ONE VALLEY BANCORP OF WEST VIRGINIA INC
424B2, 1996-03-21
STATE COMMERCIAL BANKS
Previous: REPUBLIC INDUSTRIES INC, S-3/A, 1996-03-21
Next: ANDROS INC, SC 13D/A, 1996-03-21



<PAGE>
                       CSB FINANCIAL CORPORATION
                          2120 LANGHORNE ROAD
                       LYNCHBURG, VIRGINIA 24501

                                                                  March 21, 1996

To the Shareholders of
CSB Financial Corporation:

         You are cordially invited to attend the Special Meeting of Shareholders
of CSB  Financial  Corporation  ("CSB  Financial"),  which  will  be held at the
Holiday Inn Select, 601 Main Street, Lynchburg, Virginia, on April 26, 1996, at
2:00 p.m. local time.

         At the Special Meeting,  you will be asked to consider and vote upon an
Agreement and Plan of Merger pursuant to which CSB Financial will be merged (the
"Merger")  with and into One Valley  Thrift,  Inc.  ("Thrift"),  a  wholly-owned
subsidiary of One Valley Bancorp of West  Virginia,  Inc.  ("One  Valley").  The
Merger  will  require One Valley to issue up to  1,789,745  shares of its common
stock,  par value $10.00 per share,  ("One Valley Common Stock") in exchange for
the common stock of CSB  Financial,  par value $.01 per share,  ("CSB  Financial
Common  Stock").  As a result of the Merger,  Shareholders of CSB Financial will
receive  .6774  shares of One Valley  Common Stock in exchange for each share of
CSB Financial Common Stock held by them.

         Enclosed  with this  letter  are a Notice  of  Special  Meeting  of CSB
Financial's Shareholders and CSB Financial's Proxy Statement, which describes in
detail the proposed  Merger,  the  background  of the Merger,  and other related
information.  Also  enclosed is a proxy  solicited by CSB  Financial's  Board of
Directors in connection with the Special Meeting.

         THE BOARD OF DIRECTORS HAS UNANIMOUSLY APPROVED THE PROPOSED MERGER AND
RECOMMENDS THAT  SHAREHOLDERS  VOTE THEIR SHARES "FOR" THE MERGER.  THE BOARD OF
DIRECTORS  BELIEVES  THAT THE  PROPOSED  MERGER IS IN THE BEST  INTEREST  OF CSB
FINANCIAL  AND ITS  SHAREHOLDERS.  THE  AFFIRMATIVE  VOTE OF A  MAJORITY  OF CSB
FINANCIAL'S  OUTSTANDING  SHARES  ENTITLED TO VOTE IS  NECESSARY  TO APPROVE THE
MERGER.  ACCORDINGLY,  FAILURE TO RETURN YOUR PROXY CARD OR TO VOTE IN PERSON AT
THE SPECIAL MEETING WILL HAVE THE EFFECT OF A VOTE AGAINST THE MERGER.

         We urge you to consider  carefully  all of the  materials  in the Proxy
Statement and to execute and return the enclosed  proxy as soon as possible.  If
you attend the Special Meeting,  you may vote in person if you wish, even though
you have previously returned your proxy.


                                       Sincerely,


                                       /s/
                                       Bob M. Johnson
                                       President and Chief Executive Officer



<PAGE>


                       CSB FINANCIAL CORPORATION
                          LYNCHBURG, VIRGINIA

               NOTICE OF SPECIAL MEETING OF SHAREHOLDERS

                     TO BE HELD ON APRIL 26, 1996

         The Special Meeting of Shareholders of CSB Financial  Corporation ("CSB
Financial") will be held on April 26, 1996, at the Holiday Inn Select,  601 Main
Street,  Lynchburg,  Virginia,  at 2:00 p.m.,  local  time,  for the  purpose of
considering and voting upon the following:

         1. To consider  and vote upon a proposal to approve the  Agreement  and
Plan of Merger (the "Merger  Agreement")  dated as of January 26, 1996,  between
CSB Financial and One Valley Bancorp of West Virginia,  Inc. ("One Valley"). The
Merger  Agreement  provides for the merger (the  "Merger") of CSB Financial with
and into One Valley Thrift, Inc.  ("Thrift"),  a wholly-owned  subsidiary of One
Valley.  The Merger will require One Valley to issue up to  1,789,745  shares of
its common stock,  par value $10.00 per share,  ("One Valley  Common  Stock") in
exchange for the common stock of CSB  Financial,  par value $.01 per share ("CSB
Financial  Common  Stock")  pursuant to the terms of the Merger  Agreement.  The
Merger  Agreement  provides for the  conversion  of each share of CSB  Financial
Common  Stock  into  .6774 of a share of One  Valley  Common  Stock.  The Merger
Agreement  is  attached as Appendix I to and is  described  in the  accompanying
Proxy Statement.

         2. To  approve a  proposal  to adjourn  the  Special  Meeting to permit
further  solicitation  in the  event  that an  insufficient  number of shares is
present in person or by proxy to approve the Merger Agreement.

         3. To act upon such other  matters as may  properly  come before the 
meeting or any  adjournment  or  adjournments thereof.

         A copy of the  Merger  Agreement  is set  forth  in  Appendix  I to the
accompanying  Proxy  Statement/Prospectus.  Shareholders  are  urged to read the
Merger Agreement in its entirety.

         Only  shareholders  of record at the close of  business  on the  record
date,  March 15,  1996,  are  entitled  to notice of and to vote at the  Special
Meeting and any  adjournments  thereof.  The affirmative vote of not less than a
majority  of CSB  Financial's  outstanding  Common  Stock  entitled  to  vote is
necessary to approve the Merger. Accordingly,  failure to return your proxy card
or to vote in  person at the  Special  Meeting  will  have the  effect of a vote
against the Merger. In the event there are not sufficient shares represented for
a quorum or votes to approve the Merger  Agreement at the Special  Meeting,  CSB
Financial's Board of Directors may adjourn the Special Meeting to permit further
solicitation.  We urge you to execute and return the  enclosed  proxy as soon as
possible to ensure that your shares will be represented at the Special  Meeting.
Your  proxy may be revoked in the manner  described  in the  accompanying  Proxy
Statement at any time before it has been voted at the Special Meeting.

                                    By Order of the Board of Directors


                                    /s/
                                    Bob M. Johnson
                                    President and Chief Executive Officer

Lynchburg, Virginia
March 21, 1996

      THE  BOARD  OF  DIRECTORS  UNANIMOUSLY  RECOMMENDS  THAT  YOU VOTE FOR THE
PROPOSAL TO ADOPT AND APPROVE THE MERGER  AGREEMENT.  PLEASE SIGN AND RETURN THE
ENCLOSED  PROXY AS PROMPTLY AS  POSSIBLE,  WHETHER OR NOT YOU PLAN TO ATTEND THE
MEETING IN PERSON.  YOU MAY REVOKE  YOUR PROXY AT ANY TIME BEFORE IT IS VOTED AT
THE SPECIAL MEETING.


<PAGE>


PROXY STATEMENT/PROSPECTUS

                            PROXY STATEMENT
                                   OF
                       CSB FINANCIAL CORPORATION

                  ONE VALLEY BANCORP OF WEST VIRGINIA
                               PROSPECTUS
                    1,789,745 SHARES OF COMMON STOCK



                 FOR A SPECIAL MEETING OF SHAREHOLDERS
                      TO BE HELD ON APRIL 26, 1996

         This Proxy  Statement/Prospectus is being furnished to the Shareholders
of  CSB  Financial   Corporation   ("CSB  Financial")  in  connection  with  the
solicitation  of  proxies by CSB  Financial's  Board of  Directors  for use at a
Special  Meeting of  shareholders of CSB Financial to be held on April 26, 1996.
The  primary  purpose  of the  Special  Meeting is to  consider  and vote upon a
proposal to approve the  Agreement  and Plan of Merger (the "Merger  Agreement")
dated as of January 26, 1996,  between CSB Financial  and One Valley  Bancorp of
West Virginia, Inc. ("One Valley"), which agreement provides for the merger (the
"Merger") of CSB Financial with and into One Valley Thrift, Inc.  ("Thrift"),  a
wholly-owned  subsidiary of One Valley. The Merger Agreement is attached to this
Proxy  Statement/Prospectus  as  Appendix  I and is  incorporated  by  reference
herein.  Shareholders  will also vote at the meeting for  adjournment  to permit
further solicitation if an insufficient number of shares have voted for approval
of the Merger Agreement.

         As a  result  of the  Merger,  CSB  Financial's  shareholders  will  be
entitled to receive,  in exchange for each share of common stock, par value $.01
per share, of CSB Financial  ("CSB Financial  Common Stock") .6774 of a share of
One  Valley's  common  stock,  par value  $10.00 per share ("One  Valley  Common
Stock").  This Proxy  Statement  also  constitutes  a  prospectus  of One Valley
relating to a maximum of 164,507  shares of One Valley Common Stock that it will
issue in connection  with the Merger and the exercise of certain options granted
under the CSB Financial Corporation 1993 Stock Option Plan for Outside Directors
and  the  CSB   Financial   Corporation   1993   Incentive   Stock  Option  Plan
(collectively, the "Plans").


THE SHARES OF ONE VALLEY COMMON STOCK TO BE ISSUED PURSUANT TO THE MERGER
    AGREEMENT AND THE PLANS HAVE NOT BEEN APPROVED OR DISAPPROVED BY
     THE SECURITIES AND EXCHANGE COMMISSION NOR HAS THE COMMISSION
      PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY
       REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE. THE
          SHARES OF ONE VALLEY COMMON STOCK TO BE ISSUED UNDER
           THE MERGER AGREEMENT ARE NOT INSURED BY AN AGENCY
                           OF THE GOVERNMENT.

  THE SHARES OF ONE VALLEY COMMON STOCK OFFERED HEREBY ARE NOT SAVINGS ACCOUNTS,
    DEPOSITS OR OTHER  OBLIGATIONS OF A BANK OR SAVINGS  ASSOCIATION AND ARE NOT
    INSURED BY THE FDIC, BIF OR ANY OTHER
                          GOVERNMENTAL AGENCY.

         This Proxy  Statement/Prospectus and the accompanying Notice of Special
Meeting  and form of  proxy  are  first  being  mailed  to  shareholders  of CSB
Financial on or about March 21, 1996.

     THE DATE OF THIS PROXY STATEMENT/PROSPECTUS IS MARCH 21, 1996.


<PAGE>


         No persons have been  authorized to give any information or to make any
representations other than those contained in this Proxy Statement/Prospectus or
incorporated by reference  herein in connection with the solicitation of proxies
or the  offering  of  securities  made  hereby  and,  if  given  or  made,  such
information or representations must not be relied upon as having been authorized
by One  Valley  or CSB  Financial.  This  Proxy  Statement/Prospectus  does  not
constitute  an  offer  to  sell,  or a  solicitation  of an  offer  to buy,  any
securities,  or the  solicitation of a proxy, in any jurisdiction to or from any
person to whom it is not lawful to make any such offer or  solicitation  in such
jurisdiction.  Neither the delivery of this Proxy  Statement/Prospectus  nor any
distribution of securities made hereunder shall, under any circumstances, create
an implication that there has been no change in the affairs of One Valley or CSB
Financial  since  the  date  of this  Proxy  Statement/Prospectus  or  that  the
information herein or the documents or reports  incorporated by reference herein
are correct as of any time subsequent to such date. All information contained in
this Proxy  Statement/Prospectus  relating to CSB Financial and its subsidiaries
has been supplied by CSB Financial and all  information  contained in this Proxy
Statement/Prospectus  relating  to One  Valley  and its  subsidiaries  has  been
supplied by One Valley.


                         AVAILABLE INFORMATION

      One  Valley  and CSB  Financial  are  each  subject  to the  informational
requirements  of  the  Securities  Exchange  Act of  1934,  as  amended,  and in
accordance therewith file reports, proxy statements,  information statements and
other   information   with  the   Securities   and  Exchange   Commission   (the
"Commission"). Such reports, proxy statements,  information statements and other
information,  when filed,  can be inspected  and copied at the public  reference
facilities  maintained by the Commission at Room 1024,  450 Fifth Street,  N.W.,
Washington,  D.C.  20549 and the  Commission's  Regional  offices in New York (7
World Trade Center, New York, New York 10048) and Chicago  (Northwestern  Atrium
Center, 500 West Madison Street, Suite 1400, Chicago, Illinois 60661). Copies of
such  material  can also be obtained  from the Public  Reference  Section of the
Commission,  at Room 1024,  450 Fifth Street,  N.W.,  Washington,  D.C. 20549 at
prescribed  rates.  One Valley and CSB Financial each furnishes its shareholders
with annual reports containing audited consolidated financial statements with an
opinion  expressed by independent  certified public  accountants for each fiscal
year and quarterly reports containing  unaudited  financial  information for the
first three quarters of each fiscal year.



<PAGE>



           INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

     The  following  documents  filed by One Valley are hereby  incorporated  by
reference into this Prospectus:

         1.    Portions of (Part I and Part III) One Valley's  Annual  Report on
               Form 10-K for the fiscal  year ended  December  31,  1995,  to be
               filed with the  Commission  before the effective date of the Form
               S-4.

         2.    One Valley's report on Form 8-K dated February 12, 1996, filed 
               with the Commission.

         3.    One Valley's Proxy Statement to be filed with the Commission on 
               March 18, 1996.

         4.    All  documents  filed  by One  Valley  after  the  date  of  this
               Prospectus  pursuant to Sections 13(a), 13(c), 14 or 15(d) of the
               Securities  Exchange Act of 1934, prior to the termination of the
               offering covered by this Prospectus.

         One Valley has filed with the  Commission a  Registration  Statement on
Form S-4 (together with any amendments  thereof,  the "Registration  Statement")
under the  Securities  Act of 1933,  as amended  (the  "Securities  Act"),  with
respect to the shares of One Valley  Common Stock it will issue  pursuant to the
Merger  Agreement.   This  Proxy   Statement/Prospectus  does  not  contain  all
information set forth in the  Registration  Statement and the exhibits  thereto.
Such  additional  information  may be  inspected  and copied as set forth above.
Statements  contained  in this  Proxy  Statement/Prospectus  or in any  document
incorporated by reference in this Proxy  Statement/Prospectus as to the contents
of any  contract  or other  document  referred  to  herein  or  therein  are not
necessarily  complete,  and in each  instance,  reference is made to the copy of
such  contract  or  other  document  filed  as an  exhibit  to the  Registration
Statement or such other  document  each such  statement  being  qualified in all
respects by such  reference.  Any  statement  contained  herein or in a document
incorporated or deemed to be incorporated by reference in this Prospectus  shall
be deemed to be modified or  superseded  for purposes of this  Prospectus to the
extent  that a  statement  contained  herein  or any  other  subsequently  filed
document  which  also is or is deemed to be  incorporated  by  reference  herein
modifies  or  supersedes  such  statement.  Any such  statement  so  modified or
superseded  shall  not be  deemed,  except  as so  modified  or  superseded,  to
constitute a part of this Prospectus.

         THIS  PROSPECTUS  INCORPORATES  DOCUMENTS  BY  REFERENCE  WHICH ARE NOT
PRESENTED  HEREIN OR DELIVERED  HEREWITH.  THESE  DOCUMENTS ARE  AVAILABLE  UPON
REQUEST  (WITHOUT  CHARGE) TO BRIEN CHASE,  ONE VALLEY BANCORP OF WEST VIRGINIA,
INC., ONE VALLEY SQUARE, P.O. BOX 1793, CHARLESTON, WV 25326. IN ORDER TO ENSURE
TIMELY  DELIVERY OF THE  DOCUMENTS,  ANY  REQUEST  MUST BE RECEIVED BY APRIL 21,
1996.

<PAGE>


                                TABLE OF CONTENTS

<TABLE>

<S>                                                          <C>
INTRODUCTION..................................................1
SUMMARY INFORMATION...........................................2
   General....................................................2
   The Parties................................................2
   The Special Meeting of Shareholders........................3
   Effective Date.............................................3
   Recommendation of CSB Financial's Board of Directors.......3
   Opinion of CSB Financial's Financial Advisor...............3
   Federal Income Tax Consequences............................4
   Accounting Treatment.......................................4
   Conditions; Regulatory Approvals; Termination..............4
   Conduct of CSB Financial's Business Pending the Merger.....4
   Effect of the Merger on Shareholders' Rights...............4
   Absence of Dissenters' Rights of Appraisal.................4
   Certain Related Transactions...............................5
   Interests of Certain Persons in the Merger.................5
   Comparative Per Share Information..........................6
SELECTED CONSOLIDATED FINANCIAL INFORMATION...................8
PRO FORMA SELECTED FINANCIAL INFORMATION.....................10
THE SPECIAL MEETING OF CSB FINANCIAL SHAREHOLDERS............11
PROPOSAL I-THE MERGER........................................12
   General...................................................12
   Operations and Management After the Merger................12
   Background of the Merger..................................13
   Reasons for the Merger....................................15
   Opinion of CSB Financial's Financial Advisor..............16
   Conditions To Consummation Of The Merger; Waiver..........19
   Termination...............................................20
   No Solicitation of Transactions...........................20
   Expenses: Termination Fees................................20
   Business Pending Consummation.............................21
   CSB Financial's Stock Option Plans........................22
   Certain Federal Income Tax Consequences...................22
   Accounting Treatment......................................23
   Exchange Of Certificates..................................23
   Interests of Certain Persons in the Merger................23
   Resales by Affiliates.....................................24
   Regulatory Approvals......................................25
EFFECT OF THE MERGER ON SHAREHOLDERS' RIGHTS.................25
   Antitakeover Provisions in One Valley's
    Articles and Bylaws......................................25
   Shareholder Protection Rights Plan........................28
   Antitakeover Provisions in CSB Financial's
    Certificate of Incorporation and Bylaws..................28
   Other Restrictions on Acquisitions of
    CSB Financial Common Stock...............................30
HISTORICAL COMPARATIVE STOCK PRICES AND DIVIDENDS............31
   One Valley................................................31
   CSB Financial.............................................32
CSB FINANCIAL CORPORATION MANAGEMENT'S DISCUSSION AND
  ANALYSIS OF FINANCIAL CONDITION AND RESULTS
  OF OPERATIONS..............................................33
BUSINESS AND PROPERTIES OF CSB FINANCIAL.....................50
VOTING SECURITIES AND PRINCIPAL HOLDERS THEREOF..............65
DIRECTORS AND EXECUTIVE OFFICERS OF CSB FINANCIAL............67
DESCRIPTION OF ONE VALLEY'S SECURITIES.......................74
   Authorized Common Stock...................................74
   Preferred Stock...........................................74
   Dividends and Dividend Rights.............................74
   Voting Rights.............................................75
   Preemptive Rights.........................................75
   Liquidation Rights........................................75
   Assessment of Shares......................................75
   Shareholder Approval of Mergers...........................75
SUPERVISION AND REGULATION OF CSB FINANCIAL..................76
PROPOSAL II-ADJOURNMENT OF THE MEETING.......................80
SHAREHOLDER PROPOSALS FOR THE 1996 ANNUAL MEETING............80
EXPERTS......................................................80
LEGAL MATTERS................................................80
OTHER MATTERS................................................80
INDEX TO FINANCIAL STATEMENTS...............................F-1
INDEPENDENT AUDITOR'S REPORT
APPENDICES:
   Appendix I-Agreement and Plan of Merger dated January 26,
     1996, by and between One Valley Bancorp of
     West Virginia, Inc. Antitakeover Provisions in CSB
     Financial's and CSB Financial Corporation..............A-1
   Appendix II-Fairness Opinion of Friedman, Billings &
     Ramsey & Co., Inc.....................................A-11

</TABLE>



<PAGE>


                       CSB FINANCIAL CORPORATION

                            PROXY STATEMENT

                              INTRODUCTION

         CSB Financial  Corporation  ("CSB  Financial") is furnishing this Proxy
Statement  and  the   accompanying   proxy  (the  "Proxy")  to  CSB  Financial's
shareholders in connection  with the  solicitation of proxies by CSB Financial's
Board of Directors for a Special Meeting of shareholders (the "Special Meeting")
to be held at 2:00 p.m.,  local  time,  on April 26,  1996,  at the  Holiday Inn
Select, 601 Main Street,  Lynchburg,  Virginia, and any adjournments thereof, to
consider  and vote upon a proposal to approve the  Agreement  and Plan of Merger
(the "Merger Agreement") dated as of January 26, 1996, between CSB Financial and
One Valley Bancorp of West Virginia, Inc. ("One Valley").

         This Proxy  Statement  and the Proxy will be first sent or given to CSB
Financial shareholders on or about March 21, 1996.

         The shares of CSB Financial's  Common Stock,  par value $.01 per share,
("CSB Financial Common Stock")  represented by a Proxy will be voted as directed
if the Proxy is  properly  signed and  received  by CSB  Financial  prior to the
Special  Meeting.  The Proxy  will be voted  "FOR" the  approval  of the  Merger
Agreement  if no  direction  is  made to the  contrary  on a duly  executed  and
returned Proxy.  The Proxy will also be voted, if necessary and unless otherwise
instructed,  in favor of a proposal to adjourn  the  Special  Meeting to solicit
additional proxies should an insufficient number of shares be present to approve
the  Merger  Agreement.  The  Proxy  may  also be used  to  grant  discretionary
authority to vote on other matters which may arise at the CSB Financial  Special
Meeting.  While management is presently unaware of any such matters,  the person
or persons designated to vote the shares of CSB Financial Common Stock will cast
votes at the direction of CSB Financial's Board of Directors if any such matters
properly come before the Special Meeting.  A person giving a Proxy has the power
to  revoke it at any time  before  it is voted by  notifying  CSB  Financial  in
person,  by giving  written  notice to CSB  Financial of the  revocation  of the
proxy,  by  submitting  to CSB  Financial  a  subsequently  dated  Proxy,  or by
attending  the  meeting  and  withdrawing  the  Proxy  before it is voted at the
Special Meeting.

         CSB Financial  will bear the cost of the  solicitation  of the Proxies,
including  the charges and expenses of brokerage  firms and others,  if any, for
forwarding solicitation material to beneficial owners of stock.  Representatives
of CSB Financial may solicit  proxies by mail,  telegram,  telephone or personal
interview.  See "Voting of Proxies;  Revocability  of Proxies;  Solicitation  of
Proxies."

         Shareholders  of record of CSB  Financial  at the close of  business on
March 15,  1996 (the  "Record  Date"),  will be  entitled to vote at the Special
Meeting.

                                   1


<PAGE>



                          SUMMARY INFORMATION


         THE FOLLOWING IS A BRIEF SUMMARY OF THE MATTERS TO BE CONSIDERED AT THE
SPECIAL MEETING. THIS SUMMARY IS NOT INTENDED TO BE COMPLETE AND IS QUALIFIED IN
ITS  ENTIRETY  BY  REFERENCE  TO, AND SHOULD BE READ IN  CONJUNCTION  WITH,  THE
DETAILED  INFORMATION,  INCLUDING THE APPENDICES  ATTACHED HERETO,  CONTAINED OR
INCORPORATED BY REFERENCE  HEREIN. A COPY OF THE MERGER AGREEMENT IS ATTACHED AS
APPENDIX I TO THIS PROXY STATEMENT. SHAREHOLDERS ARE URGED TO READ CAREFULLY THE
ENTIRE PROXY STATEMENT AND PROSPECTUS.  THE TERMS "ONE VALLEY," "CSB FINANCIAL,"
"SAVINGS BANK" AND "THRIFT" REFER TO SUCH ORGANIZATIONS,  AND UNLESS THE CONTEXT
OTHERWISE REQUIRES, SUCH ORGANIZATIONS AND THEIR RESPECTIVE SUBSIDIARIES.


GENERAL

         The Merger Agreement  provides for the Merger of CSB Financial with and
into One Valley  Thrift,  Inc.  ("Thrift"),  a  wholly-owned  subsidiary  of One
Valley.  Upon  consummation of the Merger,  Co-operative  Savings Bank, FSB (the
"Savings Bank") and CSB Financial  Services,  Inc. ("CSB Services" and, together
with the Savings Bank, the "CSB Subsidiaries"),  both wholly-owned  subsidiaries
of CSB Financial,  will become  wholly-owned  subsidiaries of Thrift.  After the
Merger,  the  Savings  Bank's name will be changed to One Valley Bank -- Central
Virginia, F.S.B.


         The Merger will become  effective  upon the date the Secretary of State
of the State of West Virginia issues a certificate of merger. At that time, each
of the outstanding  shares of CSB Financial  Common Stock will be converted into
 .6774 of a share of One Valley's common stock par value $10.00 per share,  ("One
Valley  Common  Stock")  except that no  fractional  shares will be issued.  One
Valley will pay cash to the holders of  fractional  interests in an amount equal
to that fraction  multiplied by the average of the closing bid and ask price for
One Valley Common Stock as of the Effective  Date. The  affirmative  vote of not
less than a majority of the outstanding  shares of CSB Financial Common Stock is
required to approve the Merger.  See  "Proposal  I--The  Merger - Conditions  to
Consummation of the Merger."


THE PARTIES

         ONE VALLEY.  One Valley is a multi-bank holding company organized under
the  laws of the  State  of West  Virginia  and  registered  with  the  Board of
Governors of the Federal Reserve System (the "Federal  Reserve Board")  pursuant
to the Bank  Holding  Company Act of 1956,  as  amended,  with  headquarters  in
Charleston, West Virginia. It is comprised of 11 banking subsidiaries located in
50 cities and towns in West Virginia and provides  services to customers through
79 offices.  Other  subsidiaries  include a real estate management  company that
owns and operates the building  housing One Valley's  headquarters.  At December
31, 1995, One Valley reported total assets of approximately $3.9 billion,  loans
of $2.5  billion,  deposits  of $3.0  billion,  and equity of $366  million.  In
addition  to  providing  commercial  and  retail  banking  services,  One Valley
provides  trust  services to its  customers.  At December 31,  1995,  One Valley
reported over $2.9 billion in trust assets.

         For more information about One Valley, reference is made to Parts I and
III of One  Valley's  Form 10-K for the  fiscal  year ended 1995 which is hereby
incorporated by reference.  See "Available  Information" and  "Incorporation  by
Reference

         One Valley's  executive offices are located at One Valley Square,  P.O.
Box  1793,  Charleston,  West  Virginia  25326.  Its  telephone  number is (304)
348-7000.

         CSB FINANCIAL.  CSB  Financial,  a Delaware  corporation,  is a unitary
thrift  holding  company  formed in 1993 for the purpose of acquiring all of the
issued and  outstanding  common stock of the Savings  Bank.  The Savings Bank, a
federally  chartered  capital  stock  savings bank  headquartered  in Lynchburg,
Virginia,  is in the principal  business of attracting  retail deposits from the
general public and investing those deposits,  together with funds generated from
operations,  primarily in one-to  four-family  residential  mortgage loans.  CSB
Financial  operates 10 full service branches  throughout central Virginia and is
the fifth largest financial institution in the Lynchburg,  Virginia, market. CSB
Financial  also has  locations  in  Amherst  and  Bedford  counties,  as well as
Danville, Virginia. At December 31, 1995, CSB Financial reported total assets of
approximately  $329  million,  loans of  approximately  $157  million  and total
deposits  of  approximately  $253  million.   See  "CSB  Financial   Corporation
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations," "Business and Properties of CSB Financial"  and "Index to Financial
Statements."


                                   2

<PAGE>


         CSB Financial's  executive  offices are located at 2120 Langhorne Road,
Lynchburg, Virginia. Its telephone number is (804) 847-3800.


THE SPECIAL MEETING OF SHAREHOLDERS

         The purpose of the Special  Meeting is to approve the Merger  Agreement
which  provides  for the  merger  of CSB  Financial  with  and into  Thrift.  If
consummated,  each share of CSB  Financial  Common Stock will be converted  into
 .6774 of a share of One Valley Common Stock. No fractional  shares of One Valley
Common Stock will be issued in connection  with the Merger and, in lieu thereof,
One  Valley  will pay cash  for  fractional  shares.  CSB  Financial's  Board of
Directors has unanimously  approved the Merger Agreement and recommends that the
Shareholders of CSB Financial vote "FOR" the Merger. See "Proposal I--The Merger
- -  Background  of the  Merger"  and  "Proposal  I--The  Merger - Reasons for the
Merger."

         Shareholders of record of CSB Financial at the close of business on the
Record  Date will be  entitled to vote at the  Special  Meeting.  CSB  Financial
shareholders  are  entitled  to cast one vote  for each  share of CSB  Financial
Common  Stock they hold on the Record Date.  To approve the Merger,  a vote of a
majority of the issued and outstanding  shares of CSB Financial  Common Stock is
required.  As  of  the  Record  Date,  the  directors,  executive  officers  and
affiliates of CSB Financial  owned 210,571 shares of the issued and  outstanding
common stock of CSB  Financial.  Management of CSB  Financial  expects that such
shares will be voted "FOR" the approval of the Merger.

         A Proxy for use by CSB Financial's  shareholders in connection with the
Special  Meeting  is  enclosed  with this  Proxy  Statement  which was mailed to
shareholders  on or about March 21,  1996.  The Proxy will be voted as specified
thereon by the  shareholder.  Where no  specification  is made on the  proxy,  a
properly  executed  Proxy will be voted  "FOR"  approval of the Merger and "FOR"
adjournment of the Special  Meeting,  if necessary,  in order to further solicit
proxies in favor of the Merger Agreement.

         As of the date of the mailing of this Proxy Statement, CSB Financial is
not aware of any  business  to be acted on at the  Special  Meeting  other  than
consideration  of the Merger.  It is not anticipated  that other matters will be
brought before the Special Meeting.

         A person giving a Proxy may revoke it at any time before it is voted by
notifying CSB Financial in person, by giving  written  notice to CSB  Financial
of the  revocation of the Proxy,  by  submitting to CSB Financial a
subsequently dated proxy or by attending the Special Meeting and withdrawing the
Proxy before it is voted at the Special  Meeting.  See "The Special Meeting."

EFFECTIVE DATE

     Subject to the  conditions to the  obligations of the parties to effect the
Merger,  the Merger will become  effective (the  "Effective  Date") on such date
which the certificate of merger  approving the Merger is issued by the Secretary
of State of the State of West  Virginia,  provided such date is not more than 60
days after the receipt of all requisite approvals of regulatory  authorities and
shareholders.  Subject to the foregoing,  it is currently  anticipated  that the
Merger will be consummated in mid-1996.

RECOMMENDATION OF CSB FINANCIAL'S BOARD OF DIRECTORS

         THE  BOARD OF  DIRECTORS  OF CSB  FINANCIAL  HAS  APPROVED  THE  MERGER
AGREEMENT  BY  UNANIMOUS  VOTE,  BELIEVES  IT IS IN THE  BEST  INTERESTS  OF CSB
FINANCIAL AND ITS  SHAREHOLDERS  AND UNANIMOUSLY  RECOMMENDS ITS APPROVAL BY CSB
FINANCIAL  SHAREHOLDERS.  See "The Merger --  Background  of the Merger" and "--
Reasons for the Merger."

OPINION OF CSB FINANCIAL'S FINANCIAL ADVISOR

         Friedman,  Billings,  Ramsey & Co., Inc. ("Friedman"),  CSB Financial's
financial  advisor,  has  rendered  its  opinion  to CSB  Financial's  Board  of
Directors  that  the  consideration  to be  paid  is  fair  to  CSB  Financial's
shareholders  from a financial  point of view.  As  discussed  in "The  Merger--
Reasons for the Merger,"  Friedman's  opinion and  presentations  were among the
factors  considered by CSB Financial's  Board in reaching the  determination  to
approve the Merger. A copy of Friedman's  opinion is attached hereto as Appendix
II and should be read in its  entirety  with  respect to the  assumptions  made,
other matters considered and limitations on the review undertaken by Friedman in
rendering its opinion.  See "The Merger - Opinion of CSB  Financial's  Financial
Advisor."


                                       3

<PAGE>


FEDERAL INCOME TAX CONSEQUENCES

         It is anticipated that the Merger will be a tax-free reorganization for
federal  income tax  purposes.  CSB  Financial's  shareholders  will receive One
Valley Common Stock in exchange for their CSB  Financial  Common Stock under the
terms of the Merger.  Upon the exchange of stock,  CSB Financial's  shareholders
will recognize no gain or loss upon their exchange of CSB Financial Common Stock
solely for shares of One Valley  Common  Stock.  Upon the  exchange  of cash for
fractional  shares of CSB Financial Common Stock,  CSB Financial's  shareholders
will recognize  gain, but not in an amount in excess of cash received.  See "The
Merger - Federal Income Tax Consequences."


ACCOUNTING TREATMENT

         One Valley  expects  that the Merger  will be  accounted  for under the
purchase method of accounting. See "The Merger - Accounting Treatment".

CONDITIONS; REGULATORY APPROVALS; TERMINATION

         Consummation of the Merger is subject to various conditions,  including
among  others,  receipt of approval  by a majority of the shares  entitled to be
voted by CSB Financial's shareholders, receipt of certain legal opinions and the
satisfaction of other closing conditions.  In addition, the Merger is subject to
receipt of required  approvals from the Federal  Reserve Board and the Office of
Thrift Supervision  ("OTS").  An application  seeking approval of the Merger was
filed with the OTS on February 15, 1996, and notice of the Merger was filed with
the Federal Reserve Board on March 14,  1996.   On February 23, 1996, One Valley
filed an  application  seeking  approval  of the  Virginia  Bureau of  Financial
Institutions. See "Proposal I--The Merger - Regulatory Approvals."


         Upon  satisfaction  or  waiver  of  all  conditions  under  the  Merger
Agreement,  One Valley will file a Certificate  of Merger with the West Virginia
Secretary of State, at which time the Merger will become  effective.  One Valley
and CSB Financial anticipate that the Merger will be completed prior to June 30,
1996.  There can be no assurance,  however,  that the necessary  regulatory  and
other  approvals  will be  received  by the  parties or as to the timing of such
approvals.  Accordingly,  there may be  extended  delays  following  the Special
Meeting  before the Merger is  consummated,  and if any of the conditions of the
Merger  Agreement  are  not  satisfied  or  waived,  the  Merger  might  not  be
consummated.  See "Proposal I -- The Merger -- Conditions to Consummation of the
Merger" and "--Termination."  Also, the Merger Agreement may be terminated under
certain circumstances. See "The Merger-Termination."

CONDUCT OF CSB FINANCIAL'S BUSINESS PENDING THE MERGER

         The Merger  Agreement  restricts CSB  Financial's  ability to engage in
transactions  outside the ordinary  course of business prior to  consummation of
the Merger  except as  permitted  with the written  consent of One  Valley.  See
"Proposal  I -- The Merger -- Conduct of CSB  Financial's  Business  Pending the
Merger."


EFFECT OF THE MERGER ON SHAREHOLDERS' RIGHTS

         If the Merger Agreement is approved,  CSB Financial  Shareholders  will
receive  shares of One Valley  Common  Stock  which have  different  rights with
respect to certain  important  matters  including  certain  provisions which are
intended to ensure that a party  seeking  control of One Valley will discuss its
proposal  with One  Valley's  Board of  Directors.  CSB  Financial is a Delaware
corporation,  and upon consummation of the Merger, CSB Financial's  shareholders
will become  shareholders  of a West  Virginia  corporation.  See "Effect of the
Merger on Shareholders' Rights."


ABSENCE OF DISSENTERS' RIGHTS OF APPRAISAL

     Holders of CSB Financial  Common Stock will not be entitled to dissenters'
rights of appraisal under  applicable law. See "The Special Meeting of
Shareholders -- Appraisal Rights."

                                       4

<PAGE>



CERTAIN RELATED TRANSACTIONS

         NO SOLICITATION.  CSB Financial has agreed in the Merger Agreement that
it will not solicit or engage in any discussions  with any person other than One
Valley  concerning any acquisition of CSB Financial or any of its  subsidiaries,
except that CSB Financial may respond to unsolicited inquiries to the extent the
fiduciary  duty of CSB  Financial's  Board of Directors may legally  require the
Board  of  Directors  to  do  so.  See  "The  Merger  --  No   Solicitation   of
Transactions."  In  addition,  the  directors  and  executive  officers  of  CSB
Financial have indicated their  intentions to vote their shares of CSB Financial
Common Stock in favor of the Merger  Agreement.  See "The Special Meeting of CSB
Financial Shareholders -- Record Date; Vote Required."


         EXPENSES; TERMINATION FEE. All expenses incurred by or on behalf of the
parties  in  connection   with  the  Merger   Agreement  and  the   transactions
contemplated  thereby  shall be borne by the party  incurring  the same.  If the
Merger  Agreement is terminated  due to a breach,  the breaching  party shall be
liable for the expenses of the nonbreaching  party unless the nonbreaching party
would  otherwise be entitled to a  termination  fee pursuant to the terms of the
Merger Agreement.

         One Valley shall be entitled to a fee of $2.0 million (the "Termination
Fee")  following the  occurrence  of a Purchase  Event (as defined in the Merger
Agreement),  provided  One  Valley  shall  have  sent  written  notice  of  such
entitlement within 90 days after its awareness of such occurrence.  One Valley's
right to  receive  the  Termination  Fee  shall be  extinguished  under  certain
circumstances. See "The Merger Agreement --Expenses; Termination Fee."

INTERESTS OF CERTAIN PERSONS IN THE MERGER

         Certain  members of CSB  Financial's  management and Board of Directors
have  interests in the Merger in addition to their  interests  as  stockholders.
These  include   provisions  in  the  Merger  Agreement  relating  to  continued
employment,  indemnification,  severance payments and benefit plan payments. See
"Proposal I--The Merger-Interests of Certain Persons in the Merger."


                                       5

<PAGE>

COMPARATIVE PER COMMON SHARE DATA (UNAUDITED)


         The following table sets forth certain unaudited  comparative per share
data  relating to book value per common share,  cash  dividends per common share
and income from  continuing  operations  per common  share (i) on an  historical
basis for One Valley and CSB  Financial,  (ii) on a pro forma basis per share of
One Valley  Common Stock to reflect  completion  of the Merger,  and (iii) on an
equivalent  pro forma basis per share of CSB  Financial  Common Stock to reflect
the completion of the Merger. The pro forma information has been prepared giving
effect to the Merger using the purchase method of accounting. See "The Merger --
Accounting  Treatment." The pro forma  financial  information for the year ended
December 31, 1995, utilizes CSB Financial historical  financial  information for
January 1, 1995 through  December 31, 1995. This  information  should be read in
conjunction  with the  consolidated  financial  statements of One Valley and CSB
Financial,   including  the  notes  thereto,   appearing   elsewhere  herein  or
incorporated  by  reference  in this Proxy  Statement/Prospectus,  and the other
financial  data  appearing  elsewhere  in this Proxy  Statement/Prospectus.  See
"Incorporation  of Certain  Documents by  Reference,"  "Available  Information,"
"Index to Financial Statements" and "Pro Forma Financial Information."

The following  information  is not  necessarily  indicative of the results which
would  have been  obtained  if the  Merger  had been  consummated  in the period
presented or which may be obtained in the future.



BOOK VALUE PER COMMON SHARE AT DECEMBER 31, 1995:
Historical:
     One Valley.......................................................  $21.47
     CSB Financial....................................................   17.84
Pro Forma:
     Pro forma per share of One
        Valley Common Stock...........................................   22.49
     Equivalent pro forma per share
        of CSB Financial Common
      Stock(1)........................................................   15.24
CASH DIVIDENDS DECLARED PER
  COMMON SHARE FOR THE YEAR ENDED DECEMBER 31, 1995:
Historical:
      One Valley......................................................    1.04
      CSB Financial...................................................     .38
Pro Forma:
     Pro forma per share of One
        Valley Common Stock...........................................    1.04
     Equivalent pro forma per share
                 of CSB Financial Common
         Stock(1).....................................................     .70

INCOME FROM  CONTINUING  OPERATIONS PER
COMMON SHARE FOR THE YEAR ENDED DECEMBER 31, 1995:
Historical:
    One Valley........................................................    2.86
    CSB Financial.....................................................     .87
Pro Forma:
     Pro forma per share of One
        Valley Common Stock...........................................    2.66
     Equivalent pro forma per share
        of CSB Financial Common
        Stock(1)......................................................    1.80

(1)             CSB Financial pro forma equivalent  amounts  represent pro forma
                combined information multiplied by an Exchange Ratio of .6774.

                                       6

<PAGE>


         MARKET VALUE OF SECURITIES.  The following  table sets forth the market
value per share of One Valley  Common  Stock,  the market value per share of CSB
Financial  Common  Stock  and the  equivalent  market  value  per  share  of CSB
Financial  Common Stock on January 25,  1996,  the last  business day  preceding
public  announcement  of the  signing of the Merger  Agreement.  The  equivalent
market value per share of CSB Financial  Common Stock  indicated in the table is
based upon the Exchange Ratio of .6774.


         The  historical  market values per share of One Valley Common Stock and
CSB Financial Common Stock and the historical  market value of One Valley Common
Stock used to determine the  equivalent  market value per share of CSB Financial
Common  Stock are the per share  last  sales  prices on  January  25,  1996,  as
reported on the Nasdaq National Market.


<TABLE>
<CAPTION>


                                                                          CSB Financial

                                                                                                           Equivalent
                                                                  One Valley                             Market Value
                                                                  Historical        Historical              Per Share
<S>                                                               <C>               <C>                  <C>
January 25, 1996 ................................................   $32.25            $17.25                   $21.85
</TABLE>



     MARKET PRICE AND DIVIDEND INFORMATION.  At March 1, 1996, the last reported
sale  price of One Valley  Common  Stock,  as  reported  on the Nasdaq  National
Market, was $32.63 per share. For information  concerning cash dividends paid by
One Valley, see "Historical Comparative Stock Prices and Dividends."


                                       7


<PAGE>

                   SELECTED CONSOLIDATED FINANCIAL INFORMATION

                   ONE VALLEY BANCORP OF WEST VIRGINIA, INC.


         The following selected  consolidated  financial data for the five years
ended December 31, 1995, are derived from the consolidated  financial statements
of One Valley.  The information  shown below should be read in conjunction  with
the  consolidated  financial  statements,  the related  notes  thereto and other
financial  information  of One  Valley  incorporated  herein by  reference.  See
"Available Information" and "Incorporation of Certain Information By Reference."

<TABLE>
<CAPTION>
                                                            At or for the Year Ended December 31,
                                     1995                 1994               1993                1992               1991
                               -----------------    -----------------  ------------------  -----------------  -----------------
                                                      (In thousands, except per share and ratio data)
<S>                            <C>                  <C>                <C>                 <C>                <C>
SUMMARY OF OPERATIONS

  Interest income............       $ 282,372             $251,383           $247,699         $   263,484        $   242,792
  Interest expense...........         121,080               94,897             99,786             120,039            130,913
  Net interest income........         161,292              156,486            147,913             143,445            111,879
  Provision for losses.......           5,632                4,788              5,788              11,389              6,671
  Non-interest income........          37,639               37,445             39,192              36,801             24,703
  Securities transactions....            (65)                (867)                (35)              (730)                113
  Non-interest expense.......         119,591              120,156            125,150             115,538             92,046
  Net income.................          49,106               46,211             37,954              36,638             26,392

PER SHARE DATA
  Net income.................            2.86                 2.70               2.20                2.13               1.72
  Cash dividends.............            1.04                 0.94               0.84                0.70               0.62
  Book Value.................           21.47                18.93              17.70               16.29              14.83

AVERAGE BALANCE
SHEET DATA
  Loans, net.................       2,392,572            2,199,686          2,026,748           1,926,773          1,557,230
  Investment securities......         997,269            1,050,980          1,074,467           1,049,459            834,820
  Total assets...............       3,689,211            3,540,451          3,467,261           3,373,245          2,771,901
  Deposits...................       3,006,906            2,930,555          2,895,131           2,829,263          2,343,404
  Long-term debt.............          11,416               22,931             36,088              25,703             15,653
  Shareholders' equity.......         348,273              315,724            294,733             269,007            215,273

SELECTED RATIOS
  Equity to average assets...            9.44%                8.92%              8.50%              7.97%               7.77%
  Return on average assets...            1.33                 1.31               1.09               1.09                0.95
  Return on average equity...            14.10                14.64              12.88              13.62               12.26
  Dividends declared as
     a % of net income.......            36.36                34.81              38.18              32.86               36.05
</TABLE>

                                       8

<PAGE>


                           CSB FINANCIAL CORPORATION

         The following selected  consolidated  financial data for the five years
ended June 30, 1995, are derived from the consolidated  financial  statements of
CSB Financial. The selected consolidated financial data for the six months ended
December 31, 1995 and 1994,  are derived from unaudited  consolidated  financial
statements.   The  unaudited   consolidated  financial  statements  include  all
adjustments (consisting of normal recurring adjustments) which management of CSB
Financial  considers necessary for a fair presentation of the financial position
and the results of operation for these  periods.  Operating  results for the six
months ended  December 31, 1995, are not  necessarily  indicative of the results
that may be  expected  for the  entire  year  ended  June 30,  1996 or any other
period.  The  information  shown below  should be read in  conjunction  with the
consolidated financial statements, the related notes thereto and other financial
information    of   CSB   Financial    included    elsewhere   in   this   Proxy
Statement/Prospectus.

<TABLE>
<CAPTION>

                                     (Unaudited)
                                    At or for the
                                     Six Months
                                  Ended December 31,                                At or for the Year Ended June 30,
                              ---------------------------- ------------------------------------------------------------------
                                  1995           1994         1995          1994         1993          1992         1991
                              -------------  ------------- ------------  ------------ ------------  ------------ ------------
                                                        (In thousands, except per share and ratio data)
<S>                           <C>            <C>           <C>           <C>          <C>           <C>          <C>
SUMMARY OF OPERATIONS
  Interest income...........   $11,473    $   8,897     $   19,494   $   16,305    $   16,455   $   17,416    $   17,853
  Interest expense..........    6,844         4,727         10,851       8,265         9,146        11,450        13,250
  Net interest income.......    4,629         4,170          8,643       8,040         7,309         5,966         4,603
  Provision for loan losses.       70            23            276          38            277          234           301
  Non-interest income.......      290           211            466         649           460          191           186
  Securities transactions...       25            -             243        (235)         (178)         222           112
  Non-interest expense......    3,329         2,755         5,811        4,814         4,012        3,289         2,968
  Net income................      960         1,035         2,170        2,342         2,097        1,855         1,000

PER SHARE DATA
  Net income................      .39           .40          0.89         0.94           NA           NA            NA
  Cash dividends............      .20           .15           .33          .23           NA           NA            NA
  Book Value................    17.84         16.37         17.06        16.26           NA           NA            NA

AVERAGE BALANCE SHEET
  SUMMARY
  Loans, net................    148,873       129,386       132,749      124,636       123,192      117,211       118,036
  Investment securities.....    147,799       117,404       129,785      108,510       88,635       77,515        63,934
  Total assets..............    316,079       263,524       280,461      248,685       224,695      205,745       193,841
  Deposits..................    247,943       204,779       217,755      194,046       193,338      184,326       171,703
  Long-term debt............      9,051         9,850         9,625       10,000         6,886        1,150         1,150
  Shareholders' equity......     44,947        45,248        43,632       39,919        20,439       18,435        17,124

SELECTED RATIOS
  Equity to average assets..    14.22%        17.17%        15.55%      16.05%        9.10%        8.96%         8.83%

  Return on average assets.      0.61          0.79          0.77         0.94        0.93         0.90          0.52
  Return on average equity       4.27          4.57          4.97         5.87       10.26        10.06          5.84
  Dividends declared as
     a % of net income......    50.00         35.71         37.08        24.47         NA           NA            NA
</TABLE>

                                       9

<PAGE>



                    PRO FORMA SELECTED FINANCIAL INFORMATION

         The following  table sets forth selected  unaudited pro forma financial
information  reflecting the Merger.  The pro forma information has been prepared
assuming  that CSB  Financial's  Shareholders  will  receive in the Merger .6774
shares of One Valley Common Stock for each share of CSB  Financial  Common Stock
they own. The pro forma  information  gives effect to the acquisition of 100% of
the outstanding  shares CSB Financial as if the Merger occurred at the beginning
of the year  presented.  Under the purchase  method of accounting the assets and
liabilities  of CSB Financial are adjusted to their  estimated fair market value
at the acquisition date. The estimated fair value adjustments have been included
in the pro forma  information.  CSB Financial  does not qualify as a significant
subsidiary under Regulation S-X,  Article  1-02(w),  accordingly,  only selected
unaudited pro forma financial information is provided.

         The pro forma  financial  information  has been  prepared by One Valley
management based upon the financial  statements and other financial  information
of CSB Financial included elsewhere herein. Such pro forma financial information
does not  necessarily  reflect  what the future  results  of One Valley  will be
following  the  completion  of the Merger or the actual  results that would have
been achieved had the Merger been consummated prior to the period presented. The
unaudited  information  should  be read in  conjunction  with  the  consolidated
financial  statements  of One  Valley  and CSB  Financial,  including  the notes
thereto,  appearing  elsewhere herein or incorporated by reference in this Proxy
Statement/Prospectus,  and the other financial data appearing  elsewhere in this
Proxy   Statement/Prospectus.   See   "Incorporation  of  Certain  Documents  by
Reference," "Available Information" and "Index to Financial Statements."



                  ONE VALLEY BANCORP OF WEST VIRGINIA, INC. AND
                            CSB FINANCIAL CORPORATION
           (DOLLARS IN THOUSANDS EXCEPT FOR PER SHARE AND RATIO DATA)
                   AT OR FOR THE YEAR ENDED DECEMBER 31, 1995

SUMMARY OF OPERATIONS
 Interest income                                                      $  304,442
 Interest expense                                                        134,048
 Net interest income                                                     170,394
 Provision for loan losses                                                 5,955
 Non-interest income                                                      38,184
 Securities transactions                                                     203
 Non-interest expense                                                    126,682
 Net income                                                               50,495

PER SHARE DATA
 Net income                                                                 2.66
 Cash dividends                                                             1.04

AVERAGE BALANCE SHEET
  SUMMARY
 Loans, net                                                            2,535,065
 Investment securities                                                1,142,252,
 Total assets                                                          4,005,950
 Deposits                                                              3,246,243
 Long-term debt                                                           20,642
 Shareholders' equity                                                    401,755

SELECTED RATIOS
 Equity to average assets                                                  10.03
 Return on average assets                                                   1.26
 Return on average equity                                                  12.57
 Dividends declared as
     a % of net income                                                     39.10


                                       10

<PAGE>


                THE SPECIAL MEETING OF CSB FINANCIAL SHAREHOLDERS

MATTERS TO BE CONSIDERED AT THE SPECIAL MEETING

         This Proxy  Statement/Prospectus is being furnished by CSB Financial to
its  shareholders in connection with the solicitation of proxies by the Board of
Directors  of CSB  Financial  for use at the Special  Meeting to be held at 2:00
p.m., local time, on Friday, April 26, 1996, at the Holiday Inn Select, 601 Main
Street,  Lynchburg,  Virginia,  and any adjournment or adjournments  thereof, to
consider and vote upon a proposal to approve the Merger Agreement and a proposal
for adjournment in the event there are insufficient  votes to approve the Merger
Agreement  and any other  business  as may  properly  come  before  the  Special
Meeting.

         THE BOARD OF DIRECTORS OF CSB  FINANCIAL HAS  UNANIMOUSLY  APPROVED THE
MERGER AGREEMENT,  BELIEVES IT IS IN THE BEST INTERESTS OF CSB FINANCIAL AND ITS
SHAREHOLDERS   AND   UNANIMOUSLY   RECOMMENDS  ITS  APPROVAL  BY  CSB  FINANCIAL
SHAREHOLDERS.  SEE "PROPOSAL I - THE MERGER -- BACKGROUND OF THE MERGER" AND "--
REASONS FOR THE MERGER."

RECORD DATE; VOTE REQUIRED

         The Board of Directors of CSB Financial has fixed the close of business
on March 15, 1996, as the Record Date for determining  shareholders  entitled to
notice of and to vote at the Special Meeting,  and accordingly,  only holders of
CSB  Financial  Common Stock of record at the close of business on that day will
be  entitled  to notice of and to vote at the  Special  Meeting.  The  number of
shares  of CSB  Financial  Common  Stock  outstanding  on the  Record  Date  was
2,642,081, each of such shares being entitled to one vote.

         As to the approval of the Merger  Agreement by checking the appropriate
box, a stockholder  may: (i) vote "FOR" approval of the Merger  Agreement;  (ii)
vote "AGAINST"  approval of the Merger Agreement;  or (iii) "ABSTAIN." Since the
affirmative  vote of the holders of a majority of the outstanding  shares of CSB
Financial Common Stock entitled to vote on the Merger is required to approve and
adopt the Merger Agreement and the transaction contemplated thereby, abstentions
will have the effect of a vote against the approval of the Merger Agreement.  In
addition,  brokers  who hold  shares in street  name for  customers  who are the
beneficial  owners of such  shares are  prohibited  from  giving a proxy to vote
shares  held for such  customers  on the  approval  and  adoption  of the Merger
Agreement without specific instructions from such customers. Given that Delaware
law  requires  the  affirmative  vote  of  the  holders  of a  majority  of  the
outstanding  shares of CSB Financial Common Stock entitled to vote on the Merger
Agreement  in order to approve  and adopt the Merger  Agreement,  the failure of
such customers to provide specific  instructions with respect to their shares of
CSB  Financial  Common  stock to their  broker  will  have the  effect of a vote
against the approval of the Merger Agreement.

         As to the  approval of the  proposal to adjourn the Special  Meeting in
the event that there is an insufficient number of shares present in person or by
proxy to approve the Merger  Agreement  a  shareholder  may:  (i) vote "FOR" the
adjournment;   (ii)  vote  "AGAINST";   or  (iii)  "ABSTAIN."  Approval  of  the
adjournment  requires the  affirmative  vote of the holders of a majority of the
Common  Stock of CSB  Financial  present  in person  or by proxy at the  Special
Meeting, without regard to Broker Non-votes.  Proxies marked "ABSTAIN" will have
the same effect as a vote against.

         The  directors  and  executive  officers  of CSB  Financial  (including
certain of their related interests) beneficially own, as of the Record Date, and
are  entitled to vote at the Special  Meeting  210,571  shares of CSB  Financial
Common  Stock.   See  "Voting   Securities  and  Principal   Holders   Thereof."
Accordingly, assuming that the directors and executive officers of CSB Financial
vote their  shares of CSB  Financial  Common  Stock in favor of  approval of the
Merger Agreement, the affirmative vote of the holders of an additional 1,110,471
shares of CSB  Financial  Common  Stock will be required in order for the Merger
Agreement  to be  approved at the  Special  Meeting.  It should be noted that in
addition to the above, the ESOP holds 182,160  unallocated  shares which will be
voted in the same proportion as the allocated shares which are anticipated to be
voted for the Merger.

         A FAILURE TO VOTE,  EITHER BY NOT  RETURNING  THE ENCLOSED  PROXY OR BY
CHECKING THE "ABSTAIN" BOX THEREON,  WILL HAVE THE SAME EFFECT AS A VOTE AGAINST
APPROVAL OF THE MERGER AGREEMENT.


                                       11

<PAGE>


VOTING OF PROXIES; REVOCABILITY OF PROXIES; SOLICITATION OF PROXIES

         After having been  submitted,  the enclosed Proxy may be revoked by the
person giving it, at any time before it is exercised, by: (i) submitting written
notice of  revocation  of such Proxy to the  Secretary  of CSB  Financial;  (ii)
submitting  a Proxy having a later date;  or (iii) such person  appearing at the
Special Meeting and requesting a return of the Proxy. All shares  represented by
valid  Proxies  will  be  exercised  in  the  manner  specified  thereon.  If no
specification  is made, duly executed  Proxies will be voted in favor of each of
approval of the Merger  Agreement,  the proposal to adjourn the Special  Meeting
and any such other matters which may properly come before the Special Meeting.

         The  solicitation is being made by CSB Financial.  Directors,  officers
and  employees  of  CSB  Financial  may  solicit   Proxies  from  CSB  Financial
shareholders,  either  personally  or by  telephone,  telegraph or other form of
communication.  Such persons will receive no  additional  compensation  for such
services. CSB Financial has retained Kissel-Blake,  Inc. to assist in soliciting
Proxies and to send Proxy  materials to brokerage  houses and other  custodians,
nominees and  fiduciaries  for  transmittal  to their  principals,  at a cost of
$3,000,   plus  out-of-pocket   expenses.   All  expenses  associated  with  the
solicitation  of Proxies  will be paid by CSB  Financial  except that One Valley
shall bear the printing and mailing expenses of the Proxy materials.

APPRAISAL RIGHTS

         In accordance with Delaware law, record holders of CSB Financial Common
Stock will not be entitled to dissenters' or appraisal rights.



                             PROPOSAL I--THE MERGER

         THE FOLLOWING INFORMATION  CONCERNING THE MERGER, INSOFAR AS IT RELATES
TO MATTERS  CONTAINED IN THE MERGER  AGREEMENT,  IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO THE FULL TEXT OF THE MERGER AGREEMENT WHICH IS ATTACHED AS APPENDIX
I TO THIS PROXY STATEMENT.


GENERAL

         On January 26,  1996,  One Valley and CSB  Financial  entered  into the
Merger Agreement which provides for the merger of CSB Financial with Thrift.  On
the effective date of the Merger,  the shareholders of CSB Financial will become
shareholders   of  One  Valley,   and  the  separate   existence  and  corporate
organization of CSB Financial will cease. As a result of the Merger, the Savings
Bank and CSB Services will become  subsidiaries  of One Valley,  and each of the
outstanding  shares of CSB  Financial  Common Stock will be  converted  into One
Valley  Common  Stock at the  exchange  rate of  .6774 of a share of One  Valley
Common Stock for each share of CSB Financial Common Stock. In lieu of fractional
shares,  each  shareholder of CSB Financial,  who would otherwise be entitled to
receive a  fraction  of a share,  will  receive  an amount in cash equal to such
fraction  multiplied  by the  average  of the  closing  bid and ask price of One
Valley  on the  business  day  immediately  prior to the  effective  date of the
Merger.

         The  affirmative  vote of not less than a majority  of the  outstanding
shares of CSB Financial entitled to vote is required to approve the Merger.

         Subject to shareholder approval, the satisfaction of certain conditions
and the receipt of all requisite regulatory  approvals,  the Merger shall become
effective on the date the  certificate of merger  approving the Merger is issued
by the Secretary of State of West Virginia,  but in any event, no later than the
60th day after receipt of all requisite approvals of regulatory  authorities and
shareholders.


OPERATIONS AND MANAGEMENT AFTER THE MERGER

         Following  consummation of the Merger,  One Valley  anticipates that it
will  operate  the  Savings  Bank as a  federally  chartered  savings  bank  and
wholly-owned  subsidiary of Thrift.  It is expected that Savings  Bank's charter
and bylaws  will  continue  and the  Savings  Bank will  continue to operate its
existing  branches.  Over time, One Valley will expand the 

                                       12

<PAGE>



products and services that Savings Bank and CSB Services currently offer through
the introduction of common products that One Valley currently offers  throughout
West Virginia.

         After the Merger,  the Savings  Bank's  current  directors and officers
shall  continue as the Savings  Bank's  directors  and  officers  and shall hold
office as prescribed in the Savings Bank's bylaws and applicable law until their
successors  are  elected  and  qualified.  In  addition,  pursuant to the Merger
Agreement,  One Valley will increase the size of the Savings Bank's Board by two
and will  designate  new  directors  to fill  the  positions  created.  Upon the
effective  date of the  Merger,  One  Valley  shall,  by  action of its Board of
Directors,  elect Bob M. Johnson as a member of One Valley's Board of Directors.
Additionally,  at its Annual Meeting of Shareholders in April,  1997, One Valley
shall  nominate and recommend Mr.  Johnson for a three-year  term as a member of
One Valley's  Board of Directors.  See  "--Interests  of Certain  Persons in the
Merger."

         One  Valley  intends  to  retain  all of the  Savings  Bank's  existing
employees at no less than their salary levels existing on the date of the Merger
Agreement  and that such  persons  shall  continue to be employed by the Savings
Bank as employees  at will.  After the  Effective  Date,  One Valley  intends to
integrate the benefit plans of the Savings Bank and eventually make available to
all employees and officers of the Savings Bank coverage  under the benefit plans
generally  available to One Valley's employees and officers  (including pension,
profit-sharing,  and health  and  hospitalization)  on the terms and  conditions
available to similarly situated employees and officers of One Valley.


BACKGROUND OF THE MERGER

         The Savings Bank, organized in 1914, is a federally-chartered,  capital
stock savings bank  headquartered  in Lynchburg,  Virginia,  and for most of its
existence has operated as a traditional thrift institution.  Over the years, the
Savings Bank has expanded by branching  into other  communities,  including  the
counties of Amherst and Bedford and the city of Danville, Virginia.

         Like  other  thrifts,  the  core of the  Savings  Bank's  business  has
consisted of attracting  deposits from the general public and originating  loans
to  finance  the  acquisition,   construction,  or  improvement  of  residential
properties  located in the market areas served by the Savings  Bank.  Management
has worked over a number of years to diversify the Savings Bank's  activities by
expanding  commercial  and consumer  lending and  improving the array of deposit
products and  non-deposit  investment  services.  While a measure of success has
been  realized in such  diversification,  it is also  recognized  that the basic
business and identity of the Savings Bank remains closely tied to its roots as a
traditional thrift institution.

         In September  1993, the Savings Bank converted from a mutual to a stock
form of  organization  through the  formation  of CSB  Financial  and an Initial
Public  Offering.  This  transaction  resulted  in a  capital  to  assets  ratio
appreciably  in excess of the norm for financial  institutions.  Since 1993, the
CSB Financial's  Board of Directors and management have explored  several growth
strategies  seeking to better employ the  company's  capital in order to improve
the return on shareholder equity.

         During  1994 and 1995 CSB  Financial  engaged  in  various  discussions
relating  to  possible  acquisitions  of  other  financial  institutions  by CSB
Financial.  In November  1994,  CSB  Financial  was  successful in acquiring the
Danville, Virginia branch of another institution,  thus increasing its assets by
approximately  $40  million.  The Board was  regularly  advised of  management's
effort to expand the institution through acquisitions and, on several occasions,
pursued offers to acquire other financial  institutions.  However, for a variety
of reasons, no final agreements were reached with such institutions. During this
period of time,  CSB Financial  utilized the services of an  investment  banking
firm to assist management in its efforts.

         The Board of Directors and management of CSB Financial have  recognized
that the  increased  competition  from  commercial  banks  and  other  financial
institutions  has changed  fundamentally  the  environment in which  traditional
thrifts have  operated and threatens the market shares held by thrifts for their
traditional  services.  The city of Lynchburg supports six commercial banks, the
city of  Danville  supports  seven  commercial  banks and  Amherst  and  Bedford
Counties support five and six commercial banks,  respectively.  Competition with
these  commercial  banks,  with  other  financial  institutions  and with  other
providers of financial  services,  such as credit unions,  is strong,  making it
extremely  difficult for the Savings Bank, despite its  diversification  efforts
and accomplishments, to meaningfully expand into the commercial banking business
or make significant market share gains in any one market area.

