Board  of
Directors,  reserves the exclusive  right to amend,  modify,  or terminate  this
Plan. Any such  termination,  modification  or amendment  shall not terminate or
diminish any rights or benefits accrued by any Participant prior thereto without
regard to whether  such  rights or  benefits  shall be deemed  vested as of such
date.  The  Savings  Bank shall give  thirty  (30) days notice in writing to any
Participant  prior  to the  effective  date of any  amendment,  modification  or
termination of this Plan.

         7.5 Arbitration. Any controversy or claim arising out of or relating to
the Plan or the breach  thereof  shall be settled by  arbitration  in accordance
with the Commercial  Arbitration Rules of the American Arbitration  Association,
with  such  arbitration  hearing  to be  held  at the  offices  of the  American
Arbitration  Association ("AAA") nearest to the home office of the Savings Bank,
unless otherwise mutually agreed to by the Participant and the Savings Bank, and
judgment  upon the award  rendered  by the  arbitrator(s)  may be entered in any
court having jurisdiction thereof.

         7.6  Limitation.  No rights of any  Participant  are  assignable by any
Participant,  in whole or in part,  either by voluntary or involuntary act or by
operation  of law.  The rights of a  Participant  hereunder  are not  subject to
anticipation,  alienation, sale, transfer,  assignment,  pledge,  hypothecation,
encumbrance  or  garnishment  by  creditors  of  the  Participant.   Further,  a
Participant's  rights  under the Plan are not  subject to the debts,  contracts,
liabilities, engagements, or torts of any Participant. No Participant shall have
any right under this Plan or right against any assets held or acquired  pursuant
thereto  other than the rights of a general,  unsecured  creditor of the Savings
Bank pursuant to the unsecured promise of the Savings Bank

                                        7

<PAGE>



to pay the benefits accrued hereunder in accordance with the terms of this Plan.
The Savings Bank has no obligation  under this Plan to fund or otherwise  secure
its  obligations to render payments  hereunder to a Participant.  No Participant
shall have any  discretion in the use,  disposition,  or investment of any asset
acquired or set aside by the Savings Bank to provide benefits under this Plan.

         7.7 ERISA and IRC  Disclaimer.  It is intended that the Plan be neither
an "employee  welfare  benefit plan" nor an "employee  pension benefit plan" for
purposes of the Employee  Retirement  Income  Security  Act of 1974,  as amended
("ERISA").  Further, it is intended that the Plan will not cause the interest of
a  Participant  under  the Plan to be  includable  in the  gross  income of such
Participant prior to the actual receipt of a payment under the Plan for purposes
of the Internal Revenue Code of 1986, as amended ("IRC").

         7.8      Regulatory Matters.

         (a) The  Participant  shall  have no right to receive  compensation  or
other benefits in accordance  with the Plan for any period after  termination of
service for Just Cause.  Termination for "Just Cause" shall include  termination
because  of  the  Participant's  personal  dishonesty,   incompetence,   willful
misconduct,  breach of fiduciary duty  involving  personal  profit,  intentional
failure  to  perform  stated  duties,  willful  violation  of any  law,  rule or
regulation  (other  than  traffic  violations  or  similar  offenses)  or  final
cease-and-desist order, or material breach of any provision of the Plan.

         (b) Notwithstanding  anything herein to the contrary, any payments made
to a Participant  pursuant to the Plan shall be subject to and conditioned  upon
compliance with 12 USC ss.1828(k) and any regulations promulgated thereunder.

         7.9  Incompetency.  If the  Savings  Bank shall find that any person to
whom any payment is payable  under the Plan is deemed  unable to care for his or
her personal  affairs because of illness or accident,  any payment due (unless a
prior  claim  therefor  shall  have  been  made  by a duly  appointed  guardian,
committee or other legal  representative)  may be paid to the spouse, a child, a
parent,  or a brother or sister,  or to any person deemed by the Savings Bank to
have incurred  expense for such person  otherwise  entitled to payment,  in such
manner and  proportions as the Board may determine in its sole  discretion.  Any
such payments shall  constitute a complete  discharge of the  liabilities of the
Savings Bank under the Plan.

         7.10 Construction. The Committee shall have full power and authority to
interpret, construe and administer this Plan and the Committee's interpretations
and  construction  thereof,  and  actions  thereunder,   shall  be  binding  and
conclusive on all persons for all purposes.  Directors of the Savings Bank shall
not be liable to any person for any action taken or omitted in  connection  with
the interpretation and administration of this Plan unless attributable to his or
her own willful, gross misconduct or lack of good faith.