         The Riegle-Neal  Interstate  Banking and Branching  Efficiency Act (the
"Interstate  Banking  Act"),  enacted by Congress in  September  1994,  also has
raised new  questions  about the future  nature and  structure of the  financial
services  industry and the options open to local  institutions  offering limited
lines of financial  services and  products.  In addition,  current  proposals to
recapitalize  the Savings  Association  Insurance  Fund ("SAIF") and the current
disparity  between  SAIF and  Bank  Insurance  Fund  ("BIF")  deposit  insurance
premiums,  in addition to the uncertainty currently surrounding such 


                                       13

<PAGE>


issues,  are  anticipated  to result in  additional  competitive  advantages  to
commercial banks that will further harm the thrift industry as a whole.

         The Board of Directors and  management  of CSB Financial  have assessed
the foregoing and other developments and their significance to CSB Financial and
its shareholders.  The Board of Directors of CSB Financial also has received and
considered  expressions of interest in potential  acquisition  transactions from
other financial institutions. None of such expressions led to an agreement as to
the terms of a potential  merger.  At the same time,  the Board of Directors has
been cognizant of changes in CSB Financial's  operating  environment,  including
rising  interest  rates and  shrinking  interest  margins,  causing the Board of
Directors and  management to project  slower growth in earnings and a decline in
the estimated fair value of financial  assets  compared to their carrying values
over the next few years.

         In light of these  occurrences and conditions,  the Board of Directors,
in August 1995,  decided to undertake a  comprehensive  study of CSB Financial's
future  and the  strategic  options  available  to CSB  Financial.  The Board of
Directors  employed  Friedman,  Billings,  Ramsey & Co.,  Inc.  ("Friedman")  to
provide  business and financial  advice  regarding  the strategic  future of CSB
Financial.  With the assistance of Friedman, the Board of Directors reviewed the
economic  and  competitive  conditions  in the market  areas of the Saving Bank,
changes in the residential  mortgage industry,  the trend of consolidation among
federally-insured   depository  institutions,   the  potential  effects  of  the
Interstate  Banking Act and the advent of  interstate  banking,  and the effects
that rising  interest  rates and  cyclical  trends could have on bank and thrift
stock prices in coming years.  The Board of Directors  also analyzed the history
and  market  performance  of  CSB  Financial  since  it  converted  to  a  stock
institution  in 1993.  Since the third  quarter of 1993,  CSB Financial had been
traded  actively  and the  market  price had  increased  steadily.  The Board of
Directors  concluded  that the market price of CSB  Financial  Stock  included a
premium that reflected a belief among  purchasers of CSB Financial  Common Stock
and other  participants  in the  securities  market  that CSB  Financial  was an
attractive  candidate for  takeover.  The Board of Directors  further  concluded
that, if CSB Financial were not acquired within a reasonable period of time, the
takeover premium was likely to erode,  which,  when coupled with the projections
for  slower  earnings  growth  and a  decline  in the  estimated  fair  value of
financial assets compared to their carrying value, likely would cause the market
price of CSB Financial  Common Stock to decline,  thereby  reducing the value of
the CSB Financial Common Stock held by CSB Financial shareholders.

         The Board of Directors considered several options for the future of CSB
Financial,  including:  (i) remaining independent and seeking to generate growth
and added  profits by  expanding  and  diversifying  CSB  Financial's  financial
services and product  offerings,  (ii) expanding  through  establishment  of new
branches, (iii) expanding by acquiring smaller savings institutions,  commercial
banks or branches,  (iv) merging with an  institution  of nearly equal size, and
(v)  being  acquired  by a larger  bank or  thrift  holding  company.  The Board
reviewed each option and concluded, in light of current business conditions, CSB
Financial's particular  circumstances and prospects,  and the risks and expenses
of expanding its products,  services,  and/or branch  network on an  independent
basis,  that the best interests of CSB Financial and its shareholders  should be
served  by  exploring   closely  the   possibility  of  combining  with  another
institution in a sale transaction in the near term.

         Accordingly,  the Board of Directors  decided to survey the most likely
obtainable  terms and  conditions  on which CSB  Financial  could combine with a
larger in-state or out-of-state  bank or thrift holding  company.  Friedman,  on
behalf of CSB Financial,  communicated directly with the financial  institutions
it  considered  to be the most likely  potential  acquirors of CSB  Financial to
invite  expressions  of  interest  in pursuing  acquisition  proposals.  Several
companies  expressed  indications  of  interest,   with  One  Valley  ultimately
submitting  a proposal  in  response  to  Friedman's  communications.  The other
expressions were not pursued by CSB Financial because the offers were lower than
that of One Valley.  With the advice of  Friedman,  CSB  Financial  proceeded to
enter into further  discussions with One Valley. Over the period of November 15,
1995 to January 21, 1996,  several  lengthy  meetings of certain  members of the
senior  management  of One Valley  and CSB  Financial  were held to discuss  and
develop the basis for a potential  acquisition  of CSB  Financial by One Valley.
Between  meetings,  and  subject  to a  confidentiality  agreement  between  the
parties, an appreciable exchange of information occurred. Representatives of One
Valley  conducted  due  diligence of CSB  Financial  and Friedman  conducted due
diligence of One Valley on behalf of CSB Financial. Friedman further conducted a
due diligence examination of CSB Financial and its subsidiaries.

         Throughout the foregoing  process,  management advised and informed the
Board of Directors  of CSB  Financial  of  developments  and was directed by the
Board to pursue discussions.

         On January 17, 1996 the  Executive  Committee of CSB Financial met with
senior management of CSB Financial.  Management  reviewed with the Committee the
alternative  strategies for the future operation of CSB Financial  including the
potential of a merger with One Valley.  On January 18,  1996,  the full Board of
Directors   of  CSB   Financial   met  with  senior   

                                       14

<PAGE>


management and Friedman  representatives in attendance.  Management repeated the
review of  alternative  strategies  for the future  operation  of CSB  Financial
previously discussed with the Executive Committee.  Friedman addressed the Board
on these  strategies  and reviewed with the Board the tentative  proposal of One
Valley.  Friedman  also  briefed  the  Board  on  the  general  climate  of  the
merger/acquisitions  market  place  and  reported  on all  contacts  with  other
financial  institutions by Friedman acting in CSB Financial's  behalf. The Board
directed senior management to continue  negotiations with One Valley,  including
the conduct of due diligence by both parties.

         Through  the  week of  January  21,  1996,  senior  management  of both
institutions,  with the assistance of Friedman and outside counsel, negotiated a
form of definitive merger agreement. Draft copies of the proposed agreement were
distributed to the Board of Directors of CSB Financial for their review.

         On January 26, 1996,  the Board of Directors  reviewed the proposal and
met with Friedman and CSB Financial's  attorneys to discuss and review the final
proposal.  Friedman  presented a detailed  analysis of the final proposal to the
Board of  Directors  and  concluded  that in  Friedman's  opinion  One  Valley's
proposal  was fair to CSB  Financial's  shareholders  from a financial  point of
view.

         On the basis of the independent judgment of the members of the Board of
Directors  of CSB  Financial,  and the advice of  Friedman,  that the One Valley
proposal  was fair to CSB  Financial's  shareholders  from a financial  point of
view,  the Board of Directors  concluded that One Valley's offer was in the best
interests of CSB Financial  and its  shareholders.  Accordingly,  for all of the
reasons discussed above, on January 26, 1996, CSB Financial's Board of Directors
accepted One Valley's offer and authorized execution of the Agreement.


REASONS FOR THE MERGER

         In reaching its  conclusion  to approve the Merger,  the CSB  Financial
Board considered a number of factors. The CSB Financial Board did not assign any
relative or specific weights to the factors considered.  Among other things, the
CSB Financial Board considered: the Merger consideration in relation to the book
value,  assets  and  earnings  of CSB  Financial  and  One  Valley;  information
concerning the financial  condition,  results of operations and prospects of CSB
Financial, including the return on assets and return on equity of CSB Financial;
the  financial  terms of  other  recent  business  combinations  in the  banking
industry;  and the opinion of Friedman as to the fairness of the Exchange  Ratio
to CSB Financial stockholders from a financial point of view.

         The  CSB  Financial  Board  believes  that  the  terms  of  the  Merger
Agreement,  which are the product of arms-length negotiations between One Valley
and  CSB  Financial,  are  in  the  best  interest  of  CSB  Financial  and  its
stockholders.  In the course of reaching its  determination,  the CSB  Financial
Board  consulted with legal counsel with respect to its legal duties,  the terms
of the Merger  Agreement  and the issues  related  thereto;  with its  financial
advisor with respect to the financial  aspects and fairness of the  transaction;
and with senior management regarding, among other things, operational matters.

         In reaching its determination to approve the Merger Agreement,  the CSB
Financial Board  considered  various  factors  it  deemed  material,  including:

         (a) The CSB Financial  Board analyzed  information  with respect to the
financial  condition,  results of  operations,  businesses and prospectus of CSB
Financial and One Valley.  In this regard,  the CSB Financial Board analyzed the
options of selling CSB Financial or continuing on a stand-alone basis. The range
of values on a sale basis were determined to generally  exceed the present value
of CSB Financial shares on a stand-alone  basis under business  strategies which
could be reasonably implemented by CSB Financial.

         (b) The CSB Financial Board  considered the written opinion of Friedman
that,  as of January 26,  1996,  the  Exchange  Ratio was fair to CSB  Financial
stockholders  from a financial  point of view. See "--Opinion of CSB Financial's
Financial Advisor."

         (c)  The  CSB  Financial   Board   considered  the  current   operating
environment,  including, but not limited to, the continued merger and increasing
competition in the banking and financial services  industries,  the prospect for
further  changes  in these  industries,  and the  importance  of  being  able to
capitalize on developing opportunities in these industries. This information has
been  periodically  reviewed by the CSB  Financial  Board at its  regular  board
meetings  and was  also  discussed  between  the  CSB  Financial  Board  and CSB
Financial's various advisors.

                                       15

<PAGE>

         (d) The CSB Financial  Board  considered  the other terms of the Merger
Agreement and exhibits, including the tax-free nature of the transaction.

         (e) The CSB Financial Board considered the detailed  financial analyses
and other  information with respect to CSB Financial and One Valley discussed by
Friedman,  as well as the CSB Financial  Board's own knowledge of CSB Financial,
One  Valley  and  their  respective  businesses.  In  this  regard,  the  latest
publicly-available  financial  and other  information  for CSB Financial and One
Valley were analyzed, including a comparison to publicly-available financial and
other information for other similar institutions.

         (f) The CSB  Financial  Board  considered  the  value of CSB  Financial
Common Stock  continuing as a stand-alone  entity  compared to the effect of CSB
Financial combining with One Valley in light of the factors summarized above and
the current economic and financial environment,  including,  but not limited to,
other  possible  strategic  alternatives,   the  results  of  the  contacts  and
discussions  between CSB Financial  and its financial  advisor and various third
parties and the belief of the CSB Financial Board and management that the Merger
offered the best transaction available to CSB Financial and its shareholders.

         (g) The CSB Financial  Board  considered  the  likelihood of the Merger
being approved by the appropriate regulatory authorities, including factors such
as market share analysis, One Valley's Community Reinvestment Act rating at that
time and the estimated pro forma financial impact of the Merger on One Valley.

         The  exchange  ratio of .6774 of a share of One  Valley  represents  an
exchange premium of approximately 26% to CSB Financial  shareholders  based on a
comparison  of the market  values of One Valley  Common Stock and CSB  Financial
Common  Stock as of January 26,  1996,  with the market  value of CSB  Financial
Common Stock as of January 26, 1996.

         Upon  completion of the Merger,  former  shareholders  of CSB Financial
will have equity  ownership in a large bank holding  company.  One Valley is the
largest bank holding  company  headquartered  in the State of West Virginia with
$3.8 billion in total assets as of December 31, 1995, and currently  operates 11
affiliate  banks  with 79  locations  in  West  Virginia.  When  the  Merger  is
consummated,  shareholders  of CSB  Financial  will receive,  in the  aggregate,
1,789,745 shares of One Valley Common Stock. If the Merger had been completed on
December 31, 1995, CSB Financial  shareholders would have received,  9.5% of the
18,852,129  shares of One Valley Common Stock that would have been  outstanding.
Based upon  financial  data as of December 31, 1995,  the  proportion of the pro
forma consolidated bank holding company assets contributed by CSB Financial will
be approximately 7.9% of assets, 7.7% of deposits, 2.8% of net income, and 11.4%
of shareholders'  equity. If the Merger had been completed on December 31, 1995,
One  Valley  would  have  had  approximately   $4.2  billion  in  total  assets,
approximately  $3.3 billion in total deposits and approximately  $2.8 billion in
total loans.

         The foregoing  discussion of the information and factors  considered by
the CSB Financial  Board is not intended to be exhaustive,  but  constitutes the
material  factors  considered  by the  CSB  Financial  Board.  In  reaching  its
determination to approve and recommend the Merger  Agreement,  the CSB Financial
Board did not assign any relative or specific weights to the foregoing  factors,
and  individual   directors  may  have  weighted  factors   differently.   After
deliberating with respect to the Merger and the other transactions  contemplated
by the Merger Agreement,  considering, among other things, the matters discussed
above and the opinion of Friedman  referred to above,  the CSB  Financial  Board
approved  and adopted the Merger  Agreement  and the  transactions  contemplated
thereby as being in the best interests of CSB Financial and its stockholders.

OPINION OF CSB FINANCIAL'S FINANCIAL ADVISOR

         On August 15,  1995,  CSB  Financial  retained  Friedman  to act as its
financial advisor.  Friedman, as part of its institutional  brokerage,  research
and  investment  banking  business,  is  regularly  engaged in the  valuation of
securities and the  evaluation of  transactions  in connection  with initial and
secondary offerings,  mutual-to-stock conversion of thrift institutions, mergers
and  acquisitions of commercial  banks,  thrift  institutions  and their holding
companies,  as well as business  valuations  for other  corporate  purposes  for
financial institutions and real estate-related companies. As a specialist in the
valuation of securities of financial  institutions,  Friedman has experience in,
and knowledge of, Virginia and the surrounding  regional  markets for thrift and
bank  securities  as  well  as  institutions   operating  in  Virginia  and  the
surrounding regional areas. CSB Financial engaged the services of Friedman based
upon its qualifications, expertise and reputation.

         At the  January  26,  1996  meeting  of the Board of  Directors  of CSB
Financial,  Friedman delivered its fairness opinion,  subsequently  confirmed in
writing  as  of  the  date  of  this   Prospectus/Proxy   Statement,   that  the
consideration  to be  received by the  shareholders  of CSB  Financial  from One
Valley in the Merger is fair,  from a financial point of view, as of such dates.
Friedman's  opinion is directed only to the fairness,  from a financial point of
view, to CSB  Financial's  

                                       16

<PAGE>


shareholders of the  consideration to be received by them in the Merger and does
not address CSB Financial's  underlying  business decision to effect the Merger.
No  limitations  were imposed by CSB  Financial on Friedman  with respect to the
investigation  made or procedures  followed in rendering  its opinion.  THE FULL
TEXT OF  FRIEDMAN'S  WRITTEN  OPINION TO THE CSB  FINANCIAL  BOARD OF DIRECTORS,
DATED  THE  DATE OF THIS  PROSPECTUS/PROXY  STATEMENT,  IS  ATTACHED  HERETO  AS
APPENDIX II AND IS INCORPORATED HEREBY BY REFERENCE AND SHOULD BE READ CAREFULLY
AND IN ITS ENTIRETY IN  CONNECTION  WITH THIS  PROSPECTUS/PROXY  STATEMENT.  THE
FOLLOWING  SUMMARY  OF  FRIEDMAN'S  OPINION  IS  QUALIFIED  IN ITS  ENTIRETY  BY
REFERENCE  TO THE FULL TEXT OF THE OPINION.  FRIEDMAN'S  OPINION IS ADDRESSED TO
THE  CSB  FINANCIAL   BOARD  OF  DIRECTORS   ONLY  AND  DOES  NOT  CONSTITUTE  A
RECOMMENDATION  TO ANY CSB  FINANCIAL  SHAREHOLDER  AS TO HOW  SUCH  SHAREHOLDER
SHOULD VOTE WITH RESPECT TO THE MERGER. IN FURNISHING ITS OPINION,  FRIEDMAN DID
NOT ADMIT THAT IT IS AN EXPERT  WITHIN THE MEANING OF THE TERM  "EXPERT" AS USED
IN THE SECURITIES ACT AND THE RULES AND REGULATIONS PROMULGATED THEREUNDER.

         In connection with rendering its opinion, Friedman, among other things,
(i) reviewed CSB Financial's  Annual Reports to Shareholders  and Annual Reports
on Form 10-K  filed with the SEC for the fiscal  years  ended June 30,  1995 and
1994,  (ii)  reviewed One Valley's  Annual  Reports to  Shareholders  and Annual
Reports on Form 10-K filed with the SEC for the fiscal years ended  December 31,
1994 and 1993, (iii) reviewed the Quarterly  Reports on Form 10-Q for the fiscal
quarters ended  September 30, 1995,  filed with the SEC by CSB Financial and One
Valley, (iv) discussed the past and current operations,  financial condition and
prospects of CSB Financial  and One Valley with the  management of CSB Financial
and One Valley,  (v) reviewed CSB Financial's  and One Valley's  business plans,
(vi) reviewed the reported market prices and trading  activity for CSB Financial
Common Stock and One Valley Common Stock and compared them with those of certain
publicly-traded  financial  companies  which  Friedman  deemed to be  reasonably
comparable  to CSB Financial and One Valley,  respectively,  (vii)  compared the
results of operations  and  financial  condition of CSB Financial and One Valley
with those of certain publicly-traded  financial companies which Friedman deemed
to be  reasonably  comparable  to CSB  Financial  and One Valley,  respectively,
(viii)  reviewed the  financial  terms,  to the extent  publicly  available,  of
certain  acquisition   transactions  which  Friedman  deemed  to  be  reasonably
comparable,  and (ix)  performed  such other  analysis and reviewed and analyzed
such other information as Friedman deemed appropriate.

         In rendering its opinion,  Friedman did not assume  responsibility  for
independently  verifying,  and did not  independently  verify,  any financial or
other information concerning CSB Financial and One Valley furnished to it by CSB
Financial  and  One  Valley  or  the  publicly-available   financial  and  other
information   regarding   CSB   Financial,   One  Valley  and  other   financial
institutions.  Friedman  has assumed that all such  information  is accurate and
complete.  Friedman has further  relied on the  assurances  of management of CSB
Financial  and One  Valley  that they are not aware of any facts that would make
such  financial or other  information  relating to such  entities  inaccurate or
misleading.  Friedman has assumed that there has been no material  change in CSB
Financial's or One Valley's assets,  financial condition,  result of operations,
business or prospects  since  September 30, 1995.  Friedman did not undertake an
independent  appraisal of any of the assets or  liabilities  of CSB Financial or
One Valley nor was Friedman furnished with any such appraisals.  Friedman is not
an expert in the evaluation of allowances for loan losses and did not review any
individual credit files of CSB Financial or One Valley.  Friedman's  conclusions
and opinion were necessarily based upon economic, market and other conditions as
they existed on, and the information  made available to Friedman as of, the date
of its opinion. Friedman expressed no opinion on matters of a legal, regulatory,
tax or accounting nature related to the Merger as set forth in the Agreement.

         The  preparation of a fairness  opinion is a complex project and is not
necessarily susceptible to partial or summary description.  No single analytical
methodology  used by Friedman was critical to its overall  conclusions,  as such
analytical  technique  has  inherent  strengths  and  weaknesses.  The nature of
available information may further affect the value of any particular methodology
or technique. Friedman's conclusions are based upon all the analyses and factors
that it considered,  taken as a whole, and also on the application of Friedman's
experience and judgement. Friedman's conclusions involve significant elements of
subjective judgment and qualitative  analysis.  No single technique was assigned
any special  value,  merit or weight.  Accordingly,  Friedman  believes that its
analyses must be considered as a whole and that to focus upon specific  portions
of such analyses and factors would create an incomplete and  misleading  view of
the process underlying the preparation of its opinion. In preparing its analyses
Friedman made numerous assumptions with respect to industry performance, general
business and economic  conditions  and other  matters,  many of which are beyond
Friedman's control and are inherently  imprecise.  The analyses were prepared by
Friedman solely for the purpose of preparing its opinion of January 26, 1996, to
the CSB Financial Board as to the fairness of the  consideration  to be received
by CSB Financial  Shareholders in the Merger and do not purport to be appraisals
or  necessarily  reflect the prices at which CSB Financial or its securities may
be sold.  Analyses based upon  forecasts of future  results are not  necessarily
indicative of actual  factual  future  results which may be  significantly  more
favorable than suggested by such analyses.


                                       17

<PAGE>


         The following is a brief summary of the analyses  performed by Friedman
in connection with its opinion:

         COMPARISON OF SELECTED  COMPLETED  TRANSACTIONS.  Friedman  reviewed 22
completed acquisition transactions announced after January 1, 1994 and completed
during 1994 and 1995 involving thrift  institutions  located in Virginia,  North
Carolina, West Virginia, Tennessee, Maryland and Washington, D.C. (the "Regional
Completed Transaction Group").  Friedman calculated,  as of the respective dates
of announcement of such transactions, the multiple of last twelve months ("LTM")
earnings  and book value,  as well as the core deposit  premium,  implied by the
aggregate  consideration  to be received by the  shareholders  and stock  option
holders of each acquired  institution  in each such  transaction.  Friedman also
computed  the average and median of these  multiples  of LTM  earnings  and book
value and the  average  and  median  core  deposit  premium  resulting  in these
transactions.  The  analysis  yielded  a range  of  transaction  values  for the
Regional  Completed  Transaction Group as a multiple of LTM earnings of 3.66x to
34.87x,  with an average of 18.57x and a median of 16.00x in 1994 and an average
of 17.58x and a median of 18.69x in 1995. The range of  transaction  values as a
multiple of book value for the Regional Completed Transaction Group was 0.99x to
2.16x  with an average of 1.58x and a median of 1.53x for 1994 and an average of
1.69x and a median of 1.67x for 1995.  The range of core  deposit  premiums  was
(0.08%) to 22.54% with an average of 7.08% and a median of 7.32% for 1994 and an
average  of 10.30%  and a median of 8.46%  for 1995 for the  Regional  Completed
Transaction  Group.  The offer price used for CSB Financial in the Merger in the
preceding  analysis  was $21.00 per share,  derived from the market value of One
Valley Common Stock of $31.50 as of January 16, 1996.

         CSB Financial is deemed to be an  overcapitalized  thrift  institution.
Friedman also reviewed 18 acquisition  transactions  announced  after January 1,
1994 and completed  during 1994 and 1995  involving  national  "overcapitalized"
thrift  institutions  (defined as institutions with tangible equity in excess of
13%) (the "Overcapitalized Completed Transaction Group"). The analysis yielded a
range  of   transaction   values  as  a  multiple  of  LTM   earnings   for  the
Overcapitalized Completed Transaction Group of 11.19x to 34.87x, with an average
of 18.52x  and a median of 16.34x in 1994 and an  average of 19.24x and a median
of 17.13x in 1995, compared to 29.52x for CSB Financial in the Merger. The range
of transaction values for the Overcapitalized  Completed  Transaction Group as a
multiple  of book value was 0.97x to 1.54x with an average of 1.27x and a median
of 1.32x  for 1994 and an  average  of 1.27x  and a median  of 1.28x  for  1995,
compared to 1.31x for CSB  Financial  in the Merger.  The range of core  deposit
premiums  for the  Overcapitalized  Completed  Transaction  Group was (0.63%) to
14.33% with an average of 6.51% and a median of 7.14% for 1994 and an average of
8.35% and a median of 7.32% for 1995, compared to 6.40% for CSB Financial in the
Merger.

         COMPARISON  OF  SELECTED  PENDING  TRANSACTIONS.  Friedman  reviewed 50
acquisition  transactions  pending as of January 25, 1996 on a nationwide  basis
involving  thrift  institutions  (the  "National  Pending  Transaction  Group").
Friedman  calculated,  as of  the  respective  dates  of  announcement  of  such
transactions,  the multiple of LTM earnings and book value,  as well as the core
deposit  premium,  implied by the aggregate  consideration to be received by the
shareholders  and stock option  holders of each target  institution in each such
transaction. Friedman also computed the average and median of these multiples of
LTM  earnings  and book value and the average and median  core  deposit  premium
resulting in these  transactions.  The analysis  yielded a range of  transaction
values for the National Pending  Transaction Group as a multiple of LTM earnings
of 10.11x to 60.26x, with an average of 22.27x and a median of 19.33x,  compared
to 29.52x for CSB Financial in the Merger.  The range of transaction values as a
multiple of book values for the National Pending  Transaction Group was 0.97x to
2.08x, with an average of 1.42x and a median of 1.40x, compared to 1.31x for CSB
Financial in the Merger. The range of core deposit premiums was 1.94% to 17.73%,
with an  average  of 6.94%  and a median  of  5.74%,  for the  National  Pending
Transaction Group, compared to 6.40% for CSB Financial in the Merger.

         Friedman  reviewed ten acquisition  transactions  pending as of January
25, 1996 involving thrift institutions located in Virginia, North Carolina, West
Virginia and Maryland  (the  "Regional  Pending  Transaction  Group").  Friedman
calculated, as of the respective dates of announcement of such transactions, the
multiple of LTM  earnings and book value,  as well as the core deposit  premium,
implied by the aggregate  consideration  to be received by the  shareholders and
stock  option  holders  of each  target  institution  in each such  transaction.
Friedman also computed the average and median of these multiples of LTM earnings
and book value and the average  and median core  deposit  premium  resulting  in
these  transactions.  The analysis  yielded a range of  transaction  values as a
multiple of LTM  earnings  of 13.75x to 38.06x,  with an average of 20.08x and a
median of 19.24x, for the Regional Pending Transaction Group, compared to 29.52x
for CSB Financial in the Merger.  The range of transaction  values as a multiple
of book  value  was  1.35x to 1.98x,  with an  average  of 1.64x and a median of
1.62x, for the Regional  Pending  Transaction  Group,  compared to 1.31x for CSB
Financial  in the Merger.  The range of core  deposit for the  Regional  Pending
Transaction Group premiums was 3.17% to 17.73%,  with an average of 10.52% and a
median of 10.84%, compared to 6.40% for CSB Financial in the Merger.

                                       18

<PAGE>

         Friedman  also  reviewed  13  acquisition  transactions  pending  as of
January 25, 1996 involving  national  overcapitalized  thrift  institutions (the
"Overcapitalized  Pending Transaction Group").  Friedman  calculated,  as of the
respective  dates of  announcement  of such  transactions,  the  multiple of LTM
earnings  and book value,  as well as the core deposit  premium,  implied by the
aggregate  consideration  to be received by the  shareholders  and stock  option
holders of each  target  institution  in each such  transaction.  Friedman  also
computed  the average and median of these  multiples  of LTM  earnings  and book
value and the  average  and  median  core  deposit  premium  resulting  in these
transactions.  The analysis yielded a range of transaction  values as a multiple
of LTM earnings for the  Overcapitalized  Pending Transaction Group of 12.36x to
44.60x, with an average of 26.19x and a median of 25.91x, compared to 29.52x for
CSB Financial in the Merger.  The range of  transaction  values as a multiple of
book  value was 1.11x to 1.63x,  with an average of 1.32x and a median of 1.24x,
for the  Overcapitalized  Pending  Transaction Group,  compared to 1.31x for CSB
Financial in the Merger. The range of core deposit premiums was 3.57% to 15.49%,
with an average of 8.09% and a median of 6.41%, for the Overcapitalized  Pending
Transaction Group, compared to 6.40% for CSB Financial in the Merger.

         CONTRIBUTION  ANALYSIS.  Friedman  analyzed  the  contribution  of  CSB
Financial and One Valley to the pro forma balance sheet and income  statement of
the combined entity.  Among the various balance sheet and income statement items
analyzed were the relative  contribution to the pro forma company of each of CSB
Financial  and One Valley to total assets,  total loans,  net,  total  deposits,
shareholders'  equity, net interest income for the 12 months ended September 30,
1995, net income before  extraordinary  items for the 12 months ended  September
30, 1995, and 1996  projected net income.  Estimates of net income for 1996 were
based  upon  estimates  provided  by  each  of  CSB  Financial  and  One  Valley
management.  Based on this analysis,  the relative contribution to the pro forma
company  produced a range of 11.9%  (shareholders'  equity) to 4.4% (net  income
before extraordinary items) for CSB Financial.

         ONE  VALLEY   COMPARABLE  BANK  ANALYSIS.   Friedman  compared  certain
valuation  ratios and  profitability,  operations,  credit  quality  and capital
ratios,  for One Valley with the average ratios  (excluding in each case the low
and high ratio) for the 57 publicly  traded  banks  located in  Virginia,  North
Carolina,  West  Virginia,   Tennessee,   Maryland  and  Washington,  D.C.  (the
"Comparable  Banks"),  using  market data as of January 25,  1996,  and publicly
reported  financial data as of September 30, 1995 and for the 12 months ended as
of the date. Among the valuation ratios  considered were (a) the ratio of market
price to LTM  earnings  per share,  which was 11.29x for One Valley and averaged
13.10x  for the  Comparable  Banks,  and (b) the ratio of  market  price to book
value,  which was 1.61x for One Valley  and  averaged  1.67x for the  Comparable
Banks.  Among the profitability,  operations,  credit quality and capital ratios
compared by Friedman  were (i) return on average  assets for the 12 months ended
September  30, 1995,  which was 1.33% for One Valley and averaged  1.34% for the
Comparable  Banks,  (ii) return on average common equity for the 12 months ended
September 30, 1995,  which was 13.93% for One Valley and averaged 14.65% for the
Comparable Banks,  (iii) the ratio of  non-performing  assets to total assets at
September  30, 1995,  which was 0.23% for One Valley and averaged  0.60% for the
Comparable Banks, (iv) the ratio of loan loss reserves to non-performing  assets
at September 30, 1995, which was 453.51% for One Valley and averaged 237.23% for
the Comparable  Banks,  and (v) the ratio of tangible  common equity to tangible
common assets at September 30, 1995, which was 9.30% for One Valley and averaged
9.17% for the Comparable Banks.

         In  the  ordinary  course  of  business,  Friedman  trades  the  equity
securities of CSB Financial and One Valley for its own accounts and the accounts
of its  customers,  and,  accordingly,  may at any  time  hold a long  or  short
position in such securities.

         COMPENSATION OF FRIEDMAN. Pursuant to an engagement letter dated August
15, 1995,  between CSB Financial and Friedman , CSB Financial  hired Friedman to
provide financial advisory services. Upon signing the letter, CSB Financial paid
a $25,000 retainer and agreed,  in the event a merger was consummated,  to pay a
financial  advisory  fee (to be paid  upon  consummation  of a  merger  or other
transaction)  equal  to  1% of  the  aggregate  consideration  received  by  the
shareholders  of CSB Financial.  Such fee includes the rendering of the fairness
opinion and would be offset against the previously paid retainer.  CSB Financial
also  agreed to  indemnify  and hold  harmless  Friedman  and its  officers  and
employees against certain  liabilities in connection with its services under the
engagement  letter,  except  for  liabilities  resulting  from  the  negligence,
misconduct or bad faith of Friedman.

CONDITIONS TO CONSUMMATION OF THE MERGER; WAIVER

         The Merger  will occur only if holders of a majority  of the issued and
outstanding  shares of CSB Financial Common Stock approve the Merger  Agreement.
Consummation  of the  Merger is  subject to the  satisfaction  of certain  other
conditions, including: (i) receipt of the regulatory approvals referred to below
under "--  Regulatory  Approvals";  (ii)  representations  and warranties of One
Valley  and CSB  Financial  contained  in the  Merger  Agreement  being true and
correct in all  material  respects on the  effective  date of the Merger;  (iii)
receipt of certain legal opinions from counsel,  including an opinion  

                                       19
<PAGE>


regarding  certain federal tax aspects of the Merger;  (iv) CSB Financial having
delivered to One Valley a schedule of all persons deemed to be  "affiliates"  of
CSB Financial;  and (v) continued  effectiveness of the  registration  statement
filed with the Securities and Exchange Commission and the absence of any pending
or threatened stop order proceedings with respect thereto.

         One  Valley and CSB  Financial  may waive (i) any  inaccuracies  in the
representations  and  warranties  of the other  party  contained  in the  Merger
Agreement or in any document delivered pursuant thereto,  and (ii) compliance by
the other party with any of the conditions,  covenants and agreements  contained
in the Merger Agreement.

         Subject to the  conditions to the  obligations of the parties to effect
the Merger, the Merger will become effective (the "Effective Date") on such date
which the Certificate of Merger  approving the Merger is issued by the Secretary
of State of the State of West  Virginia  provided  such date is not more than 60
days after the receipt of all requisite approvals of regulatory  authorities and
shareholders.  Subject to the  foregoing,  it is  currently  anticipated  by the
parties  that the Merger  will be  consummated  by June 30,  1996.  The Board of
Directors  of either  One  Valley or CSB  Financial  may  terminate  the  Merger
Agreement if the Effective Date does not occur on or before midnight on November
1, 1996.  See "--  Exchange of CSB  Financial  Common Stock  Certificates,"  "--
Conditions to Consummation of the Merger" and "-- Termination."


TERMINATION

         The Merger  Agreement  may be  terminated,  either  before or after the
meeting  of the  shareholders  of CSB  Financial,  (i) by mutual  consent of CSB
Financial  and One  Valley;  (ii) by One  Valley  if there  has been a  material
misrepresentation or breach of warranty in the representations and warranties of
CSB Financial in the Merger Agreement;  (iii) by CSB Financial if there has been
a material  misrepresentation  or breach of warranty in the  representations and
warranties of One Valley in the Merger  Agreement;  (iv) by either CSB Financial
or One Valley  upon  written  notice to the other if the  effective  date of the
Merger does not occur on or before  midnight  on  November  1, 1996;  and (v) by
either One Valley or CSB Financial if the Merger will violate any  nonappealable
final  order,  decree or  judgment  of any  court or  governmental  body  having
competent jurisdiction.

NO SOLICITATION OF TRANSACTIONS

         Pursuant to the Merger  Agreement,  CSB  Financial  and its  directors,
officers and  representatives  are  prohibited  from  soliciting,  supporting or
encouraging  any offer or proposal  from any person to acquire CSB  Financial or
its assets  except to the extent that CSB Financial  concludes  after receipt of
legal  advice  that their  fiduciary  duties  require  them to do so. The Merger
Agreement  provides that the Merger Agreement may be terminated by One Valley in
its sole discretion at any time before the Effective Date if: (i) the meeting of
CSB Financial shareholders has not been held on or before July 1, 1996, provided
the delay is caused by such negotiations,  offer or proposal discussed above and
(ii) CSB  Financial  shareholder  approval  of the Merger has not been  obtained
prior to One Valley's  termination of the Merger Agreement for the reason stated
in (i) above.

EXPENSES; TERMINATION FEE

         All expenses incurred by or on behalf of the parties in connection with
the Merger Agreement and the transactions contemplated thereby shall be borne by
the party  incurring the same,  except that  printing and mailing  expenses will
borne by One Valley. If the Merger Agreement is terminated due to a breach,  the
breaching  party  shall be liable for the  expenses  of the  nonbreaching  party
unless the  nonbreaching  party would otherwise be entitled to a termination fee
pursuant to the terms of the Merger Agreement.

         One Valley  shall be entitled to a fee of $2.0  million  following  the
occurrence  of a Purchase  Event  provided  One Valley  shall have sent  written
notice of such entitlement within 90 days after its awareness of such occurrence
(the "Termination Fee"). One Valley's right to receive the Termination Fee shall
terminate  if any of the  following  occurs prior to a Purchase  Event:  (i) the
Effective Date; (ii)  termination of the Merger Agreement in accordance with its
terms if such  termination  occurs  prior  to the  occurrence  of a  Preliminary
Purchase  Event,  except  termination  by  One  Valley  due  to a  delay  in CSB
Financial's  shareholders  meeting  discussed above; or (iii) termination of the
Merger  Agreement  following the occurrence of a Preliminary  Purchase Event and
the passage of 11 months after such termination.

         A Preliminary  Purchase Event refers to any of the following  events or
transactions occurring after the date of the Merger Agreement:

                                       20

<PAGE>


              (i)  CSB  Financial  or  any of its  subsidiaries  without  having
received  One  Valley's  prior  written  consent,  shall  have  entered  into an
agreement  to engage in any  Acquisition  Transaction  with any person (the term
"person"  for  purposes  of the Merger  Agreement  having the  meaning  assigned
thereto in Section  3(a)(9) of the  Securities  Exchange Act of 1934, as amended
(the  "Exchange  Act"))  other  than One  Valley or any of its  subsidiaries  or
affiliates  or the Board of  Directors  of CSB  Financial  approve or accept any
Acquisition  Transaction  with any  person  other  than One Valley or any of its
subsidiaries or affiliates.  For purposes of the Merger Agreement,  "Acquisition
Transaction"  means (a) a merger or consolidation,  or any similar  transaction,
involving CSB  Financial or any of its  subsidiaries,  (b) a purchase,  lease or
other  acquisition of all or substantially  all of the assets or deposits of CSB
Financial or the Savings Bank, (c) a purchase or other acquisition (including by
way of  merger,  consolidation,  share  exchange  or  otherwise)  of  securities
representing  30% or more of the voting  power of CSB  Financial  or the Savings
Bank;  provided  that the term  "Acquisition  Transaction"  does not include any
internal merger or consolidation involving only CSB Financial and/or the Savings
Bank;

              (ii)  (a)  any  person  (other  than  One  Valley  or  any  of its
subsidiaries  or  affiliates)  shall have acquired  beneficial  ownership or the
right to acquire  beneficial  ownership of 10% or more of the outstanding shares
of CSB Financial  (the term  "beneficial  ownership"  for purposes of the Merger
Agreement  having the meaning  assigned thereto in Section 13(d) of the Exchange
Act),  or (b) any group (as such term "group" is defined in Section  13(d)(3) of
the Exchange  Act),  other than a group of which any of One Valley or any of its
subsidiaries or affiliates is a member, shall have been formed that beneficially
owns 10% or more of the shares of CSB Financial then outstanding;

              (iii) any person other than One Valley or any of its  subsidiaries
or  affiliates  shall have made a bona fide  proposal  to CSB  Financial  or its
shareholders, by public announcement or written communication that is or becomes
the  subject  of public  disclosure,  to engage  in an  Acquisition  Transaction
(including, without limitation, any situation in which any person other than One
Valley or any of its  subsidiaries  or affiliates  shall have commenced (as such
term is  defined  in Rule 14d-2  under the  Exchange  Act) or shall have filed a
registration  statement  under  the  Securities  Act of 1933,  as  amended  (the
"Securities  Act"), with respect to a tender offer or exchange offer to purchase
any shares such that, upon  consummation of such offer, such person would own or
control 10 percent or more of the then outstanding shares of CSB Financial (such
an  offering  referred  to herein as a "Tender  Offer" or an  "Exchange  Offer",
respectively));

              (iv) after a proposal is made by a third party to CSB Financial or
its  shareholders to engage in an Acquisition  Transaction,  or such third party
states its  intention  to CSB  Financial  to make such a proposal  if the Merger
Agreement  terminates,  CSB Financial  shall have  breached any  representation,
covenant or obligation  contained in the Merger  Agreement and such breach would
entitle One Valley to terminate the Merger Agreement (without regard to the cure
period  provided  for in the  Merger  Agreement  unless  such  cure is  promptly
effected without jeopardizing consummation of the Merger); or

              (v) the holders of shares of CSB Financial  Common Stock shall not
have approved the Merger Agreement at the Special Meeting or the Special Meeting
shall not have been held or shall have been canceled prior to termination of the
Merger Agreement, in each case after any person (other than One Valley or any of
its  subsidiaries or affiliates)  shall have (a) made, or disclosed an intention
to make, a bona fide  proposal to engage in an  Acquisition  Transaction  or (b)
commenced a Tender Offer or filed a registration  statement under the Securities
Act, with respect to an Exchange Offer.

         The term "Purchase  Event" shall mean either of the following events or
transactions occurring after the date of the Merger Agreement:

              (i) the acquisition by any person, other than One Valley or any of
its subsidiaries or affiliates,  alone or together with such person's affiliates
and  associates,  or any group (as defined in Section  13(d)(3) of the  Exchange
Act), of beneficial ownership of 50 percent or more of the outstanding shares of
CSB Financial Common Stock; or

              (ii) the  occurrence of a  Preliminary  Purchase  Event  described
above,  except  that  the  percentage  thereof  shall  be  50%  or  more  of the
outstanding shares of CSB Financial Common Stock.

BUSINESS PENDING CONSUMMATION

         CSB  Financial  has agreed in the Merger  Agreement not to take certain
actions relating to the operation of CSB Financial  pending  consummation of the
Merger  without  the prior  written  consent of One Valley  except as  otherwise
permitted in the Merger Agreement.  See the Merger Agreement  attached hereto as
Appendix I.

                                       21

<PAGE>


CSB FINANCIAL'S STOCK OPTION PLANS

         On February  11, 1994,  CSB  Financial's  shareholders  adopted the CSB
Financial  Corporation 1993 Stock Option Plan for outside  directors and the CSB
Financial  Corporation  1993  Incentive  Stock  Option Plan  (collectively,  the
"Plans").  Together,  the Plans permit the  granting of stock  options for up to
276,000 shares of CSB Financial Common Stock (of which 255,172 options have been
granted,  and of which 242,851 are  currently  outstanding)  to CSB  Financial's
directors and key employees.  Pursuant to the Merger Agreement, on the effective
date of the Merger, each option granted under the Plans which is outstanding and
unexercised  will be converted  into an option to purchase  shares of One Valley
Common Stock at an exercise  price  adjusted to reflect the Exchange  Ratio with
cash being given in lieu of fractional options. If all options are exercised,  a
total of 164,507 shares of One Valley Common Stock will be issued.


CERTAIN FEDERAL INCOME TAX CONSEQUENCES

         The summary of certain federal income tax  consequences set forth below
is  based on the  Internal  Revenue  Code of  1986,  as  amended  (the  "Code"),
applicable  treasury  regulations  and  IRS  guidance,   all  of  which  may  be
retroactively revoked, and is for general information only. The tax treatment of
a particular  shareholder  may vary  depending  on his  specific  circumstances.
Special tax  considerations not discussed herein may be applicable to particular
categories of  taxpayers,  such as  broker-dealers,  or to any  shareholder  who
acquired  his or her CSB  Financial  Common  Stock  through  the  exercise of an
employee  stock  option  including  a plan  under  Section  422 of the Code,  or
otherwise as  compensation.  This  discussion does not address the effect of any
applicable  foreign,  state,  local  or  other  tax  laws.  SHAREHOLDERS  OF CSB
FINANCIAL ARE URGED TO CONSULT THEIR OWN TAX ADVISORS AS TO THE  PARTICULAR  TAX
CONSEQUENCES TO THEM OF THE MERGER, INCLUDING THE APPLICABILITY OF AND EFFECT OF
FOREIGN, STATE, LOCAL AND OTHER TAX LAWS.

         In the opinion of Jackson & Kelly,  counsel to One  Valley,  the Merger
will have the following tax consequences:

         1. The Merger will constitute a tax-free  reorganization  under Section
368(a)(1)(A) and Section 368(a)(2)(D) of the Code and CSB Financial, Thrift, and
One Valley  will each be "a party to a  reorganization"  within  the  meaning of
Section 368(b) of the Code.

         2.       No gain or loss will be recognized by CSB Financial, One 
Valley, or Thrift as a result of the Merger.

         3. The basis of the assets of CSB  Financial  acquired by Thrift in the
Merger  will be the  same  as the  basis  of such  assets  in the  hands  of CSB
Financial  immediately prior to the Merger, and the holding period of the assets
of CSB  Financial in the hands of Thrift will  include,  in each  instance,  the
holding period during which such assets were held by CSB Financial.

         4. Except as provided in (5) below,  no gain or loss will be recognized
by CSB  Financial's  shareholders  upon their receipt of One Valley Common Stock
solely in exchange for CSB Financial Common Stock.

         5. The payment of cash in lieu of  fractional  share  interests  of One
Valley Common Stock will be treated as if the fractional shares were distributed
as part of the Merger and then were redeemed by One Valley.  These cash payments
will be treated as having been  received  as  distributions  in full  payment in
exchange for the stock redeemed as provided in Section 302(a) of the Code.

         6. The  basis of the One  Valley  Common  Stock to be  received  by CSB
Financial's shareholders will be, in each instance, the same as the basis of the
CSB Financial  Common Stock  surrendered in exchange  therefor  decreased by the
amount of cash, if any,  received by the shareholder and increased by the amount
of  gain,  if any,  recognized  by such  shareholder  with  respect  to any cash
received pursuant to the Merger.

         7. The holding  period of the One Valley  Common Stock  received by CSB
Financial  shareholders  will include the period  during which the CSB Financial
Common Stock  surrendered  in exchange  therefor  was held by the CSB  Financial
shareholder, provided that the CSB Financial Common Stock was a capital asset in
the hands of the CSB Financial shareholder on the date of the Merger.

         8. Thrift will succeed to and take into account those attributes of CSB
Financial  described  in  Section  381(c) of the Code,  and  Thrift  will be the
"acquiring  corporation"  within the meaning of Section  1.381(a)-1(b)(2) of the
Treasury  

                                       22

<PAGE>


Regulations.  These  items will be taken into  account by Thrift  subject to the
conditions  and  limitations  specified in Sections 381, 382, 383 and 384 of the
Code and regulations thereunder.

         In  rendering  the above  opinions,  Jackson & Kelly  has  relied  upon
written representations and covenants of One Valley and CSB Financial. No ruling
has been sought from the Internal  Revenue  Service as to the federal income tax
consequences of the Merger,  and the opinions of Jackson & Kelly set forth above
are not binding on the Internal Revenue Service or any Court.


ACCOUNTING TREATMENT

         Under generally accepted accounting principles,  it is anticipated that
the Merger will be accounted for under the purchase  method of  accounting.  The
assets and  liabilities of CSB Financial  will be reflected in the  consolidated
financial  statements  of One Valley  based  upon  their  fair  values as of the
effective  date of the Merger.  Results of  operations  will be reflected in the
consolidated  financial  statements of One Valley for all periods  subsequent to
the effective date of the Merger.  Under the purchase method of accounting,  the
excess  purchase price paid over the fair market value of assets is amortized as
an expense over the period  estimated to be  benefited.  Based upon  preliminary
estimates and assumptions, the excess purchase price paid over the fair value of
net assets acquired would have been  approximately $10 million if the Merger had
been consummated as of December 31, 1995.


EXCHANGE OF CERTIFICATES

         As soon as  practicable  after the  effective  date of the Merger,  the
certificates  representing the outstanding  shares of CSB Financial Common Stock
will be surrendered to Harris Trust and Savings Bank (the "Exchange Agent") and,
upon such surrender, the Exchange Agent will issue certificates representing the
number of shares of One Valley Common Stock into which  surrendered  shares have
been  converted  and  will  issue  cash in lieu of  fractional  shares  (without
interest).  CERTIFICATES  FOR CSB FINANCIAL COMMON STOCK SHOULD NOT BE FORWARDED
TO THE EXCHANGE AGENT UNTIL AFTER RECEIPT OF A LETTER OF TRANSMITTAL  AND SHOULD
NOT BE RETURNED TO CSB FINANCIAL WITH THE ENCLOSED PROXY.

         Certificates  representing  shares of CSB Financial  Common Stock which
are not surrendered will be deemed for all purposes to evidence the ownership of
the  number of shares of One  Valley  Common  Stock into which the shares of CSB
Financial  Common Stock will have been converted.  No dividends or distributions
payable to holders of record of One Valley  Common  Stock will be paid to former
CSB Financial  shareholders who have not surrendered their certificates formerly
representing  shares of CSB Financial  Common Stock,  until they have  exchanged
their   certificates   representing   their  CSB  Financial   Common  Stock  for
certificates representing One Valley Common Stock, at which time the holder will
be paid the amount of  dividends  previously  declared  on such  shares  without
interest.  All  unclaimed  dividends at the end of two years from the  effective
date of the  Merger  will be repaid by the  Exchange  Agent to One  Valley,  and
thereafter,  the holders of certificates  of CSB Financial  Common Stock will be
paid directly by One Valley.

INTERESTS OF CERTAIN PERSONS IN THE MERGER

         According to the Merger Agreement, upon consummation of the Merger, One
Valley  intends to operate  the Savings  Bank as a wholly  owned  subsidiary  of
Thrift.  The Savings Bank will  continue to retain Bob Johnson as the  President
and Chief  Executive  Officer  and its  existing  management  team.  Unexercised
options  awarded  under CSB  Financial's  stock  option  plans will be converted
pursuant to the  Exchange  Ratio into  options to purchase  shares of One Valley
Common Stock. See "-- CSB Financial's  Stock Option Plans." Bob Johnson shall be
entitled to participate in One Valley's Management Incentive Compensation Plan.

         In  addition to stating  that One Valley  intends to retain the current
members of the Board of  Directors  of the  Savings  Bank as  prescribed  in its
bylaws,  the Merger Agreement provides that such directors shall receive fees in
the same amount as those paid to directors of One Valley.  Bob Johnson will also
be elected to the Board of Directors of One Valley.

         The Merger Agreement provides that after the Effective Date, One Valley
shall  continue to  indemnify  all persons  who, as of the  consummation  of the
Merger,  are directors and officers of CSB  Financial  and its  subsidiaries  in
accordance  with and subject to the  requirements  and other  provisions  of One
Valley's  Articles  of  Incorporation  and  Bylaws  in effect on the date of the
Merger Agreement.

                                       23

<PAGE>


         In  connection  with the Merger,  the  Savings  Bank's  Employee  Stock
Ownership  Plan and Trust (the "ESOP") would be terminated  and all  participant
accounts would be 100% vested and  non-forfeitable.  The termination of the ESOP
will require the ESOP trustee to use a certain portion of the proceeds  received
from the exchange of shares of CSB Financial Common Stock pursuant to the Merger
Agreement to repay the related  outstanding  debt.  Pursuant to the terms of the
ESOP, any amounts remaining after the repayment of the debt would be distributed
to the ESOP participants.  It should be noted that in general a portion of these
amounts have already vested. A participant's  accounts may be transferred to the
One Valley 401(k) plan or a participant's IRA account.

         CSB Financial Common Stock awards  previously  awarded to persons under
the Savings Bank  Recognition  and Retention  Plans for Directors,  Officers and
Employees  immediately  vest in the event of a "change in control." For purposes
of such Plans, the Merger would constitute a "change in control." As of March 1,
1996, Mr.  Johnson,  the executive  officers of the Savings Bank (5 persons) and
the  non-executive  officer  directors  of the Savings  Bank (9  persons)  would
receive  16,560,  25,120  and  12,696  shares  of CSB  Financial  Common  Stock,
respectively,  due to  acceleration  of unvested  awards pursuant to the Savings
Bank  Recognition and Retention  Plans.  Based on the Exchange Ratio, One Valley
Common  Stock to be received by the  executive  officers  and  directors  due to
acceleration  of unvested  benefits  would be 36,834 shares of One Valley Common
Stock in the aggregate.

         Prior to the Closing  Date,  the  Savings  Bank will fully fund the its
retirement plan at an additional cost of approximately  $240,000. At the Closing
Date, the Savings Bank's  retirement  plan will be either (i)  terminated,  (ii)
amended  to cease all  future  accruals,  or (iii)  merged  into the One  Valley
Retirement  Plan.  Participants  in the Savings Bank's  retirement  plan will be
entitled to their  vested  accrued  benefit  under that plan at the Closing Date
plus such  additional  vested accrued benefit to which they shall be entitled to
for years of service with the Savings Bank  subsequent  to the Closing under the
One Valley Retirement Plan.

         Other than as described  herein and under "-- Operations and Management
After the Merger," no director or officer of CSB Financial or One Valley has any
direct or indirect material  interest in the Merger,  except in the case of such
persons  insofar as ownership of CSB  Financial  Common Stock might be deemed to
constitute an interest.


RESALES BY AFFILIATES

         The  shares  of  One  Valley  Common  Stock  issued  to  CSB  Financial
shareholders  upon  consummation  of the Merger have been  registered  under the
Securities  Act, but such  registration  does not cover resales by affiliates of
CSB Financial ("Affiliates").  One Valley Common Stock received and beneficially
owned by those CSB Financial shareholders who are deemed to be Affiliates may be
resold  without  registration  as provided for by Rule 145 under the  Securities
Act, or as otherwise  permitted.  The term "Affiliate" is defined to include any
person who, directly or indirectly,  controls,  or is controlled by, or is under
common control with CSB Financial at the time the Merger  Agreement is submitted
for approval by a vote of the holders of CSB Financial Common Stock.  Generally,
this definition includes executive  officers,  directors and 10% shareholders of
CSB  Financial.  Each  Affiliate  who desires to resell One Valley  Common Stock
received  in the  Merger  must sell such One  Valley  Common  Stock  either  (i)
pursuant to an effective  registration  statement under the Securities Act, (ii)
in accordance  with the  applicable  provisions of Rule 145 under the Securities
Act or  (iii)  in a  transaction  which,  in the  opinion  of  counsel  for such
Affiliate or as described in a "no-action" or interpretive letter from the staff
of the Securities and Exchange Commission,  in each case reasonably satisfactory
in form and  substance  to One Valley,  to the effect that such resale is exempt
from the registration requirements of the Securities Act.

         Rule 145(d) requires that persons deemed to be Affiliates  resell their
One Valley  Common  Stock  pursuant to certain of the  requirements  of Rule 144
under the  Securities  Act if such One Valley  Common  Stock is sold  within the
first two years after the receipt  thereof.  After two years,  if such person is
not an  affiliate  of One  Valley and One Valley is current in the filing of its
periodic  securities law reports, a former Affiliate of CSB Financial may freely
resell the One Valley Common Stock  received in the Merger  without  limitation.
After three  years from the  issuance of the One Valley  Common  Stock,  if such
person  is not an  affiliate  of One  Valley at the time of sale or for at least
three months prior to such sale,  such person may freely  resell such One Valley
Common  Stock,  without  limitation,  regardless  of the status of One  Valley's
periodic securities law reports.

         CSB  Financial  has agreed to provide  One Valley  with a list of those
persons who may be deemed  Affiliates at the time of the CSB  Financial  Special
Meeting. The certificates of One Valley Common Stock issued to affiliates of CSB
Financial  in the Merger may  contain an  appropriate  restrictive  legend,  and
appropriate  stop  transfer  orders may be given to the transfer  agent for such
certificates.

                                       24

<PAGE>


REGULATORY APPROVALS

         Pursuant to Federal Reserve Board  Regulation Y (12 C.F.R.,  Part 225),
One Valley must notify the Federal  Reserve  Board of the Merger at least thirty
days prior to consummation.  During this thirty-day  period, the Federal Reserve
Board may approve the notice,  refer the notice to the Federal  Reserve Board or
extend the time period under certain circumstances.

         An application seeking approval of the Merger was filed with the OTS on
February 15, 1996 and a notice of the Merger was filed with the Federal  Reserve
Board on March 14,  1996.  Also,  on February  23,  1996,  One Valley  filed an
application seeking approval with the Virginia Bureau of Financial Institutions.

         The Merger cannot  proceed in the absence of the  requisite  regulatory
approvals.  There can be no assurance  that such  regulatory  approvals  will be
obtained,  and, if the Merger is  approved,  there can be no assurance as to the
date of any  such  approvals.  There  can  also be no  assurance  that  any such
approvals  will not  contain  a  condition  or  requirement  which  causes  such
approvals to fail to satisfy the  conditions  set forth in the Merger  Agreement
and described below under "--  Termination."  There can likewise be no assurance
that the  U.S.  Department  of  Justice  or a state  Attorney  General  will not
challenge the Merger or, if such a challenge is made, as to the result thereof.


                  EFFECT OF THE MERGER ON SHAREHOLDERS' RIGHTS

GENERAL

         Although One Valley is a West Virginia corporation and CSB Financial is
a Delaware corporation,  the respective rights of their shareholders with regard
to such rights as voting rights, dividend rights, liquidation rights, preemptive
rights and dissenters rights are similar.  However, under West Virginia law, One
Valley shareholders have cumulative voting rights with regard to the election of
directors  whereas CSB  Financial  shareholders  do not have  cumulative  voting
rights.  Cumulative  voting means the right to vote, in person or by proxy,  the
number of  shares  owned by the  stockholder  for as many  persons  as there are
directors to be elected and for whose  election the  stockholder  has a right to
vote,  or to cumulate  votes by giving one candidate as many votes as the number
of shares owned multiplied by the number of such directors to be elected,  or by
distributing  such votes on the same  principle  among any number of candidates.
One Valley  shareholders  and CSB Financial  shareholders do not have conversion
rights.

         One Valley relies  primarily on the ability of its  subsidiaries to pay
dividends to One Valley in order for it, in turn, to pay dividends to One Valley
shareholders.  The dividends  payable by One Valley's  banking  subsidiaries are
dependent upon their earnings and  profitability  and must be in compliance with
certain federal and state banking law  requirements.  Following  consummation of
the  proposed  Merger,  dividends  received by One  Valley's  shareholders  will
continue  to  be  dependent  upon  the  payment  of  dividends  by  its  banking
subsidiaries.

         In the case of One Valley and CSB Financial , preemptive  rights do not
exist,  and the Board of Directors of each has the authority to issue additional
shares without first obtaining the approval of existing shareholders and without
first  offering  newly  issued  shares to existing  shareholders  for  purchase.
Following  the proposed  Merger,  One Valley  Common  Stock will  continue to be
available  for  issuance  by the Board of  Directors  when and as it  determines
advisable for the purpose of raising capital,  in acquiring other businesses and
for other appropriate purposes.

         Under West Virginia Code Sections  31-1-122 and 31-1-123,  shareholders
of  One  Valley   possess   dissenters'   rights  in  connection   with  certain
transactions,  which are  substantially  similar  to CSB  Financial's  appraisal
rights under Delaware law.

ANTITAKEOVER PROVISIONS IN ONE VALLEY'S ARTICLES AND BYLAWS

         In 1986, One Valley's  shareholders  adopted certain  amendments to One
Valley's  Articles  of  Incorporation  (the  "Articles")  and  Bylaws  which are
intended to ensure that a party  seeking  control of One Valley will discuss its
proposal with One Valley's  Board of Directors.  These  amendments are discussed
below.

         CLASSIFICATION  OF  THE  BOARD  OF  DIRECTORS.  Article  V.1(a)  of the
Articles  permits  the Board to fix the  number of  Directors  from time to time
pursuant to the Bylaws and  provides  that the Board will be divided  into three
classes of directors, each class to be as nearly equal in number of directors as
possible.  This  provision  has the  effect  of  making  it more  difficult  and
time-consuming  for a shareholder who has acquired or controls a majority of One
Valley's  outstanding  common  stock to gain  immediate  control of the Board of
Directors  or  otherwise  disrupt  the  management  of One  Valley.  Unless that

                                       25

<PAGE>


shareholder  can gain the 80% vote  required to amend the  provisions  regarding
classifications  or number of directors or to remove directors,  it would not be
possible for that  shareholder  to elect a majority of the directors at a single
meeting of shareholders.  Accordingly,  it takes at least two annual meetings to
change the composition of a majority of the Board of Directors.

         This  provision  has the  effect  of  making  it more  difficult  for a
shareholder  to elect a director  pursuant  to the  exercise  of his  cumulative
voting rights.  However,  the Board believes that the benefits to One Valley and
its shareholders of encouraging prior consultation and negotiation  outweigh the
disadvantages of discouraging any such proposals.

         NOMINATIONS OF DIRECTORS.  Article V.1(b) of the Articles provides that
nominations  for the  election  of  directors  must be made as  provided  in the
Bylaws.  Article III of the Bylaws provides the manner in which  nominations for
the election of directors may be made by a shareholder.  Article V.1(b) requires
the affirmative  vote of over 80% of the voting power of One Valley to repeal or
amend this provision regarding shareholder nominations.

         The advance notice requirement,  by regulating shareholder  nominations
of  Directors,  affords the Board of Directors the  opportunity  to consider the
qualifications  of the proposed  nominees and, to the extent deemed necessary or
desirable  by the Board,  to inform  shareholders  about  these  qualifications.
Although  this  provision  does not give the  Board of  Directors  any  power to
approve or disapprove shareholder  nominations for election of directors, it may
have the effect of  precluding  a contest for the  election of  directors if the
procedures  established  are not followed and may  discourage a third party from
conducting a solicitation of proxies to elect its own slate of directors.

         NEWLY-CREATED  DIRECTORSHIPS  AND  VACANCIES.  Article  V.1(c)  of  the
Articles and Section 9, Article III, of the Bylaws provide that a vacancy on the
Board occurring during the course of the year, including a vacancy created by an
increase in the number of directors,  will be filled by the remaining directors.
They  further  provide  that any new  director  elected to fill a vacancy on the
Board  resulting  from death,  resignation,  disqualification,  removal or other
cause will serve for the  remainder  of the full term of the class  (each  class
having  staggered  3-year terms) in which the vacancy occurred rather than until
the next  annual  meeting of  shareholders.  However,  in  accordance  with West
Virginia  law, the  amendments  provide that those  directors  elected to fill a
vacancy  resulting  from an increase in the number of directors will hold office
only until the next election of directors.  It also provides that no decrease in
the number of directors will shorten the term of any incumbent.

         The provision that newly-created  directorships are to be filled by the
Board could prevent a third party seeking majority  representation  on the Board
of Directors from obtaining  such  representation  simply by enlarging the Board
and  immediately  filling the new  directorships  created with its own nominees.
However,  these new  directors  elected by the Board  would only serve until the
next meeting of shareholders under West Virginia law.

         REMOVAL OF DIRECTORS. Article V.1(d) and Section 13, Article III of the
Bylaws  provide that a director may be removed,  with or without  cause,  by the
affirmative  vote of the  holders  of at least  80% of the  voting  power of the
shares entitled to vote generally in the election of directors. These provisions
preclude a third party from  removing  incumbent  directors  and  simultaneously
gaining  control of the Board by filling the  vacancies  created by removal with
its own nominees  unless the third party controls 80% of the voting power of the
voting stock and can amend provisions of the Bylaws and the Articles.

         INCREASED  SHAREHOLDER AND DIRECTOR VOTE FOR  ALTERATION,  AMENDMENT OR
REPEAL OF PROPOSED  AMENDMENTS.  Article  V.1(e) of the  Articles  requires  the
concurrence  of the  holders of at least 80% of the  voting  power of One Valley
entitled to vote  generally  in the election of  directors  for the  alteration,
amendment or repeal of, or the adoption of any provision  inconsistent with, all
of the  foregoing  provisions  to the Articles and Bylaws.  Under West  Virginia
corporation  law,  amendments to the Articles of One Valley require the approval
of the holders of more than one-half of the  outstanding  stock entitled to vote
thereon  and of more  than  one-half  of the  outstanding  stock  of each  class
entitled to vote thereon voting as a class.  However,  West Virginia corporation
law also permits  provisions  in the Articles  which require a greater vote than
the  minimum  vote  otherwise  required  by law for  any  corporate  action.  In
addition,  under  Article  V.2 of the  Articles,  none of the  Bylaw  provisions
discussed  above  relating to the Articles may be altered,  amended or repealed,
nor may any provision inconsistent with those provisions be adopted, without the
concurrence of the holders at least 80% of the voting power of One Valley.