         7.11  Plan  Administration.   The  Board  shall  administer  the  Plan;
provided, however, that the Board may appoint an administrative committee (i.e.,
the Committee) to provide administrative  services or perform duties required by
this Plan.  The  Committee  shall have only the  authority  granted to it by the
Board.

                                        8

<PAGE>




         7.12 Governing Law. This Plan shall be construed in accordance with and
governed by the laws of the  Commonwealth of Pennsylvania  ("State"),  except to
the extent that federal law shall be deemed to apply.

         7.13  Successors  and  Assigns.  The  Plan  shall be  binding  upon any
successor or successors of the Savings Bank,  and unless  clearly  inapplicable,
reference herein to the Savings Bank shall be deemed to include any successor or
successors of the Savings Bank.

         7.14 Sole Agreement.  The Plan expresses,  embodies, and supersedes all
previous agreements,  understandings,  and commitments, whether written or oral,
between the Savings Bank and any Participants hereto with respect to the subject
matter hereof.



                                        9





                                  EXHIBIT 23.2
<PAGE>

                [GOFF ELLENBOGEN BACKA & ALFERA, LLC LETTERHEAD]






               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS



We hereby consent to use in this Registration Statement on Form SB-2 and on Form
AC of our report dated February 17, 1998,  relating to the financial  statements
of  Carnegie  Savings  Bank,  and to the  references  to our Firm under the term
"Experts", and elsewhere in the Prospectus.


/s/ Goff Ellenbogen Backa & Alfera, LLC


GOFF ELLENBOGEN BACKA & ALFERA, LLC




Pittsburgh, Pennsylvania
March 25, 1998






                                  EXHIBIT 23.3
<PAGE>

March 24, 1998


Board of Directors
Carnegie Savings Bank
17 West Mall Plaza
Carnegie, Pennsylvania 15106


Dear Board Members:

We hereby consent to the use of our firm's name, FinPro,  Inc. ("FinPro") in the
Form  AC  Application  for  Conversion  of  Carnegie  Savings  Bank,   Carnegie,
Pennsylvania,  and  any  amendments  thereto,  in  the  Form  SB-2  Registration
Statement of Carnegie Financial  Corporation and any amendments thereto,  and in
the  Application  H-(e)l-S for Carnegie  Financial  Corporation.  We also hereby
consent to the use of our firm's  name and the  inclusion  of,  summary  of, and
references  to our  Appraisal  Report and our  opinion  concerning  subscription
rights  in  such  filings   including  the  Prospectus  of  Carnegie   Financial
Corporation.


                                    Very Truly Yours,


                                    /s/Kenneth G. Emerson
                                    Kenneth G. Emerson, CPA

Liberty Corner, New Jersey
March 24, 1998


<TABLE> <S> <C>


<ARTICLE>                                            9
<LEGEND>
     THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION DERIVED FROM THE
     ANNUAL REPORT ON FORM S-B AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE
     TO SUCH FINANCIAL INFORMATION.
</LEGEND>
<MULTIPLIER>                                   1,000
       
<S>                                            <C>
<PERIOD-TYPE>                                  YEAR
<FISCAL-YEAR-END>                              DEC-31-1997
<PERIOD-END>                                   DEC-31-1997
<CASH>                                            851
<INT-BEARING-DEPOSITS>                            100
<FED-FUNDS-SOLD>                                    0
<TRADING-ASSETS>                                    0
<INVESTMENTS-HELD-FOR-SALE>                     2,020
<INVESTMENTS-CARRYING>                          3,138
<INVESTMENTS-MARKET>                                0
<LOANS>                                         9,700
<ALLOWANCE>                                       115
<TOTAL-ASSETS>                                 16,723
<DEPOSITS>                                     15,177
<SHORT-TERM>                                        0
<LIABILITIES-OTHER>                               376
<LONG-TERM>                                         0
                               0
                                         0
<COMMON>                                            0
<OTHER-SE>                                      1,170
<TOTAL-LIABILITIES-AND-EQUITY>                 16,723
<INTEREST-LOAN>                                   859
<INTEREST-INVEST>                                 336
<INTEREST-OTHER>                                   27
<INTEREST-TOTAL>                                1,222
<INTEREST-DEPOSIT>                                671
<INTEREST-EXPENSE>                                  0
<INTEREST-INCOME-NET>                             551
<LOAN-LOSSES>                                      73
<SECURITIES-GAINS>                                  2
<EXPENSE-OTHER>                                   649
<INCOME-PRETAX>                                  (108)
<INCOME-PRE-EXTRAORDINARY>                        (54)
<EXTRAORDINARY>                                     0
<CHANGES>                                           0
<NET-INCOME>                                      (54)
<EPS-PRIMARY>                                       0
<EPS-DILUTED>                                       0
<YIELD-ACTUAL>                                   3.51
<LOANS-NON>                                        42
<LOANS-PAST>                                      181
<LOANS-TROUBLED>                                    0
<LOANS-PROBLEM>                                    11
<ALLOWANCE-OPEN>                                   39
<CHARGE-OFFS>                                       0
<RECOVERIES>                                        3
<ALLOWANCE-CLOSE>                                 115
<ALLOWANCE-DOMESTIC>                               73
<ALLOWANCE-FOREIGN>                                 0
<ALLOWANCE-UNALLOCATED>                            73
        


</TABLE>


                                  EXHIBIT 99.1
<PAGE>

                                     [LOGO]

                                STOCK ORDER FORM

<TABLE>
<CAPTION>
<S>                                                                   <C>                     <C>                 <C>     <C>    
DEADLINE                                                              --------------------------------------------------------------
- --------                                                              Total

This order form, properly executed and with the full payment must     Number of               Purchase                     Total
and will be deemed received upon the date and the time of delivery    Shares                  Price                        Amount 
of the form to one of our offices.  Please submit your order using
the enclosed postage-paid envelope or hand-delivering the order                X                 $10.00           =        $      
form to Carnegie Savings Bank.                                        --------                -----------                   --------
                                                                      --------------------------------------------------------------

NUMBER OF SHARES
- ----------------

Fill in the number of shares you wish to purchase and the total       --------------------------------------------------------------
amount due.  No fractional shares will be issued.  The minimum
order is 25 shares.  With the exception of the ESOP, no person (or    [  ]   Enclosed is a check or money order payable
persons who have subscription rights through a single account)               to Carnegie Financial Corporation for
may purchase in the Offerings more than 5,000 shares of Common               $
Stock and no person (or persons who have subscription rights                  --------.
through a single account), together with associates of persons
acting in concert with such person, may purchase in the aggregate     [  ]   I authorize withdrawal from the following
more than 7,500 shares of Common Stock.  See the Prospectus for              Carnegie Savings Bank account(s):
a description of purchase limitations, including how to determine
whether your purchases will be aggregated with any associates or             Account Number(s)                             Amount
persons acting in concert.                                                                                                 $   
                                                                             ------------------------------------          ---------
METHOD OF PAYMENT                                                                                                          $
- -----------------                                                            ------------------------------------          ---------
                                                                                                                           $
Check the appropriate box(es).  You may pay by cash, check, or               ------------------------------------          ---------
money order.  If paying by check or money order, please make it              Total Withdrawal                              $
payable to Carnegie Financial Corporation.  If paying by cash,                                                             ---------
please hand-deliver your order form.  Your funds will earn interest
at the interest rate paid on passbook savings accounts from the date         No penalty for early withdrawal
of receipt until the offering is completed.  You may also wish to
pay by authorizing withdrawal from your Carnegie Savings Bank                -------------------------------------------------------
savings or certificate account(s).  If paying by withdrawal, please
list the appropriate account number(s); these designated funds will
continue to earn interest at the contractual rate, but cannot be
withdrawn by you.                                                            -------------------------------------------------------

                                                                                --------------------------------------------------
STOCK REGISTRATION                                                              Name(s) in which stock is to be registered.
- ------------------                                                              

Print the name(s) in which you want the stock registered.  If you               --------------------------------------------------
are a voting member, to protect your priority over other purchasers             Name(s) in which stock is to be registered.
as described in the Prospectus, you must take ownership in at least
one of the account holders' names.
                                                                                --------------------------------------------------
Enter the Social Security Number (or Tax I.D. Number) of a                      Address
registered owner.  Only one number is required.