         The requirement of an increased shareholder vote is designed to prevent
a  shareholder  with a majority of the voting power of One Valley from  avoiding
the requirements of the foregoing provisions by simply repealing them.

                                       26
<PAGE>
         NOTIFICATION  OF  SHAREHOLDER  BUSINESS AND NOTICE OF PURPOSE OF ANNUAL
MEETING.  Article  II,  Section  1  of  One  Valley's  Bylaws  provides  that  a
shareholder   who  wishes  to  bring  business   before  an  annual  meeting  of
shareholders must give advance notification in a manner similar to that required
for shareholder nominations for election of directors. Shareholders intending to
bring  business  before an annual meeting are required to deliver or mail notice
not less than 40 days prior to the meeting,  unless less than 50 days' notice or
prior  disclosure  of the date of the  meeting  is made in which case the notice
must be received  not later than the close of business on the 8th day  following
the day on which  notice of the date of the annual  meeting was mailed or public
disclosure was made. The notice must be sent to the secretary and must set forth
a brief description of the business to be brought before the annual meeting, the
reasons for conducting the business at the annual  meeting,  the name,  address,
number and class of shares held by the shareholder, and any material interest of
the shareholder in the proposal.

         The  advance  notice  requirement  affords the Board of  Directors  the
opportunity  to consider the  shareholder's  proposal  and, to the extent deemed
necessary  or  desirable  by the  Board,  inform  other  shareholders  about the
proposal and the Board's  position  with respect to the  proposal.  Although the
Bylaw  provision  does not give the Board the power to approve or disapprove the
consideration of a matter which a shareholder  wishes to bring before the Annual
Meeting, the Bylaw provision may discourage a shareholder from bringing a matter
before an Annual Meeting.

         In addition,  Section 4, Article II of the Bylaws requires that written
notice of all  meetings and the purpose or purposes for which a meeting is to be
called must be delivered not less than ten nor more than 50 days before the date
of the  meeting by those  persons  calling the  meeting to each  shareholder  of
record entitled to vote the meeting.

         LIMITATIONS  ON  AMENDMENTS TO BYLAWS.  Generally,  the Articles can be
amended by a majority vote of the shareholders,  however, the following articles
all  require  the  affirmative  vote of the  shareholders  of 80% or more of the
shares  entitled to vote on such matters:  (i) Article V.1 (board of directors);
(ii) Article V.2 (certain bylaw  amendments,  including  Article II,  Sections 1
(annual  meetings),   4  (notice  of  meetings),   and  13  (board  of  director
nominations);  Article III, Sections 2 (number, election and terms of directors;
nominations), 9 (newly created directorships),  and 13 (removal); and Article XI
(amendments);  and (iii) Article VI (certain business  combinations.) Article XI
of the Bylaws  provides that subject to the laws of the State of West  Virginia,
the  Articles  and other  provisions  of the Bylaws,  the Bylaws may be altered,
amended or repealed at (1) any regular or special  meeting for the  shareholders
by a majority vote of the shares represented and entitled to vote at the meeting
provided notice of the proposed  amendment is given; or by (2) a majority of the
Board at any meeting at which a quorum of the Directors are present  except that
a two-thirds  affirmative  vote of all members of the Board is required to amend
the  Bylaws to change the  principal  office,  change  the number of  directors,
change the number of directors on the Executive  Committee or make a substantial
change in the duties of the Chairman of the Board and the President.

         The  purpose of Article XI of the Bylaws is to prohibit  directors  who
only control a simple  majority of the Board from  amending or  repealing  those
Bylaws which could have significant effects on the operation of One Valley.

         FAIR PRICE  AMENDMENT.  In 1986,  the  shareholders  of One Valley also
approved a "Fair Price  Amendment"  concerning  business  combinations,  such as
mergers or consolidations. The Fair Price Amendment requires the approval of the
holders of 80%, or a "super majority," of the shares of One Valley then entitled
to vote  ("Voting  Stock") as a  condition  to  specified  transactions  with an
Interested  Shareholder,  except  in cases in which  either  (i)  certain  price
criteria and procedural  requirements  are satisfied or (ii) the  transaction is
recommended to the shareholders by a majority of the Disinterested Directors. In
the event the minimum price criteria and procedural  requirements  have been met
or the requisite approval of the Board of Directors of One Valley has been given
with respect to a particular  business  combination,  the normal requirements of
West Virginia law would apply.

         An "Interested  Shareholder"  is defined in the Fair Price Amendment as
any person, other than One Valley or any of its subsidiaries, who is, or who was
within the two-year period  immediately  before the announcement of the proposed
business combination,  the Beneficial Owner of more than 10% of the voting power
of One Valley's Voting Stock. It also includes any person who is an assignee of,
or has succeeded to, any shares of Voting Stock in a transaction not involving a
public  offering  which  were at any  time  within  the  prior  two-year  period
beneficially  owned by  Interested  Shareholders.  The term  "Beneficial  Owner"
includes persons directly or indirectly owning or having the right to acquire or
vote the stock.  At  present,  One Valley is not aware of the  existence  of any
shareholder  or group of  shareholders  who would be  "Interested  Shareholders"
except for those persons listed under "Principal Holders of Voting Securities."

         A  "Disinterested  Director" is any member of the Board of Directors of
One Valley who is not affiliated  with an Interested  Shareholder  and who was a
director of One Valley prior to the time the  Interested  Shareholder  became an
Interested Shareholder,  and any successor to such Disinterested Director who is
not affiliated with an Interested  Shareholder 

                                       27
<PAGE>


who was  recommended  by a majority of the  Disinterested  Directors then on the
Board. The Merger is not subject to the Fair Price Amendment.

SHAREHOLDER PROTECTION RIGHTS PLAN

         On October 18, 1995,  the Board of  Directors of One Valley  approved a
Shareholder Protection Rights Plan, which provides that each share of One Valley
Common Stock,  including shares to be issued in the Merger,  carries with it one
right under certain circumstances,  to acquire shares of One Valley Common Stock
("Right").  The Rights are not currently  exercisable  or  transferable,  and no
separate  certificates  evidencing such Rights have been or will be distributed,
unless certain events occur. The Rights currently  attached to the shares of One
Valley  Common Stock will expire on October 18, 2005.  The Rights are  generally
excercisable  if a person  or group,  as  defined,  acquired  10% or more of One
Valley Common Stock, or after a person  commences a tender offer for such stock.
If a person or group acquires 10% or more of One Valley Common Stock, holders of
the rights,  other than the 10% holder,  could  acquire  shares of One  Valley's
Common Stock at a  substantially  reduced price or the Board of Directors  could
exchange each such right for one share of One Valley Common Stock.  In addition,
under certain  circumstances,  holders of Rights could acquire shares of the 10%
holder at a substantially reduced price.

ANTITAKEOVER  PROVISIONS IN CSB FINANCIAL 'S  CERTIFICATE OF  INCORPORATION  AND
BYLAWS.

         CSB Financial's  Certificate of  Incorporation  and Bylaws also contain
certain  provisions  designed  to ensure  that a party  seeking  control  of CSB
Financial  will  discuss  any  proposal  with  its  Board  of  Directors.  These
provisions are discussed below.

         LIMITATIONS ON VOTING RIGHTS.  The Certificate of  Incorporation of CSB
Financial  provides  that in no event shall any record owner of any  outstanding
Common Stock which is beneficially  owned,  directly or indirectly,  by a person
who beneficially owns in excess of 10% of the then outstanding  shares of Common
Stock (the  "Limit")  be  entitled  or  permitted  to any vote in respect of the
shares held in excess of the Limit.  Beneficial ownership is determined pursuant
to Rule 13d-3 of the general rules and regulations  promulgated  pursuant to the
Securities  Exchange Act of 1934, and includes shares beneficially owned by such
person  or any  of his or her  affiliates  (as  defined  in the  Certificate  of
Incorporation),  shares which such person or their  affiliates have the right to
acquire  upon the  exercise of  conversion  rights or options,  and shares as to
which such person and his or her affiliates  have or share  investment or voting
power, but do not include shares  beneficially owned by directors,  officers and
employees of the Savings  Bank or CSB  Financial or shares that are subject to a
revocable proxy and that are not otherwise  beneficially owned, or deemed by CSB
Financial to be  beneficially  owned,  by such person and his or her affiliates.
The Certificate of  Incorporation  of CSB Financial  further  provides that this
provision limiting voting rights may only be amended upon the vote of 80% of the
outstanding shares of voting stock.

         DIRECTORS.   Certain  provisions  of  CSB  Financial's  Certificate  of
Incorporation  and Bylaws  impede  changes in  majority  control of the Board of
Directors.  CSB Financial's Certificate of Incorporation provides that the Board
of Directors of CSB Financial be divided into three  classes,  with directors in
each class elected for  three-year  staggered  terms.  Thus, it takes two annual
elections  to replace a  majority  of CSB  Financial's  Board.  CSB  Financial's
Certificate  of  Incorporation  provides that the size of the Board of Directors
may be  increased  or  decreased  by a majority  vote of the  directors  then in
office.  The  Certificate  of  Incorporation  also  provides  that  any  vacancy
occurring in the Board of Directors,  including a vacancy created by an increase
in the number of  directors,  must be filled for the  remainder of the unexpired
term by a majority vote of the directors then in office.

         The  Certificate of  Incorporation  provides that directors may only be
removed for cause by the affirmative vote of 80% of the shares eligible to vote.

         RESTRICTIONS   ON  CALL  OF  SPECIAL   MEETINGS.   The  Certificate  of
Incorporation  of CSB Financial  provides that a special meeting of shareholders
may be called only  pursuant to a resolution  adopted by a majority of the Board
of Directors.  Shareholders  are not authorized to call a special  meeting.  The
Certificate of Incorporation also provides that any action required as permitted
to be taken  by the  Shareholders  may be taken  only at an  annual  or  special
meeting  and  prohibits  shareholder  action  by  written  consent  in lieu of a
meeting.

         ABSENCE  OF  CUMULATIVE   VOTING.   CSB   Financial's   Certificate  of
Incorporation  provides that there shall be no  cumulative  voting rights in the
election of directors.

                                       28

<PAGE>


         AUTHORIZATION  OF PREFERRED  STOCK. The Certificate of Incorporation of
CSB Financial  authorizes  500,000 shares of serial  preferred  stock,  $.01 par
value per share.  CSB Financial is authorized to issue preferred stock from time
to time in one or more series  subject to applicable  provisions of law, and the
Board of Directors is authorized to fix the  designations,  powers,  preferences
and relative  participating,  optional and other special  rights of such shares,
including  voting  rights  (which could be multiple or as a separate  class) and
conversion  rights.  In the event of a proposed  merger,  tender  offer or other
attempt to gain control of CSB  Financial  that the Board of Directors  does not
approve,  it might be  possible  for the Board of  Directors  to  authorize  the
issuance of a series of preferred stock with rights and  preferences  that would
impede the completion of such a transaction.  An effect of the possible issuance
of preferred stock,  therefore,  may be to deter a future takeover  attempt.  No
shares of preferred  stock have been issued,  and the Board of Directors  has no
present plans or understanding  for the issuance of any preferred stock and does
not intend to issue any preferred stock except on terms which the Board deems to
be in the best interests of CSB Financial and its shareholders.

         STOCKHOLDER  VOTE  REQUIRED  TO  APPROVE  BUSINESS   COMBINATIONS  WITH
PRINCIPAL  STOCKHOLDERS.  The Certificate of Incorporation requires the approval
of the holders of at least 80% of CSB Financial's  outstanding  shares of voting
stock to  approve  certain  "Business  Combinations,"  as defined  therein,  and
related  transactions.  Under  Delaware  law,  absent this  provision,  business
combinations,  including mergers,  consolidations and sales of substantially all
of the assets of a corporation must, subject to certain exceptions,  be approved
by the vote of the  holders  of only a  majority  of the  outstanding  shares of
common stock of CSB Financial and any other affected  class of stock.  Under the
Certificate of  Incorporation,  the approval of at least 80% of the  outstanding
voting  stock is  required  in  connection  with any  Business  Combination  (as
defined)  involving an Interested  Stockholder  (as defined below) except (i) in
cases where the proposed  transaction has been approved in advance by a majority
of those members of CSB Financial's Board of Directors who are unaffiliated with
the  Interested  Stockholders  and were  directors  prior  to the time  when the
Interested  Stockholder became an Interested Stockholder or (ii) if the proposed
transaction  meets  certain  conditions  set forth therein which are designed to
afford the shareholders a fair price in consideration  for their shares in which
cases where a vote of  stockholders  is required,  the approval of a majority of
the  outstanding  shares of voting  stock is  sufficient.  The term  "Interested
Stockholder" is defined to include any individual,  corporation,  partnership or
other  entity  (other  than  CSB  Financial  or  its   subsidiary)   which  owns
beneficially  or controls,  directly or  indirectly,  10% or more of outstanding
shares of voting stock of CSB Financial.  This  provision of the  Certificate of
Incorporation  applies  to any  "Business  Combination,"  which  is  defined  to
include:  (i)  any  merger  or  consolidation  of  CSB  Financial  or any of its
subsidiaries with or into any Interested Stockholder or Affiliate (as defined in
the Certificate of Incorporation) of an Interested  Stockholder;  (ii) any sale,
lease,  exchange,  mortgage,  transfer, or other disposition with any Interested
Stockholder  or  Affiliate  of 25% or more of the  assets  of CSB  Financial  or
combined  assets of CSB  Financial and its  subsidiaries;  (iii) the issuance or
transfer to any Interested Stockholder or its Affiliate by CSB Financial (or any
of its  subsidiaries)  of any  securities  of CSB  Financial in exchange for any
assets,  cash or securities the value of which equals or exceeds 25% of the fair
market value of the common stock of CSB Financial; (iv) the adoption of any plan
for the liquidation or dissolution of CSB Financial  proposed by or on behalf of
any Interested Stockholder or Affiliate thereof; and (v) any reclassification of
securities, recapitalization, merger or consolidation of CSB Financial which has
the effect of increasing the proportionate share of Common Stock or any class of
equity or convertible  securities of CSB Financial owned directly or indirectly,
by an Interested Stockholder or Affiliate thereof.

         EVALUATION OF OFFERS. The Certificate of Incorporation of CSB Financial
further  provides that the Board of Directors of CSB Financial,  when evaluating
any offer of  another  "Person",  as defined  therein,  to: (i) make a tender or
exchange  offer  for  any  equity  security  of CSB  Financial;  (ii)  merge  or
consolidate CSB Financial with another  corporation or entity; or (iii) purchase
or otherwise  acquire all or  substantially  all of the properties and assets of
the Holding  Company,  may, in  connection  with the exercise of its judgment in
determining what is in the best interest of CSB Financial,  the Savings Bank and
the  stockholders  of CSB  Financial,  give due  consideration  to all  relevant
factors,  including,  without  limitation,  the social and  economic  effects of
acceptance  of such offer on CSB  Financial  customers  and the  Savings  Bank's
present and future account holders,  borrowers and employees; on the communities
in which CSB Financial  and the Savings Bank operate or are located;  and on the
ability of CSB  Financial to fulfill its  corporate  objectives as a savings and
loan  holding  company  and on the  ability of the  Savings  Bank to fulfill the
objectives of a federally  chartered stock savings  association under applicable
statutes and  regulations.  By having  these  standards  in the  Certificate  of
Incorporation  of CSB  Financial,  the Board of  Directors  may be in a stronger
position  to  oppose  such  a  transaction  if  the  Board  concludes  that  the
transaction  would not be in the best  interests of CSB  Financial,  even if the
price offered is significantly  greater than the then market price of any equity
security of CSB Financial.

         AMENDMENT OF CERTIFICATE OF INCORPORATION AND BYLAWS. Amendments to CSB
Financial's  Certificate of Incorporation must be approved by a majority vote of
its Board of Directors and also by a majority of the  outstanding  shares of its
voting stock, provided, however, that an affirmative vote of at least 80% of the
outstanding  voting  stock  entitled to vote (after  giving  effect to provision
limiting voting rights) is required to amend or repeal certain provisions of the
certificate of  incorporation,  including the provision  limiting voting rights,
the provisions  relating to approval of certain business  combinations,  calling
special  meetings,  the number and  classification  of  directors,  director and
officer indemnification by 

                                       29

<PAGE>


CSB  Financial  and  amendment  of CSB  Financial's  bylaws and  certificate  of
incorporation.  CSB Financial's bylaws may be amended by its Board of Directors,
or by a  vote  of  80%  of  the  total  votes  eligible  to be  voted  at a duly
constituted meeting of stockholders.

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

OTHER RESTRICTIONS ON ACQUISITIONS OF CSB FINANCIAL COMMON STOCK

         DELAWARE  ANTI-TAKEOVER  STATUTE.  The State of  Delaware  has  enacted
legislation which provides that subject to certain  exceptions,  a publicly-held
Delaware  corporation  may  not  engage  in any  business  combination  with  an
"interested  stockholder"  for three  years  after  such  stockholder  became an
interested  stockholder,  unless, among other things, the interested stockholder
acquires at least 85% of the corporation's  voting stock in the transaction that
resulted in the stockholder becoming an interested stockholder. This legislation
generally defines "interested stockholder" as any person or entity that owns 15%
or more of the  corporation's  voting stock. The term "business  combination" is
defined  broadly  to cover a wide  range of  corporate  transactions,  including
mergers, sale of assets,  issuance of stock,  transactions with subsidiaries and
the receipt of disproportionate financial benefits. Under certain circumstances,
either  the  Board  of  Directors  or  both  the  Board  and  two-thirds  of the
shareholders  other than the acquirer may approve a given  business  combination
and thereby exempt the corporation from the operation of the statute.

         FEDERAL  REGULATION.   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 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
shareholders.

         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, as defined under federal law, 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 acquirer has the power to direct,  or directly
or  indirectly  to exercise a  controlling  influence  over,  the  management or
policies of the  institution.  Acquisition of more than 10% of an  institution's
voting  stock,  if the  acquirer  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 or
approval of the OTS, as applicable.


                                       30

<PAGE>



                HISTORICAL COMPARATIVE STOCK PRICES AND DIVIDENDS


ONE VALLEY

         One Valley Common Stock is traded on the Nasdaq  National  Market under
the symbol "OVWV." At March 1, 1996, there were  approximately  5,000 holders of
record of One Valley's  Common Stock.  The following  table sets forth the price
range and the cash dividends paid per share for the periods indicated below.

<TABLE>
<CAPTION>
                                                                            CASH 
                                                           PRICE RANGE     DIVIDENDS
                                                          HIGH     LOW   PAID PER SHARE

<S>                                                      <C>      <C>      <C>  
Fiscal 1994
          First Quarter                                  $28.50   $24.75   $0.22
          Second Quarter                                  29.00    24.25    0.22
          Third Quarter                                   29.75    27.75    0.25
          Fourth Quarter                                  30.25    28.00    0.25

Fiscal 1995
          First Quarter                                  $31.00   $28.00   $0.25
          Second Quarter                                  31.13    28.75    0.25
          Third Quarter                                   33.50    30.50    0.27
          Fourth Quarter                                  34.63    31.13    0.27

Fiscal 1996
          First Quarter (through February 29, 1996)      $32.50   $30.88    $ --
</TABLE>



         On March 1, 1996,  the average of the closing bid and ask prices of One
Valley's  Common Stock on the Nasdaq  National  Market was $32.63 per share.  On
January 25, 1995, the day prior to the public  announcement  of the Merger,  the
average of the closing bid and ask prices of One  Valley's  Common  Stock on the
Nasdaq National Market was $32.38 per share.

         One Valley has  historically  paid  dividends on a quarterly  basis and
currently  intends to continue to pay such dividends in the foreseeable  future.
One Valley's ability to pay dividends depends upon dividends One Valley receives
from  its  banking   subsidiaries.   Dividends  paid  by  One  Valley's  banking
subsidiaries  are  subject  to  restrictions  by banking  regulations.  The most
restrictive  provision  requires  regulatory  approval if  dividends in any year
exceed the year's  retained  net  profits,  as defined,  plus the  retained  net
profits of the two preceding years.

                                       31

<PAGE>



CSB FINANCIAL

         CSB Financial's Common Stock trades on the Nasdaq National Market under
the symbol  "COSB." The following  table sets forth the price range and the cash
dividends paid per share for the periods  indicated below since the Common Stock
began trading on September 28, 1993.

<TABLE>
<CAPTION>
                                                                              CASH 
                                                           PRICE RANGE      DIVIDENDS
                                                          HIGH     LOW    PAID PER SHARE
<S>                                                      <C>      <C>      <C>   
Fiscal 1994
          First Quarter                                  $13.25   $12.50   $  N/A
          Second Quarter                                  13.87    11.50    0.075
          Third Quarter                                   13.25    11.87    0.075
          Fourth Quarter                                  14.25    11.50    0.075

Fiscal 1995
          First Quarter                                  $16.25   $13.50   $0.075
          Second Quarter                                  15.00    12.25    0.075
          Third Quarter                                   15.00    13.00    0.075
          Fourth Quarter                                  17.25    14.25    0.100

Fiscal 1996
          First Quarter                                  $18.50   $14.00   $0.10
          Second Quarter                                  18.25    16.25    0.10
          Third Quarter (through February 29, 1996)       21.25    17.00      --

</TABLE>

         As of March 1, 1996, CSB Financial had approximately 1,900 shareholders
of record.


                                       32

<PAGE>



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

     AT OR FOR THE SIX MONTHS ENDED DECEMBER 31, 1995 AND DECEMBER 31, 1994

GENERAL

         CSB  Financial  is the holding  company  for the  Savings  Bank and CSB
Financial's  consolidated  results of operations are primarily the same as those
of  the  Savings  Bank.  The  Savings  Bank  is a  community-oriented  financial
institution  headquartered in Lynchburg,  Virginia,  and currently  operates ten
retail banking offices  servicing  central and southside  Virginia.  The Savings
Bank is principally  engaged in the business of attracting  retail deposits from
the general public and investing those funds in investment securities,  mortgage
loans and  mortgage-backed  securities,  secured primarily by one-to-four family
residential real estate and commercial and consumer loans. During the periods of
sustained  low interest  rates,  the Savings Bank sells loans into the secondary
mortgage market to avoid retaining  long-term fixed rate loans in the portfolio.
Deposits of the  Savings  Bank are  insured up to the  applicable  limits of the
Savings  Association  Insurance Fund  ("SAIF"),  currently  administered  by the
Federal Deposit Insurance Corporation  ("FDIC").  The Savings Bank is subject to
regulation by the OTS and the FDIC. The Savings Bank files periodic reports with
the OTS regarding its  activities  and  financial  condition,  and is subject to
periodic  examination  by both the OTS and  FDIC.  The most  recent  examination
conducted by the OTS was completed in August, 1995.

IMPACT OF INFLATION AND CHANGING PRICES

         The  consolidated  financial  statements  of CSB  Financial  and  notes
thereto, presented elsewhere herein, have been prepared in accordance with GAAP,
which require the  measurement  of financial  position and operating  results in
terms of  historical  dollars  without  considering  the change in the  relative
purchasing power of money over time due to inflation. The impact of inflation is
reflected  in the  increased  cost of CSB  Financial's  operations.  Unlike most
industrial companies, nearly all the assets and liabilities of CSB Financial are
financial.  As a result, interest rates have a greater impact on CSB Financial's
performance  than do the effects of general levels of inflation.  Interest rates
do not  necessarily  move in the same  direction  or to the same  extent  as the
prices of goods and services.

POTENTIAL ONE-TIME ASSESSMENT

         The FDIC charges an annual assessment for the insurance  deposits based
on the risk that a particular  institution  poses to its deposit insurance fund.
Under this  risk-based  system,  a thrift  pays within a range of 23 cents to 31
cents per $100 of  domestic  deposits,  depending  upon the  institution's  risk
classification.  This risk  classification is based on an institution's  capital
group  and  supervisory  subgroup  assignment  as  determined  by the  FDIC.  In
addition,  the FDIC is authorized to increase such deposit insurance rates, on a
semi-annual  basis,  if it determines that such action is necessary to cause the
balance  in the  SAIF  to  reach  the  designated  reserve  ratio  of  1.25%  of
SAIF-insured  deposits within a reasonable period of time.  Pending  legislation
would impose an assessment of  approximately 85 basis points on all SAIF-insured
deposits as of March 31,  1995,  in order to  recapitalize  the SAIF Fund to the
designated reserve ratio of 1.25% of its insured deposits.  This assessment,  if
enacted, would cost the Savings Bank approximately $1.5 million after taxes.

         Furthermore,  due to the disparity between deposit  insurance  premiums
paid by members of the SAIF (such as the Savings Bank),  and members of the Bank
Insurance Fund ("BIF") (e.g., most commercial banks), the Savings Bank may be at
a  competitive  disadvantage  as a result  of it being  required  to pay  higher
premiums as a member of the SAIF.

LIQUIDITY/CAPITAL RESOURCES

         The Savings Bank's primary sources of funds are deposits, proceeds from
principal  and  interest  payments  on  loans  and  mortgage-backed  securities,
borrowings from the Federal Home Loan Bank of Atlanta ("FHLB"),  and the sale of
loans. While maturities and scheduled  amortization of loans and mortgage-backed
securities  are a  predictable  source of  funds,  deposit  flows  and  mortgage
prepayments  are  greatly  influenced  by  interest  rate  cycles  and  economic
conditions.

         The Savings Bank is required by regulation to maintain specific minimum
levels of liquid  investments.  Regulations  currently  in  effect  require  the
Savings Bank to maintain  liquid assets at least equal to 5.0% of the sum of its
average  daily  

                                       33

<PAGE>


balance  of net  withdrawable  accounts  and  short-term  borrowed  funds.  This
regulatory  requirement  may be changed  from time to time by the OTS to reflect
current  economic  conditions  and deposit  flows.  The Savings  Bank's  average
liquidity ratio was 23.15% for the quarter ended December 31, 1995.

         The Savings Bank's most liquid assets are cash,  cash  equivalents  and
other  investment  securities,  which  include  investments  in  highly  liquid,
short-term investments,  federal funds and interest-bearing deposits. The levels
of these  assets are  dependent  on the  Savings  Bank's  operating,  financing,
lending and investing  activities during any given period. At December 31, 1995,
the amount available for regulatory liquidity totaled $57.6 million.

         Liquidity management for the Savings Bank is both a daily and long-term
function of the Savings Bank's management  strategy.  Excess funds are generally
invested in short-term  investments such as federal funds. In the event that the
Savings  Bank  should   require  funds  beyond  its  ability  to  generate  them
internally,  additional  sources of funds are available  through the use of FHLB
advances. At December 31, 1995, FHLB advances totaled $26.9 million.

         The Savings  Bank's cash flows are comprised of three  classifications:
cash flows from operating  activities,  cash flows from investing activities and
cash flows from financing activities. A consolidated statement of cash flows for
the six month period  ended  December  31,  1995,  is included in the  quarterly
financial statements. This statement shows the net cash provided or used by each
of the  activities in which CSB  Financial and the Savings Bank are engaged.  At
December 31, 1995,  the Savings Bank had  outstanding  commitments  to originate
loans of $9.2 million. The Savings Bank anticipates that it will have sufficient
funds available to meet its current loan commitments.

         The Savings Bank's Tangible and Leverage  capital ratio at December 31,
1995,  was 10.6%.  This  exceeded the Tangible  capital  requirement  of 1.5% of
adjusted assets and the Leverage capital  requirement of 3.0% of adjusted assets
by $28.8 million and $24.0 million,  respectively. The Savings Bank's Risk-based
capital ratio was 22.4% at December 31, 1995. The Savings Bank currently exceeds
the  Risk-based  capital  requirement of 8.0% of  Risk-weighted  assets by $22.0
million.

CHANGES IN FINANCIAL CONDITION

         CSB Financial  reported  total assets of $328.9 million at December 31,
1995,  an increase  of $23.1  million,  or 7.5% from $305.8  million at June 30,
1995.

         Cash and cash  equivalents  increased $5.3 million,  or 74.3%, to $12.5
million at December  31, 1995,  from $7.2  million at June 30, 1995.  Marketable
equity securities  decreased $1.2 million, or 2.4%, to $46.9 million at December
31, 1995 from $48.1 million at June 30, 1995.  Investment  securities  increased
$2.6 million or 3.9%,  from $68.2  million at June 30, 1995 to $70.8  million at
December 31, 1995. Mortgage backed securities also increased by $3.9 million, or
14.1%,  from $27.7  million at June 30, 1995 to $31.6  million at  December  31,
1995.

         Total loans, including loans held for sale, increased $12.8 million, or
8.9%,  from $144.1  million at June 30, 1995 to $156.9  million at December  31,
1995.  The allowance for credit  losses  totaled  $756,000 at December 31, 1995,
resulting in a ratio of allowance for credit  losses to net  portfolio  loans of
0.5%,  the same ratio that the Savings Bank had at June 30,  1995.  In addition,
there were no substantial  changes between the levels of past due ($405,000) and
classified  assets ($1.5  million)  during the six month period between June and
December 1995.

         Deposits  increased $9.1 million,  or 3.8%, from $244.1 million at June
30, 1995 to $253.2 million at December 31, 1995.  Advances and other  borrowings
increased  $12.4 million,  or 85.6%,  to $26.9 million at December 31, 1995 from
$14.5  million at June 30, 1995.  During the six month  period  between June and
December  1995,  the Savings  Bank used  borrowed  funds  primarily  to fund the
purchase  investment and mortgage backed securities  classified as available for
sale.

     Stockholders' equity increased $2.0 million, or 4.6%, from $45.1 million at
June 30, 1995 to $47.1 million at December 31, 1995. The primary reason for this
increase  was the change in the net  unrealized  gain  (loss) on assets  held as
available for sale in accordance  with the Financial  Accounting  Standard Board
pronouncement  which  totaled $1.3  million.  Net income of $960,000 for the six
month period ended December 31, 1995 was  responsible  for the remainder of this
increase.  CSB Financial paid dividends  during the first two quarters of fiscal
1996 of $0.10 per share of common stock totaling $482,000.  Other  stockholder's
equity  activity  during the six month period  between  June and  December  1995
included the expense amortization of the RRP and ESOP shares and the exercise of
stock options.

                                       34

<PAGE>


ASSET QUALITY
NON-PERFORMING ASSETS

         The following table sets forth  information as to non-accrual loans and
real estate owned at the dates indicated. The Savings Bank currently reviews all
loans ninety days or more past due to determine  whether the accrued interest on
those loans is  collectible.  There were no impaired loans during the six months
ended December 31, 1995, within the meaning of FASB Statements 114 and 118.

<TABLE>
<CAPTION>


                                       QUARTERS ENDED
                              December 31, September 30, June 30,  March 31, December 31,
(Dollars in thousands)               1995     1995       1995       1995      1994
<S>                                <C>       <C>       <C>       <C>       <C>
Non-accrual loans
  90 days or more past due         $1,046    $1,046    $1,502    $    0    $   15
Loans 90 days or more delinquent
  and still accruing                  405       266       365       369       398


Total non-performing loans         $1,451    $1,312    $1,867    $  369    $  413
Total foreclosed real estate         --          66      --         411       411

Total non-performing assets         1,451     1,378     1,867       780       824


Total non-performing loans
  to total loans                     0.92%     0.92%     1.29%     0.28%     0.31%
Total non-performing assets
  to total assets                    0.44      0.44      0.61      0.26      0.28
</TABLE>

         The  Savings  Bank's  most  significant   non-performing   asset  is  a
participating  interest of $1.0 million in a mortgage loan on a shopping  center
located in the city of Bedford, Virginia. The loan is presently the subject of a
loan workout  agreement which management  anticipates will result in the Savings
Bank's recovery of its investment.

CLASSIFICATION OF ASSETS

         The  Savings  Bank  regularly  reviews the assets in its  portfolio  to
determine   whether  any  assets  require   classification  in  accordance  with
applicable regulations.

         As of December  31,  1995,  the Savings Bank had assets of $1.5 million
classified as "substandard"  and $6,500  classified as "loss." Included in these
classified assets is the shopping center loan previously discussed totaling $1.0
million.   The   remaining   $500,000   "substandard"   assets   are   primarily
owner-occupied, single-family dwellings which were delinquent 90 days or more at
December 31,  1995,  or had a pattern of chronic  delinquency  or a well defined
collateral weakness.

ANALYSIS OF NET INTEREST INCOME

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

                                       35

<PAGE>

AVERAGE BALANCE SHEETS

The following table sets forth certain  information  relating to CSB Financial's
Consolidated Statements of Financial Condition and reflects the average yield on
assets and the  average  cost of  liabilities  for the periods  indicated.  Such
yields and costs are  derived  by  dividing  income or  expense  by the  average
balance of assets or liabilities,  respectively,  for the periods shown. Average
balances are derived from average daily  balances.  The yields and costs include
fees which are considered adjustments to yields.

<TABLE>
<CAPTION>

                                            THREE MONTHS ENDED DECEMBER 31,                         SIX MONTHS ENDED DECEMBER 31

                                               1995                        1994                          1995
                               AVERAGE                 YIELD/ AVERAGE              YIELD/   AVERAGE              YIELD/    AVERAGE
                               BALANCE    INTEREST     COST   BALANCE   INTEREST  COST      BALANCE   INTEREST   COST      BALANCE
                                                           (DOLLARS IN THOUSANDS)
<S>                              <C>          <C>       <C>     <C>        <C>      <C>       <C>        <C>      <C>      <C>
ASSETS:
Interest-earning assets:
Loans, net                       $151,941    $3,279     8.63%  $130,138   $2,704    8.31%    $148,873   $6,455    8.67%   $129,386
Marketable equity securities       47,940       746     6.22%    47,050      719    6.11%      48,028    1,518    6.32%     47,251
Mortgage-backed securities         30,543       533     6.98%    20,213      317    6.27%      29,960    1,048    6.99%     19,325
Overnight deposits                  7,837       118     6.02%    10,626      147    5.53%       6,681      200    5.99%      6,612
Investment securities              69,950     1,124     6.43%    53,420      790    5.92%      69,811    2,252    6.45%     50,828
Trading account securities              -         -        -          -        -       -            -        -       -           -
Total interest-earning assets     308,211     5,800     7.53%   261,447    4,677    7.16%     303,353   11,473    7.56%    253,402
Noninterest-earning assets         12,672         -        -      9,827        -       -       12,726        -       -      10,122
Total assets                  $   320,883    $5,800     7.23%  $271,274   $4,677    6.90%    $316,079  $11,473    7.26%   $263,524

LIABILITIES AND STOCKHOLDERS' EQUITY
Interest-bearing liabilities:
Deposits                      $   250,266    $3,139     5.02%  $214,120   $2,350    4.39%    $247,943   $6,202    5.00%   $204,779
FHLB advances and other            22,935       354     6.17%    11,690      185    6.33%      20,692      642    6.21%     10,954
Total interest-bearing
  liabilities                     273,201     3,493     5.11%   225,810    2,535    4.49%     268,635    6,844    5.10%    215,733
Other liabilities                   2,374         -        -      1,566        -       -        2,497        -       -       2,543
Total liabilities                 275,575     3,493     5.07%   227,376    2,535    4.46%     271,132    6,844    5.05%    218,276
Stockholders' equity               45,308         -        -     43,898        -       -       44,947        -       -      45,248
Total liabilities and
  stockholder's equity            320,883     3,493     4.35%   271,274    2,535    3.74%     316,079    6,844    4.33%    263,524
Net interest income/
  interest rate spread (1)                   $2,307     2.41%             $2,142    2.67%               $4,629    2.47%
Net earning assets/net
  interest margin (2)         $    35,010               2.99%  $ 35,637             3.28%    $ 34,718             3.05%   $ 37,669
Ratio of interest-earning
  assets to interest-bearing
  liabilities                                         112.81%                     115.78%                       112.92%

<CAPTION>
                        AT DECEMBER 31,
         1994               1995

           AVERAGE             AVERAGE
            YIELD/              YIELD/
 INTEREST    COST     BALANCE    COST
<C>        <C>        <C>      <C>

   5,293     8.18%    156,945   8.86%
   1,384     5.86%     46,902   6.52%
     575     5.95%     31,581   6.90%
     171     5.17%      8,477   5.60%
   1,474     5.80%     70,804   6.31%
       -        -           -      -
   8,897     7.02%    314,709   7.65%
       -        -      14,171      -
   8,897     6.75%    328,880   7.32%
   4,370     4.27%    253,245   4.95%
     357     6.52%     26,904   6.07%
   4,727     4.38%    280,149   5.06%
       -        -       1,595      -
   4,727     4.33%    281,744   5.03%
       -        -      47,136      -
   4,727     3.59%    328,880   4.31%
   4,170     2.64%              2.59%
             3.29%   $ 34,560
           117.46%            112.34%
</TABLE>

(1)  Interest rate spread represents the difference between the average rate on
     interest-earning assets and the average cost of interest-bearing 
     liabilities.

(2)  Net interest margin represents net interest income before the provision 
     for credit losses divided by average interest-earning assets.

                                       36

<PAGE>



COMPARISON OF OPERATING RESULTS FOR THE THREE MONTHS ENDED
DECEMBER 31, 1995 AND DECEMBER 31, 1994

GENERAL

         Net income  totaled  $458,000 for the three  months ended  December 31,
1995, as compared to $498,000  reported for the three months ended  December 31,
1994.  The decrease in net income  resulted from  increases in the provision for
credit  losses of $10,000 and  non-interest  expense of $220,000,  offset by the
increases in net  interest  income of $165,000  and the  non-interest  income of
$19,000.

INTEREST INCOME

         Interest  income  increased $1.1 million or 24.0%,  to $5.8 million for
the three  months ended  December 31, 1995,  from the $4.7 million for the three
months ended  December 31, 1994.  The average yield on  interest-earning  assets
increased 0.37% from 7.16% to 7.53% between the same two periods and the average
balance of  interest-earning  assets increased $46.8 million from $261.4 million
for the three months ended  December  31, 1994,  to $308.2  million in that same
quarter of 1995.  The  increase in the  average  daily  balance  between the two
periods is a direct  result of the branch  acquisition  which was  completed  in
November 1994.

INTEREST EXPENSE

         Interest expense increased $1.0 million,  or 38.0%, to $3.5 million for
the three  months ended  December 31, 1995,  as compared to $2.5 million for the
same period of 1994.  This increase is a result of the increase of $47.4 million
in the average balance of  interest-bearing  liabilities from $225.8 million for
the three months ended  December 31, 1994 to $273.2 in that same quarter of 1995
plus the increase of 0.62% in the average rate on those  liabilities  from 4.49%
to 5.11%.  The increase in the average daily balance  between the two periods is
also a direct result of the branch acquisition.

NET INTEREST INCOME

         Net interest income  increased  $165,000,  or 7.7%, to $2.3 million for
the three months ended December 31, 1995, from $2.1 million for the three months
ended December 31, 1994.

PROVISION FOR CREDIT LOSSES

         Based on  management's  evaluation of the loan  portfolio,  the Savings
Bank  recorded a provision  for credit  losses of $35,000  for the three  months
ended December 31, 1995, as compared to $25,000 for the same period of 1994. The
ratio of the allowance for credit losses to net portfolio loans at both December
31, 1995 and 1994 was approximately 0.5%.

NON-INTEREST INCOME

         Non-interest  income increased by $19,000,  or 14.8%, from $128,000 for
the three months  ended  December 31, 1994 to $147,000 for the same three months
ended in 1995 as a result of the  increase  in gains  recognized  on the sale of
loans of $11,000.  Additionally,  other income,  including loan servicing  fees,
increased  6.5%, or $8,000,  to $132,000  from  $124,000 for the quarters  ended
December 31, 1995 and 1994.

NON-INTEREST EXPENSE

         Non-interest expense increased by $220,000,  or 15.1% from $1.5 million
for the three  months  ended  December  31,  1994 to $1.7  million for the three
months  ended  December  31,  1995.  The primary  reason for the increase is the
additional expenses resulting from the branch expansion activities which include
not only personnel and branch  operating  expenses but also increases in deposit
insurance  premiums and data  processing  and the  amortization  of the goodwill
created by the November 1994 branch acquisition.


                                       37

<PAGE>




COMPARISON OF OPERATING RESULTS FOR THE SIX MONTHS ENDED
DECEMBER 31, 1995 AND DECEMBER 31, 1994


GENERAL

         Net income totaled  $960,000 for the six months ended December 31, 1995
as compared to $1.0 million reported for the six months ended December 31, 1994.
The decrease in net income resulted primarily from the increases in non-interest
expense of $574,000 and the provision  for credit  losses of $47,000,  offset by
the  increase in net  interest  income of $459,000  and  non-interest  income of
$104,000.

INTEREST INCOME

         Interest income increased $2.6 million,  or 29.0%, to $11.5 million for
the six months  ended  December  31,  1995 from $8.9  million for the six months
ended  December  31, 1994.  This  increase was due to an increase in the average
yield on interest  earning  assets of 0.54% from 7.02% for the six months  ended
December 31, 1994 to 7.56% for the six months  ended  December 31, 1995 plus the
increase in the average interest earning assets of $50.0 million, or 19.7%, from
$253.4 million to $303.4 million  between the same two periods.  The increase in
the  average  daily  balance  between  the two periods is a result of the branch
expansion activities in November 1994 and June 1995.

INTEREST EXPENSE

         Interest expense  increased $2.1 million,  or 44.7% to $6.8 million for
the six months  ended  December  31,  1995 from $4.7  million for the six months
ended December 31, 1994. The increase was due to an increase in the average cost
of 0.72% from 4.38% for the six months ended  December 31, 1994 to 5.10% for the
six months ended  December 31, 1995,  plus the increase in the average  interest
bearing  liabilities  of $52.9 million or 24.5%,  from $215.7  million to $268.6
million between the same two periods.  As with interest income,  the increase in
average  daily  balances  between  the two  periods  is a result  of the  branch
expansion activities in November 1994 and June 1995.

NET INTEREST INCOME

         Net interest income  increased  $459,000,  or 11.0% to $4.6 million for
the six months  ended  December  31,  1995 from $4.1  million for the six months
ended December 31, 1994.

PROVISION FOR CREDIT LOSSES

         Based on  management's  evaluation of the loan  portfolio,  the Savings
Bank  recorded a provision  for the credit  losses of $70,000 for the six months
ended  December 31, 1995,  an increase of $47,000 from the $23,000  recorded for
the six months ended December 31, 1994.

NON-INTEREST INCOME

         Non-interest income increased  $104,000,  or 49.3%, to $315,000 for the
six months  ended  December  31,  1995 from  $211,000  for the six months  ended
December 31, 1994.  Net realized and  unrealized  gains on loans  classified  as
"Held for Sale"  increased  from a net loss  $30,000  for the six  months  ended
December  31, 1994 to a gain of $30,000 for the six months  ended  December  31,
1995. Net realized gains on the sale of securities  increased from $0 (zero) for
the six months  ended  December  31,  1994 to $25,000  for the six months  ended
December 31, 1995. Other non-interest  income,  including fee income,  increased
$19,000,  or 7.9%,  from $241,000 for the six months ended  December 31, 1994 to
$260,000 for the six months ended December 31, 1995.

NON-INTEREST EXPENSE

         Non-interest  expense increased by $574,000,  or 20.8%, to $3.3 million
for the six months ended  December 31, 1995 from $2.7 million for the six months
ended  December 31, 1994.  The primary reason for the increase is the additional
expenses  resulting from the branch expansion  activities which include not only
personnel and branch operating  expenses but also increases in deposit insurance
premiums and data processing and the amortization of the goodwill created by the
November 1994 branch acquisition.

                                       38

<PAGE>

      COMPARISON OF FINANCIAL CONDITION AT JUNE 30, 1995 AND JUNE 30, 1994

FINANCIAL CONDITION

         GENERAL.  Total  assets of CSB  Financial  increased  $52.6  million to
$305.8  million at June 30, 1995,  from $253.2  million at June 30, 1994.  Total
liabilities increased during the fiscal year by $51.1 million, to $260.7 million
at June 30, 1995 from $209.6  million at June 30,  1994.  The increase in assets
and liabilities  were primarily the result of an acquisition,  in November 1994,
of a branch office in Danville, Virginia.

         INVESTMENTS AND  MORTGAGE-BACKED  SECURITIES.  The total of investments
owned,  including  short term cash  equivalents and interest  bearing  deposits,
trading   securities,   marketable  equity   securities,   and   mortgage-backed
securities,  increased $31.1 million during the fiscal year ended June 30, 1995.
The  securities  portfolios of the Savings Bank and CSB Financial are short term
in nature  because of  Management's  strategy  to use these  funds to manage CSB
Financial's  overall  interest rate risk. The  composition of the Savings Bank's
securities  portfolio  includes  issues  which  compliment  the  Savings  Bank's
compliance with the Qualified Thrift Lender ("QTL") test.

         Marketable equity securities increased  marginally,  from $47.5 million
at June 30, 1994 to $48.1  million at June 30, 1995.  These assets are primarily
investments  in mutual  funds which are  composed of  adjustable  rate  mortgage
securities and U.S. Government  Securities.  The portion of these funds which is
invested in mortgage-backed securities qualifies as residential mortgage related
investments  for the purposes of the Savings  Bank's QTL test in the same manner
as conventional mortgage - backed securities. Over 78%, or $37.7 million, of the
$48.1 million balance in marketable  equity  securities at June 30, 1995, are in
the  adjustable  rate  mortgage  funds  with the  remainder  being  invested  in
short-term  U.S.  Government   Securities  funds  ($7.8  million),   and  equity
securities, including FHLMC and FHLB stocks ($2.6 million).

         Under SFAS 115,  ACCOUNTING FOR CERTAIN  INVESTMENTS IN DEBT AND EQUITY
SECURITIES,  investments  in securities  which CSB Financial does not anticipate
holding to  maturity  must be held as either  "available  for sale" or "held for
trading". At June 30, 1995, CSB Financial held $8.5 million in an "available for
sale" category,  a decrease of $16.8 million from the year earlier.  At June 30,
1995, CSB Financial held no securities in a "held for trading" category.

         Securities held as available for sale are recorded at their fair market
value in accordance with the SFAS 115.

         LOANS.  The Savings Bank's primary use of funds is to originate  loans.
In fiscal  year 1995,  total net loans,  increased  $18.8  million,  from $125.4
million at June 30, 1994 to $144.2  million at June 30,  1995.  The Savings Bank
continues to sell a significant  portion of thirty-year  fixed-rate  residential
loan production in the secondary  mortgage market.  While  residential  mortgage
lending  continues  to be the  primary use of funds by the  Savings  Bank,  loan
origination activity in fiscal year 1995 included  nonresidential mortgage loans
and consumer and  commercial  lending as well.  The current  business plan is to
continue  the  expansion of this  lending  activity.  Sources of funding for the
Savings  Bank's  lending  functions  are deposit  gains,  loan  repayments,  and
borrowed funds, primarily from the Federal Home Loan Bank ("FHLB") system.

         DEPOSITS.  Total deposits  increased by $48.1 million,  or 24.5%,  from
$196.0 million at June 30, 1994, to $244.1  million at June 30, 1995,  primarily
as a result of the Danville branch acquisition.  Deposit accounts offered by the
Savings  Bank include  non-interest-bearing  business  and  individual  checking
accounts,   negotiable  order  of  withdrawal  ("NOW")  accounts,  money  market
accounts, savings accounts,  certificates of deposit having terms from 7 days to
60 months,  and Individual  Retirement  Accounts  (IRAs).  Market  interest rate
trends,  after  declining  over a two year period,  reversed  during fiscal year
1995, resulting in an increase of 69 basis points in average deposit costs, from
3.93% in 1994 to 4.62% in 1995. The Savings Bank attempts to control the flow of
deposits by pricing  its  accounts to remain  generally  competitive  with other
financial institutions in its market areas.

         BORROWINGS.  The Savings Bank from time to time uses borrowed  money to
fund  cash  flow  needs or to  finance  long  term  investment  or loan  funding
opportunities.  At June 30, 1995, the Savings Bank had total borrowings of $14.5
million of which $9.5 million was in long-term fixed-rate advances from the FHLB
of Atlanta  which  were used to fund 15 year  fixed-rate  residential  mortgages
placed in the Savings Bank's  portfolio.  Other  borrowings were used to finance
short-term arbitrage investments for income enhancement.

         STOCKHOLDERS'  EQUITY.  Net  stockholders'  equity increased during the
year ended June 30, 1995 by $1.5 million,  or 3.4%,  from $43.6 million to $45.1
million. During fiscal year 1995, CSB Financial repurchased 48,000 shares of its
common  stock at an  average  cost of  $13.75  per  share.  Option  rights  were
exercised  for the  purchase  of 9,088  shares at $10.00 per share.  At June 30,
1995,  CSB Financial  held 176,912  shares of common stock as treasury stock for
the intended  purpose of 

                                       39

<PAGE>


re-issue upon exercise of option  rights by the holders  thereof.  Net after-tax
earnings of $2.2 million,  a reduction in the adjustment for unearned  shares of
common  stock  held by the ESOP  and RRPs of  $413,000  and a  reduction  in net
unrealized  losses on securities held as available for sale of $104,000  further
impacted  net  shareholder  value.  At June 30,  1995 per share  book  value was
$17.06, up 4.9% from June 30, 1994.

LIQUIDITY AND CAPITAL RESOURCES

         The Savings Bank's primary sources of funds are deposits, proceeds from
principal and interest payments on loans and mortgage-backed  securities and the
sale of  loans.  While  maturities  and  scheduled  amortization  of  loans  and
mortgage-backed  securities are a predictable source of funds, deposit flows and
mortgage prepayments are greatly influenced by interest rate cycles and economic
conditions.

         The Savings Bank is required by regulation to maintain specific minimum
levels of liquid  investments.  Regulations  currently  in  effect  require  the
Savings Bank to maintain  liquid assets at least equal to 5.0% of the sum of its
average  daily  balance of net  withdrawable  accounts and  short-term  borrowed
funds.  This regulatory  requirement may be changed from time to time by the OTS
to reflect  current  economic  conditions and deposit flows.  The Savings Bank's
liquidity ratio at June 30, 1995 was 24.21%.  The Savings Bank's liquidity ratio
at June 30 1994 and 1993 were 21.08% and 22.41%, respectively.

         The Savings Bank's most liquid assets are cash,  cash  equivalents  and
other  investment  securities,  which  include  investments  in  highly  liquid,
short-term securities,  federal funds and interest-bearing  deposits. The levels
of these  assets are  dependent  on the  Savings  Bank's  deposit,  lending  and
investing  activities  during any given  period.  At June 30,  1995,  the amount
available for regulatory liquidity totaled $57.9 million.

         Liquidity management for the Savings Bank is both a daily and long-term
function.  Excess funds are generally invested in short-term investments such as
federal  funds and mutual  funds.  In the event  that the  Savings  Bank  should
require funds beyond its ability to generate them internally, additional sources
of funds are available through the use of FHLB of Atlanta advances.  At June 30,
1995, FHLB advances totaled $14.5 million.

                                       40

<PAGE>

         The  Savings  Bank is subject  to  regulations  of the OTS that  impose
certain minimum regulatory capital requirements. The following is a table of the
Savings Bank's regulatory capital at June 30, 1995:

<TABLE>
<CAPTION>
                                              TANGIBLE                     CORE                   RISK-BASED
(DOLLARS IN THOUSANDS)                         CAPITAL                   CAPITAL                    CAPITAL

<S>                                            <C>                       <C>                        <C>     
GAAP capital                                   $ 34,510                  $ 34,510                   $ 34,510
Unrealized losses on certain
   available for sale securities                    671                       671                        671
General credit loss allowance                         -                         -                        679
Goodwill and other intangibles                  (2,101)                   (2,101)                    (2,101)
   Regulatory capital computed                   33,080         11.22%     33,080         11.22%      33,759         22.93%
Minimum capital requirement                       4,422           1.50      8,845           3.00      11,780           8.00
   Regulatory capital excess                   $ 28,658          9.72%   $ 24,235          8.22%    $ 21,979         14.93%
</TABLE>

ASSET/LIABILITY MANAGEMENT AND INTEREST RATE SENSITIVITY

         The Savings Bank has employed various  strategies  intended to minimize
the adverse  effect of  interest  rate risk on future  operations  by seeking to
reduce the  difference  between the interest rate  sensitivity of its assets and
liabilities and by expanding its activities which are not directly  dependent on
interest rate spreads.

         The  Savings  Bank has reduced  its  exposure to interest  rate risk by
emphasizing  the  origination of adjustable  rate mortgage  ("ARM") loans and/or
limited-term  fixed-rate  mortgage loans for portfolio while primarily producing
long-term conforming  fixed-rate loans to be sold in the secondary market. Other
strategies include the purchase of floating rate and short-term  investments for
its portfolio and attempts to lengthen the maturities of its deposits consistent
with the market environment.  CSB Financial's  one-year interest sensitivity gap
as a percent of total assets was a positive  3.10% at June 30, 1995.  Management
believes that investing in floating rate and short-term mortgages,  high quality
collateralized  mortgage obligations,  and short-term U. S. Government,  federal
agency  and  corporate  securities,  although  possibly  sacrificing  short-term
profits  compared  to  the  yields  obtainable  through  longer-term  fixed-rate
investments,  reduces CSB  Financial's  exposure  to the risk of  interest  rate
fluctuations  and thereby  enhances  long-term  profitability.  During  times of
declining  interest rates when borrowers are seeking fixed-rate  mortgages,  the
Savings Bank concentrates on originating  fixed-rate mortgages for sale into the
secondary mortgage market.

         The Savings  Bank seeks to lengthen the  maturities  of its deposits by
emphasizing savings  certificates with maturities of three months to five years.
At June 30, 1995,  savings  certificates with maturities of three months or more
remaining totaled $111.2 million,  or 45.6% of total deposits.  The Savings Bank
does not solicit high rate, jumbo certificates of deposit or brokered funds.

         Matching of assets and  liabilities  may be analyzed by  examining  the
extent to which such assets and  liabilities  are interest rate sensitive and by
monitoring an institution's interest rate sensitivity gap. An asset or liability
is considered  interest rate sensitive  within a specific time period if it will
mature or reprice within that time period.  The interest rate sensitivity gap is
defined  as  the  difference  between  the  amount  of  interest-earning  assets
anticipated,  based upon  certain  assumptions,  to mature or  reprice  within a
specific time period and the amount of interest-bearing liabilities anticipated,
based upon certain assumptions,  to mature or reprice within that time period. A
gap is considered  positive when the amount of interest  rate  sensitive  assets
exceeds the amount of interest rate sensitive  liabilities.  A gap is considered
negative  when the amount of interest  rate  sensitive  liabilities  exceeds the
amount of interest rate  sensitive  assets.  During a period of rising  interest
rates, a negative gap would tend to adversely affect net interest income while a
positive gap would tend to result in an increase in net interest income.  During
a period of falling  interest  rates,  a negative gap would tend to result in an
increase in net  interest  income,  while a positive gap would tend to adversely
affect net interest income. Management's goal is to manage the one-year interest
rate  sensitivity gap consistent with perceived  market rate trends within Board
prescribed tolerance levels.

         The following table sets forth the amounts of  interest-earning  assets
and  interest-bearing  liabilities  outstanding  at June  30,  1995,  which  are
anticipated  by CSB  Financial  to reprice or mature in each of the future  time
periods  shown,  based upon the  contractual  terms of the asset or liability or
certain  assumptions  concerning  amortization and prepayment of such assets and
liabilities.   CSB  Financial's   analysis  of  its  interest  rate  sensitivity
incorporates the modeling  assumptions used by 

                                       41

<PAGE>


the FHLB of Atlanta  Interest Rate Risk Service  concerning the  amortization of
loans and other  interest-earning  assets and the  withdrawal  of deposits.  CSB
Financial has made the following  assumptions in  calculating  the values in the
aforementioned table: fixed-rate mortgages and mortgage-backed securities have a
calculated  prepayment  rate that  assumes a  remaining  330 month  amortization
period;  variable rate loans and asset-backed securities are assumed to reset at
one-half their reset frequency; debt securities with call provisions are assumed
to be repaid on the call date if the  securities  are  trading  at or above par;
passbooks  have  decay  rates  ranging  from 17.0% for one year or less to 40.4%
after 5 years; NOW checking accounts have decay rates ranging from 37.0% for one
year or less to 20.0% after 5 years; and money market deposits have a decay rate
ranging from 79.0% for one year or less to 4.8% after 5 years. These assumptions
change over time based upon current  economic  conditions.  Management  believes
that  these  assumptions   approximate  actual  experience  and  considers  them
reasonable,  although  the  actual  amortization  and  repayment  of assets  and
liabilities may vary substantially.


<TABLE>
<CAPTION>
                                                            JUNE 30, 1995

                                                                           MORE THAN   MORE THAN
                                    LESS THAN       3 TO 6    6 MONTHS    1 YEAR TO     3 YEARS    MORE THAN
   (Dollars in thousands)           3 MONTHS        MONTHS   TO ONE YR.    3 YEARS    TO 5 YEARS   5 YEARS
<S>                                 <C>          <C>          <C>         <C>         <C>         <C>     
Interest-earning assets:
  Loans, including other loans      $ 17,471     $  8,601     $ 38,660    $ 24,845    $ 25,274    $ 28,735
  Marketable equity securities         5,702        2,779       29,151       5,156       4,089       1,200
  Mortgage-backed securities             679        1,605        4,518      11,715       5,499       3,668
  Overnight deposits                   4,499         --           --          --          --          --
  Investment securities               22,375        8,000        8,000      18,800      11,000        --

    Total interest-earning assets     50,726       20,985       80,329      60,516      45,862      33,603


Interest-bearing liabilities:
  Passbook accounts                    1,981        1,754        3,272      10,426       6,797      16,291
  NOW accounts                         1,848        1,646        2,773       5,737       1,535       3,399
Money market accounts                  4,091        2,946        3,344       1,482         706         641
  Certificate accounts                57,668                  476 54,251    35,793      20,683        --

    Total deposits                    65,588        6,822       63,640      53,438      29,721      20,331
  Borrowed funds                       5,000        1,500         --         4,000       4,000

    Total interest-bearing
      liabilities                     70,588        8,322       63,640      57,438      33,721      20,331

Interest sensitivity gap            $(19,862)    $ 12,663     $ 16,689    $  3,078    $ 12,141    $ 13,272

Cumulative interest sensitivity
  gap                               $(19,862)    $ (7,199)    $  9,490    $ 12,568    $ 24,709    $ 37,981

Cumulative interest sensitivity
  gap as a percentage of
  total assets                        -6.49%       -2.35%         3.10%       4.11%       8.08%      12.42%

Cumulative net interest-earning
  assets as a percentage of
  interest-sensitive liabilities       71.86%       90.88%      106.66%     106.28%     110.57%     114.95%
</TABLE>

   (1)  Loans are reduced by non-performing loans but not by the allowance for 
        credit losses.


         Certain  shortcomings are inherent in the method of analysis  presented
in the foregoing table. For example, although certain assets and liabilities may
have similar  maturities  or periods to  repricing,  they may react in different
degrees to changes in market interest rates. Also, the interest rates on certain
types of assets and  liabilities  may  fluctuate in advance of changes in market
interest  rates,  while  interest rates on other types may lag behind changes in
market rates.  Additionally,  certain assets,  such as ARM loans,  have features
which restrict changes in interest rates on a short-term basis and over the life
of the asset.

                                       42

<PAGE>


         Further,  in the event of a change in interest  rates,  prepayment  and
early withdrawal levels would likely deviate significantly from those assumed in
calculating the table.  Finally,  the ability of many borrowers to service their
adjustable rate debt may decrease in the event of an interest rate increase.

ASSET QUALITY

         CLASSIFICATION  OF  ASSETS.   Federal   regulations   provide  for  the
classification  of loans and other assets,  such as debt and equity  securities,
considered  to be of  lesser  quality  as  "substandard,"  "doubtful"  or "loss"
assets.

         An asset is considered "substandard" if it is inadequately protected by
the paying capacity and net worth of the obligor or the collateral  pledged,  if
any.  Substandard assets include those characterized by the distinct possibility
that the insured  institution may 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 highly  questionable
and  improbable,  on the basis of  currently  existing  facts,  conditions,  and
values.  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 which do not currently  expose
the insured institution to a sufficient degree of risk to warrant classification
in one of the  aforementioned  categories but possesses  credit  deficiencies or
potential  weaknesses  are  required  to  be  designated  "special  mention"  by
Management.

         When  an  insured  institution  classifies  problem  assets  as  either
substandard  or doubtful,  it is required to establish  general  allowances  for
losses in an amount deemed prudent by management.  General allowances  represent
loss  allowances  which have been  established  to recognize  the inherent  risk
associated with lending activities, but which, unlike specific allowances,  have
not been allocated to particular  problem  assets.  When an insured  institution
classifies  problem  assets as loss,  it is  required  to  establish  a specific
allowance  for losses equal to 100% of the amount of the asset so  classified or
to  charge-off  such  amount.   An   institution's   determination   as  to  the
classification  of its assets and the amount of  additional  general or specific
loss   allowances  is  subject  to  review  by  the  OTS  which  can  order  the
establishment  of additional  general or specific loss  allowances.  The Savings
Bank  regularly  reviews the assets in its  portfolio to determine  which assets
require classification in accordance with applicable regulations.

         At June 30, 1995, the Savings Bank had total classified  assets of $2.0
million of which $1.5 million were  classified  as  substandard,  $207,000  were
classified as doubtful and $258,000 were  classified  as loss.  Special  mention
assets totaled $765,000 at June 30, 1995.

                                       43


<PAGE>



         NON-PERFORMING ASSETS. The following table sets forth information as to
non-accrual loans and real estate owned at the dates indicated. The Savings Bank
may  discontinue the accrual of interest on loans 90 days or more past due which
Management  considers  to be  uncollectible,  at  which  time  all  accrued  but
uncollected  interest on such loans is reversed.  There were no  restructured or
impaired  loans during the fiscal year ended June 30, 1995 within the meaning of
FASB Statements 15 and 114.

<TABLE>
<CAPTION>

                                                                                   JUNE 30
          (DOLLARS IN THOUSANDS)                 1995              1994             1993              1992           1991
<S>                                           <C>             <C>                <C>               <C>            <C>   
   Non-accrual mortgage loans delinquent
     more than 90 days                         $1,046          $      -           $  368            $  586         $1,827
   Non-accrual other loans delinquent
     more than 90 days                            456                 -                -                 3             12

         Total non-accrual loans                1,502                 -              368               589          1,839

   Loans 90 days or more delinquent and
     still accruing                               365               369                -               -                -

         Total non-performing loans             1,867               369              368               589          1,839

   Total foreclosed real estate, net
     of related allowance for losses                -               411              411               510            200

         Total non-performing assets           $1,867            $  780           $  779            $1,099         $2,039


   Non-performing loans to net loans            1.30%             0.30%            0.33%            0.50%           1.61%

   Non-performing loans to total loans          1.24%             0.28%            0.32%            0.50%           1.56%

   Total non-performing assets to
     total assets                               0.61%             0.31%            0.33%            0.52%           1.02%
</TABLE>


         At June 30, 1995, the Savings Bank had two non-accruing  loans totaling
$1.5  million.  The larger of the two is a  participation  of $1.0  million in a
mortgage  loan on a shopping  center  located in the Town of Bedford,  Virginia.
This loan is presently the subject of a loan work-out agreement which Management
anticipates  will result in the Savings Bank's recovery of its  investment.  The
smaller of the two loans,  a  non-mortgage  loan in the amount of $456,000,  has
been  determined  to be a  fraudulent  transaction.  Actions  have been taken to
improve the collateral  position  partially securing this loan and provision has
been made to recognize the maximum anticipated loss.