Indicate the manner in which you wish to take ownership by                      --------------------------------------------------
checking the appropriate box.  If necessary, check "Other" and                  City                               County
note ownership such as corporation, estate or trust.  If stock is
purchased for a trust, the date of the trust agreement and trust title
must be included.  See the reverse side of this form for registration           --------------------------------------------------
guidelines.                                                                     State                              Zip Code


                                                                                --------------------------------------------------
                                                                                Social Security # or Tax ID #


                                                                                [ ] Individual [ ]Joint Tenants [ ]Tenants in Common
                                                                                [ ] Uniform Transfer to Minors
                                                                                [ ] Other
                                                                                         --------------------------------------- 
 
                                                                                ----------------------------------------------------
</TABLE>

<PAGE>

                         Carnegie Financial Corporation

                        GUIDELINES FOR REGISTERING STOCK

         For reasons of clarity and standardization, the stock transfer industry
has developed  uniform  stockholder  registrations  which we will utilize in the
issuance of your Carnegie  Financial  Corporation stock  certificate(s).  If you
have any questions,  please consult your legal advisor.  Stock ownership must be
registered in one of the following manners:

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

INDIVIDUAL  Avoid  the  use  of  two  initials.  Include  the  first given name,
            middle  initial  and  last  name of the  stockholder. Omit  words of
            limitation  that do not  affect  ownership  rights such  as "special
            account," "single man," "personal property," etc.

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

JOINT     Joint  ownership of stock by two or more persons shall be inscribed on
          the certificate  with one of the following  types of joint  ownership.
          Names should be joined by "and," do not connect with "or". Omit titles
          such as "Mrs.,"  "Dr.," etc. JOINT TENANTS Joint Tenancy with Right of
          Survivorship and not as Tenants in Common may be specified to identify
          two or more owners where  ownership is intended to pass  automatically
          to the surviving tenant(s). TENANTS IN COMMON Tenants in common may be
          specified  to  identify  two or more  owners.  When stock is held in a
          tenancy in common,  upon the death of one co-tenant,  ownership of the
          stock will be held by the surviving  co-tenant(s)  and by the heirs of
          the deceased co-tenant. All parties must agree to the transfer or sale
          of shares held in this form of ownership.

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

UNIFORM   Stock  may  be  held in the name of a custodian  for a minor under the
TRANSFER  Uniform Gifts to Minors laws of the  individual  states.  There may be
TO MINORS only one  custodian and one minor  designated on a stock  certificate.
          The  standard   abbreviation   of  custodian  is  "CUST,"   while  the
          description  "Uniform Gifts to Minors Act" is  abbreviated  "UNIF GIFT
          MIN ACT." Standard U.S. Postal Service state  abbreviations  should be
          used to describe the  appropriate  state.  For example,  stock held by
          John P. Jones under the Delaware  Uniform  Gifts to Minors Act will be
          abbreviated.

                        JOHN P. JONES CUST SUSAN A. JONES
                        UNIF GIFT MIN ACT
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
<S>               <C>  <C> <C>
FIDUCIARIES            Stock held in a fiduciary capacity must contain the following:
                  1.   The name(s) of the fiduciary --
                       *   If an individual, list the first given name, middle initial, and last name.
                       *   If a corporation, list the corporate title.
                       *   If an individual and a corporation, list the corporation's title before the initial.
                  2.   The fiduciary capacity --
                       *   Administrator
                       *   Conservator
                       *   Committee
                       *   Executor
                       *   Trustee
                       *   Personal Representative
                       *   Custodian
                  3.   The type of document governing the fiduciary relationship.  Generally, such relationships are either under a
                       form of living trust agreement or pursuant to a court order.  Without a document establishing a fiduciary
                       relationship, your stock may not be registered in a fiduciary capacity.
                  4.   The date of document governing the relationship. The date of the document need not be used in the description
                       of a trust created by a will.
                  5.   Either of the following:
                           The name of the maker, donor or testator
                                            or
                           The name of the beneficiary
                           Example of Fiduciary Ownership:
                           JOHN D. SMITH, TRUSTEE FOR TOM A. SMITH
                           UNDER AGREEMENT DATED ___/___/97

</TABLE>


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

NASD AFFILIATIONS
- -----------------

Please refer to the National Association of Securities Dealers, Inc.,           [ ] Check here and initial below if you are a member
("NASD") affiliation section and check the box, if applicable.  The             of the NASD or a person associated with an NASD
NASD Interpretation With Respect to Free-Riding and Withholding                 member or a partner with a securities brokerage firm
(the "Interpretation") restricts the sale of a "hot issue" (securities          or a partner with a securities brokerage firm or a
that trade at a premium in the aftermarket) to NASD members,                    member of the immediate family of any such person to
persons associated with NASD members (i.e., an owner, director,                 whose support such person contributes directly or
officer, partner, employee, or agent of a NASD member) and                      indirectly or if you have an account in which a NASD
certain members of their families.  Such persons are requested to               member or a person associated with a NASD member has
indicate that they will comply with certain conditions required for             a beneficial interest.  I agree (i) not to sell, 
an exemption from the restrictions.                                             transfer or hypothecate the stock for a period of
                                                                                three months following issuance, and (ii) to report 
                                                                                this stock purchase in writing to the applicable
                                                                                NASD member I am associated with within one day of
TELEPHONE INFORMATION                                                           the payment for the stock.  (Initials)
- ---------------------                                                                                                  -------------

Please enter both a daytime and an evening telephone number                     Daytime Phone (   ) 
where you may be reached in the event we cannot execute your                                        ---------------
order as given.  Please include your area code.                                 Evening Phone (   )
                                                                                                    ---------------


                                 ACKNOWLEDGMENT
                                 --------------


Sign and date the order form.  When purchasing as a custodian,                  I (we understand that, after receipt by Carnegie
corporate officer, etc., add your full title to your signature.  An             Financial Corporation this order may not be modified
additional signature is required only when payment is by                        or withdrawn without the consent of Carnegie 
withdrawal from an account that requires more than one signature                Financial Corporation or Carnegie Savings Bank.
to withdraw funds.  Your order will be filled according to the                  Further, I (we) certify that my (our) purchase does
provisions of the Plan of Conversion as described in the                        not conflict with the purchase limitations in the 
Prospectus.                                                                     Plan of Conversion and that the shares being 
                                                                                purchased are for my (our) account only and that
I (WE) ACKNOWLEDGE THAT THIS SECURITY IS NOT                                    there is no present agreement or understanding 
A SAVINGS ACCOUNT OR DEPOSIT AND IS NOT                                         regarding any subsequent sale or transfer of such 
FEDERALLY INSURED AND IS NOT GUARANTEED BY                                      shares.  Under penalties of perjury, I (we) certify 
CARNEGIE SAVINGS BANK OR THE FEDERAL                                            that: (1) the Social Security Number or Tax 
GOVERNMENT.                                                                     Identification Number given above is correct; and
                                                                                (2) I (we) am (are) not subject to backup 
I (we) further certify that I (we) received a Prospectus prior to               withholding.  INSTRUCTIONS:  YOU MUST CROSS OUT #2
purchasing the Common Stock of Carnegie Financial Corporation                   ABOVE IF YOU HAVE BEEN NOTIFIED BY THE INTERNAL
and acknowledge the terms and conditions described therein.  The                REVENUE SERVICE THAT YOU ARE SUBJECT TO WITHHOLDING
Prospectus that I (we) received contains disclosure concerning the              BECAUSE OF UNDER REPORTING INTEREST OR DIVIDENDS ON
nature of the security being offered and describes the risks                    YOUR TAX RETURN.
involved in the investment.  These include, among others, (i) lack
of active market for common stock; (ii) potential impact of changes
in interest rates and the current interest rate environment; (iii) asset
quality; (iv) decreased return on equity and increased expenses
immediately after conversion; (v) anti-takeover provisions and                  ----------------------------------------------------
statutory provisions that could discourage hostile acquisitions of              Signature                               Date
control; (vi) possible voting control by directors and officers; (vii)
possible dilutive effect of RSP and stock options; (viii) financial
institution regulation and future of the thrift industry, and (ix)
restrictions on repurchases of shares.

If anyone asserts that this security is federally insured or                    ----------------------------------------------------
guaranteed, or is as safe as an insured deposit, I (we) should call             Additional Signature (if required)      Date
the Office of Thrift Supervision Regional Director for the
Northeast Region, at (201) 413-1000.

</TABLE>




                     THIS ORDER NOT VALIDATED UNLESS SIGNED

                 FOR ASSISTANCE, PLEASE CALL OUR STOCK CENTER AT
                 (412) 276-0535 (CARNEGIE FINANCIAL CORPORATION)
               FROM 9:00 A.M. TO 4:00 P.M., MONDAY THROUGH FRIDAY







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