         The  most  significant   non-performing  asset  at  June  30,  1994,  a
participation in a loan on a 200 unit hotel in Richmond,  Virginia, was resolved
during  fiscal  year  1995  through  the  actual  foreclosure  and  sale  of the
collateral  property.  There was a full  recovery  of the net book  value of the
asset, plus a partial recovery of $128,000 of previously recognized losses.

         At June 30, 1995,  non-performing  assets totaled $1.9 million or 0.61%
of assets, up from $780,000 or 0.31% of assets, at June 30, 1994.

         ALLOWANCE  FOR CREDIT  LOSSES.  The  Savings  Bank  provides  valuation
allowances for estimated losses from uncollectible loans.  Management's periodic
evaluation  of the adequacy of the  allowance for credit losses is based on loss
experience,  known  and  inherent  risk  in  the  portfolio,  prevailing  market
conditions,  and management's  judgment as to collectibility.  The allowance for
credit losses is increased by charges to earnings and  decreased by  charge-offs
(net of recoveries).

                                       44

<PAGE>



         The  following  table  provides an analysis of the  allowance  for loan
losses for the last five years:

<TABLE>
<CAPTION>
                                                                                  AT JUNE 30,
        (DOLLARS IN THOUSANDS)                   1995              1994             1993              1992           1991
<S>                                            <C>               <C>              <C>               <C>            <C>   
Balance at beginning of period                 $  644            $  569           $  289            $  552         $  264
Provision for loan losses                         276                38              277               234            302
Charge-offs:
  Mortgage loans                                    -                -                -                485             14
  Other loans                                      16                 -                1                13              2
Recoveries:
  Mortgage loans                                   31                37                4                -               -
  Other loans                                       2                -                 -                 1              2


Balance at end of year                         $  937            $  644           $  569            $  289         $  552


At end of period allocated to:
  Mortgage loans                               $  612            $  600           $  546            $  272         $  531
  Other loans                                     325                44               23                17             21
  Unallocated                                      -                 -                 -                 -              -

Ratio of net charge-offs during the
  period to average loans outstanding
  during the period                             -0.01%           -0.03%             0.00%            0.42%           0.01%

Ratio of allowance for credit losses
  to net loans receivable at the
  end of period                                  0.65%            0.52%             0.51%            0.25%           0.48%

Ratio of allowance for credit losses
  to total non-performing assets
  at the end of period                          50.19%           82.56%            73.04%           26.30%          27.07%

Ratio of allowances for credit losses
  to non-performing loans at the
  end of the period                             50.19%          174.53%           154.62%           49.07%          30.02%
</TABLE>

RESULTS OF OPERATIONS

         The operating results of CSB Financial are primarily dependent upon the
operations of the Savings Bank.  The Savings  Bank's  results of operations  are
dependent  upon its net interest  income,  which is the  difference  between its
interest and dividend income on earning assets,  such as loans and  investments,
and its interest expense on interest-bearing liabilities, primarily deposits and
borrowings.  Other components also effect CSB Financial/Bank's operating results
such as the provision for credit losses,  the level of non-interest  income, and
non-interest  expense, and income tax expense.  Each of the principal components
of CSB Financial/Bank's operating results is discussed below.

         ANALYSIS OF NET INTEREST  INCOME.  Net interest  income  represents the
difference   between   income  on   interest-earning   assets  and   expense  on
interest-bearing  liabilities.  Net interest  income  depends upon the volume of
interest-earning  assets and interest-bearing  liabilities and the interest rate
earned or paid on them.


                                       45

<PAGE>


AVERAGE BALANCE SHEETS

         The  following  table sets forth  certain  information  relating to CSB
Financial's  Consolidated  Statements  of Financial  Condition  and reflects the
average  yield on assets and the  average  cost of  liabilities  for the periods
indicated.  Such yields and costs are  derived by dividing  income or expense by
the  average  balance of assets or  liabilities,  respectively,  for the periods
shown. Average balances are derived from average daily balances.  The yields and
costs include fees which are considered adjustments to yields.

<TABLE>
<CAPTION>



                                                                   FISCAL YEAR ENDED JUNE 30,
                                                 1995                            1994                           1993
                                                         AVERAGE                         AVERAGE                        AVERAGE
                                    AVERAGE               YIELD/    AVERAGE              YIELD/    AVERAGE               YIELD/
  (DOLLARS IN THOUSANDS)            BALANCE   INTEREST     COST     BALANCE   INTEREST    COST     BALANCE   INTEREST     COST
<S>                                 <C>         <C>         <C>     <C>        <C>          <C>    <C>         <C>        <C>  
  ASSETS:
  Interest-earning assets:
     Mortgage loans, net            $129,218    $10,746     8.32%   $122,954   $10,002      8.13%  $122,466    $10,783    8.80%
     Other loans, net                  3,531        323     9.15       1,682       177    10.52         726         85   11.71
     Mortgage-backed securities       25,473      1,694     6.65      18,381     1,088     5.92      18,186      1,255    6.90
     Overnight deposits                5,441        321     5.90       6,883       235     3.41       4,934        157    3.18
     Trading account securities            -          -        -         186         8     4.30         502         16    3.19
     Marketable equity securities     47,399      2,910     6.14      46,151     2,298     4.98      29,043      1,589    5.47
     Investment securities            56,913      3,500     6.15      43,792     2,497     5.70      40,904      2,570    6.28

  Total interest-earning assets       267,975    19,494     7.27     240,029    16,305     6.79     216,761     16,455    7.59
     Non-interest-earning assets      12,486                           8,656                          7,934

  Total assets                      $280,461    $19,494     6.95%   $248,685   $16,305      6.56%  $224,695    $16,455
                                                                                                                        7.32%


  LIABILITIES AND RETAINED
  EARNINGS:
  Interest-bearing liabilities:
    Deposits:
      Passbook and statement
        savings accounts             $41,183   $  1,487     3.61%   $ 41,575   $ 1,332      3.20%  $ 35,203    $ 1,246     3.53%
     NOW accounts                     18,670        557     2.98       5,757       158      2.74      5,478        158     2.88
     Money market accounts            14,067        464     3.30      28,558       876      3.07     25,978        862     3.32
     Certificate accounts                         7,562     5.26     118,156     5,269      4.46    126,679      6,405     5.06
                                      143,835

        Total Deposits                           10,070     4.62     194,046     7,635      3.93    193,338      8,671     4.48
                                      217,755
  Borrowed funds:
    FHLB advances and other           12,233        766     6.26      10,000       629      6.29      6,886        460     6.68
    Short-term borrowings                318         15     4.72          42         1      2.38        351         15     4.27

  Total interest-bearing
     liabilities                     230,306     10,851     4.71     204,088     8,265      4.05    200,575      9,146     4.56
   Other liabilities                   6,523                           4,678
                                                                                                   3,681

  Total liabilities                  236,829     10,851     4.58     208,766     8,265      3.96    204,256      9,146     4.48
   Stockholders' equity               43,632                          39,919                         20,439

  Total liabilities and
      stockholders' equity          $280,461   $ 10,851     3.87%   $248,685    $8,265      3.32%  $224,695     $9,146     4.07%

  Net interest income/
     interest rate rate spread                 $  8,643     2.56%               $8,040      2.74%               $7,309     3.03%

  Net earning assets/net
    interest margin                 $ 37,669                3.23%    $35,941                3.35%  $                       3.37%
                                                                                                     16,186

  Ratio of interest-earning
     assets to interest-bearing
     liabilities                                          116.36%                         117.61%                        108.07%
</TABLE>



         RATE/VOLUME ANALYSIS.  The following table presents the extent to which
changes in interest rates and changes in volume of  interest-earning  assets and
interest-bearing  liabilities have affected CSB Financial's  interest income and
interest expense during the periods  indicated.  Information is provided in each
category with respect to (i) changes  attributable to changes in volume (changes
in volume  multiplied by prior rate),  (ii) changes  attributable  to changes in
rate (changes in rate multiplied by prior volume), and (iii) the net change. The
changes  attributable  to the  combined  impact  of  volume  and rate  have been
allocated  proportionately  to the  changes due to volume and the changes due to
rate.

                                       46

<PAGE>

<TABLE>
<CAPTION>

                                     FISCAL YEAR ENDED JUNE 30, 1994  FISCAL YEAR ENDED JUNE 30, 1993
                                      COMPARED TO FISCAL YEAR ENDED    COMPARED TO FISCAL YEAR ENDED
                                             JUNE 30, 1995                     JUNE 30, 1994
                                      INCREASE (DECREASE) IN NET        INCREASE (DECREASE) IN NET
                                       INTEREST INCOME DUE TO             INTEREST INCOME DUE TO
      (IN THOUSANDS)                 VOLUME      RATE       NET       VOLUME       RATE        NET
<S>                                 <C>        <C>        <C>        <C>        <C>        <C>     
Interest-earning assets:
  Mortgage loans, net               $   517    $   227    $   744    $    43    $  (824)   $  (781)
  Other loans                           172        (26)       146        101         (9)        92
  Mortgage-backed securities            459        147        606         13       (180)      (167)
  Overnight deposits                    (57)       143         86         66         12         78
  Marketable Equity Securities           64        548        612        863       (154)       709
  Investment securities                 795        208      1,003        174       (247)       (73)
  Trading account securities             (4)        (4)        (8)       (12)         4         (8)
    Total                             1,946      1,243      3,189      1,248     (1,398)      (150)


Interest-bearing liabilities:
  Demand accounts                       (63)       205        142        298       (198)       100
  Certificates                        1,258      1,035      2,293       (412)      (724)    (1,136)
  Borrowed funds                        156         (5)       151        177        (22)       155

     Total                            1,351      1,235      2,586         63       (944)      (881)


Net change in net interest income   $   595    $     8    $   603    $ 1,185    $  (454)   $   731
</TABLE>

COMPARISON OF FISCAL YEARS ENDED JUNE 30, 1995 AND
JUNE 30, 1994

         GENERAL. Net income totaled $2.2 million for the fiscal year ended June
30, 1995 compared to $2.3 million reported for fiscal 1994, a decrease of 7.3%.

         INTEREST INCOME.  Interest income increased $3.2 million,  or 19.6%, to
$19.5 million for fiscal year ended June 30, 1995 from $16.3 million reported in
the prior  year.  This was due to the  increase  in  interest-earning  assets by
reasons of the acquisition of the Danville branch in November,  1994, the change
in the mix of interest-earning assets and the upward movement in market interest
rates from the prior year.  Management continued to follow the strategies of the
Savings Bank's interest rate risk program by selling long-term, fixed-rate loans
in the secondary mortgage market and holding shorter-term and/or adjustable-rate
loans in  portfolio.  Additional  activity in  commercial,  nonresidential  real
estate, and consumer lending also produced positive impacts upon interest income
without  disproportionately  affecting interest rate risk.  Investment  security
activity continued to emphasize the short-term U. S. Government, federal agency,
mortgage-backed  securities and high-grade  corporate debt markets.  While these
categories of  investments  produce  lower  interest  returns than  longer-term,
fixed-rate  alternatives,  they  afford  the  Savings  Bank a  constant  flow of
liquidity and an appreciably greater interest rate risk protection.

         INTEREST  EXPENSE.  Interest expense increased by $2.6 million to $10.9
million for the fiscal  year ended June 30,  1995  versus  $8.3  million for the
prior year.  Contributing  factors  were the  increase of 69 basis points on the
average yield on interest-bearing deposits, from 3.93% in 1994 to 4.62% in 1995,
and  the  increase  in  average  interest-bearing  deposits  of  $23.7  million,
primarily as a result of the Danville branch acquisition.

         Interest  expense on borrowings,  primarily  FHLB  advances,  increased
$151,000,  or 24.0% to  $781,000  for the fiscal  year ended June 30,  1995 from
$630,000  for the prior year.  The primary  reason for the increase was a higher
average level of borrowing.

         PROVISION FOR CREDIT LOSSES. Management of the Savings Bank continually
reviews the loan  portfolio  to assess the risks  inherent  in lending.  Factors
incorporated  in  Management's  assessment  of risks  include an analysis of the
payment history on the loans, the financial  condition and results of operations
of the  borrowing  entities  and  guarantors,  if  applicable,  and  general and
regional economic conditions  particularly as they apply to the related industry
of the  borrower.  Loans which 

                                       47

<PAGE>


are  determined to have more than the normal risk are  designated as "classified
assets"  and are  subject to the  establishment  of loss  reserves to offset the
added risk.

         In addition to the specific valuations on "classified assets" which are
established and reviewed on a quarterly  basis,  the Savings Bank also maintains
general loss reserves to offset future  losses  inherent in the loan  portfolio.
The Savings  Bank's  general  valuation  allowance  is based on a  computational
analysis of the loan portfolio. The provision for credit losses is then charged,
or  credited,  based  on  the  appropriate  percentage  of  the  change  in  the
outstanding   balances  in  the  loan   portfolio.   Management  and  the  Board
periodically  review  valuation  rates used on each segment of the  portfolio to
assure that the reserves are adequate.

         At June 30, 1995, the Savings Bank's total  allowance for credit losses
on loans was $937,000  compared to $644,000 at June 30, 1994.  This represents a
45.5%  increase  over the prior  year's  valuation  allowance  while total loans
increased 15.0%. Of the $276,000  provision for credit losses on the fiscal year
1995 income  statement,  $250,000 is attributable to a non-recurring  fraudulent
loan  transaction.  The  remainder  of the  provision is the result of a general
evaluation of the loan portfolio.

         NON-INTEREST  INCOME.  Total  non-interest  income for the fiscal  year
ended June 30, 1995 increased by $295,000,  or 71.3%,  to $709,000 from $414,000
for the prior year. Fee income,  including service fees on loans sold, increased
by  $115,000,  or 35.2% to $442,000  during  fiscal 1995 from  $327,000  for the
fiscal year ended June 30, 1994.  The net effect of gains and losses on the sale
of loans and securities,  plus the adjustments in market value of loans held for
sale was  $229,000  for the fiscal  year ended June 30,  1995,  as  compared  to
$51,000 for the prior year.

         NON-INTEREST  EXPENSE.  Total non-interest  expense for the fiscal year
ended June 30, 1995 increased $997,000, or 20.7%, from $4.8 million in the prior
year to $5.8  million  in  fiscal  1995.  This  increase  is the  result  of the
acquisition of the Danville office in November 1994 and the general  increase in
the cost of personnel,  facilities  operation,  marketing  and data  processing.
Personnel costs  increased  $586,000,  or 21.2%,  from $2.8 million in the prior
fiscal  year to  $3.4  million  in  fiscal  1995.  Over  the  past  two  years a
significant portion of personnel cost increase is attributable to the funding of
the Employee Stock Ownership Plan and Recognition & Retention Plan for directors
and employees. The plans were approved by the stockholders on February 11, 1994.

         INCOME TAX EXPENSE. The provisions for income taxes for the fiscal year
ended June 30, 1995  declined by  $165,000,  or 13.1%,  from the prior year as a
result of the $337,000 decrease of income before taxes.

COMPARISON OF FISCAL YEARS ENDED JUNE 30, 1994 AND 1993

         NET INCOME.  Net income for fiscal 1994 increased  $245,000,  or 11.7%,
from fiscal 1993. The increase in net income primarily  resulted from a decrease
of $881,000  in interest  expense due to  declining  interest  rates  throughout
fiscal 1993 and 1994.  The decline in interest  rates had a greater  impact upon
the  cost  of  interest-bearing   liabilities  than  it  did  on  the  yield  on
interest-earning  assets,  resulting  in a  $731,000  increase  in net  interest
income.

         INTEREST INCOME.  Interest income decreased $150,000, or 0.9%, to $16.3
million for fiscal 1994 from $16.5  million for fiscal 1993.  This  decrease was
the combined  result of a decline in average yield on mortgage  loans from 8.80%
in 1993 to 8.13% in 1994,  an  increase  in the  volume  of  average  assets  in
investment  securities from $93.6 million in 1993 to $115.4 million in 1994, and
a decline in average yield on investments from 5.97% in 1993 to 5.30% in 1994.

         INTEREST EXPENSE.  Interest expense for fiscal 1994 was $8.3 million as
compared to $9.1 million for fiscal 1993, a decrease of $881,000,  or 9.6%.  The
decrease  resulted  from a decrease  in interest  rates and a marginal  shift of
deposits  from  certificate  of deposit to passbook  and  statement  accounts as
depositors waited for a rate change before committing deposits for longer terms.
The average  cost of  liabilities  decreased  52 basis  points from 4.48% during
fiscal 1993 to 3.96% for fiscal 1994.

         PROVISION FOR CREDIT LOSSES.  During fiscal 1994, the Savings Bank made
a $38,000  provision  for credit  losses as compared to a $277,000  provision in
fiscal 1993.  See  "Comparison  of Fiscal Years Ended June 30, 1995 and June 30,
1994 Provision for Credit Losses".

         NON-INTEREST  INCOME.  Non-interest income during fiscal 1994 increased
by $132,000, from $282,000 in fiscal 1993 to $414,000 for fiscal 1994. Increases
of $120,000 in service fees accounted for the majority of this increase.

                                       48

<PAGE>


         NON-INTEREST EXPENSE. Non-interest expense during fiscal 1994 increased
$802,000,  or 20.0%,  to $4.8 million from $4.0 million during fiscal 1993. This
increase was primarily  the result of the  conversion of the Savings Bank from a
mutual institution to a federal stock charter and the organization and operation
of CSB Financial. Personnel cost increased by 31.1%, approximately half of which
was to fund the cost of employee and director  benefit  programs  resulting from
the conversion to a stock institution.

         INCOME TAX  EXPENSE.  The  provision  for income  taxes  increased  
$55,000  between  the two fiscal  years.  This increase is due to a $300,000 
increase in pre-tax income between the tw

IMPACT OF RECENT ACCOUNTING PRONOUNCEMENTS

         The  Financial   Accounting   Standards  Board  ("FASB")  has  recently
announced  and issued the following  pronouncements  which may have an effect on
CSB Financial's financial statements:

         Statement  of  Financial  Accounting  Standards  No. 114,  ("SFAS 114")
ACCOUNTING  BY CREDITORS  FOR  IMPAIRMENT OF A Loan, as amended by Statement No.
118,  will become  effective  for CSB  Financial  beginning  July 1, 1995.  This
statement requires  recognition of impairment of a loan when it is probable that
principal and interest are not  collectible in accordance  with the terms of the
loan  agreement.  Measurement  of  impairment  is based on the present  value of
expected future cash flows discounted at the loan's effective  interest rate, or
as a practical  expedient,  at the loan's  market price or the fair value of the
collateral,  if known.  Management believes  implementation of SFAS 114 will not
have a  significant  impact  on the  financial  position  or  operations  of CSB
Financial.

         In May 1995, the FASB issued Statement No. 122 ("SFAS 122"), ACCOUNTING
FOR  MORTGAGE  SERVICING  RIGHTS.   This  Statement  amends  Statement  No.  65,
ACCOUNTING FOR CERTAIN MORTGAGE BANKING ACTIVITIES,  to eliminate the accounting
distinction  between purchased mortgage servicing rights and originated mortgage
servicing rights.  Thus, a mortgage banking enterprise will recognize the rights
to  service  loans  for  others  as an asset no matter  how  those  rights  were
acquired.  SFAS 122 also  requires  that these  capitalized  mortgage  servicing
rights be evaluated for impairment based on the fair value of such rights.  SFAS
122 is effective for fiscal years beginning after December 15, 1995.

IMPACT OF INFLATION AND CHANGING PRICES

         The financial  statements and related data  presented  herein have been
prepared in accordance  with generally  accepted  accounting  principles,  which
require the measurement of financial  position and operating results in terms of
historical dollars without  considering changes in the relative purchasing power
of money over time due to inflation.

         Unlike  most  industrial  companies,   virtually  all  the  assets  and
liabilities  of  financial  institutions  are  monetary in nature.  As a result,
interest  rates  have a more  significant  impact on a  financial  institution's
performance  than the effect of general  levels of inflation.  Interest rates do
not  necessarily  move in the same  direction or with the same  magnitude as the
prices of goods and  services  since such prices are  affected by inflation to a
larger extent than interest rates.

LEGAL PROCEEDINGS

         CSB Financial is involved only in routine legal  proceedings  occurring
in the  ordinary  course of  business  which are  believed by  Management  to be
immaterial to the financial condition of the Corporation.

                                       49

<PAGE>


                    BUSINESS AND PROPERTIES OF CSB FINANCIAL

GENERAL

         CSB Financial is a unitary thrift holding company that was incorporated
in 1993 under the laws of the State of Delaware for the purpose of acquiring all
of the issued and outstanding common stock of the Savings Bank. This acquisition
occurred in connection with the  simultaneous  conversion on September 24, 1993,
of the  Savings  Bank  from a mutual to stock  institution.  In June  1995,  CSB
Services was  incorporated as a Virginia  corporation.  Neither the Savings Bank
nor CSB Services  have any  subsidiaries.  At June 30, 1995,  CSB  Financial had
total  consolidated  assets of $305.8 million,  deposits of $244.1 million,  and
stockholders'  equity of $45.1 million or 14.7% of total assets under  generally
accepted accounting principles (GAAP). The principle activities of CSB Financial
are those of the Savings Bank.

         The Savings Bank is a federally  chartered  capital  stock savings bank
located  in  Lynchburg,  Virginia.  The  Savings  Bank was  founded in 1914 as a
Virginia  chartered  building and loan association  under the name  Co-operative
Building  and Loan  Association.  In 1988,  the Savings  Bank  adopted a federal
savings bank charter and changed its name to Co-operative  Savings Bank,  F.S.B.
In 1993, the Savings Bank converted  from a federally  chartered  mutual savings
bank to its current  form,  a federally  chartered  capital  stock  savings bank
subsidiary of a thrift holding company.

         The Savings Bank's  deposits have been federally  insured since 1934 by
the Savings Association  Insurance Fund ("SAIF"), as administered by the Federal
Deposit Insurance Corporation ("FDIC"), and its predecessor, the Federal Savings
and Loan  Insurance  Corporation.  The  Savings  Bank  has been a member  of the
Federal Home Loan Bank System since 1932.

         The  Savings  Bank offers a variety of  financial  services to meet the
needs of the communities it serves.  The Savings Bank's  principal  business has
been and continues to be attracting  retail deposits from the general public and
investing  those  deposits,  together  with  funds  generated  from  operations,
primarily in one-to  four-family  residential  mortgage loans.  The Savings Bank
invests in U.S. government and federal agency securities and mortgage-backed and
related securities, interest-earning deposits and to a lesser extent, commercial
and multi-family  real estate loans,  construction  loans,  commercial loans and
consumer  loans.  The  Savings  Bank's  revenues  are derived  principally  from
interest  on its  mortgage  loan  and  mortgage-backed  and  related  securities
portfolio and earnings on its investment securities.  The Savings Bank's primary
sources of funds are  deposits,  principal  and  interest  payments on loans and
mortgage-backed and related securities.

MARKET AREAS

         The Savings Bank operates in two distinct marketing areas - the Greater
Lynchburg, Virginia area and the Danville, Virginia area.

         The Greater  Lynchburg,  Virginia,  area includes the City of Lynchburg
and portions of Amherst,  Appomattox,  Bedford and Campbell Counties.  This area
composes the majority of the Central Virginia  Planning  District ("CVDP") and a
sizable  portion of that area  referred  to as Region  2000.  The  manufacturing
sector accounts for over 25% of total employment within the CVPD. Lynchburg, one
of the state's main  manufacturing  centers,  accounts for over one-third of all
employment in the CVPD; and the Lynchburg-Campbell County area accounts for over
three-quarters  of the  manufacturing  employment  within  the  CVPD.  Among the
largest  employers are Babcock and Wilcox Company,  BW Nuclear  Technologies and
Ericsson Mobile Communications Division.

         The services sector accounts for over 23% of all employment  within the
CVPD.  Most of the services  sector  employers are  relatively  small with,  the
largest employers being Centra Health, Liberty University,  Sweet Briar College,
Lynchburg  College  and  Randolph  Macon  Woman's  College.  Sixteen  percent of
employment is in the retail sector and another 12% is in the government  sector.
Unemployment in the CVPD is consistently below the state average.

         Population  within the CVPD  increased  only modestly  between 1980 and
1990  with the  largest  portion  of such  increases  occurring  in the  eastern
one-half  of  Bedford  County.  Within  the CVPD,  14% of the  population  is of
retirement age (compared to 10% for the state).  Within Bedford  County,  25% of
the population is of retirement age.

         The Danville, Virginia, area includes the City of Danville and adjacent
Pittsylvania  County. This area is a part of the West Piedmont Planning District
("WPPD").  The City of  Danville  accounts  for 22% of the  population  of WPPD.
Danville combined with Pittsylvania  County accounts for 45.5% of the population
of WPPD. From 1980 to 1990 there was a net  out-migration of 2125 persons for an
average annual growth rate of -0.1%. Only modest population growth is forecasted

                                       50

<PAGE>


for the 1990's.  Manufacturing  accounts for the largest  portion of jobs within
the WPPD and the City of Danville and the larger employers are Dan-River,  Inc.,
Goodyear Tire and Rubber Company and Owens Brockway Glass  Containers  (formerly
Corning  Glass  Works).  The  services  sector is the second  largest  sector of
employment and Danville  Regional  Medical  Center the largest  employee in this
section.  Even with the large  expanses of farmland in  Pittsylvania,  Franklin,
Patrick,  and  Henry  counties,  agriculture  accounts  for  only  2%  of  total
employment within the WPPD. Retail trade employs 14.7% of the workforce with the
government  accounting for 9.8%.  Unemployment in the WPPD has been consistently
higher than the state or the nation.

LENDING ACTIVITIES

         GENERAL.  The Savings  Bank's  lending  strategy  is: (i) to  originate
adjustable-rate  or short-term  loans for portfolio  purposes  whenever  lending
market  conditions will support the generation of these types of loans;  (ii) to
originate  fixed-rate  residential  mortgage  loans  primarily for sale into the
secondary market (Federal Home Loan Mortgage  Corporation  ("FHLMC") and Federal
National Mortgage Association  ("FNMA")) on a servicing retained basis, although
some  fixed-rate  loans  will be  originated  for  portfolio;  (iii) to  finance
nonresidential  real estate  properties on a  conservative  basis and within the
Savings Bank's primary  market area only; and (iv) to  continuously  develop the
consumer and small commercial loan portfolios on a  conservatively  underwritten
basis and within the Savings  Bank's  primary  market only.  When lending market
conditions  do not  favor  adjustable-rate  residential  mortgage  lending,  the
Savings Bank will purchase mortgage-backed securities on a short-to-intermediate
term basis,  using these  investments as  alternatives  to residential  mortgage
lending activity.  In contrast to other types of securities in which the Savings
Bank is authorized to invest,  mortgage-backed  securities constitute "qualified
thrift  investments"  for purposes of enabling the Savings Bank to comply with a
statutory  requirement to have a minimum  percentage of total assets invested in
qualified   thrift   investments.   See   "Supervision  and  Regulation  of  CSB
Financial--Bank  Regulation--QTL Test." The Savings Bank emphasizes the purchase
of short-  and  intermediate-term  securities  in order to  reduce  its level of
interest rate risk. See "--Mortgage-Backed and Related Securities."

         LOAN   PORTFOLIO   COMPOSITION.   The  Savings  Bank's  loan  portfolio
composition  consists primarily of conventional  adjustable-rate  and fixed-rate
first mortgage loans secured by one- to four-family residences. The Savings Bank
also makes multi-family and nonresidential  real estate mortgage loans and, to a
lesser extent,  construction,  commercial and consumer  loans. At June 30, 1995,
the Savings Bank's mortgage loans outstanding  (including loans held for sale of
$140,000) were $133.5 million,  of which $117.9 million were one- to four-family
residential  mortgage  loans.  Of the one- to four-family  residential  mortgage
loans  outstanding at that date,  48.4% were  adjustable-rate  mortgage  ("ARM")
loans and 51.6% were  fixed-rate  loans.  At that date,  other real estate loans
totaled $15.6 million and consisted  primarily of nonresidential real estate and
multi-family mortgage loans.

                                       51

<PAGE>


         The following  tables set forth the  composition  of the Savings Bank's
loan and mortgage-backed and related securities portfolios in dollar amounts and
percentages at the dates indicated.

<TABLE>
<CAPTION>
                                                                          AT JUNE 30,
                                     1995                1994               1993               1992                1991
                                         PERCENT            PERCENT            PERCENT             PERCENT            PERCENT
(DOLLARS IN THOUSANDS)          AMOUNT   OF TOTAL   AMOUNT  OF TOTAL   AMOUNT   OF        AMOUNT   OF TOTAL   AMOUNT  OF TOTAL
<S>                            <C>          <C>   <C>          <C>    <C>           <C>  <C>           <C>  <C>          <C>  
Construction loans
   One- to four-family         $  1,563    1.04%  $  2,342    1.81%   $  2,713   2.33%   $  1,826     1.54  $  1,660    1.41%
   Multi-family                     500    0.33        500    0.38         500   0.43           -       -      1,440    1.22
   Nonresidential                 2,536    1.69          -       -           -      -           -       -        167    0.14

       Total                      4,599    3.06      2,842    2.19       3,213   2.76       1,826    1.54      3,267    2.77

Mortgage loans:
   One- to four-family          117,819   78.41    108,455   83.69     100,495  86.35     105,144   88.58    101,582   86.35
   Multi-family                   3,781    2.52      1,395    1.08       1,618   1.39       1,770    1.49      1,187    1.01
   Nonresidential                10,676    7.10      9,662    7.46       7,558   6.49       7,457    6.28      8,413    7.15
   Land                           1,060    0.70      1,082    0.83       1,415   1.22       1,011    0.85      1,148    0.98

      Total                     133,336   88.73    120,594   93.06     111,086  95.45     115,382   97.20    112,330   95.49

Total mortgage loans            137,935   91.79    123,436   95.25     114,299  98.21     117,208   98.74    115,597   98.26


Other loans:
   Commercial                     8,574    5.71      3,847    2.97         700   0.60           -       -          -       -
   Consumer                       3,760    2.50      2,311    1.78       1,387   1.19       1,490    1.26      2,046    1.74

      Total other loans          12,334    8.21      6,158    4.75       2,087   1.79       1,490    1.26      2,046    1.74

Total loans receivable          150,269   100.00%  129,594   100.00%   116,386   100.00%  118,698   100.00%  117,643   100.00%


Less:
   Loans in process               4,474              4,077               2,541                992              1,873
  Unearned discounts and
      deferred loan fees            846                741                 834                744                662
   Allowance for credit losses      937                644                 569                290                552



 Loans receivable, net         $144,012           $124,132            $112,442           $116,672           $114,556


Mortgage-backed and related 
securities, net (1):
  FHLMC                         $ 2,459    8.88%  $  1,364    7.21%   $  2,978   15.52%  $  3,475   23.18%   $24,125   77.58%
   FHLMC ARM's                      539    1.95        597    3.15         782   4.08       1,398    9.33          -       -
   FHLMC CMO's                   11,954   43.18      4,847   25.60       2,473  12.89       3,677   24.53          -       -
   FNMA                           1,177    4.25      1,368    7.23       3,388  17.66       5,512   36.77      6,971   22.42
   FNMA CMO's                     8,287   29.94      8,916   47.10       6,419  33.47         928    6.19          -       -
   GNMA                               -       -          -       -           -      -           -       -          -       -
   GNMA CMO's                     2,030    7.33        352    1.86         524   2.73           -       -          -       -
   Privately issued CMO's         1,237    4.47      1,485    7.85       2,619  13.65           -       -          -       -

      Total                     $27,683   100.00%  $18,929   100.00%   $19,183    100.00% $14,990    100.00%$ 31,096    100.00%
</TABLE>

(1)   At carrying value.


                                       52

<PAGE>


         The following  table sets forth the Savings  Bank's  mortgage and other
loan originations, principal repayments and sales and mortgage-backed securities
purchases, sales and principal repayments for the periods indicated:
<TABLE>
<CAPTION>


                                                                            YEAR ENDED JUNE 30
(IN THOUSANDS)                                                    1995             1994              1993
<S>                                                           <C>              <C>               <C>     
Mortgage loans (gross):
  At beginning of period                                      $124,666         $130,678          $117,208
  Mortgage loans originated:
      Construction                                               5,371            4,838             7,047
      One-to four-family                                        32,495           39,444            55,272
      Multi-family                                                   -                -                 -
      Nonresidential real estate                                 5,195            2,850             1,670
      Land                                                         220              121                67

          Total mortgage loans originated                      $43,281          $47,253           $64,056
  Transfer of mortgage loans to
      foreclosed real estate                                         -                -                 -
  Principal repayments                                      (  27,486)       (  29,012)        (  31,033)
  Sale of loans                                             (   2,386)       (  24,253)        (  19,553)

  At end of period                                            $138,075         $124,666          $130,678

Other loans (gross):
  At beginning of period                                      $  6,158         $  2,087          $  1,490
  Loans originated                                              13,429            5,012             1,895
  Principal repayments                                      (   7,253)       (     941)        (   1,298)

  At end of period                                            $ 12,334         $  6,158          $  2,087

Mortgage-backed and related
 securities:
      At beginning of period                                  $ 18,929         $ 19,183          $ 14,990
      Securities purchased                                      22,668            9,830            13,090
      Securities sold                                       (   9,853)                -                 -
      Amortization and repayments                           (   4,061)       (  10,084)        (   8,897)

At end of period                                              $ 27,683         $ 18,929          $ 19,183

</TABLE>

         The  availability  of ARM loan  originations is limited in low interest
rate environments. During such times, portfolio lending usually subsides and use
of the secondary mortgage market increases.  Such was the case in most of fiscal
1994 when  outstanding  balances in mortgage  loans  declined.  With rising rate
environments, more borrowers avail themselves of the lower initial rates of ARMS
and portfolio  balances usually rise as in the case of fiscal 1995. During 1995,
the  Savings  Bank's   investments  in  mortgage  backed  securities   increased
significantly  due to the employment of cash received in the  acquisition of the
Danville Branch.

         ONE-TO  FOUR-FAMILY  MORTGAGE LOANS. The Savings Bank's primary lending
activity  is  the   origination  of  first  mortgage  loans  secured  by  one-to
four-family residences located within its primary market area. At June 30, 1995,
the  Savings  Bank had  $117.8  million,  or 78.4% of its total  loan  portfolio
invested in loans secured by one-to  four-family  residences of which 48.4% were
ARMs and 51.6% were fixed rate. Typically,  such loans are originated in amounts
up to 80% of the lesser of the appraised value or selling price of the mortgaged
property.  Loans  originated  in amounts over 80% of the lesser of the appraised
value or selling price of the mortgaged property are usually  owner-occupied and
private  mortgage  insurance is usually provided on the amount in excess of 80%,
therefore,  such loans  generally do not involve any greater credit risk than do
loans  with  loan-to-value  ratios  of 80% or less.  The  Savings  Bank had nine
one-to-four-family  loans with principal balances exceeding $250,000 at June 30,
1995, the largest of which had an outstanding  balance of $797,744.  At June 30,
1995, all of such loans with balances exceeding $250,000 were current.

         Loan  originations  are  generally   obtained  from  existing  or  past
customers,  members of the local  community,  and  realtors  within the  Savings
Bank's  lending  area.  Fixed-rate  mortgage  loans  originated  and held by the
Savings  Bank in its  portfolio  generally  include  due-on-sale  clauses  which
provide the Savings Bank with the contractual right to deem the loan immediately
due and  payable  in the event  that the  borrower  transfers  ownership  of the
property without the Savings Bank's consent.

         The Savings Bank offers  fixed-rate  mortgage  loans with terms ranging
from  10 to 30  years  that  are  underwritten  by the  Savings  Bank  on  terms
consistent with prevailing  secondary mortgage market standards.  During periods
of  relatively  low market  interest  rates,  the  Savings  Bank  usually  sells
fixed-rate,  long-term  mortgage loans in the secondary mortgage market. 

                                       53

<PAGE>
For the fiscal year ended June 30,  1995,  the Savings Bank sold $2.4 million of
residential  mortgage  loans  into  the  secondary  market,   resulting  in  the
recognition  of  $29,000  in income in the form of gain on sale and  unamortized
loan  origination  and discount fees. For loans sold on a servicing and retained
basis, the Savings Bank earns servicing fee income at an annual rate of 0.25% of
the outstanding  balance of the loans sold. The principal risks  associated with
this  activity are (i) that interest  rates will  increase  between the time the
loans are  originated  and the time the loans are sold and (ii) that the Savings
Bank will be unable to deliver  loans as to which a  contractual  obligation  to
sell has been incurred.  As to both types of risk,  Management believes that the
potential loss to the Savings Bank is not significant.

         Generally, ARM loans pose credit risks different from the risk inherent
in fixed-rate  loans,  primarily  because as interest rates rise, the underlying
payments of the borrower rise, thereby increasing the potential for default.  At
the same time, the  marketability  of the  underlying  property may be adversely
affected by higher interest rates.  The Savings Bank currently  offers ARM loans
which  adjust  annually  and ARM loans with the rates fixed for the first three,
five or seven years and annually adjustable thereafter.  The ARM loans currently
being  originated  by the Savings Bank adjust by a maximum of 2% per  adjustment
and have a lifetime maximum adjustment of 6% over the initial interest rate. ARM
loans are originated for terms of up to 30 years.

         RESIDENTIAL   CONSTRUCTION   LOANS.   The   Savings   Bank   originates
construction  and  construction-permanent  loans secured by one- to  four-family
residential  properties  and, at June 30, 1995, held $1.6 million of such loans,
or 1.0% of its total loan portfolio.  Construction  loans are generally made for
terms not to exceed twelve months and at interest rates equal to the prime rate,
plus a margin of 1% to 2% per  annum.  Such  loans are  underwritten  based upon
plans,  specifications  of materials,  appraisal of the completion  value of the
land and improvements,  qualifications of the borrower as to credit,  employment
stability  and  ability  to  repay  the  loan.  Qualifications  of the  proposed
contractor are also considered. Disbursements from the loan proceeds are made in
accordance  with  the  progress  of  the  construction   confirmed  by  physical
inspection  of the premises by  representatives  of the Savings Bank and written
documentation of such inspection is maintained.  The maximum loan-to-value ratio
for  construction  loans is generally 80% of the appraised  value, not to exceed
the cost of land and improvements. Applicants for "construction only" loans must
have a "take-out" commitment for a permanent mortgage loan from the Savings Bank
or another lender prior to the loan approval, thereby providing the Savings Bank
with adequate assurance that the construction loan will be repaid at maturity.

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

         NONRESIDENTIAL  REAL  ESTATE/MULTI-FAMILY  LENDING.  The  Savings  Bank
originates loans secured by nonresidential real estate and multi-family dwelling
units (more than four  units).  At June 30,  1995,  the  Savings  Bank had $14.2
million,  or 9.5%,  and $4.3 million,  or 2.8%, of the Savings Bank's total loan
portfolio   invested  in  loans  secured  by  nonresidential   real  estate  and
multi-family  dwelling  units,   respectively,   located  primarily  in  Central
Virginia. Multi-family real estate loans are generally originated at 80% or less
of the appraised value of the property or selling price,  whichever is less, and
are generally originated on an adjustable rate basis with adjustments  scheduled
as frequently as  semi-annually  or annually.  The Savings Bank also  originates
commercial real estate loans with the rate fixed for as long as five years, then
adjusting  periodically  thereafter.  The index for these  loans is usually  the
prime  rate or the one year U.S.  Treasury  yield.  Margins  for such loans vary
based upon the nature of the  collateral  and the credit risk of the  individual
loan.   The   maximum   term  for  such  loans  is  25  years  and  the  maximum
loan-to-appraised-value is 75%. These loans generally have no limits on periodic
adjustments,  but may have maximum lifetime  adjustments of 5% to 6% above/below
the original rate of interest.

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

         CONSUMER AND OTHER LOANS.  The Savings Bank also offers  consumer loans
such as personal loans,  share loans,  home equity loans and automobile loans as
well as  commercial  loans.  These loans  totaled $12.3 million or 8.2% of total

                                       54
<PAGE>


loans  receivable  at  June  30,  1995.   Federal   regulations  permit  savings
associations  to make  secured  and  unsecured  consumer  loans  up to 35% of an
institution's  assets. In addition,  a savings association has lending authority
above the 35% category for certain  consumer  loans,  such as home equity loans,
property improvement loans, and loans secured by savings accounts.

         Consumer loans are conservatively  underwritten with greatest attention
given to the borrower's ability to repay the loan as constructed as evidenced by
employment stability, credit status and history and current financial status.

         Under  federal  regulations,  the  Savings  Bank is  permitted  to make
secured or unsecured loans for commercial,  corporate,  business or agricultural
purposes,  including  the issuance of letters of credit  secured by real estate,
business  equipment,  inventories,  accounts  receivable and cash equivalents in
amounts  not  exceeding  10% of  the  Savings  Bank's  assets.  Non-real  estate
commercial  lending by the Savings Bank (exclusive of corporate debt issues) has
been limited with the total outstanding  balances of such loans at June 30, 1995
being $8.6 million, which amount is included in the $12.3 million of total other
loans.  These loans are generally for  speculative  residential  construction by
building  contractors  or small  business  operations.  The Savings Bank obtains
personal  guarantees from the principals of the borrowing  entity and such loans
are collateralized by real estate and/or personal property.

         LOAN  APPROVAL  AUTHORITY  AND  UNDERWRITING.  The Loan  Administrative
Officer is qualified to approve one-to  four-family  residential  mortgage loans
conforming  to  secondary  mortgage  market  standards  and  for an  amount  not
exceeding the FNMA/FHLMC purchase limits, currently $203,150. Approval authority
for the Senior Lending  Officer and the Senior Retail Banking  Officer is placed
at $200,000 for real estate secured loans and $100,000 for  non-mortgage  loans.
The Chief Executive  Officer has a $500,000 lending authority limit. Any loan in
excess of $500,000  must be approved by action of the Board of  Directors of the
Savings  Bank or a  committee  of that  Board.  One-to  four-family  residential
mortgage loans are  underwritten  in accordance  with the Savings Bank's written
loan underwriting  guidelines,  including verification of applicant's credit and
income and the market value of real estate collateral.  It is the Savings Bank's
policy to require  lender's  title  insurance  policies  on real  estate  loans.
Borrowers  must also obtain  hazard and flood  insurance  (for loans on property
located  in a flood  zone)  prior to closing  the loan.  For loans with a 90% or
higher loan to value ratio, borrowers are required to advance funds on a monthly
basis  together with each payment of principal and interest to an escrow account
from which the Savings Bank makes disbursements for real estate taxes and hazard
insurance  premiums.  For  other  loans,  the  escrow  of such  funds  is at the
borrower's option.

         MORTGAGE-BACKED   AND   RELATED   SECURITIES.   At   June   30,   1995,
mortgage-backed  securities totaled $27.7 million. Most of these mortgage-backed
securities (over 90%) at June 30, 1995 are either FNMA or FHLMC securities, thus
minimizing any credit risk associated with holding such securities.  The Savings
Bank remains subject to the risk that these  securities will decline in value if
market interest rates increase. The mortgage-backed  securities in the portfolio
had a weighted average yield of 6.95% at June 30, 1995. The Savings Bank follows
a strategy of  investing in  short-term  mortgage-backed  securities  and mutual
funds invested in mortgage-backed securities as an alternative to investments in
adjustable-rate,  residential  mortgage  loans.  During  the low  interest  rate
environment  of the past  several  fiscal  years,  ARM loans were in low demand.
Origination  and  sale  of  fixed-rate,   fixed-term   mortgage   loans,   while
accommodating  the market demand,  did not build and maintain the requisite Bank
investment in "qualified thrift  investments."  Accordingly,  the Savings Bank's
activity  in this  field of  mortgage-backed  and  related  securities  not only
enabled  the Savings  Bank to meet its QTL Test for  investment  in  residential
mortgage assets,  but also afforded the Savings Bank an opportunity to limit its
exposure to interest  rate risk.  See also  "--Investment  Activity -- Effect on
Securities Value."

LOANS AND MORTGAGE-BACKED SECURITIES MATURITY AND REPRICING.

         The following  table shows the maturity of the Savings  Bank's loan and
mortgage-backed  and related securities  portfolios at June 30, 1995. Loans that
have  adjustable  rates are shown as being due in the  period  during  which the
interest  rates  are  next  subject  to  change.  The  table  does  not  include
prepayments  or scheduled  principal  amortization.  Prepayments  and  scheduled
principal  amortization on mortgage loans totaled $27.5 million,  $29.0 million,
and  $31.0  million,  for  the  years  ended  June  30,  1995,  1994  and  1993,
respectively.

                                       55

<PAGE>

<TABLE>
<CAPTION>
                                                                    AT JUNE 30, 1995

                                            MORTGAGE LOANS                                              TOTALS

                                                                                                      MORTGAGE-BACKED
                                                                                  OTHER                     AND
                             ONE TO         MULTI--  NON-RESIDENTIAL              LOANS    TOTAL LOANS    RELATED
(IN THOUSANDS)             FOUR FAMILY      FAMILY     REAL ESTATE      LAND    RECEIVABLE  RECEIVABLE  SECURITIES     TOTAL
<S>       <C>                 <C>            <C>        <C>           <C>       <C>          <C>          <C>         <C>     
Amounts due:
   Within 1 year              $  1,698       $  506     $ 3,634       $  500    $  7,668     $ 14,006     $ 2,510     $ 16,516

After 1 year:
   1 to 3 years                    995           83         591           37       2,186        3,892      14,815       18,707
   3 to 5 years                  2,056           79         578          160       1,673        4,546       4,631        9,177
   5 to 10 years                12,301          200       1,596          209         553       14,859       5,550       20,409
  10 to 20 years                39,982        2,725       6,443          154         254       49,558         274       49,832
   Over 20 years                62,350          688         370            -           -       63,408           -       63,408

      Total due after
      1 year                   117,684        3,775       9,578          560       4,666      136,263      25,270      161,533


      Total amounts
      due or repricing         119,382        4,281      13,212        1,060      12,334      150,269      27,780      178,049
Less:
  Loans in process                 769          102       1,161           84       2,358        4,474           -        4,474
 Unearned discounts,
    (premiums) and
     deferred loan fees,
     net                           777           25          42            2           -          846          97          943
Allowance for credit
losses                             363           38         206            5         325          937           -          937

  Loans receivable and
    mortgage-backed
    securities, net           $117,473       $4,116     $11,803        $ 969      $9,651     $144,012     $27,683     $171,695

</TABLE>

         The following  table sets forth at June 30, 1995,  the dollar amount of
all loans and  mortgage-backed  and related  securities due after June 30, 1996,
and whether such loans and  mortgage-backed and related securities have fixed or
adjustable rates.

<TABLE>
<CAPTION>
                                                                                 DUE AFTER JUNE 30, 1996

(IN THOUSANDS)                                                             FIXED             ADJUSTABLE         TOTAL
<S>                                                                        <C>                  <C>                 <C>     
Mortgage loans:
  One-to four-family                                                       $62,272              $55,412             $117,684
 Multi-family                                                                  273                3,502                3,775
  Commercial real estate                                                     1,845                7,733                9,578
  Land and other                                                               340                  220                  560
  Other loans                                                                4,079                  587                4,666

    Total loans receivable                                                  68,809               67,454              136,263
  Mortgage-backed and related securities                                    24,726                  544               25,270

    Total loans receivable and mortgage-
        backed securities                                                  $93,535              $67,998             $161,533
</TABLE>

NON-PERFORMING AND PROBLEM ASSETS

         COLLECTION  PROCEDURES.  The Savings  Bank's  collection  procedures on
delinquent  loans,  mortgage  and  consumer,  are  implemented  primarily by the
Savings Bank's Collection Officer. On mortgage loans, the procedures include the
sending of a written  past due  notice 15 days  after the due date for  payment,
followed by a delinquency  notice if the payment is not received  within 30 days
following  the payment due date.  Late charges are  assessed  after a loan is 15
days past due. During this procedure, attempts are made to reach the borrower by
telephone  to  ascertain  the  reason  for the  delinquency.  If  payment is not
received and if  telephone  contact is not  successful,  letters are sent to the
borrower at the address shown on the Savings Bank's records.  If initial letters
are not successful,  registered letters are sent requesting face-to-face meeting
with the  borrower  to  ascertain  the  circumstances  and arrive at  corrective
procedures.  If collection efforts are unsuccessful,  foreclosure 

                                       56

<PAGE>

procedures  are  initiated  which,  if  carried to  fulfillment,  results in the
auction of the  security  property to recover the balance  owning to the Savings
Bank.  At any  time  during  the  foreclosure  process,  efforts  to work  out a
repayment   schedule  and  avoid  the  foreclosure  are  continued.   Generally,
foreclosure actions are initiated when a loan is 60-90 days delinquent.

         Collection  efforts start much earlier on consumer and commercial loans
with the initial  contact  being made five days after the loan payment due date.
This contact is usually by telephone, then in writing. The collection efforts on
delinquent   consumer  and  commercial  loans  is  constantly   continued  until
corrective  measures  are  taken  by  the  borrower  or  until  repossession  of
collateral is initiated.  Repossession of collateral is usually initiated within
the first 30 to 60 days of  delinquency.  The Savings  Bank had no  incidents of
having to initiate  repossession of collateral under its consumer and commercial
loans during the periods discussed herein.

         From  time to time,  borrowers  file for  bankruptcy  for  purposes  of
development of a workout of their financial  problems or to remove the burden of
debt which is beyond  their  ability to repay.  In these  cases the  Collections
Officer  represents  the Savings Bank and works with the courts and the trustees
in bankruptcy to protect the interest of the Savings Bank.

         At June 30, 1995, the Savings Bank had mortgage loans  delinquent  more
than 90 days which  consisted of eleven  residential  mortgage  loans secured by
owner-occupied  one-to  four-family  properties  with an  aggregate  outstanding
balance of $331,000 and two  nonresidential  mortgage  loan with an  outstanding
balance of $1,046,000.  All of these loans were secured by properties located in
the Savings Bank's primary market area.

DELINQUENT LOANS. At June 30, 1995, 1994 and 1993,  delinquencies in the Savings
Bank's portfolio were as follows:

<TABLE>
<CAPTION>

                              At June 30, 1995                   At June 30, 1994                   At June 30, 1993
                       60 - 89 Days    90 Days or More    60 - 89 Days       90 Days or      60 - 89 Days       90 Days or
                                                                                More                               More
(DOLLARS          IN          PRINCIPAL        PRINCIPAL         PRINCIPAL         PRINCIPAL        PRINCIPAL         PRINCIPAL
THOUSANDS)            NUMBER  BALANCE  NUMBER  BALANCE   NUMBER  BALANCE   NUMBER  BALANCE  NUMBER  BALANCE   NUMBER  BALANCE
<S>                        <C>  <C>        <C>   <C>         <C> <C>            <C> <C>         <C>  <C>          <C>  <C>
One-to four-family         5    $ 214      11    $ 311       68  $ 2,018        9   $ 334       58   $1,638       11   $ 313
Multi-family               -        -       -        -        -        -        -       -        -        -        -       -
Nonresidential             -        -       2    1,046        4       95        1      31        4      300        2      55
Construction               -        -       -        -        -        -        -       -        -        -        -       -
Land                       -        -       -        -        3       27        -       2        2       24        -       -

    Total mortgage loans   5      214      13    1,377       75    2,140       10     365       64    1,962       13     368

Other loans                8       23       2       34        2       13        1       4        1        5        -       -

   Total all loans        13    $ 237      15   $1,411       77  $ 2,153       11   $ 369       65   $1,967       13   $ 368
Delinquent loans
/net loans              0.35%   0.16%    0.35%    0.98%    1.92%    1.73%   0.27%   0.30%     1.69%   1.75%     0.34%   0.33%
Delinquent loans
/total loans            0.35%   0.15%    0.35     0.93%    1.92%    1.66%   0.27%   0.28%    1.69%    1.58%     0.34%   0.30%
</TABLE>

         NON-PERFORMING ASSETS AND ALLOWANCE  FOR CREDIT  LOSSES. Non-performing
assets include non-accrual loans, non-performing accruing loans and foreclosed
real estate. The  Savings  Bank  provides  valuation allowances for estimated
losses from uncollectible loans. See "Management's Discussion and Analysis of
Financial Condition and Results of Operations--Asset Quality--."


INCOME FROM LENDING ACTIVITIES.

         The major source of the Savings Bank's
income  is the  interest  charged  on the  loans  that it has in its  portfolio.
Interest  rates  charged on loans  originated  by the Savings Bank are primarily
determined  by the  prevailing  market rates of interest,  the  availability  of
lendable funds, the demand for such loans and competitive conditions.

         In addition to interest earned on loans, the Savings Bank receives fees
in  connection  with loan  originations.  Currently,  the Savings Bank  receives
origination fees and discount points totaling 0% to 3% on permanent  residential
loans, 0% to 2.5% on residential  construction loans and 1% to 2.5% on permanent
commercial  real estate  loans.  The Savings  Bank

                                       57

<PAGE>


also  receives  other  income  relating  to  existing  loans  in its  portfolio,
including loan prepayment penalties, late charges and loan servicing fees.

         At June 30, 1995, the Savings Bank was servicing $37.3 million of loans
owned by FHLMC and FNMA as compared to $39.9  million and $20.6  million at June
30, 1994 and 1993, respectively.  Loan servicing fee income amounted to $127,000
and $90,000 during fiscal 1995 and fiscal 1994, respectively.

INVESTMENT ACTIVITIES

         GENERAL. Federally chartered savings institutions have the authority to
invest in various types of liquid assets, including U.S. Government obligations,
securities  of various  federal  agencies,  certain  certificates  of deposit of
insured banks and savings institutions, certain bankers' acceptances, repurchase
agreements and federal funds sold.  Subject to various  restrictions,  federally
chartered  savings  institutions  may also  invest a portion of their  assets in
commercial  paper,  corporate debt securities and asset-backed  securities.  The
investment  policy of the Savings  Bank,  which is  established  by the Board of
Directors and is  implemented  by the President and the  Treasurer,  is designed
primarily to provide and maintain  liquidity,  to generate a favorable return on
investments  without  incurring  undue  interest  rate and credit  risk,  and to
complement and fund the Savings Bank's  lending  activities.  The Savings Bank's
President and Treasurer have authority to make  investments for the Savings Bank
within  the  scope of the  policy  established  by the Board of  Directors.  The
President and the Treasurer  make a monthly  report to the Board of Directors on
all investments.

         PORTFOLIO  COMPOSITION.  The  maturities of the Savings  Bank's and CSB
Financial's   securities   portfolios  are  short  term  in  nature  because  of
Management's  strategy  to use these  funds to manage  CSB  Financial's  overall
interest rate risk and the Savings Bank's  compliance with the Qualified  Thrift
Lender  (QTL) Test.  See  "Supervision  and  Regulation  of CSB  Financial--Bank
Regulation--QTL Test." Traditionally, the Savings Bank has invested primarily in
U.S.  Government and agency  obligations and, to a lesser extent,  in high-grade
corporate  securities.  Beginning in fiscal 1992,  the Savings Bank expanded its
investments to include  marketable equity securities  ("mutual funds") which are
composed of adjustable rate mortgage products and U.S.  Government  obligations.
The  investments  in mutual funds  enables CSB  Financial  and Bank to include a
wider range of U.S.  Government  issues within its  investments  portfolio  than
would  be  reasonably   possible  through  direct   investments  in  these  same
securities.

         CSB Financial's and the Savings Bank's  investment in marketable equity
securities began in 1992 when the Savings Bank sold approximately  $19.6 million
of long-term,  fixed-rate  mortgage-backed securities and reinvested those funds
into mutual  funds backed by  adjustable-rate  mortgage-backed  securities.  The
Savings Bank continued to invest in these types of funds  throughout  1993 as an
alternative to adjustable rate residential  mortgage loans due to low demand for
this product in the Savings Bank's market area.  Then in 1994, the proceeds from
the stock conversion were invested in marketable  equity  securities  because of
CSB Financial's  ability to liquidate these investments on a short-term basis as
other investment  opportunities  present themselves.  Investments in these funds
are based on the  composition of its  portfolio,  the stability of its Net Asset
Value (NAV) and its dividends rate. Management monitors the daily dividend rates
and NAVs on all of its funds and  reports  on the  status of the funds and their
overall rate of return to the Board of Directors monthly.  CSB Financial and the
Savings Bank held an aggregate balance of $48.1 million, $47.5 million and $37.8
million  in  marketable  equity  securities  at June 30,  1995,  1994 and  1993,
respectively.

         The  Savings  Bank's  investment  in  corporate  debt  obligations  has
increased  modestly during fiscal years 1995, 1994 and 1993.  These  investments
are evaluated based upon thorough review and analysis of background data on each
corporate entity and review of the rating of such  corporation's  debt by Moodys
and/or Standard and Poors prior to making an investment in its debt  securities.
Only  investment-grade  securities or regional  entities' debt issues with which
Bank management is very familiar are considered for investment. The Savings Bank
held  $27.6  million,  $24.4  million,  and  $18.7  million  in  corporate  debt
securities at June 30, 1995, 1994 and 1993, respectively.

         SECURITIES TRADING ACTIVITIES.  From time to time, the Savings Bank may
engage in a limited  amount of  securities  trading for the purpose of improving
the Savings Bank's return on assets.  Pursuant to generally accepted  accounting
principles,  securities  designated  for  trading are  maintained  in a separate
trading  account and are reported at market  value.  The average  investment  in
securities  held in the trading account for the fiscal years ended June 30, 1994
and 1993 were $186,000 and  $502,000,  respectively.  During fiscal 1995,  there
were no securities held in the trading accounts.

         Pursuant  to limits set by the Board of  Directors,  no more than $20.0
million  may be invested in  securities  held in the trading  account at any one
time and  securities  must be sold if the price  increases  or decreases by more
than a specified 

                                       58

<PAGE>


amount.  Transactions in the trading account are executed by the Chief Executive
Officer  and the  Senior  Financial  Officer  and are  reported  to the Board of
Directors monthly.

         The  Savings  Bank  utilizes  the  trading  account  as  a  medium  for
short-term  investment  of funds  which  are  anticipated  to be used for  other
funding  purposes  at a  designated  time and only  invests  in U.S.  Government
obligations.  Use of the  trading  account  under these  conditions  affords the
Savings Bank the ability to earn a return greater than that of federal funds (or
overnight funds) while still maintaining cash availability  without  sacrificing
credit quality or increasing sensitivity to interest rate risk.

         EFFECT ON  SECURITIES  VALUES.  In addition to  affecting  net interest
income,  interest  rates  affect the value of CSB  Financial's  interest-earning
assets.  Generally,  the value of fixed-rate securities fluctuate inversely with
interest rate changes.  Furthermore,  changes in interest  rates also can affect
the average life (and thus outstanding balances) of mortgage-backed  securities,
as borrowers, in low interest rate periods,  refinance to reduce borrowing cost.
At June 30, 1995 CSB Financial  held $56.6  million in securities  classified as
available for sale,  including  marketable equity securities,  with an aggregate
amortized cost of $58.0 million.

                                       59

<PAGE>



         The  following  table  sets forth  certain  information  regarding  the
carrying  and  market  values  of  CSB   Financial's   and  the  Savings  Bank's
interest-earning  deposits,  investment  and  trading  securities  at the  dates
indicated:

<TABLE>
<CAPTION>


                                                                           AT JUNE 30, 1995

                                                       1995                      1994                      1993

(IN THOUSANDS)                                CARRYING       MARKET      CARRYING      MARKET      CARRYING      MARKET
                                                VALUE        VALUE        VALUE        VALUE        VALUE        VALUE
<S>                                              <C>          <C>             <C>         <C>         <C>          <C>    
Interest-Bearing Deposits
     (including CD's etc.)                       $     40     $     40        $ 442       $  442      $ 1,042      $ 1,042

Trading Securities (U.S. Govt.)                         -            -            -            -          998          998



Marketable Equity Securities
  U.S. Government securities funds                  7,753        7,753        7,634        7,634        8,930        8,930
  Adjustable rate mortgage funds                   37,694       37,694       37,420       37,420       26,382       26,382
  FHLMC stock                                         945          945          914          914          967          967
  FHLB stock                                        1,195        1,195        1,531        1,531        1,471        1,471
 Other equity securities                              490          490            -            -            -            -

      Total                                        48,077       48,077       47,499       47,499       37,750       37,750


Securities Available For Sale
  U.S. Government and federal                       8,490        8,490       13,374       13,374            -            -
   agency obligations
  Corporate and other securities                        -            -       11,979       11,979            -            -

      Total                                         8,490        8,490       25,353       25,353            -            -


Securities Held to Maturity
  U.S. Government federal
   agency obligations                              31,011       31,327       11,999       11,795       15,553       15,947
 State and political subdivision
   obligations                                      1,042        1,049            -            -            -            -
  Corporate and other securities                   27,632       27,679       12,463       11,929       18,668       19,014

    Total                                          59,685       60,055       24,462       23,724       34,221       34,961

Total investment securities                      $116,292     $116,662      $97,756      $97,018      $74,011      $74,751
</TABLE>


                                       60


<PAGE>



         The table below sets forth certain  information  regarding the carrying
value,  weighted average yields and maturities of the Savings Bank's  investment
securities at June 30, 1995.

<TABLE>
<CAPTION>

                      1 Year or Less     1 to 3 Years     3 to 5 Years      More than 5 Years      Total Investments Securities
                                      

                                                                                            AVERAGE
(DOLLARS IN                   WEIGHTED         WEIGHTED          WEIGHTED          WEIGHTED REMAINING APPROX.          WEIGHTED
THOUSANDS)           CARRYING AVERAGE  CARRYING AVERAGE  CARRYING AVERAGE  CARRYING AVERAGE YEARS TO CARRYING  MARKET  AVERAGE
                      VALUE     RATE    VALUE    RATE    VALUE     RATE    VALUE    RATE   MATURITY  VALUE    VALUE    YIELD
<S>                  <C>         <C>    <C>              <C>                <C>                         <C>   <C>        <C>  
Interest-Bearing
Deposits             $    40     2.50%  $ -           -  $ -             -  $   -           -      N/A  $ 40  $   40     2.50%
                                                                                                          


Marketable
Equity    Securities
   U.S. Government
    securities       $  7,753    5.96% $     -        -  $     -        -  $     -       -      N/A  $ 7,753  $ 7,753   5.96%
funds
  Adjustable rate
    mortgage funds     37,694    5.82%       -        -        -        -        -       -      N/A   37,694   37,694   5.82%
  FHLMC stock             945    5.52%       -        -        -        -        -       -      N/A      945      945   5.52%
  FHLB stock            1,195    7.25%       -        -        -        -        -       -      N/A    1,195    1,195   7.25%
 Other equity
    securities            490    3.41%       -        -        -        -        -       -      N/A      490      490   3.41%

          Total      $ 48,077    5.85% $     -        -  $     -        -  $     -       -      N/A $ 48,077 $ 48,077   5.85%


Securities
Available For Sale
  U.S. Government
    and federal
    agency obligations $      -        - $    -         - $    -          - $  8,490   6.52%    12.00 $  8,490 $  8,490   6.52%
  Corporate and
  other securities            -        -       -        -        -        -        -       -        -        -        -     - %

          Total      $      -          - $    -          - $     -        - $  8,490   6.52%    12.00 $  8,490 $  8,490   6.52%
                                                            


Securities Held to
Maturity
  U.S. Government
    and federal
    agency obligations   $998    7.11% $12,634    6.27%  $13,384    5.80%   $3,995   7.21%     3.47 $ 31,011  $31,327   6.22%
 State and political
   subdivision          1,042    6.72%       -        -        -        -        -       -     1.00    1,042    1,049   6.72%
   obligations
  Corporate and
other securities        3,972    5.88%   9,731    7.21%   10,927    6.05%    3,002   6.66%     3.11   27,632   27,679   6.50%

    Total              $6,012    6.23% $22,365    6.68%  $24,311    5.91%   $6,997   6.98%     3.26 $ 59,685  $60,055   6.36%
</TABLE>


         Investment  securities (exclusive of obligations of the U.S. Government
and federal  agencies  issued by any one entity with a total  carrying  value in
excess  of 10% of  stockholders'  equity  at  June  30,  1995  include  the  AMF
Intermediate U.S. Government Fund ($5.6 million), Federated U.S. Government Fund
($7.6  million),  AMF Adjustable Rate Mortgage Fund ($10.9  million),  Federated
Adjustable Rate Mortgage Fund ($9.7 million) and AMF Intermediate  Mortgage Fund
($9.7 million).

                                       61


<PAGE>


SOURCES OF FUNDS

         GENERAL.  Except for the proceeds  from the stock  conversion in fiscal
1994 and a purchase of a branch in fiscal 1995,  deposits,  loan  repayments and
retained earnings are the primary sources of the Savings Bank's funds for use in
lending,  investing  and for other  general  purposes.  From  time to time,  the
Savings  Bank  supplements  its  primary  sources  through  borrowings  from the
FHLB-Atlanta.

         DEPOSITS.  The Savings Bank offers a variety of deposit accounts having
a range of interest  rates and terms.  The Savings  Bank's  deposits  consist of
passbook  savings,  NOW,  money  market and  certificate  accounts.  The flow of
deposits is influenced significantly by general economic conditions,  changes in
money market and prevailing  interest rates and competition.  The Savings Bank's
deposits  are  obtained  primarily  from the  areas in which  its  branches  are
located. The Savings Bank uses no brokers to obtain deposits,  relying primarily
on customer service and  long-standing  relationships  with customers to attract
and retain deposits. Certificate accounts in excess of $100,000 are not actively
solicited  by the  Savings  Bank  nor  does the  Savings  Bank pay  preferential
interest rates on such accounts.

         The following  table sets forth the  distribution of the Savings Bank's
deposit  accounts  at the  dates  indicated  and the  weighted  average  nominal
interest rates on each category of deposits presented.

<TABLE>
<CAPTION>

                                            JUNE 30, 1995                  JUNE 30, 1994                   JUNE 30, 1993

                                                         WEIGHTED                       WEIGHTED                        WEIGHTED
                                                % OF     AVERAGE                % OF     AVERAGE               % OF     AVERAGE
                                              TOTAL      NOMINAL              TOTAL     NOMINAL              TOTAL      NOMINAL
  (DOLLARS IN THOUSANDS)             AMOUNT   DEPOSITS     RATE     AMOUNT    DEPOSITS    RATE      AMOUNT   DEPOSITS     RATE
<S>                                 <C>           <C>       <C>       <C>        <C>        <C>      <C>         <C>       <C>  
  Demand Accounts
    Non-interest bearing DDAs       $  4,525      1.85%     0.00%     $3,426     1.75%      0.00%    $3,199      1.60%     0.00%
    NOW                               16,678      6.83%     3.00%     19,385     9.89%      2.96%    18,726      9.36%     3.12%
    Money market                      13,470      5.52%     3.39%     14,472     7.38%      3.09%    13,843      6.92%     3.30%
    Regular savings                   40,379     16.55%     3.73%     41,324    21.08%      3.35%    41,555     20.78%     3.35%
    Club accounts                        142      0.06%     0.73%        115     0.06%      0.00%        99      0.05%     0.00%

       Total                          75,194     30.81%     3.27%     78,722    40.16%      3.05%    77,422     38.71%     3.14%


  Certificate Accounts
  Fixed Rates of Interest
    7 to 91 days                         334      0.14%     3.75%        317     0.16%      3.00%       166      0.08%     3.00%
    Over 91 to 180 days               11,074      4.54%     4.81%      9,920     5.06%      3.29%    38,987     19.49%     3.61%
    Over 181 to 365 days              42,253     17.31%     5.36%     19,005     9.70%      3.52%     3,745      1.87%     4.22%
    Over 1 year to 3 years            50,175     20.56%     5.22%     39,771    20.29%      4.65%    42,898     21.45%     5.77%
    Over 3 years and up               26,810     10.98%     6.51%     13,055     6.67%      5.78%     9,380      4.69%     6.69%
    Other                                 66      0.03%     7.98%        458     0.23%      7.77%       593      0.30%     8.32%
  Variable Rates of Interest
    Up to 1 year                      12,953      5.31%     6.61%     27,941    14.26%      4.87%    20,253     10.13%     3.75%
    Over 1 year                       21,220      8.69%     6.41%      2,381     1.21%      5.51%       381      0.19%     3.81%
  Jumbos                               3,986      1.63%     5.13%      4,438     2.26%      3.71%     6,184      3.09%     3.65%

      Total                          168,871     69.19%     5.69%    117,286    59.84%      4.52%   122,587     61.29%     4.67%


  Total deposits                    $244,065    100.00%     4.94%   $196,008   100.00%      3.93%  $200,009    100.00%     4.08%

</TABLE>


                                       62

<PAGE>



         The following  table presents the deposit  activity of the Savings Bank
for the periods indicated.

<TABLE>
<CAPTION>

                                                                                       YEAR ENDED JUNE 30

  (IN THOUSANDS)                                                      1995                   1994                   1993
<S>                                                                 <C>                     <C>                    <C>     
  Net deposits (withdrawals)                                        $ ( 3,422)              $(11,652)              $    361
  Acquisition of deposits                                               41,165                      -                     -
  Interest credited                                                     10,314                  7,651                 8,692

      Total increase (decrease) in deposits                          $  48,057              $( 4,001)              $  9,053

</TABLE>

         At June 30, 1995,  the Savings Bank had  outstanding  $19.9  million in
certificate accounts in amounts of $100,000 or more maturing as follows:

               MATURITY PERIOD                                   AMOUNT

                                                              (In thousands)
 Three months or less                                            $ 3,516
 Over three through six months                                     1,908
 Over six through 12 months                                        5,627
 Over 12 months                                                    8,827

       Total                                                     $19,878


         The following tables present, by various rate categories, the amount of
certificate accounts outstanding at June 30, 1995, 1994 and 1993 and the periods
to maturity of the certificate accounts outstanding at June 30, 1995.

<TABLE>
<CAPTION>

                                          PERIOD TO MATURITY FROM JUNE 30, 1995
                                                             WITHIN                               AT JUNE 30
(IN THOUSANDS)                                ONE YEAR      3 YEARS     THEREAFTER      1995         1994         1993
<S>                                            <C>          <C>          <C>           <C>         <C>          <C>
Certificate accounts
    3.99% or less                                $  3,284     $      -     $      -      $ 3,284     $ 35,819     $ 57,138
   4.00% to 4.99%                                  29,266        6,573            -       35,839       50,046       26,593
   5.00% to 5.99%                                  35,620       16,160          113       51,893       26,059       15,862
   6.00% to 6.99%                                  32,066       26,501        3,709       62,276        3,516       10,802
   7.00% to 7.99%                                     206        3,696       11,198       15,100          533        6,990
   8.00% to 8.99%                                     352            1           79          432        1,251        4,362
   9.00% to 9.99%                                      47            -            -           47           61          940

            Total                                $100,841     $ 52,931     $ 15,099     $168,871     $117,285     $122,687
</TABLE>


         BORROWINGS.  Deposits are the Savings  Bank's  primary source of funds.
The Savings Bank's policy has been to utilize borrowings only when necessary and
when they are a less  costly  source of funds or can be  invested  at a positive
rate of return.  The Savings Bank may obtain advances from the FHLB-Atlanta upon
the  security  of its  capital  stock of the  FHLB-Atlanta  and  certain  of its
mortgage  loans.  See   "Supervision  and  Regulation  of  CSB   Financial--Bank
Regulation--Federal  Home Loan Bank System." At June 30, 1995,  the Savings Bank
had $14.5 million in outstanding  advances from the FHLB-Atlanta with a weighted
average  interest  rate of 6.33% and with a  weighted  average  maturity  of 1.6
years.  The Savings Bank,  from time to time,  also makes use of other borrowing
mechanisms,  including  reverse  repurchase  agreements.  At June 30, 1995,  the
Savings Bank has no reverse repurchase agreements outstanding.

         In November  1992,  the Savings Bank entered into a loan agreement with
the FHLB-Atlanta,  covering an aggregate of $10 million in advances,  structured
to be repaid over a five-year  period  commencing in November 1994.  These funds
were used in part to meet loan demand resulting from an increase in refinancings
of mortgage  loans due to lower  interest  rates.  Management  believes that the
normal repayment of existing  mortgage loans will provide the funds necessary to
repay the FHLB  advance and that the use of these funds will  provide a positive
net yield to the Savings Bank.

                                       63

<PAGE>



         The following table sets forth certain  information  regarding borrowed
funds for the dates indicated:

<TABLE>
<CAPTION>


                                                                                 YEAR ENDED JUNE 30,
  (DOLLARS IN THOUSANDS)                                                 1995                  1994                   1993
<S>                                                                    <C>                   <C>                    <C>    
  FHLB-Atlanta advances:
    Average balance outstanding                                        $12,233               $10,000                $ 6,886
    Maximum amount outstanding at any month-
      end during the period                                             19,263                10,000                 11,150
    Balance outstanding at end of period                                14,500                10,000                 10,000
    Weighted average interest rate during
      the period                                                         6.26%                 6.36%                  6.68%
    Weighted average interest rate at the
      end of period                                                      6.33%                 6.36%                  6.30%

  Short-term borrowings:
    Average balance outstanding                                        $   318                $   42                 $  351
  Maximum amount outstanding at any month-
      end during the period                                              1,499                 1,499                  4,000
    Balance outstanding at end of period                                     -                 1,499                      -
    Weighted average interest rate during
      the period                                                         4.72%                 2.38%                  3.64%
   Weighted average interest rate at the
      end of period                                                          -                 4.44%                      -

  Total borrowing:
    Average balance outstanding                                        $12,551               $10,042                $ 7,237
    Maximum amount outstanding at any month-
      end during the period                                             19,263                11,499                 15,150
    Balance outstanding at end of period                                14,500                11,499                 10,000
    Weighted average interest rate during
      the period                                                         6.22%                 6.27%                  6.56%
    Weighted average interest rate at the
      end of period                                                      6.33%                 6.10%                  6.36%
</TABLE>


                                       64


<PAGE>



COMPETITION

         The Savings Bank faces strong competition in attracting  deposits,  its
principal  source  of  funds.  Its most  direct  competition  for  deposits  has
historically  come from other thrift  institutions,  commercial banks and credit
unions located in the areas where the Savings  Bank's  offices are located.  The
Savings Bank also has to compete with money market funds,  bond funds and equity
funds, which unlike financial institutions, are not required to maintain reserve
requirements  or pay premiums to regulatory  agencies for depository  insurance,
and are therefore  able to offer higher  interest rates and  potentially  higher
returns on such investments.  The Savings Bank competes for deposits by offering
a  wide  variety  of  deposit  accounts,  a  tax-deferred   retirement  program,
competitive rates and miscellaneous services.

         The Savings  Bank also must compete  vigorously  in making  loans.  The
Savings Bank's  competition for real-estate  loans comes  principally from other
thrift  institutions,  commercial  banks,  mortgage  brokers,  mortgage  banking
companies and other  institutional  lenders  located  throughout  Virginia.  The
Savings Bank competes for loans through the interest rates and loan fees that it
charges and the efficiency and quality of services that it provides borrowers.

PERSONNEL

         As  of  December  31,  1995,  the  Savings  Bank  had  103.5  full-time
equivalent  employees.  The  employees  are  not  represented  by  a  collective
bargaining  agreement.  The Savings  Bank  believes  its  relationship  with its
employees is good.

                 VOTING SECURITIES AND PRINCIPAL HOLDERS THEREOF

CSB Financial's Certificate of Incorporation provides that in no event shall any
record  owner of any  outstanding  Common  Stock  which is  beneficially  owned,
directly or indirectly,  by a person who  beneficially  owns in excess of 10% of
the then  outstanding  shares of Common  Stock  (the  "Limit")  be  entitled  or
permitted to any vote with respect to the shares held in excess of the Limit and
that  voting  rights  may, in certain  situations,  be reduced  below the Limit.
Beneficial  ownership is determined  pursuant to Rule 13d-3 of the General Rules
and  Regulations  promulgated  pursuant to the  Securities  Exchange Act of 1934
("1934 Act"),  and includes shares  beneficially  owned by such person or any of
his or her  affiliates  (as defined in the  Certificate  of  Incorporation)  and
shares which such person or his or her affiliates have the right to acquire upon
the exercise of conversion  rights or options and shares as to which such person
and his or her affiliates  have or share  investment or voting power,  but shall
not include shares  beneficially  owned by the Bank's  Employee Stock  Ownership
Plan ("ESOP"),  or shares that are subject to a revocable proxy and that are not
otherwise beneficially owned, or deemed by the Company to be beneficially owned,
by such person or his or her affiliates.

The  presence  in person or by proxy of at least a majority  of the  outstanding
shares of Common Stock  entitled to vote (after  subtracting  any shares held in
excess of the Limit) is necessary to constitute a quorum at the Special Meeting.
In the event that there are not  sufficient  votes  present for a quorum,  or to
ratify any proposal at the time of the Special Meeting,  the Special Meeting may
be adjourned in order to permit the further solicitation of proxies.

Persons  and groups  owning in excess of five  percent  of the Common  Stock are
required to file certain  reports with the  Securities  and Exchange  Commission
("SEC")  regarding  such  ownership  pursuant  to the 1934 Act.  Based upon such
reports and  information  provided by the Company's  Stock Transfer  Agent,  the
following  table sets forth,  as of March 15, 1996,  certain  information  as to
those  persons  who were  beneficial  owners of more than 5% of the  outstanding
shares of Common Stock.

                                       65

<PAGE>

<TABLE>
<CAPTION>


                                                                               Percent of Shares
Name and Address of                          Amount and Nature                  of Common Stock
Beneficial Owner                          of Beneficial Ownership                Outstanding(1)
<S>                                                 <C>                              <C>  
Co-operative Savings Bank, FSB                      220,800                          8.36%
Employee Stock
Ownership Plan and Trust
(the "ESOP")(2)
2120 Langhorne Road
Lynchburg, Virginia  24501

The Shelton Group(3)                                150,303                          5.69%
301 South College Street
Charlotte, North Carolina  28202

First Manhattan Co.                                 140,000                          5.30%
437 Madison Avenue
New York, New York  10022
</TABLE>

(1)      Calculated based upon 2,642,081 shares of Common Stock outstanding.

(2)      A  Committee  of the  Board of  Directors  of the Bank,  consisting  of
         Messrs.  Britton,  Conner,  and  Perrow,  administers  the  ESOP  as  a
         committee  (the "ESOP  Committee").  The ESOP  Committee  has also been
         appointed  as the  trustee  for  the  ESOP  (the  "ESOP  Trustee").  As
         administrator and trustee, the ESOP Committee directs the investment of
         funds contributed to the ESOP. The ESOP Trustee must vote all allocated
         shares  held in the ESOP in  accordance  with the  instructions  of the
         participating employees. Under the ESOP, unallocated shares held in the
         suspense  account  will  be  voted  by the  ESOP  Trustee  in a  manner
         calculated to most accurately  reflect the  instructions  received from
         participants  regarding the allocated  stock so long as such vote is in
         accordance with the provisions of Employee  Retirement  Income Security
         Act of 1974, as amended ("ERISA").

(3)      The Shelton  Group  consists  of the  following  private  and  personal
         investors who, acting in concert, hold shared voting power in excess of
         5% of  outstanding  stock:  The  Shelton  Companies,  a North  Carolina
         Partnership  in which Charles M. Shelton,  Sr. and R. Edwin Shelton are
         each 50% general  partners,  The Shelton  Foundation,  Third Set, Inc.,
         Chedren,  Inc.,  Charles M. Shelton,  Sr., Sandra G. Shelton,  R. Edwin
         Shelton,  Amanda L.  Shelton,  Charles  M.  Shelton,  Jr.,  Dorothy  M.
         Shelton,  Jennifer L. Shelton,  Winifred L. Shelton,  and Linda Shelton
         Surles.

                                       66


<PAGE>


                       DIRECTORS AND EXECUTIVE OFFICERS OF
                                  CSB FINANCIAL

INFORMATION  WITH  RESPECT  TO  DIRECTORS

         CSB Financial's Board of Directors is presently composed of ten members
who are elected for terms of three years, approximately one-third of whom are to
be elected annually in accordance with CSB Financial's Bylaws.

The following  table sets forth each  director's  name,  age, the year he or she
first  became a  director  of CSB  Financial,  the year in which  such term will
expire and the number of shares and percentage of CSB  Financial's  Common Stock
beneficially  owned.  The  following  table also sets forth,  for all  executive
officers and directors as a group and for each  executive  officer listed in the
Summary  Compensation  Table under the  caption  "Executive  Compensation,"  the
number of shares and the percentage of CSB Financial's Common Stock beneficially
owned.

<TABLE>
<CAPTION>

                                                  Yr. First                     Shares of Common
                                                  Elected       Term To         Stock Beneficially         % of
Name                                Age(1)        Director       Expire         Owned(2)(3)(4)(5)         Class(6)
<S>                                   <C>          <C>            <C>             <C>                     <C>  
Bob M. Johnson                        60           1993           1996            119,310                 4.27%
Jerry T. Price, M.D.                  38           1993           1996             14,837                 0.53%
F. Rogers Vaden                       47           1993           1996             10,066                 0.36%
Robert M. O'Brian                     45           1994           1997              9,258                 0.33%
William F. Overacre                   54           1993           1997              9,137                 0.33%
Edgar J. T. Perrow(7)                 48           1993           1997             14,758                 0.53%
George P. Ramsey, III                 45           1994           1997              8,083                 0.29%
Donald W. Britton(7)                  47           1993           1998             15,258                 0.55%
William J. Conner(7)                  68           1993           1998             29,784                 1.06%
Herbert W. Snyder                     50           1993           1998             17,558                 0.63%


All executive officers and
directors as a group
(15  persons)  .  .  .  .  .  . . . . . . . . . . . . . . . . . . . . .           419,767                15.01%
</TABLE>
(1)       At January 31, 1996.
(2)       At March 1, 1996.
(3)       Pursuant to rules  promulgated  under the 1934 Act, a person or entity
          is considered to beneficially  own shares of Common Stock if he or she
          directly or indirectly has or shares (1) voting power,  which includes
          the  power to vote or to  direct  the  voting  of the  shares;  or (2)
          investment power, which includes the power to dispose of or direct the
          disposition of the shares.  Unless otherwise  indicated,  includes all
          shares held directly by the named  individuals  as well as by spouses,
          minor  children  in trust and other  indirect  ownership,  over  which
          shares the named  individual  effectively  exercises  sole  voting and
          investment power.
(4)       Includes  an  aggregate  of 72,105  restricted  shares  awarded to all
          executive  officers,  including Mr. Johnson,  and directors as a group
          pursuant to the  Recognition  and Retention  Plans.  Shares awarded to
          executive  officers vest over five years at a rate of 20% per year and
          shares  awarded to directors vest over four years at a rate of 25% per
          year,  commencing in each case on the first anniversary of the date of
          such  awards.  Each  recipient  possesses  sole  voting  power  and no
          investment   power  until  such  shares  vest.   See   also--Directors
          Compensation--Recognition and Retention Plan for Outside Directors and
          Executive  Compensation--Recognition  and Retention Plans for Officers
          and Employees.
(5)       Includes  209,196  shares of Common Stock  subject to options  granted
          pursuant  to  the  1993  Stock  Option  Plan  for  which  options  are
          exercisable  within 60 days of the  Voting  Record  Date due to normal
          vesting  or due to  accelerated  vesting  as a result  of a change  of
          control.
(6)       The total  number of shares of Common  Stock  outstanding  on March 1,
          1996 was  2,642,081.  For the  purposes of this table,  an  additional
          154,865 shares of Common Stock are considered outstanding which amount
          is equal to the number of all options exercisable within 60 days.
(7)       Excludes 182,160  unallocated  shares of Common Stock held by the ESOP
          of the Bank for which  Directors  Britton,  Conner and Perrow serve as
          ESOP Committee.  The ESOP  Committee,  whose members also serve as the
          ESOP Trustee, directs the investment of funds contributed to the ESOP.
          Shares which are  unallocated to  participating  employees  (presently
          182,160 shares) and shares for which no voting directions received are
          voted by the ESOP  Trustee  in the same ratio as the votes cast on the
          allocated  shares.  Allocated  Common  Stock will be voted by the ESOP
          Trustee as directed by the Plan  Participants as the beneficial owners
          of such  Common  Stock.  Presently,  38,640  shares are  allocated  to
          Participant  accounts,  including 10,771 shares allocated to executive
          officers.  The shares allocated to executive officers as of the Voting
          Record Date are included in the table above.  The ESOP Trustee acts as
          a  fiduciary  within the  meaning of the  Employee  Retirement  Income
          Security Act of 1974,  as amended  ("ERISA").  The parties  serving as
          ESOP  Trustee  disclaim  beneficial  ownership of stock held under the
          ESOP for which they serve as ESOP Trustee.

                                       67

<PAGE>



The  principal  occupation  during the past five years of each  director  of CSB
Financial is set forth below.

DONALD W. BRITTON is  Executive  Vice  President of Marketing  and a director of
First Colony Life Insurance Company in Lynchburg, Virginia. Mr. Britton has been
employed with First Colony Life Insurance  Company for the past thirteen  years.
Mr.  Britton  has been a  director  of the  Savings  Bank  since 1991 and of CSB
Financial Services since June 1995.

WILLIAM J. CONNER served as President and Chief Executive Officer of the Savings
Bank from 1980  until he  retired  in 1989.  Mr.  Conner  was first  elected  as
director of the Savings Bank in 1974.  Prior to retirement  in 1989,  Mr. Conner
served the  Savings  Bank in  several  capacities  for a total of 39 years.  Mr.
Conner has also been a director of CSB Financial Services since June 1995.

BOB M. JOHNSON has been President and Chief  Executive  Officer of CSB Financial
and of the Savings Bank since 1993 and 1989, respectively, and has served on the
Board of  Directors of the Savings  Bank since 1987.  In addition,  in June 1995
when CSB Financial Services was organized, Mr. Johnson was appointed to serve as
President and Chief Executive  Officer and as a member of the Board of Directors
of that company.  Mr.  Johnson was Executive  Vice President of the Savings Bank
from 1987 to 1989.  Prior to 1987,  Mr.  Johnson  served as the Chief  Executive
Officer  and/or a senior  officer of two other thrift  institutions  for over 27
years.

ROBERT M. O'BRIAN is President  and owner of Lynchburg  Ready Mix Concrete  Co.,
Inc. in Lynchburg,  Virginia.  Mr. O'Brian has been with such company since 1971
and he became a part owner in 1976  prior to  becoming  sole owner in 1988.  Mr.
O'Brian was  elected to the Board of  Directors  of the Savings  Bank in October
1994.

WILLIAM F.  OVERACRE is  President  and owner of  Overacre,  Inc., a real estate
appraisal and  brokerage  firm in Lynchburg,  Virginia.  From 1983 to 1992,  Mr.
Overacre  was  President  and a co-owner  of  Marks-Overacre,  Inc.,  Lynchburg,
Virginia,  also a real estate  appraisal and brokerage  firm.  Mr.  Overacre was
appointed as a director of the Savings Bank in 1993.

EDGAR J.T. PERROW is a partner in the law firm of Martin,  Taylor and Perrow, in
Lynchburg,  Virginia,  which serves as general  counsel to the Savings Bank. Mr.
Perrow has been a practicing  attorney for over 21 years.  Mr. Perrow has been a
director of the Savings Bank since 1985 and of CSB Financial Services since June
1995.

JERRY T. PRICE,  M.D. is a physician and has practiced with Lynchburg  Emergency
Physicians, Inc. in Lynchburg, Virginia since 1989. From 1986 to 1989, Dr. Price
was employed with Lynchburg Family Practice  Residency.  Dr. Price was appointed
as a director of the Savings Bank in 1993.

GEORGE P. RAMSEY, III is Vice President of Taylor-Ramsey  Corporation,  a lumber
products company located in Lynchburg, Virginia. Mr. Ramsey has been employed by
Taylor-Ramsey  Corporation for 23 years.  Mr. Ramsey was elected to the Board of
Directors of the Savings Bank in October 1994.

HERBERT  W.  SNYDER is  currently  the  industrial  sales  manager  for  Pauwels
Transformers  of Washington,  Missouri.  Prior to July 1995, Mr. Snyder had been
the Director of Marketing and Sales for Delta Star, Inc. in Lynchburg,  Virginia
for over 10 years.  Mr.  Snyder has been a director  of the  Savings  Bank since
1991.

F.  ROGERS  VADEN is  Senior  Vice-President  and  Regional  Manager  of Scott &
Stringfellow in Lynchburg, Virginia, and has been employed as a stockbroker with
the firm for the past eight years.  Mr. Vaden was appointed as a director of the
Savings Bank in 1993.

DIRECTOR'S COMPENSATION

FEES. No fees are received for services rendered as a director of CSB Financial.
All fees are paid by the Savings  Bank.  No fees are paid to  directors  who are
also  officers or  employees  of the Savings Bank or CSB  Financial,  i.e.,  the
President.  Each  director,  other than the  Chairman  of the Board  receives an
annual  retainer  fee of $4,000 for serving as a director.  The  Chairman of the
Board  receives an annual  retainer fee of $9,200 for serving in that  capacity.
Each director  (including honorary directors and the Chairman of the Board) also
receive  a fee of $500 for each  meeting  attended.  Members  of the  committees
receive $200 per meeting attended.  The Savings Bank paid a total of $139,500 in
director's fees for the fiscal year ended June 30, 1995.

                                       68

<PAGE>


STOCK OPTION PLAN FOR OUTSIDE DIRECTORS. In connection with the Conversion,  CSB
Financial's Board of Directors adopted the CSB Financial  Corporation 1993 Stock
Option Plan for Outside  Directors (the  "Directors'  Option  Plan"),  which was
ratified by  stockholders  of CSB  Financial  at the  February  11, 1994 special
meeting ("Special Meeting"). Pursuant to the Directors' Option Plan, each member
of the Board of Directors (including honorary directors of the Savings Bank) who
was not an officer or employee of the Savings  Bank or Company (11  persons) was
granted non-statutory options to purchase 5,244 shares. All of these options are
exercisable  within 60 days of the  Voting  Record  Date.  Under the  Directors'
Option Plan, 828 shares remain  reserved for future  awards.  The exercise price
per share of each  option is the fair  market  value of the Common  Stock at the
date the Option was granted.  All options  granted under the  Directors'  Option
Plan expire upon the earlier of 10 years  following the date of the grant or one
year  following  the date the  optionee  ceases to be a  director.  All  options
granted are  immediately  exercisable in the event of a change in control of CSB
Financial or the Savings Bank.

RECOGNITION  AND  RETENTION  PLAN FOR OUTSIDE  DIRECTORS.  The Savings  Bank has
established the Co-operative Savings Bank, F.S.B. Recognition and Retention Plan
for  Outside   Directors  (the  "Directors'   Plan"),   which  was  ratified  by
stockholders at the Special Meeting,  as a method of providing such directors of
the Savings Bank with proprietary interest in CSB Financial in a manner designed
to recognize  the value of such  directors'  past service and to encourage  such
persons to continue to serve as directors. Pursuant to the Directors' Plan, each
outside  director  upon  election to the Board  received a  nontransferable  and
nonassignable  award of 2,484  shares of Common  Stock held in trust.  In August
1995, the remaining 276 unawarded shares were awarded to outside directors. Each
director  other than the  Chairman of the Board was  awarded 30 shares,  and the
Chairman was awarded 36 shares.  Directors  earn the shares awarded to them at a
rate of 25% per year commencing  immediately upon the date of the award.  Awards
become 100%  vested upon  termination  of service  due to death,  disability  or
retirement  or  following  a  change  in  control  of the  Savings  Bank  or CSB
Financial. In the event a director ceases to serve with the Savings Bank for any
other reason,  the director's  non-vested awards will be forfeited.  When shares
become vested in accordance with the Directors' Plan, the participants recognize
income  equal to the fair  market  value of the Common  Stock at that time.  The
amount of income  recognized by the participant is a deductible  expense for tax
purposes for the Savings Bank.  When shares become vested and are distributed in
accordance with the Directors' Plan, the participants also receive amounts equal
to any accrued dividends with respect thereto.  Prior to vesting,  recipients of
awards may direct the voting of the shares allocated to them. Unallocated shares
will be voted by the Directors' Plan trustees.  Earned shares are distributed to
recipients  as soon a  practicable  following  the day on which they are earned.
During  fiscal  1995,  5,589  shares were  distributed  to the  Directors'  Plan
participants.

EXECUTIVE COMPENSATION

SUMMARY COMPENSATION TABLE. The following table sets forth the name of the Chief
Executive Officer during the fiscal years ended June 30, 1995, 1994 and 1993. No
other executive  officer received cash compensation in excess of $100,000 during
the fiscal years ended June 30, 1995, 1994 or 1993.

<TABLE>
<CAPTION>


                                                                               Long Term Compensation

                         Annual Compensation                            Awards                         Payouts
                                                        
                                                                               Securities
                                             Other Annual       Restricted     Underlying                     All Other
Name and                                     Compensation         Stock         Options           LTIP      Compensation
Principal Position Year   Salary    Bonus        (1)          Award(s)($)(2)    SARs(#)(2)      Payouts         (3)
<S>               <C>    <C>        <C>         <C>               <C>                           <C>           <C>   
Bob M. Johnson    1995   $120,000   $10,730     $  --             $ --             --           $ --          $7,992
President & CEO   1994   $113,625   $30,201     $  --            $276,000        69,000         $ --          $5,752
                  1993   $ 92,250   $28,598     $  --             $ --             --           $ --          $6,961

</TABLE>

(1) Except as otherwise  disclosed,  for fiscal years ended 1995, 1994 and 1993,
    there were no (a) perquisites over the lesser of $50,000 or 10% of the named
    executive  officer's  total  salary and bonus for the year;  (b) payments of
    above market or preferential earnings on deferred compensation; (c) payments
    of earnings with respect to long term incentive plans prior to settlement or
    maturation; (d) tax payment reimbursements; or (e) preferential discounts on
    stock.

(2) Includes  restricted stock awards and grants of stock options received under
    the  Recognition  and  Retention  Plan  and  the  1993  Stock  Option  Plan.
    Restricted stock awards were made on September 24, 1993, based upon a market
    price of $10.00 per share.  Awards are fully vested and  distributed  at the
    rate of 20% per year beginning on the date of the award. During fiscal 1995,
    5,520 shares plus  accumulated  dividends were  distributed for an aggregate
    compensation of $81,714. At June 30, 1995, 22,080 shares with a market value
    of $347,760 at such date (based on the fair market value of the Common Stock
    at June 30, 1995) remain unvested.

(3) The amount for fiscal 1993  consists of: (i) taxable term life  insurance of
    $2,348 and (ii) deferred profit sharing  contribution of $4,613.  The amount
    for fiscal 1994  consists of (i) taxable  term life  insurance of $1,716 and
    (ii) deferred profit sharing  contribution of $4,036.  The amount for fiscal
    year 1995  consists of (i) taxable term life  insurance of $1,992 and;  (ii)
    deferred profit sharing of $6,000.

                                       69

<PAGE>

EMPLOYMENT  AGREEMENT.  The  Savings  Bank  and CSB  Financial  entered  into an
employment  agreement with Mr. Bob M. Johnson in 1993. This employment agreement
ensures  that the Savings  Bank will be able to maintain a stable and  competent
management  base.  The  continued  success  of the  Savings  Bank  depends  to a
significant degree on the skills and competence of this officer.

Mr.  Johnson's  employment  agreement  with  the  Savings  Bank  provides  for a
three-year  term.  Commencing on the first  anniversary date and continuing each
anniversary  date  thereafter,  the  agreement may be extended for an additional
year so that the remaining  term shall be three years if the Board of Directors,
after conducting  performance  evaluations,  votes to extend the agreement.  The
agreement  provides that the annual base salary for Mr. Johnson is $120,000.  In
addition to the base salary,  the agreement  provides  for,  among other things,
disability pay,  participation in stock benefit plans and other fringe benefits.
The  agreement  provides  for  termination  by the Savings Bank for cause at any
time.  In the  event  the  Savings  Bank  chooses  to  terminate  Mr.  Johnson's
employment for reasons other than for cause or (1) in the event of Mr. Johnson's
resignation  upon (i) failure to re-elect or nominate Mr. Johnson to his current
offices or board  membership,  (ii) material change in Mr.  Johnson's  duties or
responsibilities,  or  relocation of his principal  place of  employment,  (iii)
liquidation, dissolution,  consolidation,  reorganization or merger in which the
Savings Bank is not the resulting  entity,  or (iv) a breach of the agreement by
the  Savings  Bank  or (2) if  termination,  voluntary  or  involuntary,  occurs
following a change in control of the Savings Bank,  Mr. Johnson or, in the event
of his  subsequent  death,  his  beneficiary,  would be  entitled to a severance
payment equal to three times his average annual compensation over the past three
years of employment  with the Savings Bank. The Savings Bank would also continue
Mr. Johnson's life, health,  accident, and disability coverage for the remaining
unexpired  term of the  agreement.  A change in control is generally  defined to
mean the acquisition by a person or group of persons having beneficial ownership
of 20% or more of the Savings Bank's or CSB Financial's  common stock during the
term of the agreement or a tender offer for 20% of the Common Stock, or exchange
offer,  merger or other form of  business  combination,  sale of  assets,  or an
election of  Directors  which  results in a change of a majority of the Board of
Directors.

The agreement  provides that benefits payable to the executive under a change in
control  will be  reduced  to an  amount  that  would not  constitute  an excess
parachute  payment  (as that term is  defined in  Section  280G of the  Internal
Revenue Code).  If a change in control had occurred as of June 30, 1995, and Mr.
Johnson's   employment  had  been  terminated,   a  payment  in  the  amount  of
approximately  $395,000  would  have  been  made to him in  accordance  with the
agreement.

STOCK OPTION PLAN. In connection with the conversion,  CSB Financial's  Board of
Directors adopted the CSB Financial Corporation 1993 Incentive Stock Option Plan
(the "Option Plan"),  which was ratified by stockholders of CSB Financial at the
Special Meeting. Pursuant to the Option Plan, 207,000 shares of Common Stock are
reserved for issuance upon exercise of stock options granted or to be granted to
officers and key employees of CSB Financial  and its  subsidiaries  from time to
time.  The  purpose  of the  Option  Plan is to  advance  the  interests  of CSB
Financial and its shareholders by providing those key employees of CSB Financial
and its affiliates,  including the Savings Bank, upon whose judgment, initiative
and efforts the  successful  conduct of the  business of CSB  Financial  and its
affiliates  largely  depends,  with an  additional  incentive  to  perform  in a
superior  manner as well as to attract people of experience  and ability.  As of
June 30,  1995, a total of 187,000 of these shares of Common Stock have been set
aside for the exercise of options granted during the fiscal years ended June 30,
1995 and 1994.

The following table sets forth additional information concerning options granted
to the named executive officer under the 1993 Stock Option Plan.

<TABLE>
<CAPTION>
                    OPTION/SAR  EXERCISES  AND  FISCAL YEAR  END  VALUE  TABLE
           Aggregated Option/SAR Exercises in Last Fiscal Year, and FY-End Option/SAR Value
                                                                Number of Securities            Value of
                                                               Underlying Unexercised       Unexercised In-the-
                                                                    Options/SARs            Money Options/SARs
                                                                   at FY-End(#)(1)            at FY-End($)(2)
                        Shares Acquired                             Exercisable/               Exercisable/
Name                     on Exercise(#)    Value Realized ($)(1)   Unexercisable               Unexercisable 
<S>                     <C>                       <C>            <C>                            <C> 
Bob M. Johnson                --                    --               $46,000/                   $264,500/
                                                                      23,000                    $132,250
</TABLE>

(1)  Options are  exercisable  at the rate of  one-third  beginning in September
     1994, and one-third annually thereafter.
(2)  Based upon the closing price of the stock as of June 30, 1995 of $15.75 per
     share.

                                       70

<PAGE>


BANK  RECOGNITION  AND RETENTION  PLANS FOR OFFICERS AND EMPLOYEES.  The Savings
Bank has established  Recognition and Retention Plans for Officers and Employees
(the  "Officer  and  Employee  Plan")  as a method  of  providing  officers  and
employees  of the Savings Bank with a propriety  interest in CSB  Financial in a
manner  designed to encourage  such persons to remain with the Savings Bank. All
officers and full-time employees are eligible to receive grants under the Plans.

A committee of the Outside Directors may make  discretionary  awards to officers
and  employees  under the  Officer  and  Employee  Plans.  Under the Officer and
Employee  Plans,  awards are granted to officers  and  employees  in the form of
shares  of  Common  Stock  to be held in  trust  under  the  Plans.  Awards  are
nontransferable  and nonassignable.  Participants earn (i.e.,  become vested in)
shares  of  Common  Stock  covered  by the  award  at a rate  of 20%  per  year,
commencing  immediately  the date of the award.  Awards will be 100% vested upon
termination of employment due to death,  disability or retirement or following a
change in the control of the Savings Bank or CSB Financial. In the event that an
employee  terminates  employment  with the Savings Bank or CSB Financial for any
other reason, the employee's non-vested awards will be forfeited.

When  shares  become  vested  in  accordance  with   non-qualified   plans,  the
participants  will recognize income equal to the fair market value of the Common
Stock at that time.  The amount of income  recognized by the  participants  is a
deductible  expense for tax purposes for the Savings  Bank.  When shares  become
vested and are distributed in accordance with the Plans, the  participants  also
receive amounts equal to any accrued  dividends with respect  thereto.  Prior to
vesting,  recipients of awards may direct the voting of the shares  allocated to
them.  Unallocated shares will be voted by the Plan trustees.  Earned shares are
distributed to recipients as soon as practicable following the day on which they
are earned.  Upon the conversion 27,600 shares were awarded to Mr. Johnson,  and
an aggregate of 27,600 shares were awarded to three (3) other executive officers
of the Savings  Bank. In addition,  in July 1994,  10,700 shares were awarded to
two (2) other  executive  officers  and  11,800  shares  were  awarded  to other
officers and employees of the Savings Bank who were not previously participants.
In August 1995,  the  remaining  unawarded  Plan shares of 5,100 were awarded to
non-executive officers.

OTHER BENEFITS

PENSION  PLAN.  The Savings Bank  maintains a tax qualified  pension  plan,  the
Co-operative Savings Bank Employee Retirement Plan (the "Pension Plan"), for the
benefit of its  employees.  The  Pension  Plan  provides  for  participation  by
employees  of the Savings  Bank who have  completed  one year of service and who
will work a minimum of 1,000 hours per year.  Employees  must also have  reached
the age of 21.  Employees  may become  participants  of the Pension  Plan on the
first day of the month  coinciding  with or next following the date the employee
satisfies the eligibility requirements. As of June 30, 1995, Mr. Bob M. Johnson,
President, had 27 years of credited service under the Pension Plan.

The  following  table shows the  estimated  annual  benefits  payable  under the
Pension  Plan based on an  employee's  years of  service  and  compensation,  as
calculated  under the Pension  Plan,  without  regard to benefits  payable under
Social Security.  Covered compensation under the Pension Plan includes only base
salary.  Under the Code,  maximum benefits under the Pension Plan are limited to
$118,800 per year for the 1994 calendar year.

<TABLE>
<CAPTION>

                                                            Years of Service
 Average                      10              15            20              25            30             35
<S>                          <C>           <C>           <C>             <C>            <C>            <C>
$ 25,000                    $ 3,250        $ 4,875        $ 6,500        $ 8,125        $ 9,750        $11,375
  50,000                      7,000         10,500         14,000         17,500         21,000         24,500
  75,000                     10,750         16,125         21,500         26,875         32,250         37,625
 100,000                     14,500         21,750         29,000         36,250         42,500         50,750
 125,000                     18,250         27,375         36,500         45,625         54,750         63,875
</TABLE>

EMPLOYEE'S  PROFIT  SHARING  PLAN.  The Savings Bank  maintains a tax  qualified
profit  sharing plan for the benefit of its  employees.  The Profit Sharing Plan
("Plan")  provides for  participation  by employees of the Savings Bank who have
completed  one year of service  prior to the entry dates of January 1, or July 1
and who will work a minimum of 1,000  hours per year.  Employees  must also have
reached the age of 21.

The Plan is composed of two elements:  (1) a 401(k) Plan; and (2)  Discretionary
Plan.  Employees may contribute up to 15% of their  individual  compensation per
plan  year  to  the  401(k)  Plan.  The  Savings  Bank  may  make  discretionary
contributions  to the 401(k) Plan from current net profits.  The Plan allows the
Savings Bank to make discretionary  matching contributions 

                                       71
<PAGE>

equal to a percentage of the deferred  compensation of the participants (100% of
the  first  4% of  deferred  compensation  and 50% of the  next  2% of  deferred
compensation).   Under  the  Discretionary  Plan,  the  Savings  Bank  may  make
contributions  at the  discretion of the Board of  Directors.  The amount of any
such  contribution  is  determined by the Board of Directors on an annual basis.
Contributions to the Discretionary  Plan, if made, are allocated to participants
in the same  proportion as the individual  participant's  compensation  bears to
total  eligible   participants'   compensation.   Participants   need  not  have
participated in the 401(k) Plan (through  deferral of  compensation) in order to
receive  contributions  made to the  Discretionary  Plan by the Savings  Bank. A
trust  has  been  created  as  part  of  the  Profit  Sharing  Plan  to  receive
contributions  made to the Plan by the Savings Bank and the Plan's  participants
and to invest and  disburse  the  trust's  assets for the  benefit of the Plan's
participants and beneficiaries.

While  employees  always  have a 100%  nonforfeitable  right to the  funds  they
contribute to their 401(k) Plan Account,  their rights to the funds  contributed
by the Savings  Bank vest  according to their length of service with the Savings
Bank.  After six (6) full years of service,  employees  are fully  vested.  Upon
disability,  death or retirement,  an employee  becomes  entitled to 100% of his
account  balance.  For the fiscal year ended June 30, 1995,  1994 and 1993,  the
Savings Bank made total deferred  contributions to the Plan of $55,565,  $44,245
and $44,562, respectively.


EMPLOYEE STOCK  OWNERSHIP PLAN AND TRUST.  The Savings Bank has  established for
eligible  employees an Employee Stock Ownership Plan (ESOP).  Employees who have
completed  one year of service  and 1,000 hours of  employment  with the Savings
Bank and who have attained age 21 are eligible to participate.

At the time of the  Conversion,  the ESOP  borrowed  funds from CSB Financial to
purchase a total of 220,800  shares of CSB  Financial's  Common Stock,  the loan
being  collateralized by the Common Stock.  Contributions by the Savings Bank to
the ESOP  are  used to  repay  the loan  with  shares  being  released  from CSB
Financial's lien  proportional to the repayment of the loan. Shares released are
allocated among the eligible  participants,  subject to certain limitations,  in
the same  proportion as an individual  participant's  compensation  bears to the
total  compensation  of all  eligible  participants  in the year of  allocation.
Benefits generally become 20% vested after two years of credited service and the
vested portion  increases by 20% for each  additional  year of credited  service
thereafter,  becoming 100% vested after six years of credited service.  Prior to
the completion of two years of credited  service,  a participant  who terminates
employment for reasons other than death,  retirement (or early  retirement),  or
disability  will not  receive any benefit  under the ESOP.  Forfeitures  will be
reallocated among remaining  participating  employees, in the same proportion as
contributions.  Benefits may be payable in the form of stock or cash upon death,
retirement, early retirement, disability or separation from service. The Savings
Bank's  contributions  to the ESOP are not fixed, so benefits  payable under the
ESOP cannot be estimated.

The ESOP Committee,  as appointed by the Board of Directors of the Savings Bank,
administers  the ESOP for the Savings Bank.  This committee  consists of outside
directors  Messrs.  Britton,  Conner and Perrow and also acts as trustee for the
ESOP (the "ESOP  Trustee").  The ESOP Committee  directs the investment of funds
contributed to the ESOP. The ESOP Trustee,  subject to its fiduciary  duty, must
vote all allocated  shares held in the ESOP in accordance with the  instructions
of the participating  employees.  Under the ESOP,  unallocated shares and shares
held in the  suspense  account  will be  voted in a  manner  calculated  to most
accurately   reflect  the  instructions  the  ESOP  Trustee  has  received  from
participants regarding the allocated stock so long as such vote is in accordance
with the provisions of ERISA. For the fiscal years ended June 30, 1995 and 1994,
contributions  by the  Savings  Bank to the  ESOP  were  $237,639  and  $198,534
respectively.  The Savings  Bank also used $61,272 in fiscal 1995 and $33,120 in
fiscal 1994 in  dividends  received by the ESOP to further  reduce the amount of
principal and interest  payments on the loan to the ESOP. As of June 30, 1995, a
total of 38,640  shares of CSB  Financial's  Common Stock have been released and
allocated to the Plan Participants.


PERSONNEL/COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

The  Personnel/Compensation  Committee  of CSB  Financial  consists of Directors
Snyder,  Johnson,  Overacre  and  Ramsey.  The  committee  also  serves  as  the
Personnel/Compensation Committee for the Savings Bank. Members of the committee,
with the exception of Mr. Johnson, are non-employee directors of the Company and
the  Savings  Bank.  The  committee  meets  at  least  annually  to  review  the
performance  of the Savings  Bank's  officers  and  employees  and to  determine
compensation programs and salary actions for the Savings Bank and its personnel.


                                       72
<PAGE>


LONG-TERM INCENTIVE PLANS

CSB  Financial  sponsors  no long  term  incentive  plans  and made no awards or
payments under any such plans during the fiscal year ended June 30, 1995.


TRANSACTIONS WITH CERTAIN RELATED PERSONS

The Savings Bank, like many other financial institutions,  has followed a policy
of extending credit to officers,  directors,  and employees. The loans have been
made on substantially the same terms,  including  interest rates and collateral,
as those  prevailing at the time for  comparable  transactions  with the general
public and do not  involve  more than the normal  risk of  repayment  or present
other unfavorable  features.  Loans made to a director or executive officer must
be approved in advance by a majority of the  disinterested  members of the Board
of Directors.

Loans to executive officers and directors of the Savings Bank (or CSB Financial)
and their  affiliates,  amounted  to $2.8  million,  or 6.3% of CSB  Financial's
retained earnings at June 30, 1995.

During the fiscal year ended June 30,  1995,  the Savings  Bank paid  $22,031 in
legal fees to the firm of Martin,  Taylor and  Perrow,  which  serves as general
counsel to the  Savings  Bank.  Edgar J. T.  Perrow,  a director  of the Holding
Company and the Savings Bank, is a partner in Martin, Taylor and Perrow.


                                       73

<PAGE>
                     DESCRIPTION OF ONE VALLEY'S SECURITIES


AUTHORIZED COMMON STOCK

         One Valley has authorized capital of 41,000,000  shares,  consisting of
40,000,000  shares  of Common  Stock,  with a par  value of $10 per  share,  and
1,000,000  shares of  preferred  stock with a par value of $10 per share.  As of
March 1, 1996,  16,580,306  shares of One Valley  Common  Stock were  issued and
outstanding.   No  shares  of  One  Valley's  preferred  stock  are  issued  and
outstanding. As of March 1, 1996, there were approximately 5,000 shareholders of
record of One Valley.


PREFERRED STOCK

         One Valley is authorized to issue 1,000,000  shares of Preferred Stock,
$10 par value per share.  One Valley does not have any shares of preferred stock
outstanding  as of the date of this  Prospectus.  The Board of  Directors of One
Valley is  authorized  by the  Articles of  Incorporation  to  provide,  without
further  shareholder action, for the issuance of one or more series of preferred
stock and to fix various  terms with  respect to each series,  including  voting
powers,  designations,  preferences,  dividend  rates,  conversion  and exchange
provisions, redemption provisions, and the amounts which holders are entitled to
receive upon any liquidation, dissolution, or winding up of One Valley.


DIVIDENDS AND DIVIDEND RIGHTS

         The  shareholders  of One  Valley  are  currently  entitled  to receive
dividends when and as declared by its Board of Directors.  Dividends may be paid
out of funds legally  available  therefor,  and subject to the  restrictions set
forth in the West Virginia Corporation Act (West Virginia Code, Sections 31-1-1,
ET  SEQ.)  (the  "Corporation   Act").  The  Corporation  Act  provides  that  a
corporation  may  declare  and  pay  a  dividend  to  its  shareholders  if  the
corporation  is solvent  and if the  payment  would not  render the  corporation
insolvent.  A corporation  under the  Corporation  Act cannot declare a dividend
contrary to any  restrictions  contained in its articles of  incorporation.  One
Valley does not have any such  restrictions.  Dividends may be declared and paid
in cash or property only from the unreserved and unrestricted  earned surplus of
the  corporation  except that  dividends  may be  declared  and paid in treasury
shares or in the corporation's  authorized but unissued shares,  from unreserved
and  unrestricted  surplus  if an amount of  surplus  is  transferred  to stated
capital  equal to the  aggregate  par  value of the  shares  to be issued or the
aggregate  stated  value fixed by the Board of  Directors  in the case of shares
without par value.

         Historically,  One Valley has declared regular quarterly dividends.  It
is expected  that cash  dividends  of One Valley after the  consummation  of the
Merger will be declared and paid on approximately  the same schedule of dates as
that now followed with respect to regular cash  dividends on the Common Stock of
One Valley,  which is quarterly.  One Valley's future cash dividends will depend
on its consolidated earnings,  general economic conditions,  financial condition
of its banking subsidiaries and other facts generally affecting dividend policy.

         Dividends  of One Valley and its banking  subsidiaries  which are state
banks  may be paid out of  funds  legally  available  therefor,  subject  to the
restrictions set forth in West Virginia Code,  Section 31A-4-25,  which provides
that  before the  declaration  of any  dividend  at least  one-tenth  of the net
profits  of the  preceding  half year (in the case of  quarterly  or  semiannual
dividends) or the preceding two  consecutive  half-year  periods (in the case of
annual  dividends)  must be carried to a bank's  surplus  fund until the surplus
fund  equals the amount of its  capital  stock.  The prior  approval of the West
Virginia  Commissioner  of Banking  is  required  if the total of all  dividends
declared by a state bank in any calendar year will exceed the bank's net profits
for that year  combined  with its  retained  net profits for the  preceding  two
years.  "Net  profits" is defined as the  remainder of all earnings from current
operations  plus actual  recoveries on loans and  investments  and other assets,
after deducting from the total thereof, all current operations expenses,  actual
losses and all federal and state taxes.

         For those banking  subsidiaries of One Valley which are national banks,
dividends may be paid out of funds legally  available  therefor,  subject to the
restrictions  set forth in the  United  States  Code.  The  United  States  Code
generally  provides  that  the  board  of  directors  of  any  national  banking
association may, quarterly,  semiannually or annually,  declare a dividend of so
much of the net profits of the association as they shall judge expedient, except
that until the surplus fund of the  association  equals its common  capital,  no
dividends can be declared unless the association has carried to the surplus fund
not less than one-tenth part of the  association's  net profits of the preceding
half year in the case of  quarterly  or  semiannual  dividends,  or no less than
one-tenth  part of its net profits of the  preceding two  consecutive  half-year
periods in the case of annual  dividends.  The United  States Code also provides
that if a national banking association sustains losses equal to or exceeding its
undivided  profits  it may  not  pay a  dividend  and  that a  national  banking
association while engaging in banking  operations may never pay

                                       74

<PAGE>

a dividend in an amount greater than its net profits on hand less its losses and
bad debts. Furthermore, a federal banking agency may prohibit a national banking
association from paying a dividend if the agency  determines that it would be an
unsafe or unsound  practice in conducting the business of the bank. The approval
of the OCC is required if the total of all dividends  declared by an association
in any calendar  year exceeds the total of its net profits of that year combined
with its  retained  net profits of the  preceding  two years,  less any required
transfers to surplus.


VOTING RIGHTS

         All voting rights of One Valley are vested in the holders of One Valley
Common Stock. In the election of Directors,  the shareholders of One Valley have
the  right to vote the  number of shares  owned by them for as many  persons  as
there are  directors  to be  elected,  or to  cumulate  their votes and give one
candidate as many votes as the number of directors to be elected  multiplied  by
the number of shares they own, or to distribute them on the same principle among
as many  candidates as they may decide.  For all other  purposes,  each share is
entitled to one vote.


PREEMPTIVE RIGHTS

         Holders  of  Common  Stock  presently  have  no  preemptive  rights  to
subscribe  to a pro rata  share of any  future  offers of shares by One  Valley.
Therefore,  future shares of Common Stock or other  securities may be offered to
the  investing  public or to  shareholders  or to both at the  discretion of the
Board of  Directors.  If One Valley  should  decide to issue any or all of these
shares,  the  effect  would  be  to  dilute  the  percentage  ownership  of  the
Shareholders who do not acquire a pro rata portion of shares issued.


LIQUIDATION RIGHTS

         The holders of One Valley Common Stock are entitled to share equally in
the net assets of One Valley in the event of liquidation or dissolution, subject
to the  preferential  rights,  if any, of the holders of any outstanding  senior
securities. At this time, there are no senior securities of One Valley issued or
outstanding.


ASSESSMENT OF SHARES

         The shares of One Valley Common Stock are fully paid and nonassessable.
West  Virginia  Code Section  31A-4-11  provides  that in certain  circumstances
shareholders  of a state  bank may be  liable to the  creditors  of the bank for
obligations  arising while they are  shareholders  in an amount equal to the par
value of the shares  owned by them unless the bank has its  deposits  insured by
the FDIC or any other federal  institution or agency, or the bank has obtained a
certificate  from  the  Commissioner  of  Banking  stating  that  the  bank  has
unimpaired surplus equal to at least 50 percent of the authorized capital of the
state bank. Because the deposits of its banking  subsidiaries are insured by the
FDIC,  neither One Valley nor its  shareholders  are  presently  subject to this
liability.  In addition to the foregoing  section,  West Virginia Code,  Section
31A-4-12,  provides that the outstanding shares of a bank may be assessed by the
officers and directors of the bank if the bank's  common stock becomes  impaired
by losses or otherwise.


SHAREHOLDER APPROVAL OF MERGERS

         Before  One  Valley can merge or  consolidate  with other  corporations
under West  Virginia law, the  affirmative  vote of the holders of a majority of
the outstanding shares of each corporation is needed to approve such a merger or
consolidation,  unless the other  corporation is a bank or bank holding  company
with  principal  offices in another  state or is a national  bank.  Pursuant  to
legislation  passed  by the West  Virginia  legislature  in 1986,  if the  other
corporation is a bank or bank holding company with principal offices outside the
State of West Virginia,  a proposed merger requires the affirmative  vote of the
holders of  two-thirds  of the  outstanding  shares of One Valley  Common Stock,
unless the laws of the other state require a higher percentage vote.

         In  1986,  the  shareholders  of One  Valley  approved  a  "Fair  Price
Amendment" concerning business combinations,  such as mergers or consolidations.
For a  discussion  of the Fair  Price  Amendment.  See  "Effect of the Merger on
Shareholder  Rights --  Antitakeover  Provisions  in One  Valley's  Articles and
Bylaws -- Fair Price Amendment."


                                       75
<PAGE>



                   SUPERVISION AND REGULATION OF CSB FINANCIAL


COMPANY REGULATION

         GENERAL.  CSB Financial is a unitary  savings and loan holding  company
subject to regulatory  oversight by the OTS. As such,  CSB Financial is required
to  register  and file  reports  with the OTS and is subject to  regulation  and
examination by the OTS. In addition,  the OTS has enforcement authority over CSB
Financial and its non-savings association  subsidiaries,  which also permits the
OTS to restrict or prohibit  activities that are determined to be a serious risk
to the subsidiary  savings  association.  CSB Financial is also required to file
certain  reports with, and otherwise  comply with, the rules and  regulations of
the Securities and Exchange Commission ("SEC").

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

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

         Federal law  generally  provides that no "person,"  acting  directly or
indirectly or through or in concert with one or more other persons,  may acquire
"control," as that term is defined in OTS  regulations,  of a federally  insured
savings  institution  without giving at least 60 days' written notice to the OTS
and providing the OTS an  opportunity  to disapprove  the proposed  acquisition.
Such acquisitions of control may be disapproved if it is determined, among other
things,  that (i) the acquisition would substantially  lessen competition;  (ii)
the financial  condition of the acquiring  person might jeopardize the financial
stability  of  the  savings  institution  or  prejudice  the  interests  of  its
depositors;  or (iii) the  competency,  experience or integrity of the acquiring
person or the proposed  management  personnel  indicates that it would not be in
the  interest  of the  depositors  or the public to permit the  acquisitions  of
control by such person.

         The Bank Holding Company Act of 1956, as amended  ("BHCA"),  authorizes
the Federal Reserve Board to approve an application by a bank holding company to
acquire control of a savings  association.  Furthermore,  a bank holding company
that controls a savings  association is authorized to merge or  consolidate  the
assets and liabilities of the savings  association  with, or transfer assets and
liabilities  to,  any  subsidiary  bank  which is a  member  of the BIF with the
approval of the  appropriate  federal  banking  agency and the  Federal  Reserve
Board.  Generally  a federal  savings  association  or its  holding  company can
acquire or be acquired by any insured depository institution.

         FEDERAL SECURITIES LAW. CSB Financial's Common Stock is registered with
the SEC under the  Exchange  Act. CSB  Financial is subject to the  information,
proxy  solicitation,  insider trading  restrictions and other requirements under
the Exchange Act.

BANK REGULATION

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

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

                                       76
<PAGE>
         The Savings Bank must file reports with the OTS and the FDIC concerning
its  activities  and financial  condition,  in addition to obtaining  regulatory
approvals  prior to entering into certain  transactions  such as mergers with or
acquisitions  of other savings  institutions.  This  regulation and  supervision
establishes a comprehensive  framework of activities in which an institution can
engage and is intended  primarily for the protection of the SAIF and depositors.
The  regulatory  structure  also  gives  the  regulatory  authorities  extensive
discretion in connection with their  supervisory and enforcement  activities and
examination  policies,  including policies with respect to the classification of
assets and the  establishment  of adequate  loan loss  reserves  for  regulatory
purposes.  Any change in such  regulations,  whether by the OTS, the FDIC or the
U.S.  Congress could have a material  impact on CSB Financial,  the Savings Bank
and their operations.

         INSURANCE OF DEPOSIT ACCOUNTS.  The Savings Bank's deposit accounts are
insured by the SAIF to a maximum of $100,000 for each insured member (as defined
by law and regulation).

         Insurance  of  deposits  may be  terminated  by the  FDIC if a  savings
association or bank fails to meet certain minimum  capital  requirements or upon
finding  that the savings  association  or bank has engaged in unsafe or unsound
practices,  is in an unsafe or unsound  condition to continue  operations or has
violated any applicable law, regulation, rule, order or condition imposed by the
FDIC or the institution's  primary regulator.  Management of the Savings Bank is
unaware of any practice,  condition or violation  that might lead to termination
of its deposit insurance.

         The FDIC  charges an annual  assessment  for the  insurance of deposits
based  on  the  risk a  particular  savings  association  poses  to its  deposit
insurance  fund.  The  risk-related   assessment   program  requires  a  savings
association  to pay within a range of 23 cents to 31 cents per $100 of  domestic
deposits,   depending   upon  the   savings   association's   or   bank's   risk
classification.  This risk classification is based on a savings association's or
bank's capital group and supervisory subgroup assignment.  In addition, the FDIC
is  authorized  to  increase  such  deposit  insurance  rates  semi-annually  if
necessary to cause the balance in the SAIF to reach the designated reserve ratio
of  1.25%  of  SAIF-insured   deposits  within  a  reasonable  period  of  time.
Furthermore,  the FDIC may impose  special  assessments on SAIF members to repay
amounts borrowed from the U.S. Treasury or for any other reason deemed necessary
by the FDIC. The Savings Bank's federal  deposit  insurance  premium expense for
the fiscal year ended June 30, 1995 was approximately $473,000.

         OTS  ASSESSMENT.  In addition to federal  deposit  insurance  premiums,
savings  associations  are required by OTS regulations to pay assessments to the
OTS  to  fund  the  operations  of the  OTS.  The  general  assessment  is  paid
semi-annually  and is  computed  based  on a total  consolidated  assets  of the
institution. The Savings Bank's OTS assessment expense for the fiscal year ended
June 30, 1995 was approximately $68,000.

         REGULATORY  CAPITAL  REQUIREMENTS.   OTS  capital  regulations  require
savings associations to meet three capital standards: (1) tangible capital equal
to 1.5% of total adjusted  assets,  (2) a leverage ratio (core capital) equal to
at least 3% of total adjusted  assets and (3) a risk-based  capital  requirement
equal to 8.0% of total risk-weighted assets.

         As of June 30, 1995, the Savings Bank had tangible, core and risk-based
capital of $33.1 million, $33.1 million and $33.8 million,  respectively,  which
amounts significantly exceeded its applicable regulatory capital requirements by
$28.7 million, $24.2 million and $22.0 million, respectively.

         On August 31, 1993,  the OTS issued a final rule  effective  January 1,
1994,  which set forth the  methodology  for  calculating  an interest rate risk
("IRR") component which is added to the risk-based capital  requirements for OTS
regulated thrift institutions. Under the final rule, savings associations with a
greater  than  "normal"  level of interest  rate  exposure  will be subject to a
deduction  from total  capital for  purposes  of  calculating  their  risk-based
capital requirements.  Specifically,  interest rate exposure will be measured as
the decline in net  portfolio  value due to a 200 basis  point  change in market
interest rates.  The IRR component to be deducted from total capital is equal to
one-half  the  difference  between an  institution's  measured  exposure and the
"normal"  level of  exposure  which is defined as two  percent of the  estimated
economic value of its assets.

         The final rule  establishes  a two quarter  "lag" between the reporting
date that is used to calculate the IRR component and the effective  date of each
quarter's IRR component. Under the final rule, the Director of the OTS may waive
or defer an  institution's  IRR  component,  but not  decrease  it  unless it is
decreased  as the  result of an  appeal.  The OTS  intends  to provide an appeal
process under certain circumstances.

         PROMPT  CORRECTIVE  ACTION.  Current  law  provides  a system of prompt
corrective   action  to  resolve  the  problems  of   undercapitalized   savings
associations and banks.  Under this system,  the federal banking  regulators are
required to take certain  supervisory actions against  undercapitalized  savings
associations  and  banks,  the  severity  of which  depends  upon the

                                       77
<PAGE>

degree of  undercapitalization.  At June 30,  1995,  the Savings  Bank was "well
capitalized" under the regulations and not subject to any restrictions.

         DIVIDEND AND OTHER CAPITAL  DISTRIBUTION  LIMITATIONS.  OTS regulations
require the Savings Bank to give the OTS 30 days' advance notice of any proposed
declaration of dividends to CSB Financial,  and the OTS has the authority  under
its supervisory powers to prohibit the payment of dividends to CSB Financial. In
addition, the Savings Bank may not declare or pay a cash dividend on its capital
stock  if the  effect  thereof  would be to (i)  cause  the  Savings  Bank to be
undercapitalized or (ii) reduce the regulatory capital of the Savings Bank below
the amount required for the  liquidation  account  established  when the Savings
Bank converted from mutual to stock form. In addition,  the OTS could prohibit a
proposed capital distribution by any savings association,  which would otherwise
be permitted by the  regulation,  if the OTS determines  that such  distribution
would constitute an unsafe or unsound practice.

         QTL TEST.  The Home  Owners'  Loan Act, as amended  ("HOLA"),  requires
savings  associations  to meet a qualified  thrift  lender  ("QTL") test. If the
Savings Bank  maintains an  appropriate  level of qualified  thrift  investments
(primarily  residential  mortgages and related  investments,  including  certain
mortgage-backed  securities)  ("QTIs") and otherwise qualifies as a QTL, it will
continue  to  enjoy  full  borrowing  privileges  from the FHLB of which it is a
member.  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,  savings  associations may include shares of stock of the FHLBs,  FNMA
and FHLMC as  qualifying  QTIs.  As of June 30,  1995,  the Savings  Bank was in
compliance with its QTL requirement with 81.5% of its assets invested in QTIs.

         A savings association that does not meet a QTL test must either convert
to a bank charter or comply with the following  restrictions  on its operations:
(i) the savings  association  may not engage in any new activity or make any new
investment,  directly or  indirectly,  unless such  activity  or  investment  is
permissible  for a  national  bank;  (ii) the  branching  powers of the  savings
association  shall be restricted to those of a national bank;  (iii) the savings
association shall not be eligible to obtain any advances from its FHLB; and (iv)
payment of  dividends by the savings  association  shall be subject to the rules
regarding  payment of dividends by a national bank. Upon the expiration of three
years from the date the  savings  association  ceases to be a QTL, it must cease
any activity and not retain any investment not  permissible  for a national bank
and  immediately  repay any  outstanding  FHLB  advances  (subject to safety and
soundness considerations).

         LOANS-TO-ONE BORROWER.  Generally, a savings association may not make a
loan or extend credit to a single or related group of borrowers in excess of 15%
of the savings  association's  unimpaired  capital and  surplus.  An  additional
amount may be lent, equal to 10% of unimpaired capital and surplus, if such loan
is secured by readily-marketable collateral, which is defined to include certain
securities and bullion, but generally does not include real estate.

         COMMUNITY  REINVESTMENT.  Under the Community Reinvestment Act ("CRA"),
as implemented by OTS  regulations,  a savings  association has a continuing and
affirmative obligation consistent with its safe and sound operation to help meet
the credit needs of its entire  community,  including  low and  moderate  income
neighborhoods.  The CRA does not  establish  specific  lending  requirements  or
programs  for  financial   institutions  nor  does  it  limit  an  institution's
discretion  to develop the types of products and  services  that it believes are
best  suited  to its  particular  community,  consistent  with the CRA.  The CRA
requires the OTS, in connection with its  examination of a savings  association,
to assess the savings  association's  record of meeting the credit  needs of its
community  and to take such record  into  account in its  evaluation  of certain
applications  by  such  institution.  Financial  institutions  are  required  to
publicly  disclose  its CRA rating and the OTS is  required to provide a written
evaluation  of  the  institution's  CRA  performance  utilizing  a  four  tiered
descriptive  rating system. The Savings Bank received a rating of "satisfactory"
as a result of its last evaluation.

         TRANSACTIONS WITH AFFILIATES.  Generally,  restrictions on transactions
with affiliates require that transactions  between a savings  association or its
subsidiaries  and  its  affiliates  be on  terms  as  favorable  to the  savings
association as comparable transactions with non-affiliates. In addition, certain
of these  transactions are restricted to an aggregate  percentage of the savings
association's capital and require collateral in specified amounts. Affiliates of
the Savings  Bank include CSB  Financial  and any other  company  which would be
under common control with the Savings Bank.  Furthermore,  a savings association
may not lend to any affiliate  engaged in activities not  permissible for a bank
holding  company or  acquire  the  securities  of any  affiliate  which is not a
subsidiary.

         A savings  association's  authority to extend  credit to its  officers,
directors and 10% shareholders, as well as to entities that such persons control
is  currently  governed by Sections 22 (g) and 22(h) of the Federal  Reserve Act
and Regulation O promulgated by the Federal  Reserve Board.  Among other things,
these regulations require such loans to be made on terms

                                       78
<PAGE>

substantially similar to those offered to unaffiliated individuals, place limits
on the amount of loans the savings  association  may make to such persons based,
in part, on the savings  association's  capital  position,  and require  certain
approval procedures to be followed. OTS regulations, with minor variation, apply
Regulation O to savings associations.

         BRANCHING BY FEDERAL SAVINGS ASSOCIATIONS. Federal savings associations
are permitted to establish  interstate  branches to the full extent permitted by
statute (which is essentially unlimited). This permits savings associations with
interstate  networks to diversify  their loan  portfolios and lines of business.
The OTS authority  preempts any state law  purporting  to regulate  branching by
federal  associations.  However,  the OTS will evaluate a branching  applicant's
record of compliance with the CRA. A poor CRA record may be the basis for denial
of branching application.

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

         As a member,  the Savings  Bank is required  to purchase  and  maintain
stock in the FHLB - Atlanta in an amount  equal to at least 1% of its  aggregate
unpaid   residential   mortgage  loans,  home  purchase   contracts  or  similar
obligations  at the beginning of each year.  At June 30, 1995,  the Savings Bank
had $1.2 million in FHLB stock, which was in compliance with this requirement.

         The FHLBs are required to provide funds for the  resolution of troubled
savings  associations  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.  For the fiscal year ended June 30, 1995,  dividends  paid by the
FHLB-Atlanta to the Savings Bank totaled approximately $100,000.

         FEDERAL  RESERVE  SYSTEM.   The  Federal  Reserve  Board  requires  all
depository  institutions  to maintain cash and  noninterest-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 Board
may be used to satisfy the liquidity  requirements  that are imposed by the OTS.
At June 30, 1995, the Savings Bank was in compliance with all applicable Federal
Reserve Bank reserve requirements.

         Savings  associations have authority to borrow from the Federal Reserve
Bank "discount  window," but Federal Reserve policy  generally  requires savings
associations to exhaust  FHLB-Atlanta  sources before borrowing from the Federal
Reserve system. The Savings Bank had no such borrowings at June 30, 1995.


                                       79

<PAGE>


                   PROPOSAL II -- ADJOURNMENT OF THE MEETING

         Approval of the Merger  Agreement  requires the affirmative  vote of at
least  a  majority  of the  votes  entitled  to be cast  by the  holders  of CSB
Financial  Common Stock. In the event there is an insufficient  number of shares
present in person or by proxy at the Special  Meeting to approve the  Agreement,
the Board of Directors of CSB Financial  intends to adjourn the Special  Meeting
to a later  date.  The  place  and date to which the  Special  Meeting  would be
adjourned would be announced at the Special Meeting.

         The effect of any such adjournment  would be to permit CSB Financial to
solicit additional  proxies for approval of the Merger Agreement.  While such an
adjournment would not invalidate any proxies  previously filed,  including those
voting against the Merger Agreement, it would give CSB Financial the opportunity
to solicit additional proxies in favor of the Merger Agreement.

         THE  BOARD  OF  DIRECTORS  OF CSB  FINANCIAL  RECOMMENDS  A VOTE  "FOR"
APPROVAL OF THE ADJOURNMENT UNDER THE CIRCUMSTANCES  DESCRIBED HEREIN.  APPROVAL
OF THE ADJOURNMENT REQUIRES THE AFFIRMATIVE VOTE OF THE HOLDERS OF A MAJORITY OF
THE SHARES OF CSB  FINANCIAL  COMMON STOCK  PRESENT IN PERSON OR BY PROXY AT THE
SPECIAL MEETING.


               SHAREHOLDER PROPOSALS FOR THE 1996 ANNUAL MEETING

      If the Merger is not completed, the next annual meeting of shareholders of
CSB  Financial  is expected to be held October 17,  1996.  Any  proposal  that a
shareholder  wishes to have included in CSB Financial's  Proxy Statement for the
1996 Annual  Meeting must be received by the  Secretary of CSB  Financial at CSB
Financial's  executive  offices,   2120  Langhorne  Road,  Lynchburg,   Virginia
24501-1424,  no later than May 22, 1996. If such proposal is in compliance  with
the  requirements  of Rule 14a-8 under the Exchange  Act,  the proposal  will be
inclued in the proxy statement and set forth on the form of proxy issued for the
1996 Annual  Meeting.  It is urged that any such  proposals be sent by certified
mail, return receipt requested.


                                     EXPERTS

         The  consolidated  financial  statements  of CSB  Financial at June 30,
1995,  and 1994,  and for each of the years in the three year period  ended June
30,  1995,  appearing  in this  Proxy  Statement,  have been  audited by Cherry,
Bekaert & Holland,  L.L.P.,  independent auditors,  whose report thereon appears
elsewhere in this Proxy Statement,  which is included in this Proxy Statement in
reliance  upon such firm's  reports  given upon  the  authority of such firm  as
experts in accounting and auditing.

         The  consolidated  financial  statements  of One Valley at December 31,
1995 and 1994,  and for each of the three years in the period ended December 31,
1995,  incorporated  by  reference  in the  Prospectus/Proxy  Statement  and the
Registration  Statement  have been  audited  by Ernst & Young  LLP,  independent
auditors, as set forth in their reports thereon incorporated herein by reference
which, as to the year 1993, are based in part on the report of Crowe, Chizek and
Company, LLP, independent auditors.  Such consolidated  financial statements are
incorporated  herein by reference in reliance  upon such reports  given upon the
authority of such firms as experts in accounting and auditing.


                                  LEGAL MATTERS

         The  validity  of the One  Valley  Common  Stock  to be  issued  to CSB
Financial Shareholders pursuant to the Merger and certain other legal matters in
connection  with the  Merger  will be passed  upon for One  Valley by  Jackson &
Kelly, Charleston, West Virginia. James K. Brown, a director of One Valley, is a
partner in Jackson & Kelly.

         Certain legal matters in connection with the Merger will be passed upon
for CSB Financial by Malizia, Spidi, Sloane & Fisch, P.C., Washington, D.C.

                                  OTHER MATTERS

         As of the date of this Proxy  Statement,  management  of One Valley and
CSB  Financial  know of no other  business  that will come  before  the  Special
Meeting.  Should any other matters properly come before the Special Meeting, the
proxy in the enclosed form confers upon the person or persons designated to vote
the shares  discretionary  authority  to vote the same with respect to any other
matter  in  accordance  with the  direction  of the  Board of  Directors  of CSB
Financial.

                                       80

<PAGE>


                          INDEX TO FINANCIAL STATEMENTS
<TABLE>
<CAPTION>
                                                                                                PAGE

<S>                                                                                             <C>
CSB FINANCIAL CORPORATION:

         Independent Auditors' Report                                                            F-1

         Consolidated Statements of Financial Condition as of June 30, 1995
                  and 1994                                                                       F-2

         Consolidated Statements of Income for the Years Ended
                  June 30, 1995, 1994, and 1993                                                  F-3

         Consolidated Statements of Cash Flows for the Years Ended
                  June 30, 1995, 1994, and 1993                                                  F-4

         Consolidated Statements of Changes in Stockholders' Equity for the
                  Years Ended June 30, 1995, 1994, and 1993                                      F-6

         Notes to Consolidated Financial Statements                                              F-7

         Consolidated Statements of Financial Condition as of December 31, 1995
                  and 1994 (Unaudited)                                                          F-33

         Consolidated Statements of Income for the
                  Six Months and the Three Months Ended December 31, 1995 and
                  1994 (Unaudited)                                                              F-34

         Consolidated Statements of Changes in Stockholders Equity
                  for the Six Months Ended December 31, 1995
                  and 1994 (Unaudited)                                                          F-35

         Consolidated Statements of Cash Flows for the
                  Six Months Ended December 31, 1995 and
                  1994 (Unaudited)                                                              F-36

         Notes to Interim Consolidated Financial
                  Statements (Unaudited)                                                        F-38


</TABLE>


<PAGE>


(Cherry Bekaert & Holland Logo)

                         Report of Independent Auditors




The Board of Directors and Stockholders
CSB Financial Corporation
Lynchburg, Virginia

We have audited the accompanying  consolidated statements of financial condition
of CSB Financial  Corporation and subsidiaries as of June 30, 1995 and 1994, and
the related consolidated  statements of income, changes in stockholder's equity,
and cash flows for each of the three  years in the period  ended June 30,  1995.
These  financial   statements  are  the   responsibility  of  the  Corporation'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 consolidated  financial statements referred to above present
fairly,  in all  material  respects,  the  financial  position of CSB  Financial
Corporation  and  subsidiaries  as of June 30, 1995 and 1994, and the results of
their  operations and their cash flows for each of the three years in the period
ended June 30, 1995 in conformity with generally accepted accounting principles.


                                      /s/ Cherry, Bekaert & Holland, L.L.P.

Lynchburg, Virginia
August 9, 1995

                                    F-1


<PAGE>

CSB FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION


                                                                  JUNE 30
(In thousands)                                             1995         1994
- ----------------------------------------------------------------------------

ASSETS
Cash and cash equivalents                        $       7,169    $     3,375
Interest bearing deposits                                   40            442
Trading securities                                           -              -
Marketable equity securities                            48,077         47,499
Securities available for sale                            8,490         25,353
Investment securities (estimated market value
  of $60,055 and $23,724)                               59,685         24,462
Mortgage-backed securities (estimated market value
  of $27,595 and $18,325)                               27,683         18,929
Mortgage-backed securities available for sale                -              -
Loans receivable, net                                  144,012        124,132
Loans held for sale                                        140          1,230
Foreclosed real estate                                       -            411
Property and equipment, net                              4,830          4,045
Accrued interest receivable                              2,065          1,901
Deferred income taxes                                    1,039          1,090
Goodwill                                                 2,101              -
Other assets                                               485            297
- -----------------------------------------------------------------------------
                                                  $    305,816    $   253,166
- -----------------------------------------------------------------------------

LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
  Deposits                                        $    244,065    $   196,008
  Advances and other borrowings                         14,500         11,499
  Advances from borrowers for taxes and insurance          555            640
  Other liabilities                                      1,622          1,424
- -----------------------------------------------------------------------------
     Total liabilities                                 260,742        209,571
- -----------------------------------------------------------------------------

Commitments and Contingencies

Stockholders' Equity:
  Preferred stock, par value $.01 per share,
    authorized 500,000 shares; issued and
    outstanding, none                                        -             -
  Common stock, par value $.01 per share,
    authorized 4,000,000 shares; issued
    2,818,660 (Issued 9/24/93)                              28            28
  Additional paid-in capital                            27,009        26,937
  Retained earnings, substantially restricted           24,594        23,163
  Unrealized gain (loss) on assets available
    for sale, net                                     (  1,634)     (  1,738)
  Unearned shares held by:
    Employee Stock Ownership Plan                     (  1,822)     (  2,018)
    Recognition and Retention Plans                   (    762)     (    979)
  Treasury stock, at cost, 176,912 and 138,000 shares (  2,339)     (  1,798)
- -----------------------------------------------------------------------------
     Total stockholders' equity                         45,074        43,595
- ----------------------------------------------------------------------------
                                                  $    305,816   $   253,166
- ----------------------------------------------------------------------------



See notes to consolidated financial statements.


                                   F-2


<PAGE>



CSB FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
<TABLE>
<CAPTION>


                                                      FOR THE YEAR ENDED JUNE 30
(In thousands except                              1995          1994         1993
per share amounts)
<S>                                       <C>             <C>          <C> 

INTEREST INCOME:
  Loans                                       $ 11,069      $ 10,179      $ 10,868
  Marketable equity securities                   2,910         2,298         1,589
  Mortgage-backed securities                     1,694         1,088         1,255
  Overnight deposits                               321           235           157
  Other securities                               3,500         2,497         2,570
  Trading account securities                         -             8            16
- ----------------------------------------------------------------------------------
    Total interest income                       19,494        16,305        16,455
- ----------------------------------------------------------------------------------

INTEREST EXPENSE:
  Deposits                                      10,070         7,635         8,671
  Borrowed money                                   781           630           475
- ----------------------------------------------------------------------------------
    Total interest expense                      10,851         8,265         9,146
- ----------------------------------------------------------------------------------
      Net interest income                        8,643         8,040         7,309
      Provision for credit losses                  276            38           277
- ----------------------------------------------------------------------------------
      Net interest income after
       provision for credit losses               8,367         8,002         7,032
- ----------------------------------------------------------------------------------

NON-INTEREST INCOME:
  Loan and other customer service fees             315           237          171
  Gain (loss) on sale of:
    Loans                                           29           369          217
    Trading and other securities                   243       (   234)      (   33)
  Market value adjustment of:
    Loans                                      (    43)      (    83)          10
    Trading and equity securities                    -       (     1)      (  145)
  Servicing fee income                             127            90           36
  Other                                             38            36           26
- ---------------------------------------------------------------------------------
    Total non-interest income                      709           414          282
- ---------------------------------------------------------------------------------

NON-INTEREST EXPENSE:
  Personnel                                      3,353         2,767        2,110
  Office occupancy and equipment                   637           585          517
  Federal deposit insurance premiums               473           452          404
  Net (gain) loss from foreclosed real estate  (    74)            -           99
  Advertising                                      286           167          172
  Data processing                                  360           299          249
  Other                                            776           544          461
- ---------------------------------------------------------------------------------
    Total non-interest expense                   5,811         4,814        4,012
- ---------------------------------------------------------------------------------
  Income before income taxes                     3,265         3,602        3,302
  Income tax expense                             1,095         1,260        1,205
- ---------------------------------------------------------------------------------
    Net income                                $  2,170      $  2,342     $  2,097
- ---------------------------------------------------------------------------------

  Primary earnings per share                     $0.89         $0.94          N/A

  Fully diluted earnings per share               $0.88         $0.93          N/A

</TABLE>


See notes to consolidated financial statements.

                                     F-3

<PAGE>


CSB FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>


                                                       YEAR ENDED JUNE 30
(In thousands)                                       1995       1994      1993
- ------------------------------------------------------------------------------
<S>                                               <C>       <C>      <C>  

CASH FLOWS FROM OPERATING ACTIVITIES:

  Net income                                        $ 2,170   $ 2,342    $ 2,097
  Adjustments to reconcile net income to net
    cash provided (used in) by operating activities
      Provision for credit losses                       276        38        277
      Provision for losses (recoveries) on
        foreclosed property                         (   128)        -         99
      Depreciation and amortization                     356       218        188
      Deferred income taxes                         (    13)       22    (    71)
      Realized and unrealized investment
        security (gains) losses                     (   243)      235        168
      Realized and unrealized loan sale
        (gains) losses                                   41   (   286)   (   217)
      Purchases of trading account securities             -         -    (13,949)
      Proceeds from sales of trading account
        securities                                        -     1,007     13,911

      Loans originated for sale                     ( 1,339)  ( 9,191)   (16,996)
      Proceeds from sales of loans originated
        for sale                                      2,388    24,626        617
      (Increase) decrease in interest receivable    (   164)  (   311)       146
      (Increase) decrease in other assets           (   188)       75    (   272)
      Increase (decrease) in other liabilities          371   (    86)     1,150
      Increase (decrease) in income taxes payable   (   173)  (    24)   (   326)
- ---------------------------------------------------------------------------------
Net cash provided by (used in) operating
  activities                                          3,354    18,665    (13,178)
- ---------------------------------------------------------------------------------


CASH FLOWS FROM INVESTING ACTIVITIES:

      Proceeds from maturities of investment
        securities                                   14,464     15,171    34,093
      Proceeds from sale of marketable equity
        securities                                      905     15,499     6,002
      Principle collected on mortgage-backed
        securities                                    4,154     10,084     9,086
      Proceeds from sales of mortgaged-backed
        securities                                    9,853          -         -
      Purchase of mortgage-backed securities        (22,668)   ( 9,830)  (13,090)
      Purchase of marketable equity securities      (   839)   (27,331)  (12,500)
      Purchases of investment securities and
        interest-bearing deposits                   (32,748)   (30,831)  (34,160)
      Proceeds from sale of loans from portfolio          -          -    19,050
      Net (increase) decrease in loans receivable   (20,156)   (11,728)  (14,880)
      Purchases of premises and equipment           ( 1,056)   (   381)  ( 1,970)
      Payment of branch acquisition premium         ( 2,186)         -         -
      Proceeds from sale of foreclosed real estate      539          -         -
      Disposal of obsolete equipment                      -         85         -
- --------------------------------------------------------------------------------
  Net cash provided by (used in) investing
  activities                                        (49,738)   (39,262)  ( 8,369)
- ---------------------------------------------------------------------------------
</TABLE>


                                     F-4


<PAGE>


CSB FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Continuation from Preceding Page)


                                                       YEAR ENDED JUNE 30
(In thousands)                                     1995       1994      1993
- ----------------------------------------------------------------------------

CASH FLOWS FROM FINANCING ACTIVITIES:

  Net increase (decrease) in customer
    deposits                                     $ 6,892   $( 4,001)   $ 9,053
  Acquisition of deposits                         41,165          -          -
  Proceeds from advances and other
    borrowed money                                28,138      1,499     10,000
  Repayments of advances and other
    borrowed money                               (25,137)         -     (1,150)
  Net increase (decrease) in advance
    payments by borrowers                        (    85)   (   235)         -
  Proceeds from sale of stock                          -     26,933          -
  Purchase of stock by ESOP                            -    ( 2,208)         -
  Purchase of stock by RRPs                             -    ( 1,104)        -
  Proceeds/allocation of ESOP and RRPs                513        356         -
  Purchase of treasury stock                     (   660)   ( 1,836)         -
  Proceeds from reissuance of stock through
    exercise of options                               91         29          -
  Payment of cash dividend                       (   739)   (   383)         -
- ------------------------------------------------------------------------------
Net cash provided by (used in) financing
  activities                                      50,178     19,050     17,903
- ------------------------------------------------------------------------------

Increase (decrease) in cash and
  cash equivalents                                 3,794     (1,547)    (3,644)
Cash and cash equivalents at beginning
  of period                                        3,375      4,922      8,566
- ------------------------------------------------------------------------------

Cash and cash equivalents at end of period       $ 7,169    $ 3,375    $ 4,922
- ------------------------------------------------------------------------------



Supplemental disclosures:

Cash paid for:
  Interest on deposits, advances, and
    other borrowings                             $11,095    $ 8,281    $ 9,169

  Income taxes                                   $ 1,282    $ 1,133    $ 1,602

Noncash investing and financing activity:
  Unrealized gain (loss) on "Available
    for Sale" securities                         $   168    $(2,650)   $     -
  Deferred tax increase (decrease)               $(   64)   $   912    $     -
  Transfer from loans to foreclosed real
    estate (in-substance foreclosure)            $     -    $     -    $   510


See notes to consolidated financial statements.


                                   F-5


<PAGE>


CSB FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

<TABLE>
<CAPTION>



                                                               UNREALIZED
                                                               GAIN (LOSS)
                                      ADDITIONAL                ON ASSETS
                              COMMON   PAID-IN     RETAINED     AVAILABLE     ACQUIRED   ACQUIRED   TREASURY
(In thousands)                STOCK    CAPITAL     EARNINGS   FOR SALE, NET   BY ESOP    BY RRPs     STOCK      TOTAL
- ---------------------------------------------------------------------------------------------------------------------
<S>                      <C>        <C>          <C>        <C>             <C>        <C>        <C>        <C>

Balance at June 30, 1992    $     -   $     -     $19,011     $     -      $      -     $     -     $     -    $19,011

  Net Income                      -         -       2,097           -             -           -           -      2,097
- ----------------------------------------------------------------------------------------------------------------------

Balance at June 30, 1993          -         -      21,108           -             -           -           -     21,108

  Net Income                      -         -       2,342           -             -           -           -      2,342
Cumulative effect of change
  in accounting principle         -         -          96         (96)            -           -           -          -
Change in unrealized loss on
  assets available for sale,net   -         -           -      (1,642)            -           -           -     (1,642)
Sale of stock                    28    26,905           -           -        (2,208)     (1,104)          -     23,621
Allocated/Earned ESOP & RRPs
  shares                          -        41           -           -           190         125           -        356
Stock reacquired at cost          -         -           -           -             -           -      (1,836)    (1,836)
Stock reissued for options
  exercised                       -        (9)          -           -             -           -          38         29
Cash dividends declared
  ($0.225 per share)              -         -        (383)          -             -           -           -       (383)
- -----------------------------------------------------------------------------------------------------------------------

Balance at June 30, 1994         28    26,937      23,163      (1,738)        (2,018)      (979)     (1,798)    43,595

  Net Income                      -         -       2,170           -              -          -           -      2,170
Change in unrealized loss on
  assets available for sale,net   -         -           -         104              -          -           -        104
Allocated/Earned ESOP & RRPs
  shares                          -       100           -           -            196        217           -        513
Stock reacquired at cost          -         -           -           -              -          -      (  660)    (  660)
Stock reissued for options
  exercised                       -    (   28)          -           -              -          -         119         91
Cash dividends declared
  ($0.325 per share)              -         -      (  739)          -              -          -           -     (  739)
- -----------------------------------------------------------------------------------------------------------------------
Balance at June 30, 1995    $    28   $27,009     $24,594     $(1,634)       $(1,822)   $(  762)    $(2,339)   $45,074
======================================================================================================================
</TABLE>


See notes to consolidated financial statements.

                                   F-6

<PAGE>


                   CSB FINANCIAL CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          June 30, 1995, 1994 and 1993


CSB Financial  Corporation  (the Company) is a unitary  thrift  holding  company
whose principal asset is its wholly owned subsidiary,  Cooperative Savings Bank,
F.S.B.  ("the Bank" or  "Co-operative").  Cooperative  is a federally  chartered
stock savings bank organized  under the United States Home Owner's Loan Act. CSB
Financial  Services,  Inc., another  wholly-owned  subsidiary of the Company was
incorporated in June 1995.

The accounting and reporting  policies of the Company and  subsidiaries  conform
with generally accepted accounting principles (GAAP). A brief description of the
Company's significant accounting policies is presented below.


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation

The  consolidated  financial  statements  include the accounts of CSB  Financial
Corporation  and  its  wholly  owned  subsidiaries.  All  material  intercompany
accounts and  transactions  have been eliminated in  consolidation.  The Company
also presents herein condensed parent company financial information.  Prior year
amounts  are   reclassified   when   necessary  to  conform  with  current  year
classifications.

Cash Equivalents

For purposes of the  statement of cash flows,  the Company  considers all highly
liquid debt instruments  purchased with maturities of three months or less to be
cash equivalents. Cash and cash equivalents for the years presented include cash
on hand,  amounts due from banks, and overnight  investments  including  federal
funds. Certificates of deposit with initial maturities greater than three months
are shown separately as interest-bearing deposits.


Investment Securities and Mortgage-Backed Securities

The  Company  adopted  the  provisions  of  Statement  of  Financial  Accounting
Standards No. 115 ("SFAS 115"),  Accounting for Certain  Investments in Debt and
Equity  Securities,  as of July 1, 1993. Under SFAS 115, the Bank classifies its
debt and marketable  equity securities as either trading,  held-to-maturity,  or
available-for-sale.  Mortgage-backed  securities  are  accounted for in the same
manner as debt and equity securities.

Investments  in debt  securities  classified as  held-to-maturity  are stated at
cost, adjusted for amortization of premiums and accretion of discounts using the
level yield  method.  The Company  has the ability and  positive  intent to hold
these  securities to maturity  and,  accordingly,  adjustments  are not made for
temporary declines in fair value below amortized cost.

                                    F-7

<PAGE>

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)


Investments in debt and equity securities classified as  available-for-sale  are
stated at fair value,  based on quoted market prices,  with  unrealized  holding
gains and losses  excluded  from  earnings and reported as a net amount,  net of
related  income taxes,  as a separate  component of  stockholders'  equity until
realized.  Investment  in the  restricted  stock of  Federal  Home  Loan Bank of
Atlanta is stated at cost. A decline in the fair value of any available-for-sale
or  held-to-maturity  security below cost that is deemed other than temporary is
charged to earnings  resulting in the  establishment of a new cost basis for the
security.

Investments  in debt and equity  securities  classified as trading are stated at
fair value.  Unrealized  holdings  gains and losses for trading  securities  are
included in earnings.

Transfers of  securities  between  categories  are recorded at fair value at the
date of transfer. Unrealized holding gains and losses are recognized in earnings
for  transfers  into trading  securities.  Unrealized  holdings  gains or losses
associated   with   transfers   of   securities   from    held-to-maturity    to
available-for-sale are recorded as a separate component of stockholders' equity.
The  unrealized  holding  gains or losses  included in a separate  component  of
equity for securities  transferred from  available-for-sale  to held-to-maturity
are  maintained  and amortized  into  earnings  over the  remaining  life of the
security as an adjustment to yield in a manner  consistent with  amortization or
accretion of premium or discount on the associated security.

Dividend and interest  income are  recognized  when earned.  Realized  gains and
losses for securities classified as available-for-sale  and held-to-maturity are
included in earnings and are derived  using the specific  identification  method
for determining the cost of securities sold.

Loans Held For Sale

The  Company  identifies  loans  which  may be  sold  prior  to  maturity.  Such
identification as held-for-sale is made at the time of origination.  These loans
are  classified  as  held-for-sale  and  recorded at the lower of cost or market
value on an aggregate basis. Any gain or loss in the market value or actual sale
of these loans is recorded in non-interest income.

Credit Losses

Loans receivable are stated at their face or par value, net of unearned purchase
discounts, discounts resulting from add-on interest, participation or whole-loan
interests owned by others,  deferred loan fees, allowance for credit losses, and
undisbursed loans in process.  Valuation  allowances for estimated credit losses
are  established by charges to earnings when any material and estimable  decline
in value is deemed to have occurred.  The  determination  of the adequacy of the
valuation allowances is based on a detailed analysis and classification of loans
with known or  anticipated  adverse  performance  characteristics,  and included
consideration  of historical  patterns,  industry  experience,  current economic
conditions,  changes in the  composition  and risk  characteristics  of the loan
portfolio,  and other factors deemed relevant to the collectibility of the loans
currently outstanding.

                                    F-8

<PAGE>


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)


Foreclosed Real Estate

Foreclosed  real estate  consists of property  acquired in  settlement of loans,
whether  through actual  foreclosure or  in-substance  foreclosure on delinquent
loans. Such property is stated initially at the lower of cost or fair value, and
is  subsequently  maintained  at the lower of cost or fair value less  estimated
cost to sell.

Property, Equipment and Depreciation

The various  classes of property are stated at cost, and are  depreciated by the
straight-line  method  over their  estimated  useful  lives of 5 to 50 years for
buildings  and  improvements  and 3 to 10 years  for  furniture,  fixtures,  and
equipment.   Repairs  are  expensed  as  incurred.  Leasehold  improvements  are
capitalized  and amortized over the shorter of their useful lives or the term of
the lease. The cost and accumulated depreciation of property are eliminated from
the accounts upon  disposal,  and any resulting  gain or loss is included in the
determination of net income.

Goodwill

Goodwill,  representing  the  excess  purchase  price over the fair value of net
assets  acquired  is  reported  net of  accumulated  amortization.  Goodwill  is
amortized on a straight line basis over 15 years.

Income Taxes

The Company adopted the Statement of the Financial  Accounting Standards No. 109
("SFAS  109"),  Accounting  for Income  Taxes for the fiscal year ended June 30,
1993. SFAS 109 requires the asset-and-liability  method of accounting for income
taxes.  Under  the   asset-and-liability   method,  deferred  income  taxes  are
recognized  for the tax  consequences  of  "temporary  differences"  by applying
enacted  statutory tax rates  applicable to future years to differences  between
the financial  statement  carrying  amounts and the tax bases of existing assets
and liabilities. Under SFAS 109, the effect on deferred taxes of a change in tax
rates is recognized in income in the period that includes the enactment date.


Loan Origination Fees, Costs, Discounts and Premiums

Loan fees are  accounted  for in  accordance  with the  Statement  of  Financial
Accounting Standards No. 91 ("SFAS 91"),  Accounting for Non-refundable Fees and
Costs Associated with Originating or Acquiring Loans and Initial Direct Costs of
Leases.  Under SFAS 91, loan  origination and commitment fees and certain direct
loan origination costs are deferred. Upon the expiration of unfunded commitments
the related fees are recognized into income as loan fees. Loan  origination fees
on funded  commitments  and related  direct costs are  amortized  into income on
loans as yield  adjustments over the contractual life of related loans using the
level-yield method.

                                  F-9

<PAGE>


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)


Sales of Mortgage Loans, Mortgage-Related Securities, and
Foreclosed Real Estate

Gains and losses on the sales of loans,  participation  interests in loans,  and
foreclosed real estate are accounted for by imputing gain or loss on those sales
where a yield  rate  guaranteed  to the buyer is more or less than the  contract
interest  rate  being  collected,  in the case of loans,  and  where  foreclosed
property is sold on financing  terms more or less  favorable than the prevailing
market terms for similar  property.  Such gains or losses are  recognized in the
financial  statements for the year of sale. The Company services loans that have
been sold with  servicing  retained by the Company.  Such loan  balances are not
included in the accompanying  statements of financial  condition.  Deferred loan
fees on loans sold are treated as adjustments  to basis in  determining  gain or
loss on the sale.

Earnings Per Share

Earnings per share of common stock for the fiscal year ended June 30, 1995, have
been  computed  by dividing  the net income by the  weighted  average  number of
shares of common stock and common stock equivalents outstanding during the year.
Stock  options  are  regarded  as common  stock  equivalents  and are  therefore
considered  in both primary and fully diluted  earnings per share  calculations.
Common stock equivalents are computed using the treasury stock method.

Shares  acquired  by the  employee  stock  benefit  plans are  accounted  for in
accordance  with AICPA  Statement of Position 93-6 and are not considered in the
weighted  average  shares  outstanding  until the shares have been earned by the
employees and/or committed to be released.

Earnings per share of common stock for the fiscal year ended June 30, 1994, have
been  computed by  dividing  the net income for the twelve  month  period by the
calculated  weighted  average  number of shares of common stock and common stock
equivalents  which would have been outstanding if the conversion had occurred on
the first day of the fiscal year rather than on September 24, 1993.

Earnings  per share  information  for fiscal  year ended June 30,  1993,  is not
meaningful  because the  Company did not  complete  its stock  conversion  until
September 23, 1993.

                                   F-10

<PAGE> 


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)


Conversion to Stock Ownership

On September 24, 1993,  the Company issued  2,818,660  shares of $0.01 par value
common stock at $10.00 per share and became the parent  company of the Bank. Net
proceeds,  after deducting  conversion  expenses and underwriters'  discounts of
$1,254,000,  were  $26,933,600  and are reflected as common stock and additional
paid-in  capital  in  the  accompanying   consolidated  statement  of  financial
condition.

As part of the conversion to stock form, the Bank  established an Employee Stock
Ownership  Plan  ("ESOP") for eligible  employees.  The ESOP  purchased  220,800
common  shares of the Company  issued in the  conversion,  which was funded by a
loan  from  the  Company.  In  accordance  with  generally  accepted  accounting
principles,  the  unpaid  balance  of the ESOP loan has been  eliminated  on the
Company's  consolidated  statement of financial condition.  Stockholders' equity
has been reduced by the aggregate purchase price of the shares owned by the ESOP
net of the shares  committed  to be released.  Contributions  to the ESOP by the
Bank are made to fund the  principal  and  interest  payments on the debt of the
ESOP. As of June 30, 1995, 38,640 shares were committed to be released.

Additionally,   the  Bank  established  four  Recognition  and  Retention  Plans
("RRPs"),  which  purchased  51,740 common shares of the Company,  issued in the
conversion.   An  additional  58,660  common  shares  were  purchased  from  the
authorized but unissued shares concurrently with the conversion.  The funds used
to acquire  the RRPs  shares  were  contributed  by the Bank.  These  shares are
available for issuance to directors and  employees in key  management  positions
with the Bank. The aggregate  purchase price of all the shares owned by the RRPs
net of the amortized  expense to the extent that the  participants are vested in
the awarded shares is reflected as a reduction of  stockholders'  equity.  As of
June 30, 1995, 16,629 shares had been distributed to employees.

Treasury Stock

On two separate  occasions,  December 2, 1994 and January 18, 1994,  the Company
received  regulatory   authority  to  repurchase  up  to  five  percent  of  its
outstanding  common stock,  134,417 shares and 140,933 shares,  respectively,  a
total of 275,350 shares of the Company's  common stock.  The primary  purpose of
the Company's stock  repurchase plan is to accumulate  shares of common stock so
that they may be reissued  under the  Company's  stock  option  plans which were
approved by the stockholders on February 11, 1994. At June 30, 1995, the Company
held 176,912 shares in Treasury Stock at an average purchase price of $13.22 per
share.

                                   F-11

<PAGE>


NOTE 2 - INVESTMENT SECURITIES

Investment Securities are summarized below:

<TABLE>
<CAPTION>


                                                 June 30, 1995                        June 30, 1994
                                     -----------------------------------  -------------------------
                                     Amortized  Gross Unrealized  Market  Amortized  Gross Unrealized  Market
(In thousands)                          Cost     Gain    Losses   Value     Cost      Gain     Losses  Value
- ------------------------------------------------------------------------------------------------------------
<S>                               <C>          <C>    <C>         <C>     <C>      <C>      <C>      <C>

Marketable Equity Securities,
 Available for Sale
  U.S. Government securities funds    $ 8,000   $  -   $  247    $ 7,753   $  8,000   $ -    $   366  $ 7,634
  Adjustable rate mortgage funds       38,964      -    1,270     37,694     38,964     -      1,544   37,420
  FHLMC Stock                             937      8        -        945        957     -         43      914
  FHLB Stock                            1,195      -        -      1,195      1,531     -          -    1,531
  Other equity securities                 442     48        -        490          -     -          -        -
- -------------------------------------------------------------------------------------------------------------

    Total                              49,538     56    1,517     48,077     49,452     -      1,953   47,499
- -------------------------------------------------------------------------------------------------------------

Securities Available For Sale
  U.S. Government and federal
   agency obligations                   8,474     16        -      8,490     13,973     3        602   13,374
  Corporate and other securities            -      -        -          -     12,055    15         91   11,979
- -------------------------------------------------------------------------------------------------------------
    Total                               8,474     16        -      8,490     26,028    18        693   25,353
- -------------------------------------------------------------------------------------------------------------
Investment Securities, Held to Maturity
  U.S. Government and federal
   agency obligations                  31,011    510      194     31,327     11,999    56        260   11,795
  State and political subdivision
   obligations                          1,042      7        -      1,049          -     -          -        -
  Corporate and other securities       27,632    314      267     27,679     12,463     -        534   11,929
- -------------------------------------------------------------------------------------------------------------
    Total                              59,685    831      461     60,055     24,462    56        794   23,724
- -------------------------------------------------------------------------------------------------------------

       Total investment securities   $117,697   $903   $1,978   $116,622    $99,942   $74    $ 3,440  $96,576
- -------------------------------------------------------------------------------------------------------------
</TABLE>

Proceeds from the sale of marketable  equity  securities  during the fiscal year
ended June 30, 1995,  were  $905,000.  Gross gains of $152,000  were realized on
those sales.

U. S.  Government  and  federal  agency  securities  with a  carrying  value  of
$9,975,000  and a market value of  $10,140,000  were pledged as  collateral  for
short term credit advances from the Federal Home Loan Bank of Atlanta.

The  amortized  cost and estimated  market value of debt  securities at June 30,
1995, by contractual maturity,  are shown below. Expected maturities will differ
from  contractual  maturities  because  borrowers  may have the right to call or
prepay obligations with or without call or prepayment penalties.

                                           Amortized    Estimated
(In thousands)                               Cost      Market Value

U. S. Government and federal agency obligations:
  Due in one year or less                   $   998     $ 1,003
  Due after one year through five years      26,018      26,359
  Due after five years through ten years     12,469      12,455
- ---------------------------------------------------------------
      Total                                  39,485      39,817
State and political subdivision obligations:
  Due in one year or less                     1,042       1,049
- ---------------------------------------------------------------
Corporate and other securities:
  Due in one year or less                     3,972       3,992
  Due after one year through five years      20,658      20,670
  Due after five years through ten years      3,002       3,017
- ---------------------------------------------------------------
      Total                                  27,632      27,679
- ---------------------------------------------------------------
Grand Total                                 $68,159     $68,545
- ---------------------------------------------------------------

                                  F-12

<PAGE>


NOTE 3 - MORTGAGE-BACKED SECURITIES

The carrying values and estimated market values of  mortgage-backed  securities,
which are classified as held to maturity, are summarized as shown below:
<TABLE>
<CAPTION>


                                                 June 30, 1995                        June 30, 1994
                                     -----------------------------------  -------------------------
                                                  Gross                                Gross
                                     Amortized  Unrealized   Estimated    Amortized  Unrealized   Estimated
(In thousands)                          Cost    Gain  Loss  Market Value     Cost    Gain  Loss  Market Value
- -------------------------------------------------------------------------------------------------------------
<S>                               <C>        <C>      <C>    <C>       <C>      <C>      <C>     <C>

Mortgage-backed securities, net:
    FHLMC                           $ 2,459    $ 50  $  5    $ 2,504      $ 1,364   $ 8  $  12    $ 1,360
    FHLMC ARMs                          539      13     6        546          597     3      2        598
    FHLMC CMOs                       11,954     108    98     11,964        4,847     -    216      4,631
    FNMA                              1,177      34     -      1,211        1,368    37      -      1,405
    FNMA CMOs                         8,287      16   193      8,110        8,916     -    386      8,530
    GNMA                                  -       -     -          -            -     -      -          -
    GNMA CMOs                         2,030      13     8      2,035          352     -     10        342
    Privately issued CMOs             1,237       -    12      1,225        1,485     -     26      1,459
- ---------------------------------------------------------------------------------------------------------

        Total                       $27,683    $234  $322    $27,595      $18,929   $48  $ 652    $18,325
- ---------------------------------------------------------------------------------------------------------
</TABLE>

Proceeds from the sale of  mortgage-backed  securities  which were classified as
available  for sale during the fiscal year ended June 30, 1995 were  $9,853,000.
Gross gains of $91,000 were realized on those sales.

NOTE 4 - LOANS RECEIVABLE

Loans receivable at the end of each year were as shown below:

                                              June 30
(In thousands)                          1995           1994
- -----------------------------------------------------------

Construction loans:
  One- to four- family               $  1,563        $  2,342
  Multi-family                            500             500
  Non-residential real estate           2,536               -
- -------------------------------------------------------------
    Total                               4,599           2,842
- -------------------------------------------------------------

Mortgage loans:
  One- to four- family                117,819         108,455
  Multi-family                          3,781           1,395
  Non-residential real estate          10,676           9,662
  Land                                  1,060           1,082
- -------------------------------------------------------------
    Total                             133,336         120,594
- -------------------------------------------------------------
      Total real estate loans         137,935         123,436

Other loans:
  Commercial                            8,574           3,847
  Consumer                              3,760           2,311
- -------------------------------------------------------------
      Total                            12,334           6,158
- -------------------------------------------------------------
   Total loans receivable             150,269         129,594
- -------------------------------------------------------------

Less:
  Loans in process                      4,474           4,077
  Unearned discounts and
   deferred loan fees                     846             741
  Allowance for credit losses             937             644
- -------------------------------------------------------------

    Loans receivable, net            $144,012        $124,132
=============================================================

                                 F-13

<PAGE>


NOTE 4 - LOANS RECEIVABLE (continued)


An analysis of the allowance for credit losses follows:

                                         Year Ended June 30
(In thousands)                          1995     1994    1993
- -------------------------------------------------------------

Balance, beginning of year              $ 644    $ 569   $ 289
Provision charged to operations           276       38     277
Loans charged off                        ( 16)       -    (  1)
Recoveries of loans charged off            33       37       4
- --------------------------------------------------------------
   Balance at end of year               $ 937    $ 644   $ 569
==============================================================


Residential loans aggregating  $19,333,000 have been pledged to the Federal Home
Loan Bank of Atlanta as collateral for advances from that bank. See Note 10.


NOTE 5 - LOAN SERVICING

Mortgage  loans  serviced  for  others  are  not  included  in the  accompanying
statements of financial condition.  The unpaid principal balances of these loans
are summarized as follows:

                                             June 30
(In thousands)                    1995         1994       1993
- --------------------------------------------------------------

FHLMC                            $ 1,234     $ 1,485    $ 2,027
FNMA                              36,039      38,443     18,545
- ---------------------------------------------------------------

      Total                      $37,273     $39,928    $20,572
===============================================================



Custodial  escrow  balances  maintained  in connection  with the foregoing  loan
servicing  were  approximately  $206,000 at June 30, 1995,  $254,000 at June 30,
1994, and $282,000 at June 30, 1993.



NOTE 6 - FORECLOSED REAL ESTATE

Foreclosed real estate consisted of the amounts shown below:

                                                  June 30
(In thousands)                                 1995      1994
- -------------------------------------------------------------

In-substance foreclosure,
  net fair value                              $   -      $ 510
Less allowance for losses in value                -        (99)
- ---------------------------------------------------------------
    Foreclosed real estate, net               $   -      $ 411
==============================================================

                                 F-14

<PAGE>

NOTE 6 - FORECLOSED REAL ESTATE (continued)

An analysis of the allowance for losses on foreclosed real estate
value follows:

                                            Year Ended June 30
(In thousands)                            1995     1994    1993
- ---------------------------------------------------------------

Balance, beginning of period              $ 99     $ 99    $  -
Provision charged to operations            (99)       -      99
Charge-offs                                  -        -       -
- ---------------------------------------------------------------
   Balance, end of period                 $  -     $ 99    $ 99
===============================================================


The net gain (loss) from foreclosed  real estate  consisted of the amounts shown
below:

                                            Year Ended June 30
(In thousands)                            1995     1994    1993
- ---------------------------------------------------------------

Gain on sale of property                 $ 29      $  -    $   -
Less expenses:
  Provision for losses (recoveries)
    charged to operations                 (99)        -       99
  Maintenance, utilities, taxes
    and insurance                          54         -        -
- ----------------------------------------------------------------
    Net gain(loss)                       $ 74      $  -    $ (99)
- -----------------------------------------------------------------


NOTE 7 - PROPERTY, EQUIPMENT AND DEPRECIATION

Property and equipment were as shown below:
                                                    June 30
(In thousands)                                  1995      1994
- --------------------------------------------------------------

Land                                           $ 1,155   $ 1,005
Office buildings and improvements                3,824     3,292
Leasehold improvements, net                        244       108
Furniture, fixtures and equipment                1,190       966
- ----------------------------------------------------------------
    Total                                        6,413     5,371

Less accumulated depreciation                   (1,583)   (1,326)
- -----------------------------------------------------------------

    Net property and equipment                 $ 4,830   $ 4,045
- ----------------------------------------------------------------


Accumulated  depreciation on property and equipment and the related depreciation
expense were as shown below:

                                         Accumulated Depreciation
                                                  June 30
(In thousands)                             1995            1994
- ---------------------------------------------------------------

Buildings and improvements               $ 1,136        $ 1,019
Furniture, fixtures and equipment            447            307
- ---------------------------------------------------------------
    Total                                $ 1,583        $ 1,326
- ---------------------------------------------------------------

                                  F-15

<PAGE>


NOTE 7 - PROPERTY, EQUIPMENT AND DEPRECIATION (continued)

                                          Depreciation and
                                         Amortization Expense
                                          Year Ended June 30
(In thousands)                       1995        1994       1993
- ----------------------------------------------------------------

Buildings and improvements          $  118     $  109     $   92
Furniture, fixtures and equipment      143        100         87
- ----------------------------------------------------------------
    Total                              261        209        179
Leasehold improvements                  10          9          9
- ----------------------------------------------------------------
    Total                           $  271     $  218     $  188
- ----------------------------------------------------------------


NOTE 8 - ACCRUED INTEREST RECEIVABLE

Accrued interest receivable was as shown below:

                                                     June 30
(In thousands)                                   1995       1994
- ----------------------------------------------------------------

Interest on loans                              $   854    $  899
Interest and dividends on
  investment securities                          1,046       894
Interest on mortgage-backed securities             165       108
Interest on trading securities                       -         -
- ----------------------------------------------------------------
    Total                                      $ 2,065    $1,901
- ----------------------------------------------------------------

NOTE 9 - DEPOSITS

Savings deposits, summarized by interest rate, were as shown below:

                                                     June 30
(In thousands)                                   1995       1994
- ----------------------------------------------------------------

Negotiable order of withdrawal deposits
  Non-interest bearing                         $ 4,525   $ 3,426
  2.745%/0.000%                                    122         -
  2.802%/2.785%                                  5,914     5,484
  3.110%/3.124%                                 10,642    13,901
  3.391%/3.137%                                 13,470    14,472
- ----------------------------------------------------------------
    Total negotiable order of
      withdrawal deposits                       34,673    37,283
- ----------------------------------------------------------------
Passbook and statement deposits,
  0.00% to 6.76%                                40,521    41,440
- ----------------------------------------------------------------
Savings certificates and other term deposits
  3.99% or less                                  3,284    35,819
  4.00% to 4.99%                                35,839    50,046
  5.00% to 5.99%                                51,893    26,059
  6.00% to 6.00%                                62,276     3,516
  7.00% to 7.00%                                15,100       533
  8.00% to 8.99%                                   432     1,251
  9.00% to 9.99%                                    47        61
- ----------------------------------------------------------------
    Total savings certificates and
      other term deposits                      168,871   117,285
- ----------------------------------------------------------------
    Total deposits                            $244,065  $196,008
- ----------------------------------------------------------------

                                 F-16

<PAGE>


NOTE 9 - DEPOSITS (continued)


The  aggregate   amount  of  jumbo   certificates  of  deposit  with  a  minimum
denomination  of $100,000 was  approximately  $3,986,000  at June 30, 1995,  and
$4,438,000 at June 30, 1994.

At June 30, 1995,  scheduled  maturities of  certificates  of deposit by various
rate categories were as shown below.

                                      Period of Maturity
                                      From June 30, 1995
                         Within    One to
    (In thousands)      One Year  Three Years Thereafter   Total

Certificate accounts:
  3.99% or less         $ 3,284    $     -      $    -   $ 3,284
  4.00% to 4.99%         29,266      6,573           -    35,839
  5.00% to 5.99%         35,620     16,160         113    51,893
  6.00% to 6.99%         32,066     26,501       3,709    62,276
  7.00% to 7.99%            206      3,696      11,198    15,100
  8.00% to 8.99%            352          1          79       432
  9.00% to 9.99%             47          -           -        47
- ----------------------------------------------------------------
    Total              $100,841    $52,931     $15,099  $168,871
- ----------------------------------------------------------------


Interest expense on deposits is summarized as follows:

                                       Year Ended June 30
          (In thousands)          1995        1994        1993
- --------------------------------------------------------------

Negotiable order of
  withdrawal deposits           $ 1,021     $ 1,034     $ 1,020
Passbook and statement deposits   1,487       1,332       1,246
Savings certificates and
  other term deposits             7,562       5,269       6,405
- ---------------------------------------------------------------
    Total                       $10,070     $ 7,635     $ 8,671
- ---------------------------------------------------------------

                                 F-17

<PAGE>


NOTE 10 - ADVANCES AND OTHER BORROWINGS

The Company's liability on advances and other borrowings at the end of each year
was as shown below:

                                     Interest       June 30
(In thousands)                         Rate      1995      1994
- ---------------------------------------------------------------
Advances from Federal Home Loan
  Bank of Atlanta

Fixed rate credit (FRC) advances:
  Due within one year                 4.85%    $     -   $   500
                                      5.48%      1,500         -
  Due after one year but within
   five years                         5.48%          -     1,500
                                      6.09%      2,000     2,000
                                      6.55%      2,000     2,000
                                      6.75%      2,000     2,000
                                      7.10%      2,000         -
  Due after five years but within
   ten years                          7.10%          -     2,000

      Total FRC Advances                         9,500    10,000

Short term credit (STC) advances:
  Due within one year                 6.11%      5,000         -
- ----------------------------------------------------------------
      Total Advances                            14,500    10,000

Securities sold under agreements
  to repurchase, due on demand,
  variable rates                      4.6875%         -    1,499

      Total                                     $14,500  $11,499
- ----------------------------------------------------------------



Annual maturities of the advances are:


                           1996                      $ 6,500
                           1997                        2,000
                           1998                        2,000
                           1999                        2,000
                           2000                        2,000
                                                     -------
                                                     $14,500


The  Bank's  stock in the  Federal  Home Loan Bank of  Atlanta  was  pledged  as
collateral  for the advances  along with a blanket  floating  lien on the Bank's
real estate loans.  At June 30, 1995,  $19,333,000  in  unspecified  real estate
loans were encumbered  under this agreement.  In addition,  U. S. Government and
federal agency securities with a carrying value of $9,975,000 and a market value
of $10,140,000 were pledged as collateral for the short term credit advance.

                                 F-18

<PAGE>


NOTE 11 - INCOME TAXES

For 1995,  1994 and 1993,  federal  income taxes were computed by application of
Section 593 of the U.S. Internal Revenue Code which provides a special allowance
for bad debts for qualified  institutions.  The bad debt deduction may be a "tax
preference item" to which a minimum tax may apply.

The provision for income taxes consisted of the following elements.


                                       Year Ended June 30
(In thousands)                    1995        1994        1993
- --------------------------------------------------------------

Tax paid or payable currently:
  Federal                        $   970     $1,068      $1,147
  State                              138        121         129
- ---------------------------------------------------------------
    Net amounts paid or
      payable currently            1,108      1,189       1,276
Income tax deferred to
  future periods                  (   13)        71       (  71)
- ----------------------------------------------------------------
    Total income tax expense     $ 1,095     $1,260      $1,205
- ---------------------------------------------------------------



The provision for income taxes differs from that computed at the statutory  rate
as shown below:
<TABLE>
<CAPTION>


                                                       Amount              Percent of Pretax Income
                                                  Year Ended June 30          Year Ended June 30
(In thousands)                                  1995     1994      1993     1995     1994     1993
- --------------------------------------------------------------------------------------------------
<S>                                         <C>       <C>       <C>       <C>      <C>     <C>

Tax at statutory rate                         $1,110   $ 1,225   $ 1,122    34.0%    34.0%    34.0%
Increases (decreases) in taxes
  resulting from:
  Exempt dividends                             (  17)    (  36)   (   30)   ( 0.5)   ( 1.0)    ( 0.9)
  State income taxes net of federal benefit       70        79        85      2.1      2.2       2.6
  Other                                        (  68)    (   8)       28    ( 2.1)   ( 0.2)      0.8
- ----------------------------------------------------------------------------------------------------
    Total income tax expense                  $1,095    $1,260    $1,205     33.5%    35.0%     36.5%
- -----------------------------------------------------------------------------------------------------
</TABLE>


The significant components of net deferred tax assets are listed below:

                                                     June 30
(In thousands)                                   1995        1994
- -----------------------------------------------------------------
Components of the deferred tax asset:
  Bad debts                                    $   71     $   22
  Deferred income                                 249        249
  Market value adjustments on loans and
    trading and equity securities                   -         25
  Unrealized loss on securities available
    for sale                                      848        912
- ----------------------------------------------------------------
                                                1,168      1,208
Valuation allowance                                 -        (22)
- -----------------------------------------------------------------
  Total deferred tax asset                      1,168      1,186
- ----------------------------------------------------------------

Components of the deferred tax liability:
  Accelerated depreciation                       (129)       (96)
- -----------------------------------------------------------------
  Total deferred tax liability                   (129)       (96)
- -----------------------------------------------------------------
      Net deferred tax asset                   $1,039     $1,090
- ----------------------------------------------------------------

                                 F-19

<PAGE>


NOTE 11 - INCOME TAXES (continued)

The net deferred tax (benefit) consisted of the following elements in thousands:

                                       Year Ended June 30
(In thousands)                    1995        1994        1993
- --------------------------------------------------------------

Income tax paid on income
  deferred to future periods     $ (71)      $   30     $   (33)
Income tax to market value
  adjustments                       25           24         (45)
Income tax accrued on difference
  between depreciation recorded
  on the books and amount
  deducted on tax return            33           17            7
- ----------------------------------------------------------------
      Net deferred income tax
      benefit                    $ (13)      $   71      $   (71)
- -----------------------------------------------------------------
Net deferred tax change
  recognized in equity           $  64       $ (912)     $     -
- ----------------------------------------------------------------


The classification of the Bank's retained earnings for federal
income tax purposes was as follows:

                                                     June 30
(In thousands)                                   1995       1994
- ----------------------------------------------------------------

Appropriations of net income representing
  tax bad debt deductions on which no
  income tax has been paid                      $ 7,250   $ 7,152
Tax-paid or tax-exempt income accumulated        15,591    15,301
                                                $22,841   $22,453


If any of the $7,250,000  untaxed retained  earnings are used for other than bad
debt losses, gross taxable income will be created to the extent of such amounts.

The Bank's  income tax returns for the fiscal years ended June 30,  1991,  1992,
and 1993 were recently  examined by the Internal  Revenue Service and a total of
$141,100 assessed. Immediately subsequent to receipt of the adjustment, the Bank
filed  amended  returns  as a  protective  claim for the June 30,  1992 and 1993
fiscal years requesting refunds totaling $215,700.  Additionally, the Bank filed
a letter of written protest. Both the assessments and the protective claims have
been  placed on hold until an appeal  date can be set.  Neither  amount has been
recorded on the financial statements.

                                   F-20

<PAGE>


NOTE 12 - RESTRICTED RETAINED EARNINGS

The Bank is  required  by federal  insurance  regulations  to  maintain  certain
reserves for the sole purpose of absorbing  losses. A federal  insurance reserve
was established for this purpose by an  appropriation of retained  earnings.  In
1980, the  requirement  for a separate  federal  insurance  reserve  account was
eliminated.  However,  amounts  previously  credited  to this  separate  reserve
account are designated  "restricted  retained  earnings," and shall be used only
for absorption of losses.  The amount so designated  totaled  $2,291,000 at June
30, 1995.

In accordance with the current regulations  concerning  conversion from a mutual
to a stock organization the Bank was required to establish a liquidation account
equal  to its net  worth  as of the  latest  statement  of  financial  condition
contained in the final  offering  circular.  Such  liquidation  account is to be
maintained  for the benefit of  depositors,  as of the  eligibility  record date
(November  30, 1992) who continue to maintain  their  deposits in the Bank after
the conversion, in the event of a complete liquidation of the Bank. If, however,
on any annual  closing date of the Bank  subsequent  to November  30, 1992,  the
amount in any deposit account is less than the amount in such deposit account on
November 30, 1992, then the interest in the liquidation account relating to such
deposit  account  would be  reduced by the  amount of such  reduction,  and such
interest will cease to exist if such deposit account is closed. The Bank may not
declare or pay a cash  dividend,  or repurchase  any of its capital stock if the
effect  thereof would cause the net worth of the Bank to be reduced below either
the  amount  required  for the  liquidation  account or the  minimum  regulatory
capital  requirements.  At June 30, 1995,  the  unadjusted  liquidation  account
totaled $20,548,000 and minimum regulatory capital was $11,780,000.

NOTE 13 - RETIREMENT PLANS, EMPLOYEE BENEFIT PROGRAMS

Pension Plan

The  Bank  participates  in a  multi-employer  noncontributory  defined  benefit
pension plan covering substantially all of its employees. The benefits are based
on years of service and the employee's  compensation  during the last 5 years of
employment. The Bank contributes to the plan annually based on actuarial funding
guidelines.  Contributions  are  intended  to  provide  not  only  for  benefits
attributed to service to date,  but also for those  expected to be earned in the
future.  Pension expense totaled $94,000 for 1995, $42,000 for 1994, and $32,000
for 1993, respectively.

Savings and Profit Sharing Plans

In addition to the defined benefit pension plan, the Bank also provides  various
defined  contribution  savings and profit  sharing  plans for the benefit of its
full-time  employees with at least one year of service.  Contributions  to these
plans are made annually as determined by the Board of Directors.

                                  F-21

<PAGE>


NOTE 13 - RETIREMENT PLANS, EMPLOYEE BENEFIT PROGRAMS (continued)

All full-time  employees of the Bank are eligible to  participant  in the Bank's
Annual  Performance  Incentive Plan (APIP).  Awards under this plan are based on
various performance goals, such as individual production, unit performance,  and
overall Bank profitability, and are paid monthly, quarterly and annual depending
on each  individual's  objectives.  The  allocation  of funds  for this plan are
approved  annually by the Board of Directors  based on the goals and  objectives
stated for the upcoming fiscal year.

Contributions were as shown below by benefit.



                                               June 30
(In thousands)                         1995      1994      1993
- ---------------------------------------------------------------

Bank's 401k match                     $  56     $  44     $  44
Annual Performance Incentive Plan       147       191       222


Employee Stock Ownership Plan

At the time of the stock  conversion,  the Bank  established  an Employee  Stock
Ownership Plan (ESOP) covering all full-time employees, over the age of 21, with
at least one year of  service.  The ESOP  borrowed  funds  from the  Company  to
purchase a total of 220,800 shares of the Company's Common Stock, the loan being
collateralized  by the  Common  Stock.  Contributions  by the Bank,  along  with
dividends received on unallocated shares, are used to repay the loan with shares
being  released from the Company's  lien  proportional  to the loan  repayments.
Annually on June 30, the released  shares are allocated to the  participants  in
the same  proportion  that their wages bear to the total  compensation of all of
the  participants.  At June 30, 1995, a total of 38,640  shares of the Company's
Common Stock have been released and allocated to the Plan Participants.

The Company has elected to present these financial statements in accordance with
the AICPA  Statement of Position No. 93-6,  Employers'  Accounting  for Employee
Stock Ownership Plans, which was issued in November 1993. This SOP provides that
the  price  of  the  shares  issued  and   unreleased  be  charged  to  unearned
compensation,  a contra-equity  account,  and that when shares are released that
the  difference  between the  original  price and the fair market value of those
shares be  recognized  as expense in that period and  recorded as an increase in
additional paid-in capital. Also under this SOP, the dividends paid on allocated
shares would be charged to retained earnings and those on unallocated shares are
charged to expense to the extent  that they are used to reduce the amount of the
Bank's  contribution  which  would  be  necessary  to meet  the  loan  repayment
schedule.  The total  amounts  charged to expense in the fiscal years ended June
30,  1995  and  1994,  based  on SOP  No.  93-6,  were  $295,900  and  $230,800,
respectively.

SOP  No.  93-6  also  addressed  the  number  of  shares  to  be  used  for  the
Earnings-Per-Share  calculation,  therefore, the unreleased ESOP shares, 182,200
at June 30, 1995 and 204,200 at June 30, 1994,  were not considered  outstanding
for this calculation.  The market value of unreleased ESOP shares was $2,869,000
at June 30, 1995.

                                  F-22

<PAGE>

NOTE 13 - RETIREMENT PLANS, EMPLOYEE BENEFIT PROGRAMS (continued)

Recognition and Retention Plan

Also at the time of the stock  conversion,  the Bank purchased 110,400 shares at
$10.00 per share of the  Company's  Common  Stock to be  awarded  to  directors,
officers and employees in accordance  with the provisions of the Recognition and
Retention  Plans.  The cost of the shares awarded under these plans are recorded
as unearned  compensation,  a contra equity  account,  and are  recognized as an
expense in accordance with the vesting requirements under the various plans. For
the  fiscal  years  ended  June 30,  1995 and  1994,  the  amounts  included  in
compensation expense were $216,900 and $124,700, respectively.

                                    Unawarded          Awarded
                                     Shares            Shares
Purchased by plan                    110,400                -
  Granted                           ( 77,556)          77,556
  Vested                                   -          (12,472)
- --------------------------------------------------------------
June 30, 1994                         32,844           65,084
  Granted                           ( 28,268)          28,268
  Vested                                   -          (21,686)
  Cancelled                              800          (   800)
- --------------------------------------------------------------
June 30, 1995                          5,376           70,866
=============================================================

Stock Option Plans

The Company  established two stock option plans as part of the stock  conversion
for directors,  officers and  employees.  The exercise price under both plans is
the fair market price on the date of the grant,  however, one is a non-qualified
plan and the other an incentive stock option plan. A summary of the stock option
activity is shown below:
                                                 Exercise     Average
                       Available    Options      Price        Exercise
                       for Grant   Outstanding   Per Share    Price

At inception           276,000             -          -              -
  Granted             (205,684)      205,684    $10.00-$13.00   $10.15
  Exercised                  -        (2,900)       $10.00      $10.00
- ----------------------------------------------------------------------
June 30, 1994           70,316       202,784    $10.00-$13.00   $10.15
  Granted             ( 50,988)       50,988    $13.50-$14.625  $14.27
  Exercised                  -      (  9,088)       $10.00      $10.00
  Cancelled              1,500      (  1,500)       $14.625     $14.63
- ----------------------------------------------------------------------
June 30, 1995           20,828       243,184    $10.00-$14.625  $10.99
======================================================================

                               F-23

<PAGE>

NOTE 14 - COMMITMENTS AND CONTINGENCIES

The Company is lessee under  several  operating  leases for equipment at various
locations,  and a licensing  agreements for the operation of branches within two
local retail  establishments.  Certain  leases require other  contingent  rental
payments for taxes.  Total rent expense for all  cancelable  and  non-cancelable
leases was  $49,000,  $40,000 and $41,000,  respectively,  for each of the three
years ended June 30,  1995.  The minimum  annual  rental  commitments  under the
noncancelable leases were as shown in the following table in thousands.

(In thousands)                 Equipment    Facilities    Total
- ---------------------------------------------------------------
Year Ending June 30
       1996                      $  4          $ 54       $ 58
       1997                         2            31         33
       1998                         -            31         31
       1999                         -            31         31
       2000                         -            30         30
- --------------------------------------------------------------
           Total                $   6          $177       $183
- --------------------------------------------------------------

A contract for $253,000 to renovate a branch was outstanding at June 30, 1995.

Other commitments are as discussed in Note 15.


NOTE 15 - FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK

The Company is a party to financial instruments with  off-balance-sheet  risk in
the normal  course of business  to meet the  financing  needs of its  customers.
These financial  instruments  consist primarily of commitments to extend credit.
These instruments involve, to varying degrees, elements of credit risk in excess
of the amount recognized in the statement of financial position. The contract or
notional  amounts of those  instruments  reflect the extent of  involvement  the
Company has in particular classes of financial instruments.

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


                                               Contract or
                                             Notional Amount
                                                June 30
(In thousands)                               1995      1994
- -----------------------------------------------------------

Financial instruments whose contract
  amounts represent credit risk
    Commitments to finance real
      estate acquisitions and
      construction                          $ 3,439   $ 2,590
    Consumer and commercial loans             2,361     1,938
    Unfunded lines-of-credit                  6,431     3,717
- -------------------------------------------------------------
        Total                               $12,231   $ 8,245
- -------------------------------------------------------------

                               F-24

<PAGE>


NOTE 15 - FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK (continued)

Total  commitments to finance real estate  acquisitions and construction at June
30, 1995 included  $1,839,000 in adjustable  rate loans and  $1,600,000 in fixed
rate loans. Fixed rate loans included $860,000 in 30 year loans,  $372,000 in 12
to 27 year loans and the rest in loans of 10 years or less.

Commitments  to extend  credit are  agreements  to lend to a customer as long as
there is no violation of any condition established in the contract.  Commitments
generally  have fixed  expiration  dates or other  termination  clauses  and may
require payment of a fee. Since many of the commitments are expected to be drawn
upon, the total commitment amounts generally represent future cash requirements.
The Company evaluates each customer's credit worthiness on a case-by-case basis.
The amount of  collateral if deemed  necessary by the Company upon  extension of
credit  is  based  on  management's  credit  evaluation  of the  counter  party.
Collateral normally consists of real property.

NOTE 16 - SIGNIFICANT GROUP CONCENTRATIONS OF CREDIT RISK

The Company grants residential,  commercial,  and installment loans to customers
mainly in the Central and Southside Regions of Virginia.  The Company has a loan
portfolio,  consisting  principally of residential  mortgage  loans,  and is not
dependent upon any particular economic sector, although the portfolio as a whole
may be  affected  by general  economic  factors  of the  Central  and  Southside
Virginia Regions.

At June 30, 1995, the Company held cash and interest  bearing  deposits in three
financial institutions.  Accounts in each institution are insured by the Federal
Deposit  Insurance  Corporation  up to  $100,000.  There  were  total  uninsured
balances of $143,000 at June 30, 1995.


NOTE 17 - RELATED PARTY TRANSACTIONS

The  Company  has made  loans in the  ordinary  course of  business  to  various
officers and directors  generally  collateralized  by the individual's  personal
residences or by savings  accounts in the Bank.  The  aggregate  balance of such
loans which exceed  $60,000 in aggregate  outstanding  amount for any officer or
director is summarized below:

                                          Year Ended June 30
(In thousands)                        1995      1994      1993
- --------------------------------------------------------------

Beginning balance                    $2,640    $2,415    $  501
New loans originated                    378       564     1,340
Existing loans of new directors           -         -       689
Repayments                             (355)     (339)     (115)
- ----------------------------------------------------------------
    Ending Balance                   $2,663    $2,640    $2,415
- ---------------------------------------------------------------

                             F-25

<PAGE>


NOTE 17 - RELATED PARTY TRANSACTIONS (continued)

Real estate sales  commissions  and  appraisal  fees  totaling  $45,000 in 1995,
$38,000 in 1994 and $86,000 in 1993 and legal fees on loan closing of $12,000 in
1995,  $29,000 in 1994, and $46,000 in 1993 were paid to business firms in which
certain Company directors held substantial ownership interests.  These fees were
generally paid from loan disbursements and were not considered to be expenses of
the  Company.  Other  legal  fees paid to the same law firm and  charged  to the
Company's  expense totaled  $18,000 for 1995,  $12,000 for 1994, and $21,000 for
1993.


NOTE 18 - REDUCED INCOME

The Company stops the accrual of interest  income on  delinquent  loans upon the
commencement  of foreclosure  proceedings.  The effect of these  requirements on
income is shown below.


                                            Year Ended June 30
(In thousands)                              1995   1994   1993
- --------------------------------------------------------------

Interest removed or not accrued on loans
  under foreclosure during the year         $ 33   $ 57    $ 57
Interest reserved (recovered) on
  delinquent loans                            90    (17)    (43)
- ----------------------------------------------------------------
      Total unrecorded interest             $123   $ 40    $ 14
- ---------------------------------------------------------------


Interest  income recorded on loans which were 90 days or more past due but still
accruing as of June 30, 1995 was $30,200, of which $21,700 was uncollected.


NOTE 19 - REGULATORY CAPITAL

Co-operative  Savings Bank, F.S.B., the wholly owned subsidiary of CSB Financial
Corporation is required by the Office of Thrift  Supervision to maintain capital
at least sufficient to meet three requirements:  tangible capital, core capital,
and risk-based capital.  Management has determined that the Bank's capital meets
and exceeds all three  capital  requirements  as shown below as of June 30, 1995
and 1994.

Tangible and core capital  levels are shown as a  percentage  of adjusted  total
assets.  Risk-based  capital  levels are shown as a percentage of  risk-weighted
assets.

                                   F-26

<PAGE>

<TABLE>
<CAPTION>

                                                CO-OPERATIVE SAVINGS BANK, F. S. B.
                                          Tangible            Core           Risk-Based
       (Dollars in thousands)             Capital             Capital          Capital
<S>                                    <C>          <C>    <C>         <C>   <C>         <C>

As of June 30, 1995

GAAP capital                              $ 34,510            $ 34,510          $ 34,510
Unrealized losses on certain
  available for sale securities                671                 671               671
General credit loss allowance                    -                   -               679
Goodwill and other intangibles              (2,101)             (2,101)           (2,101)
- -----------------------------------------------------------------------------------------
    Regulatory capital computed             33,080   11.22%     33,080  11.22%    33,759  22.93%
Minimum capital requirement                  4,422    1.50       8,845   3.00     11,780   8.00
- -----------------------------------------------------------------------------------------------
    Regulatory capital excess             $ 28,658    9.72%   $ 24,235   8.22%  $ 21,979  14.93%
- ------------------------------------------------------------------------------------------------

As of June 30, 1994

GAAP capital                              $ 34,123            $ 34,123          $ 34,123
General credit loss allowance                    -                   -               640
- ----------------------------------------------------------------------------------------
    Regulatory capital computed             34,123   14.00%     34,123  14.00%    34,763  28.20%
Minimum capital requirement                  3,658    1.50       7,316   3.00      9,860   8.00
- -----------------------------------------------------------------------------------------------
    Regulatory capital excess              $30,465   12.50%    $26,807  11.00%   $24,903  20.20%
- ------------------------------------------------------------------------------------------------
</TABLE>



NOTE 20 - OTHER NON-INTEREST INCOME AND EXPENSE

Other non-interest income and expense are summarized below:

                                             Year Ended June 30
(In thousands)                         1995      1994     1993
- --------------------------------------------------------------

Other non-interest income
  Rental                              $  45     $  35    $  33
  Other non-operating                  (  7)        1     (  7)
- ---------------------------------------------------------------
      Total                           $  38     $  36    $  26
- --------------------------------------------------------------

Other non-interest expense
  Amortization of goodwill            $  85     $   -    $   -
  Charitable contributions               35        24       22
  Dues and subscriptions                 25        27       22
  Office supplies and postage           195       128      138
  Other insurance                        42        44       35
  Other expenses                         79        89       82
  Professional fees                     140        76       48
  Taxes and assessments                 101        99       61
  Telephone                              74        57       53
- --------------------------------------------------------------
      Total                           $ 776     $ 544    $ 461
- --------------------------------------------------------------

                              F-27

<PAGE>


NOTE 21 - DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS

FASB  Statement  107  requires  disclosure  of the  estimated  fair  value of an
entity's financial  instrument assets and liabilities.  For the Company,  as for
most financial  institutions,  the great bulk of its assets and  liabilities are
considered  financial  instruments as defined in FAS 107. However,  many of such
instruments  lack an available  trading market,  as  characterized  by a willing
buyer and  seller  engaging  in an  exchange  transaction.  Also it has been the
Company's general practice and intent to hold most of its financial  instruments
to  maturity  and only  engage in  selective  trading  and sales  activities  of
instruments  purchased or originated for that specific purpose.  Therefore,  the
Company had to use significant  estimation and present value calculations on the
majority of its financial instruments in order to prepare this disclosure.

Changes in the  assumptions  or  methodologies  used to estimate fair values may
materially  affect the estimated  amounts.  Also,  management is concerned  that
there may not be reasonable  comparability between financial institutions due to
the wide range of  permitted  assumptions  and  methodologies  in the absence of
active  markets.  This  lack  of  uniformity  gives  rise  to a high  degree  of
subjectivity in estimating financial instrument fair value.

Fair values have been estimated using data which management  considered the best
available  and  estimation  methodologies  deemed  suitable  for  the  pertinent
category of financial  instruments.  The estimation  methodologies and resulting
fair values and recorded carrying amounts at June 30, 1995 and 1994 are shown 
as follows.

Fair values of financial  instruments  actively  traded in the secondary  market
have been estimated using quoted prices.

                                     June 30, 1995            June 30, 1994
                                Carrying     Estimated      Carrying   Estimated
(In thousands)                     Value      Fair Value      Value   Fair Value


Cash and cash equivalents       $  7,169      $   7,169    $  3,375     $ 3,375
Interest-earning deposits             40             40         442         442
Marketable equity securities      48,077         48,077      48,499      48,499
Investment securities             59,685         60,055      24,462      23,724
Securities available for sale      8,490          8,490      25,353      25,353
Mortgage-backed securities        27,683         27,595      18,929      18,325
Loans held for sale                  140            140       1,230       1,230

Fair values of financial  instruments with stated maturities have been estimated
using the Federal  Home Loan Bank of Atlanta  (FHLB)  Asset  Liability  Model as
applied to the Bank's  June 1995 and 1994  Thrift  Financial  Reports.  The FHLB
model computes the market value by discounting cash flows,  with adjustments for
amortization,  prepayments, and decay factors, at the market rate appropriate to
each scenario.

                                  F-28

<PAGE>

NOTE 21 - DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS (continued)

                                     June 30, 1995            June 30, 1994
                                Carrying     Estimated     Carrying   Estimated
(In thousands)                     Value      Fair Value      Value   Fair Value

Loans receivable, net          $ 144,012      $ 147,662   $ 124,132   $ 129,794
Deposits                         244,065        242,158     196,008     190,827
Borrowings                        14,500         14,537      11,499      11,299

There is no material  difference  between the carrying amount and estimated fair
value of the off-balance  sheet items totaling  $12,231,000 at June 30. 1995 and
$8,245,000  at June 30, 1994,  which are  primarily  comprised of unfunded  loan
commitments  and  undisbursed  home equity lines of credit  which are  generally
priced  at  market at the time of  funding.  The  Bank's  remaining  assets  and
liabilities are not considered financial instruments.

NOTE 22 - ACQUISITION

On  November  19,  1994,  pursuant to a Branch Sale  Agreement  between  Charter
Federal Savings Bank and the company's  subsidiary,  the Bank acquired  selected
assets and assumed all deposits of Charter Federal's  Danville,  Virginia branch
office.  The Bank received net funds of  approximately  $38.4 million in cash in
exchange  for  $61,000  in  selected  loans,  $675,000  in office  premises  and
equipment and $41.3 million in deposits assumed.

The  acquisition  was  accounted  for under the  purchase  method of  accounting
whereby the purchase price has been allocated to the underlying  assets acquired
and  liabilities  assumed based on their fair value at the date of  acquisition.
The excess purchase price over the fair value of net assets acquired is recorded
as goodwill which is amortized  over 15 years.  The results of operations of the
acquired  branch have been  included with those of the Bank and therefore of the
Company since the acquisition date.

                                 F-29

<PAGE>


NOTE 23 - CONDENSED PARENT INFORMATION

The following shows CSB Financial  Corporation's (parent company only) condensed
financial information for the years ended June 30, 1995 and 1994. Net income and
stockholders'  equity differ from the  consolidated  statements by the amount of
consolidating ESOP and RRP adjustments


Statements of Financial Condition             June 30,
(In thousands)                           1995          1994
- -----------------------------------------------------------

ASSETS
Cash and Cash Equivalents            $     937         $   309
Marketable Equity securities             9,179           8,566
Investment securities                    1,000           1,400
Investment in Bank subsidiaries         34,609          34,122
Loan to Bank ESOP                        1,822           2,042
Other Assets                               165             223
- --------------------------------------------------------------
                                     $  47,712         $46,662
- --------------------------------------------------------------

LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities                          $      54         $    46
Stockholders' Equity                    47,658          46,616
- --------------------------------------------------------------
                                     $  47,712         $46,662
- --------------------------------------------------------------


Statement of Income (In thousands)
INCOME
Dividends from Bank subsidiary       $   1,448         $   929
Interest from
  Bank's ESOP loan                          78              66
  Other                                    652             437
Other income (loss)                        153             (18)
- ---------------------------------------------------------------
                                         2,331           1,414
EXPENSE
  Non-interest                             146              59
- --------------------------------------------------------------
Income before income taxes and equity
  in undistributed net income of Bank
  subsidiary                             2,185           1,355
Income tax expense                         267             163
- --------------------------------------------------------------
                                         1,918           1,192
Equity in undistributed net income
  of Bank subsidiary                       388           1,249
- --------------------------------------------------------------
      Net income                      $  2,306         $ 2,441
- --------------------------------------------------------------

                              F-30

<PAGE>

NOTE 23 - CONDENSED PARENT INFORMATION (continued)






                                                    June 30,
Statement of Cash Flows (In thousands)        1995           1994
- -----------------------------------------------------------------


CASH FLOWS FROM OPERATING ACTIVITIES
Net Income                                  $  2,306       $ 2,441
Adjustments:
  Equity in undistributed net income of
    Bank subsidiary                          (   388)       (1,249)
  Gain (loss) on sale of securities          (   152)           18
  (Increase) in other assets                 (     7)          (65)
  Increase in other liabilities                    8            46
- ------------------------------------------------------------------
    Net cash provided by operations            1,767         1,191
- ------------------------------------------------------------------

CASH FLOWS FROM INVESTING ACTIVITIES
Proceeds from maturities of investments          400        19,000
Proceeds from sale of marketable equity
  securities                                     550         3,482
Purchase of investment securities                  -       (20,400)
Purchase of marketable equity securities      (  839)      (12,482)
Loans originated, net of principle
  repayments                                     220       ( 2,042)
Purchase of subsidiary stock                  (  100)      (13,150)
- -------------------------------------------------------------------
    Net cash provided by (used in)
     investing activities                        231       (25,592)
- -------------------------------------------------------------------


CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from sale of stock                        -        26,924
Purchase of treasury stock, net of
  reissuance                                  (  569)      ( 1,798)
Payment of cash dividend                      (  801)      (   416)
- -------------------------------------------------------------------
    Net cash provided by (used in)
     financing activities                     (1,370)       24,710
- ------------------------------------------------------------------
Increase in cash and cash equivalents            628           309
Cash and cash equivalents at beginning
  of period                                      309             -
- ------------------------------------------------------------------
Cash and cash equivalents at
  end of period                             $    937       $   309
- ------------------------------------------------------------------


Non-cash investing activity
  Unrealized loss on "Available
  for Sale" securities, net                 $    106       $   258


                                F-31

<PAGE>

NOTE 24 - SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)


                            Fiscal Year Ended June 30, 1995
(In thousands, except       First    Second   Third    Fourth
per share amounts)         Quarter  Quarter  Quarter  Quarter
Total interest income      $4,220   $4,677   $5,210   $5,387
Total interest expense      2,192    2,535    2,958    3,166
Net interest income         2,028    2,142    2,252    2,221
Provision for credit losses    (2)      25       12      241
Net interest income after
  provision for credit
  losses                    2,030    2,117    2,240    1,980
Securities gains                -        -        -      243
Other non-interest income      83      128      106      149
Non-interest expense        1,295    1,460    1,636    1,420
- ------------------------------------------------------------
Income before income taxes    818      785      710      952
Income tax expense            281      287      260      267
- ------------------------------------------------------------
Net income                 $  537   $  498   $  450   $  685
- ------------------------------------------------------------

Net income per share       $ 0.22   $ 0.20   $ 0.19   $ 0.28
============================================================
Cash dividends
  declared per share       $ 0.075  $ 0.075  $ 0.075  $ 0.10
============================================================






                           Fiscal Year Ended June 30, 1994
(In thousands, except      First    Second   Third    Fourth
 per share amounts)        Quarter  Quarter  Quarter  Quarter
Total interest income      $4,063   $4,144   $3,976   $4,122
Total interest expense      2,208    2,034    1,964    2,059
Net interest income         1,855    2,110    2,012    2,063
Provision for credit losses    52      (23)       5        4
Net interest income after
  provision for credit
  losses                    1,803    2,133    2,007    2,059
Securities gains (losses)       9        -     (244)       -
Other non-interest income      79      371      141       58
Non-interest expense        1,077    1,172    1,277    1,288
- ------------------------------------------------------------
Income before income taxes    814    1,332      627      829
Income tax expense            288      456      231      285
- ------------------------------------------------------------
Net income                 $  526   $  876   $  396   $  544
- ------------------------------------------------------------

Net income per share        N/A     $ 0.35   $ 0.16   $ 0.22
- ------------------------------------------------------------
Cash dividends
  declared per share        N/A     $ 0.075  $ 0.075  $0.075
- ------------------------------------------------------------

                            F-32
<PAGE>


CSB FINANCIAL CORPORATION AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

<TABLE>
<CAPTION>
                                                                                 DECEMBER 31,               JUNE 30,
(IN THOUSANDS)                                                                       1995                     1995
                                                                                  (unaudited)
<S>                                                                          <C>                             <C>
ASSETS
Cash and cash equivalents                                                    $        12,494                  7,169
Interest bearing deposits                                                                  -                     40
Trading securities                                                                         -                      -
Marketable equity securities                                                          46,902                 48,077
Investment securities (estimated market value of $15,963 and $60,055)                 15,994                 59,685
Securities available for sale                                                         54,810                  8,490
Mortgage-backed securities (estimated market value of $20,210 and
    $27,595)                                                                          20,198                 27,683
Mortgage-backed securities available for sale                                         11,383                      -
Loans receivable (net of allowance for credit losses of $756 and $937)               156,498                144,012
Loans held for sale                                                                      447                    140
Foreclosed real estate                                                                     -                      -
Property and equipment, net                                                            5,017                  4,830
Accrued interest receivable                                                            2,328                  2,065
Deferred income taxes                                                                    379                  1,039
Goodwill                                                                               2,028                  2,101
Other assets                                                                             402                    485
                                                                              $      328,880                305,816

LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
 Deposits                                                                     $      253,245                244,065
  Advances and other borrowings                                                       26,904                 14,500
  Advances from borrowers for taxes and insurance                                        461                    555
  Other liabilities                                                                    1,134                  1,622
     Total liabilities                                                               281,744                260,742

Stockholders' Equity:
  Preferred stock, par value $.01 per share, authorized 500,000 shares;
     issued and outstanding, none                                                          -                      -
  Common stock, par value $.01 per share,  authorized 4,000,000 shares;
     issued and outstanding 2,818,660 (Issued 9/24/93)                                    28                     28
  Additional paid in capital                                                          27,090                 27,009
  Retained earnings, substantially restricted                                         25,072                 24,594
  Unrealized gain (loss) on assets available for sale, net                              (366)                (1,634)
  Unearned shares held by:                                                            (1,711)                (1,822)
  Employee Stock Ownership Plan                                                         (643)                  (762)
  Recognition and Retention Plans
  Treasury Stock, at cost, 176,579 and 176,912
     shares at December 31, 1995 and June 30, 1995                                    (2,334)                (2,339)
Total stockholders' equity                                                            47,136                 45,074
                                                                              $      328,880                305,816

</TABLE>

         See accompanying notes to consolidated financial statements.


                                      F-33
<PAGE>



CSB FINANCIAL CORPORATION AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME

<TABLE>
<CAPTION>

                                                                  FOR THE THREE MONTHS               FOR THE SIX MONTHS
                                                                    ENDED DECEMBER 31,                ENDED DECEMBER 31,
(IN THOUSANDS, EXCEPT
PER SHARE AMOUNTS)                                              1995              1994             1995               1994
                                                                                  (unaudited)
<S>                                                         <C>                 <C>                  <C>           <C> 
INTEREST INCOME:
  Loans                                                       $  3,279            2,704             6,455            5,293
  Marketable equity securities                                     746              719             1,518            1,384
  Mortgage-backed securities                                       533              317             1,048              575
  Overnight deposits                                               118              147               200              171
  Other securities                                               1,124              790             2,252            1,474
  Trading account securities                                         -                -                 -                -
      Total interest income                                      5,800            4,677            11,473            8,897

INTEREST EXPENSE:
  Deposits                                                    $  3,139            2,350             6,202            4,370
  Borrowed money                                                   354              185               642              357

Total interest expense                                           3,493            2,535             6,844            4,727
Net interest income                                              2,307            2,142             4,629            4,170
Provision for credit losses                                         35               25                70               23
Net  interest  income  after  provision  for  credit             2,272            2,117             4,559            4,147
losses

NONINTEREST INCOME:
Loan and other customer service fees                                85               79               167              145
     Gain (loss) on sale of: Loans                                  15                4                30               12
      Trading and other securities                                   -                -                25                -
Market value adjustment of: Loans                                    -                -                 -             (42)
      Trading and equity securities                                  -                -                 -                -
      Servicing fee income                                          30               35                65               66
      Other                                                         17               10                28               30
Total noninterest income                                           147              128               315              211

NONINTEREST EXPENSE:
Personnel                                                          953              844             1,882            1,645
Office occupancy and equipment                                     183              161               370              297
Federal deposit insurance premiums                                 140              112               278              225
Net loss from foreclosed real estate                                 1                -                31                -
Data processing                                                    103               73               210              163
Advertising                                                         58               63               120               83
Other                                                              242              207               438              342
      Total noninterest expense                                  1,680            1,460             3,329            2,755
Income (loss) before income taxes                                  739              785             1,545            1,603
Income tax expense                                                 281              287               585              568
      Net income (loss)                                        $   458              498               960            1,035

Primary earnings per share                                     $  0.18          $  0.20           $  0.39          $  0.40
Fully diluted earnings per share                               $  0.18          $  0.20           $  0.39          $  0.40

</TABLE>

                                      F-34

<PAGE>



      CSB FINANCIAL CORPORATION AND SUBSIDIARY
      CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

<TABLE>
<CAPTION>


                                                                       UNREALIZED
                                                                       GAIN (LOSS)
                                               ADDITIONAL              ON ASSETS
                                    COMMON      PAID-IN    RETAINED    AVAILABLE    ACQUIRED   ACQUIRED      TREASURY
(IN THOUSANDS)                       STOCK      CAPITAL    EARNINGS   FOR SALE, NET   BY ESOP    BY RRP'S      STOCK       TOTAL
                                                                       (unaudited)
<S>                                 <C>            <C>         <C>         <C>         <C>       <C>          <C>           <C>
SIX MONTHS ENDED
  DECEMBER 31, 1994

Balance at June 30, 1994               $    28      26,937      23,163     (1,738)    (2,018)        (979)     (1,798)      43,595

Net income                                   -           -       1,035           -          -           -           -       1,035
Change in unrealized loss on
  assets available for sale, net             -           -           -     (1,276)          -           -           -      (1,276)
Allocated/earned ESOP & RRP
  shares                                     -          46           -           -         86         103           -         235
Stock reacquired at cost                     -           -           -           -          -           -        (347)       (347)
Stock reissued for options                   -         (23)          -           -          -           -          99          76
Cash dividends declared                      -           -        (371)          -          -           -           -        (371)

Balance at December 31, 1994           $    28      26,960      23,827     (3,014)     (1,932)        (876)    (2,046)     42,947

SIX MONTHS ENDED
  DECEMBER 31, 1995

Balance at June 30, 1995               $    28      27,009      24,594     (1,634)     (1,822)         (762)   (2,339)      45,074

Net income                                   -           -         960           -          -           -           -         960
Change in unrealized loss on
  assets available for sale, net             -           -           -       1,268          -           -           -       1,268
Allocated/earned ESOP & RRP
  shares                                     -          80           -           -        111         119           -         310
Stock reacquired at cost                     -           -           -           -          -           -           -           -
Stock reissued for options                   -           1           -           -          -           -           5           6
Cash dividends declared                      -           -        (482)          -          -           -           -       (482)

Balance at December 31, 1995           $    28      27,090      25,072        (366)    (1,711)       (643)     (2,334)      47,136

</TABLE>

See accompanying notes to consolidated financial statements.


                                      F-35

<PAGE>


CSB FINANCIAL CORPORATION AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                                              SIX MONTHS
                                                                                                ENDED
                                                                                             DECEMBER 31,
(IN THOUSANDS)                                                                       1995                     1994
                                                                                              (unaudited)

<S>                                                                               <C>                         <C>   
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                                                    $          960                  1,035
Adjustments to reconcile net income to net cash provided by
operating activities
        Provisions for credit losses                                                      70                     53
        Recoveries of charge-off loans                                                     -                    (30)
        Depreciation and amortization                                                    228                    137
        Realized and unrealized investment security (gains) losses                         -                      -
        Realized and unrealized loan sale (gains) losses                                 (30)                    30
        Purchases of trading account securities                                            -                      -
        Proceeds form sales of trading account securities                                  -                      -
        Loans originated for sale                                                     (2,447)                     -
        Proceeds from sales of loans originated for sale                               2,170                  1,200
        (Increase) decrease in interest receivable                                      (263)                   (93)
        (Increase) decrease in other assets                                               83                    (72)
        Increase (decrease) in other liabilities                                        (488)                  (421)
Net cash provided (used) by operating activities                                         283                  1,839

CASH FLOWS FROM INVESTING ACTIVITIES:
        Proceeds from sales or maturities of investment                               13,459                  5,235
        Proceeds from sale of marketable equity securities                             2,001                      -
        Proceeds from sale of mortgage-backed securities                               7,484                      -
        Principle collected on mortgage-backed securities                              3,762                  1,869
        Purchase of mortgage-backed securities                                       (14,941)               (11,669)
        Purchase of marketable equity securities                                        (217)                  (297)
        Purchases of investment securities and interest-bearing deposits             (14,932)               (18,800)
        Net (increase) decrease in loans receivable                                  (12,556)                (9,207)
        Purchases of premises and equipment                                             (342)                  (758)
        Payment of branch acquisition premium                                              -                 (2,186)
Net cash provided (used) in investing activities                                     (16,282)               (35,813)

CASH FLOWS FROM FINANCING ACTIVITIES:
        Net increase (decrease) in customer deposits                                   9,180                    898
        Acquisition of deposits                                                            -                 41,165
        Proceeds from advances and other borrowed money                               74,178                 13,375
        Repayments of advances and other borrowed money                              (61,774)               (15,374)
        Net increase (decrease) in advance payments by borrowers                         (94)                  (158)
        Proceeds/allocation of ESOP and RRP                                              310                    235
        Purchase of Treasury Stock                                                         -                  (347)
        Proceeds from reissuance of stock through exercise of options                      6                     76
        Payment of cash dividend                                                        (482)                  (371)
Net cash provided (used) by financing activities                                      21,324                 39,499
Increase (decrease) in cash and cash equivalents                                       5,325                  5,325
Cash and cash equivalents at beginning of period                                       7,169                  3,375

Cash and cash equivalents at end of period                                        $   12,494                  8,900
(continued)
</TABLE>

                                      F-36

<PAGE>
<TABLE>
<CAPTION>
<S>                                                                                   <C>                     <C>  
Supplemental disclosures:
Cash paid for:
  Interest on deposits, advances, and other borrowings                             $   6,833                  4,945
  Income taxes                                                                     $     581                    633
Non-cash investing activity:
  Unrealized gain (loss) on "Available for Sale" securities                        $   1,928                 (1,939)
  Deferred tax increase (decrease)                                                 $    (660)                   663

</TABLE>


See accompanying notes to consolidated financial statements.


                                      F-37


<PAGE>



CSB FINANCIAL CORPORATION AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Three and Six Months Ended December 31, 1995 and December 31, 1994.

(1)  BASIS OF PRESENTATION

         The accompanying  unaudited consolidated financial statements have been
prepared in accordance with generally accepted  accounting  principles  ("GAAP")
for interim  financial  information  and with the  instructions to Form 10-Q and
Article  10 of  Regulation  S-X.  Accordingly,  they do not  include  all of the
information and footnotes required by GAAP for complete financial statements. In
the opinion of management,  all adjustments (consisting of only normal recurring
accruals) necessary for a fair presentation have been included.

         The results of  operations  and other data for the interim  periods are
not necessarily indicative of results that may be expected for the entire fiscal
year.

         The unaudited consolidated financial statements include the accounts of
CSB Financial  Corporation ("CSB Financial") and its wholly-owned  subsidiaries,
Co-operative  Savings  Bank,  F.S.B.  (the  "Savings  Bank")  and CSB  Financial
Services,  Inc. All material  intercompany  balances and transactions  have been
eliminated.

(2)  TREASURY STOCK

The primary  purpose of CSB Financial's  stock  repurchase plan is to accumulate
shares of common stock so that they may be reissued under CSB Financial's  stock
option  plans.  At December  31, 1995,  CSB  Financial  held  176,579  shares in
Treasury Stock at an average purchase price of $13.22 per share.

(3)  EARNINGS PER SHARE

         Earnings  per share of common stock for the three months and six months
ended December 31, 1995 and 1994 has been  determined by dividing net income for
the period by the weighted  average  number of shares of common stock and common
stock  equivalent  outstanding.  Stock  options  are  regarded  as common  stock
equivalents  and are  therefore  considered  in both  primary and fully  diluted
earnings per share calculations. Common stock equivalents are computed using the
Treasury Stock method.

         Shares  acquired by the employee  stock benefit plans are accounted for
in accordance  with AICPA  Statement of Position 93-6 and are not  considered in
the weighted  average  shares  outstanding  until the shares have been earned by
employees and/or committed to be released.

(4)  COMMITMENTS AND CONTINGENCIES

         At December 31, 1995, the Bank had outstanding commitments to originate
mortgage  loans of $4.5  million,  of which $2.5 million  were fixed rate,  with
rates  ranging  from 5.0% to  10.75%,  and $2.0  million  were  adjustable  rate
commitments.  At  December  31,  1995,  there were  outstanding  commitments  of
$682,000  to sell  mortgage  loans.  Also at  December  31,  1995,  the Bank had
outstanding  commitments to fund non-mortgage  loans of $419,000.  Unused equity
and  commercial  lines of credit  available  to  customers  were $4.3 million at
December  31,  1995.  At December 31, 1995,  CSB  Financial  had no  outstanding
commitments to purchase investment securities.

(5) SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN

         The Savings  Bank  adopted a  supplemental  executive  retirement  plan
("SERP")  effective  September  1,  1995  for  the  benefit  of Bob M.  Johnson,
President  and CEO.  The  purpose of the SERP is to provide the  President  with
supplemental  post-retirement  benefits in addition to those  provided under the
Bank's other retirement plans. The benefit payable under the SERP will equal 50%
of the President's  five year final average  compensation  divided by twelve and
reduced by benefits  payable under the defined benefit plans under which he is a
participant.  The benefit is payable monthly for the life of the participant and
his beneficiary.  The expense of funding the liability  created by SERP is being
accrued at the rate of $3,000 per month.


                                      F-38
<PAGE>

(6) SUBSEQUENT EVENTS

         On January 26, 1996,  CSB Financial  entered into an Agreement and Plan
of Merger with One Valley Bancorp of West Virginia,  Inc. Under the terms of the
agreement stockholders of CSB Financial will receive 0.6774 shares of One Valley
stock  for  each  share  of  CSB  Financial's   outstanding  common  stock.  The
transaction, which is subject to, among other things, regulatory and stockholder
approval as well as due diligence,  is expected to close in the third quarter of
calendar 1996.


                                      F-39

<PAGE>


                                   APPENDIX I


                                    AGREEMENT
                                       AND
                                 PLAN OF MERGER


         THIS AGREEMENT AND PLAN OF MERGER (hereinafter sometimes referred to as
the "Agreement"),  made and entered into as of the 26th day of January, 1996, by
and between One Valley  Bancorp of West  Virginia,  Inc.  ("One Valley") and CSB
Financial Corporation ("CSB Financial").

                                   WITNESSETH:

                                    RECITALS

         A. One Valley is a West Virginia corporation duly organized and validly
existing under the laws of the State of West Virginia.

         B. CSB Financial is a Delaware  corporation  duly organized and validly
existing under the laws of the State of Delaware.

         C. The Boards of Directors of CSB Financial and of One Valley have each
approved this Agreement, authorized the execution hereof in counterparts and the
Board of  Directors of CSB  Financial  has  directed  that it be  submitted  for
shareholder approval.

         D. One Valley and CSB Financial  intend,  and it is a condition hereof,
that the Merger (as defined below) constitute a tax-free reorganization.


                                    AGREEMENT

         Now, therefore, for and in consideration of the premises and the mutual
agreements  hereinafter  set forth,  and in  accordance  with the  provisions of
applicable law, the parties agree as follows:


                                    SECTION 1
                               THE PLAN OF MERGER

         1.1 The Merger.  On the Effective  Date, CSB Financial shall merge with
and into One Valley Thrift, Inc.  ("Thrift"),  a wholly-owned  subsidiary of One
Valley,  under the Articles of  Incorporation  of Thrift (the "Merger").  Thrift
shall be the surviving corporation  (hereinafter sometimes called the "Surviving
Corporation").

         1.2 Effects of Merger.  On the Effective  Date,  the corporate name and
existence  of CSB  Financial  shall  cease and all of its  purposes,  powers and
objects, and all of its rights, assets, liabilities and obligations,  shall pass
to and vest in Thrift as the  Surviving  Corporation  without any  conveyance or
transfer,  and Thrift as the Surviving Corporation shall continue to be governed
by the laws of the State of West  Virginia and shall also succeed to all rights,
assets, liabilities and obligations of CSB Financial in accordance with the West
Virginia  Corporation  Act. Upon the Effective Date of the Merger,  the separate
existence and corporate organization of CSB Financial shall cease.


                                     A-I-1

<PAGE>



                                    SECTION 2
                       ARTICLES OF INCORPORATION; BYLAWS;
                         BOARD OF DIRECTORS AND OFFICERS

         2.1 Articles of Incorporation.  The Articles of Incorporation of Thrift
shall  continue  unchanged  as the  Articles of  Incorporation  of Thrift as the
Surviving  Corporation.  From and after the  Effective  Date,  said  Articles of
Incorporation,  as the same may be amended from time to time as provided by law,
shall be the Articles of Incorporation of the Surviving Corporation.

         2.2  Bylaws.  The Bylaws of Thrift as in effect on the  Effective  Date
shall continue as the Bylaws of the Surviving  Corporation  until the same shall
thereafter be altered,  amended or repealed in accordance with law, its Articles
of Incorporation, or said Bylaws.

         2.3 Directors and Officers. The directors and officers of Thrift on the
Effective  Date shall  continue as the  directors  and officers of the Surviving
Corporation  and shall hold office as  prescribed in the Bylaws of the Surviving
Corporation  and applicable law until their  successors  shall have been elected
and shall qualify.


                                    SECTION 3
                        CONVERSION OF SHARES AND OPTIONS

         3.1 Conversion of Shares. On the Effective Date:

                  (a) The  number of  issued  and  outstanding  shares of common
stock of Thrift shall not be changed by the Merger.

                  (b) Each share of common  stock of CSB  Financial  then issued
and outstanding [excluding (i) any shares held in the treasury of CSB Financial;
and (ii) any shares as to which appraisal  rights are exercised  pursuant to the
requirements of Delaware General  Corporation Law, if applicable (the "Appraisal
Rights"),  all of which  shares  shall be  canceled]  shall be  converted by the
Merger into .6774 shares of common stock of One Valley ("Fixed Exchange Ratio").
Each person  who,  but for the  provisions  of this  Section  3.1 (b),  would be
entitled to a fractional  share  interest in the common stock of One Valley as a
result  of  the   conversion,   upon  surrender  of   certificates   theretofore
representing  shares of common  stock of CSB  Financial,  shall  receive in lieu
thereof an amount in cash equal to such  fraction  multiplied  by the average of
the last bid and ask price for the common  stock of One Valley  reported  on the
Nasdaq National  Market on the business day  immediately  prior to the Effective
Date.

                  (c) Shareholders of CSB Financial  asserting  Appraisal Rights
under the laws of the State of  Delaware  shall  have  their  rights  determined
pursuant  to  Delaware  General  Corporation  Law and shall be  entitled to cash
payment  pursuant  to the  terms  and  provisions  of said law with  funds to be
provided by One Valley.

                  (d) From and after the  Effective  Date,  the  holders  of the
certificates  representing common stock of CSB Financial shall cease to have any
rights  with  respect to such  shares  (except  such  rights as they may have as
dissenting  shareholders)  and their  sole right  shall be to  receive  cash and
common stock of One Valley as herein provided.

                  (e) If One Valley  shall,  at any time prior to the  Effective
Date,  (i) issue a dividend in shares of One Valley common  stock,  (ii) combine
the  outstanding  shares of One Valley  common  stock  into a smaller  number of
shares,  (iii) subdivide the  outstanding  shares of One Valley common stock, or
(iv) reclassify the shares of One Valley common stock,  then, in any such event,
the Fixed  Exchange  Ratio  (as set forth in  Section  3.1(b)  hereof)  shall be
adjusted by multiplying  the Fixed Exchange Ratio by a fraction the numerator of
which is equal to the number of shares of One Valley  common  stock  outstanding
immediately  after the happening of such event and the  denominator  of which is
equal to the number of shares of One Valley common stock outstanding immediately
prior to the happening of such event.

         3.2  Exchange  of  Certificates.  As  soon  as  practicable  after  the
Effective Date, the  certificates  representing  the  outstanding  shares of CSB
Financial  shall be  surrendered  to Harris Trust and Savings  Bank,  or to such
other  entity as One Valley may  direct,  as agent  ("Exchange  Agent")  for One
Valley and, upon such  surrender,  the Exchange Agent shall issue and deliver in
substitution therefore, certificates representing the number of shares of common
stock of One Valley into which such  surrendered  shares have been  converted as
hereinbefore provided, and cash in lieu of fractional shares (without interest).
Certificates  representing  shares of CSB  Financial  (other  than the shares of
common stock of CSB Financial as to 

                                     A-I-2

<PAGE>


which there are perfected  Appraisal  Rights) which are not surrendered shall be
deemed for all  purposes to evidence  the  ownership  of the number of shares of
common  stock of One Valley into which said shares of CSB  Financial  shall have
been  converted as  hereinbefore  set forth and the right to receive cash in the
amount determined  pursuant to Section 3.1; provided,  however,  that One Valley
will not  distribute to the holder of an  unsurrendered  certificate  for common
stock of CSB  Financial  dividends  declared with respect to common stock of One
Valley  until such owner shall  surrender  such  certificate,  at which time the
holder thereof shall be paid the amount of the dividends having a record date on
or after the Effective  Date  theretofore  declared with respect to common stock
without interest.  All such dividends unclaimed at the end of two years from the
Effective  Date  shall  be  repaid  by the  Exchange  Agent to One  Valley,  and
thereafter the holders of such outstanding  certificates  shall look, subject to
applicable escheat, unclaimed funds and other laws, as general creditors only to
One Valley for payment thereof.

         3.3 Closing of Stock  Transfer  Books.  At the close of business on the
business day immediately  preceding the Effective Date, the stock transfer books
of CSB Financial  shall be deemed  closed,  and no shares of common stock of CSB
Financial shall thereafter be transferred.

         3.4 Conversion of Options.  At the Effective  Date, each option granted
by CSB  Financial to purchase  shares of its common  stock  pursuant to the "CSB
Financial Corporation 1993 Stock Option Plan for Outside Directors" and the "CSB
Financial Corporation 1993 Incentive Stock Option Plan" (collectively the "Stock
Option Plans"), which is outstanding and unexercised  immediately prior thereto,
shall be  converted  into an option to purchase  shares of One  Valley's  common
stock on the same terms and conditions as are in effect immediately prior to the
Merger as adjusted as set forth below.  Each such option that is converted shall
be  converted  into an option to purchase  such number of shares of One Valley's
common stock at such  exercise  price as is  determined  as provided  below (and
otherwise having the same duration and other terms as the original option):

                  (a) the number of shares of One  Valley's  common  stock to be
subject to the new option  shall be equal to .6774 times the number of shares of
CSB  Financial's  common  stock  subject to the  original  option,  rounded,  if
necessary, up to the nearest whole share; and

                  (b) the exercise price per share of One Valley's  common stock
under  the new  option  shall be equal to the  exercise  price  per share of CSB
Financial's common stock under the original option divided by .6774, rounded, if
necessary,  up to the nearest cent. The adjustment  provided herein with respect
to any options which are "incentive stock options" (as defined in Section 422 of
the Internal Revenue Code) shall be effected in a manner consistent with Section
424 (a) of the Internal Revenue Code.

         One Valley will register the shares to be issued  pursuant to the Stock
Option Plans in the Registration  Statement to be filed pursuant to Section 5.12
of this  Agreement,  and after the  Closing  Date  will take such  other  steps,
including the filing of a Form S-8, as may be necessary or appropriate.


                                    SECTION 4
                         REPRESENTATIONS, WARRANTIES AND
                           COVENANTS OF CSB FINANCIAL

         Except as set forth in the  disclosure  schedule to be delivered by CSB
Financial  to One  Valley on or  before 30 days from the date of this  Agreement
(the  "Disclosure  Schedule"),  CSB  Financial  represents  and  warrants to and
covenants with One Valley that:

         4.1   Organization   and   Qualification   of  CSB  Financial  and  the
Subsidiaries.  CSB  Financial is duly  organized,  validly  existing and in good
standing as a  corporation  under the laws of the State of Delaware  and has the
corporate  power to own all of its  properties  and  assets  and to carry on its
business as it is now being conducted. CSB Financial is qualified to do business
in each jurisdiction in which such qualification is required. CSB Financial owns
100% of the issued and outstanding shares of stock of Co-operative Savings Bank,
F.S.B.  (the "Bank") and CSB Financial  Services,  Inc. (the "Service Co.") (the
Bank  and  the  Service  Co.  are   hereinafter   referred  to  jointly  as  the
"Subsidiaries"),  free and clear of all liens, claims and encumbrances. The Bank
is duly  organized,  validly  existing and in good standing as a federal savings
bank under the laws of the United States and has the corporate  power to own all
of its assets and to carry on its  business  as it is now being  conducted.  The
Service  Co. is duly  organized,  validly  existing  and in good  standing  as a
corporation under the laws of the Commonwealth of Virginia and has the corporate
power to own all of its assets and to carry on its  business  as it is now being
conducted.  The Service Co. has no employees.  The issued and outstanding shares
of stock of each Subsidiary are all duly 

                                     A-I-3
<PAGE>

authorized,  validly  issued,  fully  paid  and  nonassessable.  Except  for the
Subsidiaries,  CSB Financial has no other direct or indirect  subsidiaries,  and
does not own 5% or more of the shares of stock of any other corporation.

         4.2 Authorization of Agreement. The Board of Directors of CSB Financial
has authorized the execution of this Agreement as set forth herein,  and subject
to the approval of this Agreement by the  shareholders  of CSB Financial and all
appropriate  regulatory  authorities as provided in Delaware General Corporation
Law and the Rules and Regulations of the Office of Thrift  Supervision  ("OTS"),
CSB  Financial  has the  corporate  power and is duly  authorized  to merge with
Thrift  pursuant to this  Agreement,  and upon its  execution  and delivery (and
assuming due execution and delivery by One Valley) this Agreement is a valid and
binding agreement of CSB Financial enforceable in accordance with its terms.

         4.3 No Violation of Other  Instruments.  The  execution and delivery of
this  Agreement do not, and the  consummation  of the Merger in accordance  with
this  Agreement  will  not,  (i)  violate  any  provisions  of  CSB  Financial's
Certificate of Incorporation or Bylaws, (ii) violate any provision of, or result
in  the  acceleration  of  any  obligation  under  or  in  the  termination,  if
applicable,  of, any mortgage,  deed of trust,  note,  lien,  lease,  franchise,
license, permit,  agreement,  instrument,  order, arbitration award, judgment or
decree to which either CSB Financial or either Subsidiary is a party or by which
any of them is bound except for such as would not have a material adverse effect
on the financial condition,  business,  properties,  or results of operations of
CSB  Financial  and either  Subsidiary,  taken as a whole,  or the  transactions
contemplated   hereby,  (iii)  violate  or  conflict  with  any  other  material
restriction of any kind or character by which CSB Financial or either Subsidiary
is bound,  or (iv)  enable any person to enjoin  the  transactions  contemplated
hereby.  After  the  approval  of  this  Agreement  by the  shareholders  of CSB
Financial and by the OTS, CSB Financial  will have taken all action  required by
law, the Certificate of Incorporation of CSB Financial,  its Bylaws or otherwise
to authorize the  execution and delivery of this  Agreement and to authorize the
Merger  of CSB  Financial  with  Thrift  pursuant  to  this  Agreement  and  the
consummation of the transactions contemplated hereby.

         4.4  Financial  Statements.  The  consolidated  balance  sheets  of CSB
Financial as of the years ended June 30, 1993, 1994 and 1995, and its statements
of income for each of such  years,  heretofore  delivered  to One  Valley,  were
prepared  in  accordance   with   generally   accepted   accounting   principles
consistently  applied and those financial  statements,  as well as the unaudited
balance  sheet as of December  31,  1995,  and the  statement  of income for the
six-month period ended December 31, 1995, both of which will be delivered to One
Valley, will fairly present its financial condition and results of operations as
of such date and for such period.

         4.5 No Material  Adverse  Change.  There has been no  material  adverse
change, or development involving a reasonably  foreseeable  prospective material
adverse change, in or affecting the financial condition, businesses, properties,
results of operations or prospects of CSB Financial and Subsidiaries, taken as a
whole, since June 30, 1995.

         4.6 Form 10-K Annual Report and Other Reports.  CSB Financial's  Annual
Report on Form 10-K filed with the  Securities  and Exchange  Commission for the
fiscal year ended June 30, 1995,  heretofore  delivered to One Valley,  does not
contain,  as of the date thereof, an untrue statement of a material fact or omit
to state a material fact necessary to make the statements  therein,  in light of
the circumstances  under which such statements were made, not misleading.  Since
September 30, 1993,  CSB Financial  has filed with the  Securities  and Exchange
Commission  and the OTS all documents and reports  required to be filed and such
reports do not contain,  as of their respective  dates, an untrue statement of a
material fact or omit to state a material fact  necessary to make the statements
therein,  in light of the  circumstances  under which such statements were made,
not  misleading.  The  Bank  has  filed  with  the OTS and the  Federal  Deposit
Insurance  Corporation  all documents and reports  required to be filed and such
reports are accurate and complete in all material respects.

         4.7 No Actions, Etc. There are no actions,  suits, claims,  proceedings
or  investigations  pending or, to the  knowledge of the  executive  officers or
directors of CSB  Financial or either  Subsidiary,  threatened  or  contemplated
against  or  relating  to CSB  Financial  or either  Subsidiary  or any of their
properties  which,  individually  or in  the  aggregate,  could  materially  and
adversely affect the financial condition,  businesses,  properties or results of
operations  of CSB  Financial and either  Subsidiary,  taken as a whole,  or the
ability of CSB Financial to consummate the transactions contemplated hereby, and
such  officers  and  directors  do not know of any basis for any such  action or
proceeding.  Neither CSB Financial nor either Subsidiary is transacting business
in  violation  of  any  applicable  law or  regulation  which  could  materially
adversely affect the financial condition,  businesses,  properties or results of
operations  of CSB  Financial and either  Subsidiary,  taken as a whole,  or the
ability of CSB Financial to consummate the transactions contemplated hereby.

         4.8  Capitalization.  The  authorized  capital  stock of CSB  Financial
consists of (i) 4,000,000  shares of common stock,  par value of $.01 per share,
2,642,081  of which as of the date  hereof are issued  and  outstanding  and are
validly  issued,  fully  paid and  nonassessable,  and (ii)  500,000  shares  of
preferred  stock,  par value of $.01 per share,  none of which is issued.

                                     A-I-4

<PAGE>


Other than stock  options  granted under all of the stock option plans listed in
the Disclosure Schedule covering 242,851 shares of common stock of CSB Financial
(as listed thereon),  there are no options,  warrants,  calls,  reservations for
issuance or commitments of any kind relating to, or securities convertible into,
the common stock of CSB Financial or either Subsidiary.

         4.9 Copies of All Contracts,  Leases,  Etc. CSB Financial has furnished
or made available or will promptly  furnish or make available to One Valley true
and complete copies of all material  contracts,  leases and other  agreements to
which CSB  Financial or either  Subsidiary is a party or by which any of them is
bound, and has listed on the Disclosure  Schedule and will furnish to One Valley
true and complete copies of all employment,  pension,  retirement, stock option,
employee stock option, profit sharing, deferred compensation, consultant, bonus,
group insurance or similar plans with respect to any of the directors,  officers
or other employees of CSB Financial or either Subsidiary.

         4.10  Undisclosed   Liabilities.   Neither  CSB  Financial  nor  either
Subsidiary has any material  liabilities other than those liabilities  disclosed
on or provided  for in the balance  sheet as of June 30, 1995,  and  liabilities
incurred since such date in the ordinary course of business consistent with past
practices.

         4.11 Title to Properties.  CSB Financial and the Subsidiaries have good
and marketable title to all their property and assets set forth in their balance
sheets  as of June 30,  1995,  except  property  and  assets  sold or  otherwise
disposed of since June 30, 1995, in the ordinary course of business,  subject to
no liens, mortgages,  pledges,  encumbrances or charges of any kind except liens
reflected on said balance sheet and except liens for taxes and  assessments  not
delinquent, pledges to secure deposits and such other liens and encumbrances and
imperfections of title as do not materially affect the value of such property as
reflected on said balance  sheet and which do not  interfere  with or impair its
present or continued use, and all of their material leases are in full force and
effect and  neither CSB  Financial  nor either  Subsidiary  is in default in any
material respect thereunder.

         4.12 Proxy Statement. The information pertaining to CSB Financial which
has been or will be furnished by or on behalf of CSB Financial or its management
for  inclusion  in the  Proxy  Statement  referred  to in  Section  10  and  the
Registration  Statement  referred  to  in  Section  5.12  or  any  amendment  or
supplement  thereto will not contain any untrue  statement of a material fact or
omit to state a material fact required to be stated therein or necessary to make
the statements contained therein, in light of the circumstances under which they
are made, not misleading.

         4.13 Good Faith. CSB Financial shall use its best efforts in good faith
to take or cause to be taken all action  required  under this  Agreement  on its
part to be taken as promptly as practicable so as to permit the  consummation of
this  Agreement at the earliest  practicable  date and cooperate  fully with the
other parties to that end.

         4.14 Absence of  Regulatory  Actions.  Neither CSB Financial nor either
Subsidiary  is a party to any cease  and  desist  order,  written  agreement  or
memorandum of understanding with, or a party to any commitment letter or similar
undertaking to, or is subject to any order or directive by, or is a recipient of
any extraordinary  supervisory  letter from,  federal  governmental  authorities
charged with the  supervision or regulation of the operations of any of them nor
has it been advised by any such governmental  authority that it is contemplating
issuing or  requesting  (or is  considering  the  appropriateness  of issuing or
requesting)  any  such  order,  directive,  written  agreement,   memorandum  of
understanding,   extraordinary  supervisory  letter,  commitment  letter,  board
resolutions or similar undertaking.

         4.15  Employee  Benefits.

               (a)         For  purposes  of  this   Agreement   the   following
                           definitions shall apply:
                           1.  "Employee  Pension  Benefit Plan" has the meaning
                               as set forth in ERISA ss.3(2).
                           2.  "Employee  Welfare  Benefit Plan" has the meaning
                               set forth in ERISA ss.3(1).
                           3.  "ERISA" shall mean the Employee Retirement Income
                               Security Act of 1974, as amended.
                           4.  "Multiemployer  Plan" shall mean a plan described
                               in ss.3(7) and/or ss.4001(a)(3) of ERISA.
                           5.  "CSB ESOP" shall mean the Bank's  Employee  Stock
                               Ownership Plan.
                           6.  "CSB  Retirement  Plan" shall mean the  Financial
                               Institutions  Retirement  Fund as  adopted by the
                               Bank.
                           7.  "CSB Profit  Sharing  Plan" shall mean the Bank's
                               Profit Sharing Plan.
                           8.  "CSB  Employee"  means an  employee of either CSB
                               Financial, Bank or Service Co.
                           9.  "Employee  Benefit Plan(s)" means any one or more
                               of the following in which a CSB

Employee  is a  participant  in or benefits  from as a result of his  employment
(whether  current or past with either CSB  Financial,  Bank or Service Co.): (a)
Employee  Pension  Benefit Plan,  (b) Employee  Welfare  Benefit Plan or (c) any
other deferred  compensation  plan, bonus plan,  incentive,  disability or group
insurance plan, stock option plan,  employee stock

                                     A-I-5

<PAGE>


purchase plan, vacation plan, severance plan, sick leave plan or policy, holiday
plan or policy,  maternity leave or policy, or any other benefit plan,  program,
agreement  (including  employment  and severance  agreements),  arrangements  or
commitments of any kind whether or not subject to the requirements of ERISA.
                          10.  "One  Valley 401K Plan" shall mean the One Valley
                               Bancorp of West Virginia, Inc., 401(k) Plan.
                          11.  "Code" means the  Internal  Revenue Code of 1986,
                               as amended.
                  (b) Neither  currently  nor at any time  during the  preceding
five calendar years has CSB Financial or either Subsidiary contributed to or had
any obligation to contribute to any Multiemployer Plan.

                  (c) Neither  currently  nor in the past has CSB  Financial  or
Service Co. (i) had any employees (who were not also employees of the Bank),  or
(ii) had any direct  obligation to fund or  contribute  to any Employee  Benefit
Plan.

                  (d)  Each  Employee   Benefit  Plan  will  be  listed  in  the
Disclosure  Schedule,  and copies of such plans and  accompanying  Summary  Plan
Descriptions, if required, have been furnished to One Valley.

                  (e) Each of the Employee  Benefit Plans has been  administered
in all material  respects in  compliance  with the  applicable  requirements  of
ERISA,  the  Code,  other  federal  statutes,  applicable  federal  regulations,
applicable State law (including  without  limitation State insurance law) and in
accordance with its terms. All reports required by any governmental  agency with
respect to each such  Employee  Benefit Plan has been timely and properly  filed
and to the extent required, furnished to the participants in such plan. Bank has
paid all costs, benefits, premiums, contributions and any other amounts required
or coming due in connection  with the Employee  Benefit Plans and no accumulated
funding deficiency,  as defined in ss.302(a)(2) of ERISA, exists with respect to
any Employee  Benefit Plan.  Neither CSB Financial,  the Bank or the Service Co.
nor any  fiduciary of any Employee  Benefit  Plan,  has engaged in a transaction
that would  subject CSB  Financial,  Bank or Service Co. to any tax,  penalty or
liability  for  prohibited  transactions  imposed  by ERISA or by ss.4975 of the
Code.  Neither CSB  Financial,  the Bank or the Service Co. nor any fiduciary of
any  Employee  Benefit  Plan has  engaged in any  transaction  in  violation  of
ss.406(a) or  ss.406(b) of ERISA (for which no exemption  exists under ss.408 of
ERISA).

                  (f) With the  exception of Employee  Pension  Benefit Plan and
except as set forth in the Disclosure  Schedule,  none of the benefits  provided
under any of the Employee  Benefit  Plans are vested,  and the Bank retains full
authority to terminate or amend any of the Employee Benefit Plans.

                  (g) Each Employee Welfare Benefit Plan is either fully insured
and all  premiums  have been  timely  paid or, if not  fully  insured,  adequate
reserves have been  established on the books of the Bank in connection with such
benefits.

                  (h) With the exception of the CSB Retirement Plan, no Employee
Benefit Plan is subject to the provisions of Title IV of ERISA.

                  (i) CSB Financial  and the Bank  represent and warrant that as
of July 1, 1995,  the total unfunded  liability of the CSB  Retirement  Plan was
$239,608.  CSB Financial and Bank further  warrant and represent  that they have
taken no action  since  that date by  amendment  of that plan or  otherwise,  to
increase the actuarial present value of unfunded liability of the CSB Retirement
Plan  except  with  respect  to  changes in normal  eligibility  resulting  from
increased terms of service or compensation changes.

                  (j) As of the  Closing  Date the CSB  Retirement  Plan will be
either (i)  terminated,  (ii) amended to cease all future benefit  accruals,  or
(iii) merged into the One Valley  Retirement  Plan.  The parties  agree that the
preferred  option  is  merger of the CSB  Retirement  Plan  into the One  Valley
Retirement  Plan,  if the  merger  of the  plans  can  be  accomplished  without
increasing the total unfunded liability of the One Valley Retirement Plan (as to
former CSB Employees) in excess of such unfunded liability in the CSB Retirement
Plan as set forth in  Section  4.15(i).  The  parties  agree  that at a minimum,
participants in the CSB Retirement Plan will be entitled to their vested accrued
benefit  under  that plan as of the  Closing  Date plus such  additional  vested
accrued benefit to which they shall be entitled to for years of service with the
Bank subsequent to the Closing Date under the One Valley Retirement Plan.

                  (k)  There  has  not  been  any  (i)  termination  of the  CSB
Retirement  Plan or (ii) the  commencement  of any  proceeding to terminate such
plan  pursuant to ERISA,  or  otherwise,  or (iii)  written  notice given to CSB
Financial or Bank of the intention to commence or seek the  commencement  of any
such proceeding.

                                     A-I-6

<PAGE>

                  (l) Within 90 days  following the Closing Date, the Bank shall
cause the CSB ESOP to be  terminated in accordance  with its  provisions.  It is
understood  that prior to the earlier of the Closing Date or June 30, 1996,  the
Bank will make a final cash  contribution  equal to the maximum amount allowable
without penalty pursuant to sections 404 and 415 of the Code with respect to the
CSB ESOP plan year ending on or before June 30, 1996. It is expressly  warranted
that such  termination  shall not result in any additional  funding  obligation,
including but not limited to any obligation to pay off all stock obligations, to
such ESOP and that sufficient shares of stock held in the CSB ESOP's Unallocated
Stock Fund will be sold pursuant to the  provisions of the plan to fully pay off
any stock  obligation to the extent that prior Bank  contributions  and dividend
income on unallocated  stock are not sufficient to pay off such Stock Obligation
as of the Closing Date. Thereafter,  any remaining unallocated ESOP assets shall
be  allocated  as trust  earnings  based  upon  account  balances.  Participants
eligible to receive  distributions  from the CSB ESOP upon its termination shall
be given the opportunity to have such distribution transferred to the One Valley
401(k)   Plan   pursuant  to  the   provisions   of   ss.401(a)(31)   of  ERISA.
Notwithstanding  the  foregoing,  CSB  Financial  and the Bank  shall  make such
amendments to the ESOP as deemed  appropriate  to effectuate the purposes of the
CSB ESOP Plan and this Section of the Agreement.

                  (m) As soon as  administratively  feasible  after the Closing,
the CSB Profit  Sharing  Plan  shall be amended  into the form of the One Valley
401(k) Plan and merged into such plan in accordance with the provisions of ERISA
and the  Code.  All  Participant  Accounts  shall  be  deemed  100%  vested  and
non-forfeitable as of the Closing Date.

                  (n) From and after Closing, One Valley shall (i) cause Bank to
continue to employ those CSB employees employed immediately prior to the closing
at their then current rate of cash compensation;  and (ii) authorize the Bank to
adopt  the  One  Valley  401(k)  Plan  and  the  One  Valley   Retirement   Plan
(collectively "OVB Qualified Plans").  In adopting the OVB Qualified Plans it is
understood that such plans will recognize CSB Employees years of employment with
Bank only for  purposes of  eligibility  to  participate  in and vest under such
plans. It is specifically understood that CSB Employees shall not be entitled to
any past service for benefit accrual purposes under any Employee Pension Benefit
Plans of One Valley,  except that if the CSB Retirement  Plan and the One Valley
Retirement Plan are merged pursuant to Section  4.15(j),  and in connection with
such  merger it is  decided  that  such  past  service  can be  granted  without
increasing the unfunded liability of the One Valley Retirement Plan in excess of
such amount described in Section 4.15(j). It is further specifically  understood
that,  notwithstanding any provision hereof to the contrary, CSB Employees shall
be employees at-will and that after the Closing Date, One Valley and/or the Bank
may alter,  amend,  or  terminate  any of its  benefit  programs  covering  such
employees.

                  (o)  Except  as  specifically   provided   elsewhere  in  this
Agreement,  Bank  shall  continue  for the  calendar  year 1996  those  Employee
Benefits  Plans in existence as of the date of the  execution of this  Agreement
and shall not adopt any other such plans nor  otherwise  amend such plans except
as authorized by One Valley.  Except as expressly provided for elsewhere in this
Agreement,  Bank shall terminate or amend each such plan effective  December 31,
1996.  Bank shall adopt and One Valley shall  authorize such adoption  effective
January 1, 1997, of life, disability insurance,  health,  welfare,  vacation and
other fringe benefits  (collectively "fringe benefit programs") of the types and
in the  amounts  and at the  contribution  levels  provided  to other  similarly
situated employees of One Valley. In determining eligibility, benefit levels and
required contributions under such fringe benefit programs all full time years of
employment  with Bank  shall be  counted  and  preexisting  conditions  shall be
treated as such conditions were treated under any such predecessor plan.

                  (p)   Notwithstanding  the  limitation  in  (o)  above  it  is
understood that CSB employees  employed by the Bank as of the Closing Date shall
(as long as they  otherwise  remain  eligible  under  the  terms  of the  Bank's
vacation policy) be entitled to annual vacation for 1997 and thereafter equal to
the greater of (i) the number of days of vacation to which they were entitled to
in 1996 or (ii)  such  vacation  to which  they  are  entitled  to under  Bank's
vacation policy then in effect.

         4.16 Labor  Disputes.  Neither CSB Financial  nor either  Subsidiary is
directly or indirectly involved in or to the knowledge of any of them threatened
with any labor dispute or trouble or organizational effort,  including,  without
limitation,  matters  regarding  actual or alleged  discrimination  by reason of
race,  creed,  sex,  disability or national  origin,  which might materially and
adversely  affect the  financial  condition,  assets,  businesses  or results of
operations  of any of them.  Neither CSB  Financial  nor either  Subsidiary is a
party to, nor has ever been a party to, any collective bargaining agreement.

         4.17 Reserve for Possible  Loan Losses.  The reserve for possible  loan
losses shown on the  consolidated  balance sheet of CSB Financial as of June 30,
1995,  and to be shown on the unaudited  balance  sheet of CSB  Financial  dated
December 31, 1995, is and will be adequate as of the dates thereof.  The reserve
for possible  loan losses to be shown on the  consolidated  balance sheet of CSB
Financial as of March 31, 1996, will be adequate as of the date thereof.

                                     A-I-7

<PAGE>


         4.18  Knowledge  as to  Conditions.  CSB  Financial  knows of no reason
relating  to  CSB  Financial  why  the   approvals,   consents  and  waivers  of
governmental  authorities referred to in Sections 8.1 (b) and 8.1 (c) should not
be obtained in a timely manner; CSB Financial and the Subsidiaries are not aware
of any  conditions  or  provisions of any actions,  reports of  examinations  or
similar  regulatory  reports  or  findings  which  is  anticipated  to  delay or
precludes CSB Financial or either Subsidiary from entering into the Agreement or
obtaining  prompt  regulatory  approval  of  all  applications  to be  filed  in
connection  with the transaction  contemplated by this Agreement,  including but
not limited to compliance with the Community Reinvestment Act ("CRA").

         4.19     Taxes.

                  (a) CSB Financial and Subsidiaries have each filed on a timely
basis all Federal Income Tax Returns and all other federal, state, municipal and
other tax returns which each of them is required to file,  and each has paid all
taxes shown to be due on such  returns  and,  in the  opinion of its  respective
Chief Executive and Financial Officers,  has adequately reserved for all current
taxes;
                  (b) Neither the Internal  Revenue Service nor any other taxing
authority is now  asserting  against CSB Financial or  Subsidiaries,  or, to the
knowledge  of any of them,  threatening  to  assert  against  any of  them,  any
deficiency or claim for additional taxes, interest or penalty;

                  (c) There is no pending,  or to the knowledge of CSB Financial
or either Subsidiary,  threatened  examination of the Federal Income Tax Returns
of CSB Financial or either Subsidiary and, except for tax years still subject to
the  assessment  and  collection  of additional  federal  income taxes under the
three-year  period of limitations  prescribed in Section 6501(a) of the Internal
Revenue Code, no tax year of CSB Financial or either Subsidiary  remains open to
the assessment and collection of additional Federal Income Taxes; and

                  (d) There is no pending or, to the  knowledge of CSB Financial
or  Subsidiary,  threatened  examination  of State  Tax (the  "Virginia  Taxes")
returns of CSB Financial or any of the  Subsidiaries  and,  except for tax years
still subject to the  assessment  and  collection of additional  Virginia  Taxes
under the applicable  statutes of  limitations,  no tax year of CSB Financial or
either  Subsidiary  remains open to the  assessment and collection of additional
taxes.

         4.20     Absence of Certain Changes.  Since June 30, 1995:

                  (a)  There  has not been any  damage,  destruction  or loss by
reason of fire,  flood,  accident  or other  casualty  (whether  insured  or not
insured) materially and adversely  affecting the assets,  financial condition or
operations of CSB Financial or either Subsidiary;

                  (b) Except in the  ordinary  course of  business,  neither CSB
Financial nor either Subsidiary has disposed of, or agreed to dispose of, any of
its  material  properties  or assets,  nor has any of them leased to others,  or
agreed to so lease, any of such material properties or assets;

                  (c) Except for the  exercise  of stock  options  there has not
been any change in the  authorized,  issued or outstanding  capital stock of CSB
Financial or either Subsidiary, except as provided for in this Agreement, or any
material change in the outstanding  debt of CSB Financial or either  Subsidiary,
other than changes due to payments in accordance with the terms of such debt and
FHLB  advances  to meet  funding  needs of the Bank in the  ordinary  course  of
business;

                  (d) No  change  has  occurred  in the  personnel  who  are key
personnel with respect to the operations of CSB Financial or  Subsidiaries,  nor
has there been any  increase in the  compensation  or fees payable by either CSB
Financial  or either  Subsidiary  to their  directors  or  officers  other  than
increases in the ordinary  course of business in  accordance  with the personnel
policies of CSB Financial or either Subsidiary,  or any material increase in any
bonus, insurance, pension or other Employee Benefit Plan, payment or arrangement
for or with any of such directors or officers;

                  (e) Neither CSB Financial nor either  Subsidiary  has made any
material loan or advance other than in the ordinary course of business;

                  (f) Neither CSB Financial nor either  Subsidiary  has made any
expenditure or major commitment for the purchase,  acquisition,  construction or
improvement  of any  material  asset or assets which in the  aggregate  would be
material;

                                     A-I-8

<PAGE>


                  (g) Neither CSB  Financial nor either  Subsidiary  has entered
into any other  material  transaction,  contract or lease or incurred  any other
material obligation or liability;

                  (h) The Bank has not  incurred  any  unusual or  extraordinary
loan losses;

                  (i)  There  has  not  been  any  other  event,   condition  or
development  of any kind which  materially  and  adversely  affects  the assets,
financial  condition  or  results  of  operations  of CSB  Financial  or  either
Subsidiary, and neither CSB Financial nor either Subsidiary has knowledge of any
such event,  condition or development  which may materially and adversely affect
the  assets,  financial  condition  or  operations  of CSB  Financial  or either
Subsidiary; and

                  (j) CSB Financial and the Subsidiaries  are, and have been, in
substantial compliance with all environmental laws and regulations, and there is
no suit, claim, action,  demand,  executive or administrative order,  directive,
investigation  or proceeding  pending,  or, to the knowledge of CSB Financial or
either Subsidiary, threatened, before any court, governmental agency or board or
other forum against CSB Financial or either Subsidiary for alleged noncompliance
with, or liability under, any  environmental law or relating to the release into
the environment of any hazardous material or oil.

         4.21  Negative  Covenants.  Except as  otherwise  contemplated  hereby,
between the date hereof and the Effective  Date, or the time when this Agreement
terminates as provided  herein,  neither CSB  Financial  nor either  Subsidiary,
respectively,  will,  without the prior  written  consent of One  Valley,  which
consent shall not be unreasonably withheld:

                  (a)  Make  any  change  in its  authorized  capital  stock  or
corporate structure;

                  (b) Issue, redeem or purchase any shares of its capital stock,
securities convertible into its common stock or any long-term debt securities of
CSB  Financial or the  Subsidiaries;  other than shares of capital  stock issued
pursuant to the exercise of  outstanding  stock options  granted under the stock
option plans of CSB Financial and/or the Bank;

                  (c) Issue or grant any  options,  warrants or other  rights to
purchase shares of its common stock;

                  (d) Declare or pay any dividends or other distributions on any
shares of  common  stock,  except a cash  dividend  in an  amount  not to exceed
10(cent) (ten cents) per share per quarter for each quarter prior to the Closing
Date, to be paid on or before the Effective Date;

                  (e) Purchase or otherwise  acquire,  or agree to acquire,  for
consideration  any  shares  of its  capital  stock  (other  than in a  fiduciary
capacity);

                  (f) Enter  into or amend  (except  as  otherwise  specifically
contemplated  by this  Agreement)  any Employee  Benefit  Plan,  consultant,  or
similar plan in respect of any of its directors,  officers or other employees or
increase its contribution to any Employee Benefit Plan;

                  (g) Take any action  materially  and  adversely  affecting the
transactions  contemplated hereby or this Agreement or the financial  condition,
businesses,  properties  or results of  operations  of CSB  Financial and either
Subsidiary, taken as a whole;

                  (h) Acquire any other  company or acquire any branch or, other
than in the  ordinary  course of  business,  any assets or deposits of any other
company;

                  (i)  Mortgage,  pledge  or  subject  to a lien  or  any  other
encumbrance any of its assets, dispose of any of its assets, incur or cancel any
debts or  claims,  or take any other  action not in the  ordinary  course of its
business as heretofore conducted;

                  (j) Except as may be necessary to comply with this  Agreement,
amend its Certificate of Incorporation or Bylaws;

                  (k) Sell,  pledge or  otherwise  dispose of or encumber any of
its  stock,  or any of the stock of either  Subsidiary  or  change  the  capital
structure of any of them;

                  (l) Sell any securities from its investment portfolio,  except
in the ordinary course of business;

                                     A-I-9

<PAGE>


                  (m)  Increase  the  compensation  of or pay any benefit to any
director, officer or employee during or for the calendar year 1996 other than in
the  ordinary  course of business  and, in any event,  in the  aggregate  not in
excess of 5% of the total salary expense of the Bank; or

                  (n)      Enter into any agreement to do any of the foregoing.

         4.22  Additional  Covenants.  Except as otherwise  contemplated by this
Agreement, CSB Financial covenants and agrees:

                  (a) That it will promptly  advise One Valley in writing of the
name and  address  of,  and  number  of shares of CSB  Financial  held by,  each
shareholder  who elects to exercise his  Appraisal  Rights  pursuant to Delaware
General Corporation Law;

                  (b) That,  subsequent to the date of this  Agreement and prior
to the Effective  Date,  it will operate its business and the  businesses of the
Subsidiaries  only in the normal course and in a normal manner  consistent  with
past practices;

                  (c) That it will take no action which would  adversely  affect
or delay the  ability  of CSB  Financial  or  either  Subsidiary  to obtain  any
necessary approvals,  consents or waivers of any governmental authority required
for  the  transaction  contemplated  hereby  or to  perform  its  covenants  and
agreements on a timely basis under this Agreement;

                  (d) That  immediately  upon the execution of this Agreement it
will  direct its  accountants  and  attorneys  to give One Valley  access to all
relevant and material  information,  documents and working papers  pertaining to
CSB  Financial  and  Subsidiaries;  provided,  however,  that in the  event  CSB
Financial  determines  that  providing  One Valley  access to such  information,
documents and working  papers of its attorneys  would waive its  attorney-client
privilege therein and if CSB Financial  determines in its reasonable  discretion
to assert  such  privilege  and to deny  access  thereto  to One  Valley,  then,
notwithstanding  any other  provision of this  Agreement,  One Valley may in its
sole  discretion  immediately  terminate  this  Agreement at any time before the
Effective Date;

                  (e) That it will use its best efforts in good faith to take or
cause to be taken all action  required  under this  Agreement  on its part to be
taken as promptly as practicable so as to permit the  consummation of the Merger
at the earliest possible date and cooperate fully with the other parties to that
end;

                  (f) That neither CSB Financial nor its directors,  officers or
representatives  or agents  will,  directly  or  indirectly,  take any action to
solicit,  support or  encourage  any offer or proposal  from any other person to
acquire CSB Financial or its assets, or shares of its common stock, or of either
Subsidiary, or engage in negotiations with or provide information to such person
with respect to such offer or proposal; provided, however that CSB Financial may
engage in negotiations  or provide  information if the Board of Directors of CSB
Financial  concludes after receipt of legal advice from its counsel,  that their
fiduciary  duties to the  shareholders  of CSB  Financial  so require;  provided
further,  however,  in  the  case  of any  action  pursuant  to the  immediately
preceeding  proviso,  One Valley may,  in its sole  discretion,  terminate  this
Agreement  at any  time  before  the  Effective  Date  if:  (i) the  meeting  of
shareholders  contemplated  in Section 10 of this Agreement has not been held on
or before July 1, 1996, provided the delay is caused by such negotiations, offer
or proposal as contemplated  herein; and (ii) shareholder approval of the Merger
has not  been  obtained  prior  to One  Valley's  termination  of the  Agreement
pursuant to this Section.  CSB Financial will  immediately  notify One Valley if
any such negotiations  occur, if such information is provided,  or if such offer
or proposal is made;

                  (g) That it will  promptly  advise One Valley of any  material
adverse  change in the  financial  condition,  assets,  businesses,  results  of
operations or prospects of CSB Financial or either Subsidiary, and any breach of
any  representation,  warranty,  covenant or agreement  made by CSB Financial or
either Subsidiary in this Agreement known to CSB Financial;

                  (h) That it will  maintain  in full force and effect  adequate
fire, casualty, public liability, employer fidelity and other insurance coverage
in accordance with prudent  practices to protect CSB Financial and  Subsidiaries
against losses for which insurance can reasonably be obtained;

                  (i) That it will  consult  with One  Valley as to the form and
substance of any press  release or other public  disclosure  concerning  matters
related hereto,  and, except as required by law or within good faith,  shall not
issue such release or disclosure  without the reasonable  consent of One Valley;
and


                                     A-I-10


<PAGE>

                  (j)  Prior to the  Effective  Date and  subject  to  requisite
regulatory  approval,  if any, CSB Financial  and/or Bank shall amend (including
shareholder approval if required) the Recognition and Retention Plan for Outside
Directors and the Recognition and Retention Plan for Officers and Employees (the
"Recognition  Plans") to provide that all shares  awarded under the  Recognition
Plans as of the date of this Agreement shall be vested  immediately prior to the
Effective  Date  and the  shares  distributed  to the  participants,  and  shall
thereafter immediately terminate the Recognition Plans.


                                    SECTION 5
                    REPRESENTATIONS, WARRANTIES AND COVENANTS
                                  OF ONE VALLEY

One Valley represents and warrants to and covenants with CSB Financial that:

         5.1  Organization  and  Qualification  of One  Valley.  One Valley is a
corporation duly organized, validly existing and in good standing under the laws
of the  State of West  Virginia  and has the  corporate  power to own all of its
properties and assets and to carry on its business as it is now being conducted.
Each of the banking subsidiary  companies owned by One Valley is duly organized,
validly  existing  and in good  standing as either a state  banking  corporation
under the laws of West  Virginia or a national bank under the laws of the United
States and each has the corporate power to own all of its assets and to carry on
its business as it is now being conducted.

         5.2  Authorization  of Agreement.  The Board of Directors of One Valley
has  authorized  the execution of this  Agreement as set forth  herein,  and One
Valley has the corporate  power to execute and deliver this  Agreement,  and has
taken all action required by law, its Articles of  Incorporation,  its Bylaws or
otherwise  to  authorize  such  execution  and  delivery,  the  Merger  and  the
consummation of the transactions contemplated hereby, and upon its execution and
delivery  (and  assuming  due  execution  and  delivery by CSB  Financial)  this
Agreement  is a  valid  and  binding  agreement  of One  Valley  enforceable  in
accordance with its terms.

         5.3 No Violation of Other  Instruments.  The  execution and delivery of
this Agreement do not, and the  consummation of the Merger will not, (i) violate
any  provision of the Articles of  Incorporation  or Bylaws of One Valley,  (ii)
violate any provision of, or result in the  acceleration of any obligation under
or in the termination,  if applicable,  of, any mortgage,  deed of trust,  note,
lien,  lease,  franchise,   license,  permit,  agreement,   instrument,   order,
arbitration  award,  judgment  or  decree  to  which  One  Valley  or any of its
subsidiaries  is a party or by which it is bound  except  for such as would  not
have a material adverse effect on the financial condition, business, properties,
or results of operations of One Valley and its  subsidiaries,  taken as a whole,
or the  transactions  contemplated  hereby,  (iii)  violate or conflict with any
other  material  restriction of any kind or character to which One Valley or any
of its  Subsidiaries  is  subject,  or (iv)  enable  any  person to  enjoin  the
transactions  contemplated hereby. After approval of this Agreement by the Board
of Directors of One Valley and by the OTS, One Valley will have taken all action
required  by law and its  Articles  of  Incorporation  and Bylaws  necessary  to
authorize  the  execution  and delivery of this  Agreement  and to authorize the
Merger of CSB Financial  with Thrift and the  consummation  of the  transactions
contemplated hereby.

         5.4 Organization and Qualification of Thrift. One Valley shall cause to
be  filed  with  the OTS and the  Board  of  Governors  of the  Federal  Reserve
("Federal  Reserve")  an  application  to approve the  transaction  contemplated
hereby. One Valley shall cause Thrift to take such action as is provided in this
Agreement on Thrift's part to be taken.

         5.5  Regulatory  Approvals.  Prior to the Effective  Date,  One Valley,
separately  and jointly with CSB  Financial,  shall use its best efforts in good
faith to take or cause to be taken as promptly as practicable  all such steps as
shall be  necessary  to obtain:  (i) the  approval  of the OTS for One Valley to
effectuate the Merger;  (ii) the prior approval of the Board of Governors of the
Federal  Reserve System under the Bank Holding  Company Act of 1956, as amended,
of the  Merger;  and (iii) all other  consents  and  approvals  of  governmental
agencies as are  required by law or  otherwise,  and shall do any and all things
deemed by One Valley and CSB Financial to be necessary or  appropriate  in order
to cause the Merger to be consummated on the terms provided herein.

         5.6 Financial  Statements.  One Valley's consolidated balance sheets as
of the years ended December 31, 1993, 1994 and 1995, and its statement of income
for each of such years, heretofore delivered to CSB Financial,  were prepared in
accordance with generally accepted accounting  principles  consistently  applied
and those  financial  statements,  fairly  present its  financial  condition and
results  of  operations  as of such  respective  dates  and for such  respective
periods.

                                     A-I-11


<PAGE>


         5.7 No Material  Adverse  Change.  There has been no  material  adverse
change, or development involving a reasonably  foreseeable  prospective material
adverse change, in or affecting the financial condition, businesses,  properties
or results of operations of One Valley and its  subsidiaries,  taken as a whole,
since December 31, 1995.

         5.8 Form 10-K Annual  Report and Other  Reports.  One  Valley's  Annual
Report on Form 10-K filed with the  Securities  and Exchange  Commission for the
year ended December 31, 1994,  heretofore  delivered to CSB Financial,  does not
contain, as of the date thereof, any untrue statement of a material fact or omit
to state any material fact necessary to make the statements therein, in light of
the circumstances  under which such statements were made, not misleading.  Since
January  1,  1993,  One  Valley  has  filed  with the  Securities  and  Exchange
Commission  all documents  and reports  required to be filed and such reports do
not contain,  as of their  respective  dates, an untrue  statement of a material
fact or omit to state a material fact necessary to make the statements  therein,
in light of the  circumstances  under  which  such  statements  were  made,  not
misleading.

         5.9  No   Actions,   Etc.   There  are  no  actions,   proceedings   or
investigations  pending  or,  to the  knowledge  of the  executive  officers  or
directors of One Valley,  threatened or contemplated  against or relating to One
Valley or any of its subsidiaries or any of its properties,  which, individually
or in the  aggregate,  could  materially  and  adversely  affect  the  financial
condition,   businesses,   properties  or  operations  of  One  Valley  and  its
subsidiaries,  taken as a whole,  or the ability of One Valley to consummate the
transactions contemplated hereby, and such officers and directors do not know of
any basis for any  action or  proceeding.  Neither  One  Valley,  nor any of its
subsidiaries,  is  transacting  business in violation of any  applicable  law or
regulation  which could  materially  adversely  affect the financial  condition,
businesses,  properties or operations of One Valley and its subsidiaries,  taken
as a  whole,  or the  ability  of One  Valley  to  consummate  the  transactions
contemplated hereby.

         5.10  Capitalization.  As of the date hereof,  the  authorized  capital
stock of One Valley  consists of (i) Forty Million  shares of common stock,  par
value of $10 per share,  of which  17,079,684 are issued and outstanding and are
fully paid and  nonassessable,  and (ii) One Million shares of preferred  stock,
par value of $10 per share, none of which is issued.

         5.11 Good Faith. One Valley shall use its best efforts in good faith to
take or cause to be taken all action  required  under this Agreement on its part
to be taken as promptly as practicable so as to permit the  consummation of this
Agreement at the earliest  practicable  date and cooperate  fully with the other
parties to that end.

         5.12 Registration.  One Valley will cause a Registration  Statement (or
other  appropriate  form)  to be  filed  with  and  declared  effective  by  the
Securities and Exchange Commission,  appropriate agencies regulating securities,
and  other  governmental  agencies  having  jurisdiction,  with  respect  to the
securities  to be  issued  in  conjunction  with  the  Merger.  The  information
pertaining  to One Valley which will appear in the  Registration  Statement  and
Proxy Statement will contain no untrue statement of any material fact or omit to
state any material fact  required to be stated  therein or necessary to make the
statements therein, in light of the circumstances under which they are made, not
misleading.

         5.13  Copies of Public  Information  One  Valley  has made or will make
available  for  review  by CSB  Financial  all  information  publicly  available
concerning One Valley and all pension,  retirement,  thrift,  group insurance or
similar plans with respect to any of the directors,  officers or other employees
of One Valley or its subsidiaries.

         5.14  Undisclosed  Liabilities;  Taxes.  One  Valley  has  no  material
liabilities  other than those  liabilities  disclosed  on or provided for in its
balance sheet as of December 31, 1995, and liabilities  incurred since such date
in the ordinary course of business.  One Valley has paid all federal,  state and
local  taxes now due and  payable  and there  are no  material  tax items now in
dispute or anticipated to be disputed.

         5.15 Title to Properties.  One Valley has good and marketable  title to
all its  property  and assets set forth on its balance  sheet as of December 31,
1995,  except  property and assets sold or otherwise  disposed of since December
31, 1995, in the ordinary  course of business,  subject to no liens,  mortgages,
pledges,  encumbrances  or charges of any kind except  liens  reflected  on said
balance sheet and except liens for taxes and assessments not delinquent, pledges
to secure deposits,  and such other liens and encumbrances and  imperfections of
title as do not  materially  affect the value of such  property as  reflected on
said  balance  sheet and which do not  interfere  with or impair its  present or
continued use, and all of its leases are in full force and effect and One Valley
is not in default thereunder.

         5.16 Absence of Regulatory  Actions.  Neither One Valley nor any of its
banking subsidiaries is a party to any cease and desist order, written agreement
or memorandum of  understanding  with,  or a party to any  commitment  letter or
similar  undertaking  to, or is  subject to any order or  directive  by, or is a
recipient of any extraordinary supervisory letter from,

                                     A-I-12

<PAGE>

or has  adopted  any board  resolutions  at the  request  of,  federal  or state
governmental  authorities  charged with the  supervision  or  regulation  of the
operations  of any of them  nor  has it  been  advised  by any  such  government
authority that it is contemplating  issuing or requesting (or is considering the
appropriateness  of issuing or requesting)  any such order,  directive,  written
agreement,  memorandum  of  understanding,   extraordinary  supervisory  letter,
commitment letter, board resolutions or similar undertaking.

         5.17 Labor Disputes.  One Valley is not directly or indirectly involved
in or  threatened  with any labor dispute or trouble or  organizational  effort,
including,   without   limitation,   matters   regarding   actual   or   alleged
discrimination  by reason of race,  creed,  sex,  disability or national origin,
which might  materially and adversely  affect its financial  condition,  assets,
businesses or results of operations.

         5.18 Reserve for Possible  Loan Losses.  The reserve for possible  loan
losses shown on the consolidated  balance sheet of One Valley as of December 31,
1995, is adequate as of the dates thereof.

         5.19 Knowledge as to Conditions. One Valley knows of no reason relating
to  One  Valley  why  the  approvals,   consents  and  waivers  of  governmental
authorities  referred to in Sections  8.1 (b) and 8.1 (c) should not be obtained
in a timely manner; One Valley and One Valley  Subsidiaries are not aware of any
conditions  or  provisions of any actions,  reports of  examinations  or similar
regulatory  reports or findings  which is  anticipated to delay or precludes One
Valley or any of One Valley  Subsidiaries  from  entering  into the Agreement or
obtaining  prompt  regulatory  approval  of  all  applications  to be  filed  in
connection  with the transaction  contemplated by this Agreement,  including but
not limited to compliance with the Community Reinvestment Act ("CRA").

         5.20 Other Transactions. One Valley has had, and will continue to have,
negotiations  for  the  acquisition  of  other  banking  institutions.   Nothing
contained  herein shall in any manner limit the ability of One Valley to acquire
additional banking  institutions or other  corporations,  either before or after
the Effective Date, for such  consideration  (cash,  notes,  common or preferred
stock)  and upon such terms and  conditions  as One  Valley  deems  appropriate.
Notwithstanding  the  foregoing,  One  Valley  will  not,  and  will  cause  its
subsidiaries  to not, make or agree to make any  acquisition  or take any action
that  materially  adversely  affects its ability to consummate  the  transaction
contemplated hereby in a reasonably timely manner.

         5.21 Press  Release.  One Valley will consult with CSB  Financial as to
the  form  and  substance  of any  press  release  or  other  public  disclosure
concerning matters related hereto, and, except as required by law or within good
faith,  shall not issue such  release or  disclosure  without the consent of CSB
Financial.

         5.22 Indemnification.  One Valley shall indemnify, and advance expenses
(including  legal  fees  and  expenses)  in  matters  that  may  be  subject  to
indemnification  to,  persons  who  served  as  directors  and  officers  of CSB
Financial and its  Subsidiaries  on or before the  Effective  Date of the Merger
with respect to liabilities and claims (and related  expenses) made against them
resulting  from their service as such prior to the Effective  Date of the Merger
in accordance with and subject to the  requirements  and other provisions of One
Valley's  Articles  of  Incorporation  and  Bylaws in effect on the date of this
Agreement and  applicable  provisions of law to the same extent as One Valley is
obliged  thereunder to indemnify  and advance  expenses to its own directors and
officers with respect to liabilities and claims made against them resulting from
their service as such to One Valley.

         5.23 Employee Benefits. Each of One Valley's employee benefit plans has
been  administered  in all material  respects in compliance  with the applicable
requirements of ERISA,  the Code,  other federal  statutes,  applicable  federal
regulations,  applicable state law (including without limitation state insurance
law) and in accordance with its terms.  All reports required by any governmental
agency  with  respect to each such  employee  benefit  plan has been  timely and
properly filed and to the extent required  furnished to the participants in such
plan.  One Valley has paid all costs,  benefits,  premiums and any other amounts
coming due in  connection  with the employee  benefit  plans and no  accumulated
funding deficiency,  as defined in ss.302(a)(2) of ERISA, exists with respect to
any employee  benefit  plan.  One Valley has not engaged in a  transaction  that
would  subject  One  Valley to any tax,  penalty  or  liability  for  prohibited
transactions imposed by ERISA or by ss.4975 of ERISA. One Valley has not engaged
in any transaction in violation of ss.406(a) or ss.406(b) of ERISA (for which no
exemption exists under ss.408 of ERISA).



                                     A-I-13

<PAGE>


                                    SECTION 6
                        INVESTIGATION AND CONFIDENTIALITY

         6.1 Investigation. Prior to the Closing Date, either party may directly
and through  its  representatives,  make such  reasonable  investigation  of the
assets and business of the other party and its  subsidiaries as deemed necessary
or advisable. Each party and its representatives shall have, at reasonable times
after  the date of  execution  hereof,  during  normal  business  hours and upon
reasonable  request,  full access to the  premises  and to all the  relevant and
material books and records of the other party and its subsidiaries.

         6.2  Confidentiality.  One Valley and CSB Financial each agree to treat
as strictly  confidential and agree not to divulge to any other person,  natural
or corporate  (other than employees of, and attorneys and accountants  for, such
party) any proprietary financial statements,  schedules, contracts,  agreements,
instruments,  papers,  documents and other information relating to CSB Financial
or One  Valley  (as the case  may be) by which it may come to know or which  may
come into its possession during the course of its due diligence investigation of
CSB Financial or One Valley, as the case may be, and, if the Merger contemplated
hereby are not consummated for any reason,  One Valley agrees promptly to return
to CSB  Financial  (and CSB  Financial  to One Valley)  all written  proprietary
material  furnished in connection  with such  investigation;  and thereafter all
such  information  shall  continue  to not be  disclosed  by One  Valley and CSB
Financial and their directors, officers, employees, or advisors to third parties
without One Valley's or CSB Financial's written consent, as the case may be.


                                    SECTION 7
                                  NON-SURVIVAL

         Other than Section  5.22 hereof,  the  representations  and  warranties
included or provided herein shall not survive the Effective Date.


                                    SECTION 8
              CONDITIONS PRECEDENT; CLOSING DATE AND EFFECTIVE DATE

         8.1 Conditions  Precedent.  The  consummation of this Agreement and the
Merger is conditioned upon the following:

                  (a) The shareholders of CSB Financial shall have approved this
Agreement by vote as required by law and final approval of this Agreement  shall
have taken place as provided in Section 10 hereof, and the Board of Directors of
One Valley shall have approved this Agreement;

                  (b) OTS shall have approved the  acquisition of control of CSB
Financial and Subsidiaries by One Valley;

                  (c) The Federal Reserve shall have approved the acquisition of
control of CSB Financial and Subsidiaries by One Valley;

                  (d) The  Registration  Statement  shall have become  effective
under  the  1933  Act,  no  stop  order  suspending  the  effectiveness  of such
Registration  Statement  shall be in effect and no proceedings  for such purpose
shall have been initiated or threatened by or before the Securities and Exchange
Commission.  All state  securities and "blue sky" permits or approvals  required
(in the opinion of One  Valley) to carry out the  transactions  contemplated  by
this Agreement shall have been received;

                  (e) All other  consents,  approvals  and  permissions  and the
satisfaction  of all the  requirements  prescribed by law which are necessary to
the  carrying  out of the  transactions  contemplated  hereby  shall  have  been
procured;

                  (f) All delay periods and all periods for review, objection or
appeal of or to any of the  consents,  approvals or  permissions  required  with
respect to the consummation of the Merger and this Agreement shall have expired;

                  (g) Unless waived by One Valley,  the approvals referred to in
subparagraphs (b), (c) and (d) hereof shall not have required the divestiture or
cessation of any  significant  part of the present  operations  conducted by One
Valley,

                                     A-I-14

<PAGE>

CSB Financial,  and their respective  subsidiaries,  taken as a whole, and shall
not have imposed any other  condition  which One Valley  reasonably  deems to be
materially disadvantageous or burdensome;

                  (h)  Unless  waived by One  Valley,  the  representations  and
warranties of CSB Financial  contained in this Agreement shall be correct on and
as of the Effective Date in all material respects with the same effect as though
made on and as of such date, except as affected by the transactions contemplated
by this  Agreement  and  except for  changes  which are not,  in the  aggregate,
material  and adverse to the  financial  condition,  businesses,  properties  or
operations  of CSB  Financial,  and CSB  Financial  shall have  performed in all
material respects all its obligations and agreements hereunder theretofore to be
performed by it; and One Valley  shall have  received on the  Effective  Date an
appropriate  certificate  to the foregoing  effect dated the Effective  Date and
executed  on  behalf  of CSB  Financial  by one or  more  appropriate  executive
officers of CSB Financial;

                  (i) Unless waived by CSB Financial,  the  representations  and
warranties of One Valley  contained in this Agreement shall be correct on and as
of the  Effective  Date in all material  respects with the same effect as though
made on and as of such date, except as affected by the transactions contemplated
by this  Agreement  and  except for  changes  which are not,  in the  aggregate,
material and adverse to the financial condition, businesses, properties, results
of operations or prospects of One Valley, and One Valley shall have performed in
all  material   respects  all  of  its  obligations  and  agreements   hereunder
theretofore to be performed by it; and CSB Financial  shall have received on the
Effective  Date an  appropriate  certificate  to the foregoing  effect dated the
Effective  Date and executed on behalf of One Valley by one or more  appropriate
executive officers;

                  (j) One Valley shall have  received  from legal counsel to CSB
Financial a written opinion pertaining to the transactions  herein provided for,
dated the Effective  Date,  in form and substance  acceptable to counsel for One
Valley, and CSB Financial shall have received from legal counsel to One Valley a
customary  written opinion  pertaining to the transactions  herein provided for,
dated the Effective  Date,  in form and substance  acceptable to counsel for CSB
Financial;

                  (k)  Unless  waived  by One  Valley,  One  Valley  shall  have
received  an  opinion  of  counsel  to the  effect  that  the  transaction  will
constitute a tax free reorganization within the meaning of Section 368(a) of the
Internal Revenue Code;

                  (l) Unless waived by CSB Financial,  CSB Financial  shall have
obtained  an opinion of counsel  to the effect  that,  as to each  holder of CSB
Financial  common stock who receives One Valley common stock in exchange for his
or her  CSB  Financial  common  stock,  no  gain  will  be  recognized  by  such
shareholder  on such  exchange;  the basis of the One Valley  common stock to be
received by such CSB Financial shareholders will be the same as the basis of the
CSB Financial  common stock  surrendered in exchange  therefor;  and the holding
period of the One  Valley  common  stock to be  received  by such CSB  Financial
shareholders  includes  the holding  period of the CSB  Financial  common  stock
surrendered in exchange therefor,  provided their CSB Financial common stock was
held as a capital asset at the time of the exchange;

                  (m) CSB Financial shall have delivered to One Valley a list of
all  persons  known to CSB  Financial  who own in excess of 5% of the issued and
outstanding stock of CSB Financial;

                  (n) Unless waived by One Valley,  the holders of not more than
10% of the  outstanding  shares  of common  stock of CSB  Financial  shall  have
elected to exercise their statutory Appraisal Rights; and

                  (o)  The  receipt  by  CSB  Financial  of the  opinion  of its
investment  banker  that the  consideration  to be paid to  stockholders  of CSB
Financial  pursuant to this Agreement is fair from a financial  point of view to
such  stockholders as of the date of Board adoption of the Agreement,  as of the
date of mailing of the proxy to  stockholders  of CSB  related to the Meeting of
Stockholders  to  approve  the  Agreement,  and as of the  Closing  Date  of the
transaction.

         8.2 Closing  Date.  The time and date of closing are herein  called the
"Closing  Date".  The Closing  Date shall be selected by One Valley and shall be
within thirty (30) days of approvals of this  Agreement by the  shareholders  of
CSB  Financial or the receipt of all of the approvals  (including  any statutory
waiting periods) referred to in Section 8.1(b), (c), (d), (e) and (f), whichever
is later.  One Valley  shall cause the  Articles  of Merger with  respect to the
Merger to be filed with the Secretary of State of West Virginia and of the State
of Delaware.

         8.3 Effective  Date. The Merger shall become  effective (the "Effective
Date") on the date on which the  certificate  of merger  approving the Merger is
issued by the Secretary of State of the State of West Virginia, but in any event
no  later  than the  60th  day  after  receipt  of all  requisite  approvals  of
regulatory authorities and shareholders.

                                     A-I-15
<PAGE>

                                    SECTION 9
                            TERMINATION OF AGREEMENT

         9.1  Grounds  for  Termination.  This  Agreement  and the  transactions
contemplated  hereby may be  terminated  at any time prior to the  Closing  Date
either before or after the meeting of the shareholders of CSB Financial:

                  (a)      By mutual consent of CSB Financial and One Valley;

                  (b)   By  One   Valley   if   there   has   been  a   material
misrepresentation or breach of warranty in the representations and warranties of
CSB Financial set forth herein, or by CSB Financial if there has been a material
misrepresentation or breach of warranty in the representations and warranties of
One Valley  set forth  herein,  which  material  misrepresentation  or breach of
warranty  has not been  cured to the  satisfaction  of the  non-breaching  party
within 30 days thereof;

                  (c) By either CSB Financial or One Valley upon written  notice
to the other,  if the  Effective  Date does not occur on or before  midnight  on
November 1, 1996;

                  (d) By either CSB  Financial or One Valley if the Merger shall
violate  any  nonappealable  final  order,  decree or  judgment  of any court or
governmental body having competent jurisdiction;

                  (e) In the event that the Disclosure  Schedule or One Valley's
investigation  of CSB Financial  and  Subsidiaries  discloses  matters which One
Valley in good faith believes  either (i) to be inconsistent in any material and
adverse respect with any of the  representations  or warranties of CSB Financial
(without  giving effect to the  Disclosure  Schedule) or (ii) in the  reasonable
judgment  of the  Board of  Directors  of One  Valley  either  (A) to be of such
significance  as to materially and adversely  affect the financial  condition or
results of operations of CSB Financial and the Subsidiary,  taken as a whole, or
(B) to deviate  materially and adversely  from the financial  statements for the
year ended June 30, 1995, of CSB Financial, the Board of Directors of One Valley
may elect to terminate  this  Agreement by giving notice of  termination  to CSB
Financial  within or at the end of the 30 day period  following  the date of the
delivery by CSB Financial to One Valley of the  Disclosure  Schedule;  provided,
however,  that actions taken by CSB Financial as  contemplated in this Agreement
concerning the CSB ESOP, CSB Retirement  Plan,  the  Recognition  Plans,  or the
Stock Option Plans shall not trigger One Valley's  right to terminate  hereunder
or otherwise violate any term of this Agreement;

                  (f) In the event  that CSB  Financial's  investigation  of One
Valley and its subsidiaries  discloses matters which CSB Financial in good faith
believes  either (i) to be inconsistent in any material and adverse respect with
any of the representations or warranties of One Valley or (ii) in the reasonable
judgment of the Board of  Directors  of CSB  Financial  either (A) to be of such
significance  as to materially and adversely  affect the financial  condition or
results of operations of One Valley and its  subsidiaries  taken as a whole,  or
(B) to deviate  materially and adversely  from the financial  statements for the
year ended  December  31,  1995,  of One Valley,  the Board of  Directors of CSB
Financial may elect to terminate  this Agreement by giving notice of termination
to One Valley  within or at the end of the 30 day period  following  the date of
this Agreement;

                  (g) By One Valley in accordance with the provisions of Section
4.22(d); or

                  (h) By One Valley in accordance with the provisions of Section
4.22(f).

         9.2  Effect  of  Termination;  Right  to  Proceed.  In the  event  this
Agreement shall be terminated  pursuant to Section 9.1, all further  obligations
of One Valley and CSB Financial under this Agreement shall terminate (other than
this Section 9.2 and Sections  6.2, 9.3,  18.2,  18.3,  and 18.4 hereof,  all of
which shall remain in full force and effect)  without  further  liability of the
parties to one  another,  except for any  liability  arising  out of any uncured
willful breach of any covenant or other agreement contained in this Agreement or
any fraudulent breach of a representation or warranty.

         9.3 Return of  Documents in Event of  Termination.  In the event of the
termination of this Agreement for any reason, each party shall forthwith deliver
to the other all  documents,  work papers and other  material  obtained  from it
relating to the  transactions  contemplated  hereby,  whether obtained before or
after the execution hereof, including information obtained pursuant to Section 6
hereof,  and will take reasonable steps to have any information so obtained kept
confidential.

                                     A-I-16


<PAGE>


                                   SECTION 10
                             MEETING OF SHAREHOLDERS

         CSB Financial shall take all steps necessary to call and hold a special
meeting of  shareholders,  in accordance with applicable law and its Certificate
of  Incorporation  and  Bylaws,  as  soon as  practicable  for  the  purpose  of
submitting  this  Agreement  to its  shareholders  for their  consideration  and
approval.  CSB Financial will prepare and send to its  shareholders for purposes
of such meetings a proxy  statement,  which will be in the form contained in the
Registration  Statement  on Form S-4, or any  amendments  thereto,  prepared and
filed by One Valley  (the  "Proxy  Statement").  The Board of  Directors  of CSB
Financial  will  recommend  shareholder  approval of this Agreement and will not
withdraw  such  recommendation  unless  (in  the  opinion  of  counsel  for  CSB
Financial)  the  fiduciary  duties such persons owe to the  shareholders  of CSB
Financial so require.


                                   SECTION 11
                                OTHER AGREEMENTS

         11.1 Distribution to the Bank. Immediately prior to the Effective Date,
CSB Financial shall, by means of a tax-free distribution,  distribute all of its
assets, to the extent permitted by applicable law, to the Bank.

         11.2 Post-Merger Operation of the Bank. After the Effective Date, it is
anticipated  that the Bank will continue  operations as a financial  institution
and wholly-owned  subsidiary of Thrift,  that its charter and Bylaws, as amended
from time to time,  will  continue  as the Bylaws of the Bank,  and that it will
continue to operate its existing branches.

         11.3  Directors and Officers of the Bank.The  directors and officers of
the Bank on the Effective  Date shall  continue as the directors and officers of
the Bank and shall hold office as  prescribed in the Bylaws and  applicable  law
until their  successors  shall have been elected and shall  qualify.  Directors'
fees  shall be the same as  those  paid to  directors  of One  Valley.  Upon the
Effective  Date, the Bank shall,  by action of its Board of Directors,  elect as
members of the Board of  Directors of the Bank two persons to be  designated  by
the President and CEO of One Valley.

         11.4 Director of One Valley. Upon the Effective Date, One Valley shall,
by action of its Board of  Directors,  elect Bob M.  Johnson  as a member of the
Board of  Directors of One Valley,  for a term  expiring on the date of the next
Annual Meeting of Shareholders of One Valley. In addition, at its Annual Meeting
of  Shareholders  to be held in April,  1997,  One  Valley  shall  nominate  and
recommend  Bob M.  Johnson  for a  three-year  term as  member  of the  Board of
Directors  of One Valley.  Upon the  Effective  Date,  Bob M.  Johnson will also
become a member of a regional credit committee of One Valley.

         11.5  Certain  Benefit  Plans.  Notwithstanding  Section  4.15  of  the
Agreement,  any Employee Benefit Plans exclusively  covering the Chief Executive
Officer of the Bank shall  remain in full force and effect until  terminated  or
amended pursuant to their terms.  The Chief Executive  Officer of the Bank shall
be eligible to participate  in One Valley's  Management  Incentive  Compensation
Plan.

                                   SECTION 12
                                  BROKERS, ETC.

         CSB Financial represents and warrants to One Valley, that no broker, or
finder,  or financial  analyst  except  Friedman,  Billings,  Ramsey & Co. Inc.,
pursuant to an agreement previously provided to One Valley, has been employed by
CSB Financial or either Subsidiary, or is entitled to a fee, commission or other
compensation  from CSB  Financial  or the  Subsidiaries,  with  respect  to this
Agreement or the transactions contemplated hereby.


                                   SECTION 13
                     GOVERNING LAW; SUCCESSORS AND ASSIGNS;
                         COUNTERPARTS; ENTIRE AGREEMENT

         This  Agreement  (a) shall be  governed by and  construed  under and in
accordance  with the laws of the State of West  Virginia;  (b) shall be  binding
upon and shall inure to the benefit of the parties  hereto and their  respective
successors  and  assigns,  provided,  however,  that this  Agreement  may not be
assigned by any party without the written  consent of the other parties  hereto;
(c)  may be  executed  in one or  more  counterparts,  all  of  which  shall  be
considered one and the same  agreement,  and shall become  effective and binding
when one or more  counterparts  shall have been  signed and  delivered;  and (d)


                                     A-I-17

<PAGE>

embodies the entire agreements and understandings  between CSB Financial and One
Valley relating to the subject matter hereof.

                                   SECTION 14
                               EFFECT OF CAPTIONS

         The captions in this  Agreement are included for  convenience  only and
shall not in any way affect the  interpretation  or  construction  of any of the
provisions hereof.


                                   SECTION 15
                                  SEVERABILITY

         The Parties  expressly  agree that it is not the intention of any party
to violate any public policy, law, rule,  regulation,  treaty or decision of any
government or agency  thereof of any state or country.  If any provision of this
Agreement is judicially or  administratively  interpreted  to be in violation of
any such provision in any state or country, such provisions,  sentences,  words,
clauses  or  combination  thereof  shall be  inoperative  in each such  state or
country;  and the  remainder of this  Agreement  shall  remain  binding upon the
parties  hereto in each such state or  country  with this  Agreement  as a whole
unaffected elsewhere.

                                   SECTION 16
                                     NOTICES

         Any notices or other  communications  required or  permitted  hereunder
shall  be  sufficiently  given  if sent by  registered  mail,  postage  prepaid,
addressed as follows:

                  To CSB Financial:

                  CSB Financial Corporation
                  2120 Langhorne Road
                  Lynchburg, Virginia  24501
                  Attention:  Bob M. Johnson, President and CEO

                  With a copy to:

                  Charles E. Sloane, Esquire
                  Malizia, Spidi, Sloane & Fisch, P.C.
                  One Franklin Square
                  1301 K. Street, N.W., Suite 700 East
                  Washington, DC  20005
                  To One Valley:

                  One Valley Bancorp of West Virginia, Inc.
                  One Valley Square
                  P. O. Box 1793
                  Charleston, West Virginia  25326
                  Attention:  J. Holmes Morrison

                  With a copy to:

                  Merrell S. McIlwain, Esquire
                  One Valley Bancorp of West Virginia, Inc.
                  One Valley Square
                  P. O. Box 1793
                  Charleston, West Virginia  25326

or such other  addresses as shall be furnished in writing by either party to the
other party. Any such notice or communication shall be deemed to have been given
as of the date so mailed.


                                     A-I-18
      
<PAGE>

                                   SECTION 17
                                   AMENDMENTS

         This  Agreement  may be amended by the written  agreement of One Valley
and CSB Financial and without the approval of the  shareholders  before or after
the meeting of  shareholders  at any time prior to the Closing Date with respect
to any of the terms contained herein;  provided,  however, that if amended after
such meeting of shareholders,  no such amendment shall be materially  adverse to
the shareholders of CSB Financial.


                                   SECTION 18
                                    EXPENSES

         18.1 General.  Except as otherwise provided herein, each of the parties
hereto agrees to pay, without a right of reimbursement  from the other party and
whether  or not  the  transactions  contemplated  by  this  Agreement  shall  be
consummated,  the  costs  incurred  by it  incident  to the  performance  of its
obligations  under this Agreement and to the  consummation of the Merger and the
other transactions  contemplated herein, including the fees and disbursements of
counsel,  accountants  and  consultants  employed  by such  party in  connection
therewith; provided, however, that One Valley shall bear the full expense of the
printing and mailing of the proxy  statement to be used in  connection  with the
special meeting of shareholders referenced in Section 10.

         18.2 Expenses of One Valley.  CSB Financial  hereby agrees that if this
Agreement or the transactions  contemplated  hereby are terminated by One Valley
pursuant  to  Sections  9.1(b) or 9.1(e) as a result of a willful  breach by CSB
Financial,  CSB  Financial  shall  promptly  (and in any event  within  ten (10)
business days after such termination) pay all Expenses of One Valley.  "Expenses
of One Valley" as used in this  Section  18.2 shall  include all  reasonable  in
amount and reasonably incurred  out-of-pocket  expenses of One Valley (including
all fees and expenses of counsel,  accountants,  investment bankers, experts and
consultants to One Valley and its Affiliates) incurred by it or on its behalf in
connection  with  the  consummation  of the  transactions  contemplated  by this
Agreement.

         18.3  Expenses of CSB  Financial.One  Valley hereby agrees that if this
Agreement  or  the  transactions  contemplated  hereby  are  terminated  by  CSB
Financial  pursuant to Section  9.1(b) or 9.1(f) as a result of a willful breach
by One  Valley,  One Valley  shall  promptly  (and in any event  within ten (10)
business days after such  termination)  pay all Expenses of CSB  Financial.  For
purposes of this Section 18.3, the "Expenses of CSB Financial" shall include all
reasonable  out-of-pocket  expenses (including all fees and expenses of counsel,
accountants,  investment  bankers,  experts and consultants to CSB Financial and
its  Affiliates)  incurred  by  it or on  its  behalf  in  connection  with  the
consummation of the transactions contemplated by this Agreement.

         18.4 Termination Fee. (a) CSB Financial hereby agrees to pay One Valley
and One Valley shall be entitled to payment of, a fee (the "Termination Fee") of
$2.0 million  following the occurrence of a Purchase  Event (as defined  below),
provided  that One Valley  shall have sent  written  notice of such  entitlement
within 90 days after One Valley actually becomes aware of such occurrence.  Such
payment shall be made in immediately  available  funds within five business days
after delivery of a notice from One Valley requesting such payment. The right to
receive the  Termination  Fee shall  terminate  if any of the  following (a "Fee
Termination  Event") occurs prior to a Purchase  Event:  (i) the Effective Date,
(ii)  termination of this Agreement in accordance with the provisions  hereof if
such termination occurs prior to the occurrence of a Preliminary  Purchase Event
(as defined below), except termination by One Valley pursuant to Section 9.1(h),
(iii)  termination of this  Agreement  following the occurrence of a Preliminary
Purchase Event and the passage of 11 months after such termination.
                  (b) The term  "Preliminary  Purchase  Event" shall mean any of
the following events or transactions occurring after the date hereof:

                           (1) CSB Financial or either Subsidiary without having
received  One  Valley's  prior  written  consent,  shall  have  entered  into an
agreement to engage in any  Acquisition  Transaction (as defined below) with any
person (the term  "person"  for  purposes of this  Agreement  having the meaning
assigned  thereto in Section 3(a)(9) of the Securities  Exchange Act of 1934, as
amended  ("Exchange  Act")) other than One Valley or any of its  subsidiaries or
affiliates  or the Board of  Directors  of CSB  Financial  approve or accept any
Acquisition  Transaction  with any  person  other  than One Valley or any of its
subsidiaries  or  affiliates.  For  purposes  of  this  Agreement,  "Acquisition
Transaction" shall mean (A) a merger or consolidation,  or similar  transaction,
involving CSB Financial or the Bank, (B) a purchase,  lease or other acquisition
of all or  substantially  all of the assets or deposits of CSB  Financial or the
Bank,  (C) a  purchase  or  other  acquisition  (including  by  way

                                     A-I-19

<PAGE>


of  merger,   consolidation,   share   exchange  or   otherwise)  of  securities
representing  30% or more of the  voting  power of CSB  Financial  or the  Bank;
provided that the term  "Acquisition  Transaction" does not include any internal
merger  or  consolidation   involving  only  CSB  Financial  or  either  of  the
Subsidiaries;

                           (2) (A) any person  (other  than One Valley or any of
its subsidiaries or affiliates) shall have acquired beneficial  ownership or the
right to acquire  beneficial  ownership  of 10% or more of the  outstanding  CSB
Financial  common stock (the term  "beneficial  ownership"  for purposes of this
Agreement  having the meaning  assigned thereto in Section 13(d) of the Exchange
Act), (B) any group (as such term "group" is defined in Section  13(d)(3) of the
Exchange  Act),  other  than a group of which  any of One  Valley  or any of its
subsidiaries or affiliates is a member, shall have been formed that beneficially
owns 10% or more of CSB Financial common stock then outstanding;

                           (3) any  person  other  than One Valley or any of its
subsidiaries or affiliates shall have made a bona fide proposal to CSB Financial
or its shareholders,  by public announcement or written communication that is or
becomes the subject of public disclosure, to engage in a Acquisition Transaction
(including, without limitation, any situation in which any person other than One
Valley or any of its  subsidiaries  or affiliates  shall have  commenced (as the
term is  defined  in Rule 14d-2  under the  Exchange  Act) or shall have filed a
registration  statement  under the  Securities  Act of 1933,  as  amended,  with
respect to, a tender  offer or  exchange  offer to  purchase  any CSB  Financial
common stock such that, upon  consummation of such offer,  such person would own
or control 10% or more of the then  outstanding CSB Financial common stock (such
an  offering  referred  to herein as a "Tender  Offer" or an  "Exchange  Offer,"
respectively);

                           (4) after a proposal  is made by a third party to CSB
Financial or its shareholders to engage in an Acquisition  Transaction,  or such
third party  states its  intention  to CSB  Financial to make such a proposal if
this Agreement terminates, CSB Financial shall have breached any representation,
covenant or obligation contained in this Agreement and such breach would entitle
One Valley to terminate this Agreement  under Section 9.1(b)  (without regard to
the cure  period  provided  for therein  unless  such cure is promptly  effected
without jeopardizing consummation of the Merger); or

                           (5) the  holders of CSB common  stock  shall not have
approved this Agreement at the meeting of  shareholders  set forth in Section 10
hereof or the  meeting  of  shareholders  shall not have been held or shall have
been canceled  prior to termination  of this  Agreement,  in each case after any
person (other than One Valley or any of its  subsidiaries  or affiliates)  shall
have (A) made, or disclosed an intention to make, a bona fide proposal to engage
in an  Acquisition  Transaction  or (B)  commenced  a  Tender  Offer  or filed a
registration  statement  under the  Securities  Act of 1933,  as  amended,  with
respect to an Exchange Offer.

                  (c)  The  term  "Purchase  Event"  shall  mean  either  of the
following events or transactions occurring after the date hereof:

                           (1) the  acquisition  by any  person,  other than One
Valley or any of its  subsidiaries  or  affiliates,  alone or together with such
person's affiliates and associates,  or group (as defined in Section 13(d)(3) of
the Exchange  Act),  of beneficial  ownership of 50% or more of the  outstanding
shares of CSB Financial common stock; or

                           (2) the  occurrence of a Preliminary  Purchase  Event
described in (x) clause (b)(1) above,  except that the percentage referred to in
clause  (C)  shall be 50% or more of the  outstanding  shares  of CSB  Financial
common stock.


                                   SECTION 19
                AGREEMENT TO TAKE NECESSARY AND DESIRABLE ACTIONS

         CSB  Financial  and One Valley each agree to execute  and deliver  such
other  documents,  certificates,  agreements and other writings and to take such
other  actions  as may be  necessary  or  desirable  in order to  consummate  or
implement  expeditiously the transactions  contemplated by this Agreement.  Each
Director who has authorized  this  Agreement  hereby further agrees to cooperate
fully  with  the  parties,  their  employees,   representatives  and  agents  in
consummating the Merger,  and that,  based upon his or her  understanding of the
transaction,  as  proposed,  each  Director  will  vote  appropriately  upon all
corporate  resolutions toward that end and will take no action inconsistent with
the purposes of this Agreement or the consummation of the Merger.


                                     A-I-20

<PAGE>

         IN WITNESS WHEREOF,  One Valley and CSB Financial have each caused this
Agreement to be executed on its behalf by its officers thereunto duly authorized
all as of the day and year first written above.

                                 ONE VALLEY BANCORP OF WEST VIRGINIA, INC.

                                 By               /s/ J. Holmes Morrison
                                       Its President and Chief Executive Officer


                                 CSB FINANCIAL CORPORATION

                                 By               /s/ Bob M. Johnson
                                       Its President and Chief Executive Officer

                                     A-I-21


<PAGE>


                                   APPENDIX II

January 26, 1996



Board of Directors
CSB Financial Corporation
2120 Langhorne Road
Lynchburg, VA 24505


Board of Directors:

You have requested that Friedman,  Billings, Ramsey & Co., Inc., ("FBR") provide
you  with its  opinion  as to the  fairness  from a  financial  point of view to
holders of the issued and  outstanding  shares of common stock,  par value $0.01
per  share  ("Common  Stock"),  of  CSB  Financial  Corporation  ("CSB"  or  the
"Company")  of the  proposed,  merger  consideration  to be received for the CSB
Common Stock  pursuant to the terms of the Agreement and Plan of Merger  between
CSB and One Valley Bancorp of West Virginia,  Inc. ("One  Valley"),  dated as of
January 26, 1996 (the "Merger Agreement"),  pursuant to which CSB will be merged
with and into a wholly owned federal savings bank (the "Merger").  The Agreement
provides,  among other  things,  that each issued and  outstanding  share of CSB
Common  Stock,  other than such shares held directly or indirectly by One Valley
in a nonfiduciary capacity,  shares of Common Stock as to which appraisal rights
are perfected and any such shares held as treasury  stock by the Company,  shall
be converted  into .6774 shares of common stock of One Valley common stock,  par
value $10.00 per share (the "Consideration").  Each person who would be entitled
to a fractional  share interest in the common stock of One Valley as a result of
the  conversion,  upon  surrender  of CSB common  stock,  shall  receive in lieu
thereof an amount in cash equal to such  fraction  multiplied  by the average of
the last bid and ask price for the common  stock of One Valley  reported  on the
Nasdaq National Market,  on the business day immediately  prior to the Effective
Date as defined in the Merger Agreement. The Merger Agreement will be considered
at a special  meeting of the  shareholders  of CSB.  The terms of the Merger are
more fully set forth in the Merger Agreement.  Capitalized terms used herein not
otherwise  defined herein shall have the meanings assigned thereto in the Merger
Agreement.

In delivering this opinion, FBR has, among other things, completed the following
tasks:

1.       reviewed CSB's Annual Reports to Shareholders  and CSB's Annual Reports
         on Form 10-K filed with the  Securities  and Exchange  Commission  (the
         "SEC") for the fiscal year ended June 30, 1995 and 1994;

2.       reviewed One Valley's Annual Reports to  Shareholders  and One Valley's
         Annual  Reports on Form 10-K  filed  with the SEC for the fiscal  years
         ended December 31, 1993, and 1994;

3.       reviewed  CSB's  Quarterly  Report on Form 10-Q for the  quarter  ended
         September 30, 1995 filed with the SEC;

4.       reviewed  One  Valley's  Quarterly  Report on Form 10-Q for the quarter
         ended September 30, 1995 filed with the SEC;

5.       discussed  the past and current  operations,  financial  condition  and
         prospects  of CSB and One Valley  with the  managements  of CSB and One
         Valley;

6.       reviewed CSB's and One Valley's business plans;

7.       reviewed  the  reported  prices and trading  activity  for CSB's Common
         Stock and One Valley's  common  stock and  compared  them with those of
         certain  publicly  traded  companies  which FBR deemed to be reasonably
         comparable to CSB and One Valley;

8.       compared  results of operations and financial  condition of CSB and One
         Valley  with  those  of  certain  companies  which  FBR  deemed  to  be
         reasonably comparable to CSB and One Valley;

                                     A-II-1

<PAGE>


9.       reviewed the financial  terms,  to the extent  publicly  available,  of
         certain  acquisition  transactions  which FBR  deemed to be  reasonably
         comparable;

10.      participated in discussions and negotiations  among  representatives of
         CSB,  representatives  of One Valley,  legal  counsel for CSB and legal
         counsel for One Valley;

11.      performed  such other  analyses and  reviewed  and analyzed  such other
         information as FBR deemed appropriate.

In  rendering  this  opinion,   FBR  did  not  assume  any   responsibility  for
independently  verifying the accuracy and  completeness  of all the  information
concerning  the  Company  and One Valley as  furnished  by the  Company  and One
Valley,  respectively,  or the publicly  available  information  regarding other
financial  institutions  and  economic  data.  FBR  has  further  relied  on the
assurances  of  management  of CSB and One Valley that they are not aware of any
facts that would make such information  provided  inaccurate or misleading.  FBR
has also relied upon the accuracy and  completeness of the  representations  and
warranties  of CSB and One  Valley set forth in the  Merger  Agreement.  FBR has
neither undertaken an independent  appraisal of the assets or liabilities of CSB
or One Valley, or their respective subsidiaries, nor has FBR been furnished with
any such  appraisals.  FBR is not an expert in the  evaluation of allowances for
loan  losses and has not  reviewed  any  individual  credit  files of CSB or One
Valley.  FBR's  opinion is  necessarily  based upon  economic,  market and other
conditions as they exist on and the information  made available to FBR as of the
date  hereof.  FBR has  assumed  that there has been no  material  change in the
Company's or One Valley's assets,  financial  condition,  results of operations,
business  or  prospects  since the date of the last  financial  statements  made
available to FBR by the Company and One Valley,  respectively.  FBR expresses no
opinion on matters of a legal,  regulatory,  tax or accounting nature related to
the Merger and related  transactions  as set forth in the Merger  Agreement  and
relied on advice of counsel to CSB as to all legal  matters with respect to CSB,
CSB's  Board of  Directors,  the  Merger,  the Merger  Agreement  and the Voting
Agreement.

FBR, as part of its  institutional  brokerage,  research and investment  banking
practice, is regularly engaged in the valuation of securities and the evaluation
of   transactions   in  connection   with  initial  and   secondary   offerings,
mutual-to-stock conversions of savings institutions, mergers and acquisitions of
commercial banks,  savings  institutions and savings and loan holding companies,
as well as  business  valuations  for other  corporate  purposes  for  financial
institutions and real estate related companies.  As specialists in the valuation
of securities of financial  institutions,  FBR has  experience in, and knowledge
of, Virginia and the surrounding regional markets for thrift and bank securities
and institutions operating in Virginia and the surrounding regional areas.

FBR has acted as financial  advisor to CSB in  connection  with the  transaction
described  herein  and  will  receive  a fee  for  services  rendered  which  is
contingent upon the consummation of the Merger.  In the ordinary course of FBR's
business,  it may effect transactions in the securities of CSB or One Valley for
its own account and/or for the accounts of its customers and,  accordingly,  may
at any time hold long or short positions in such securities.  From time to time,
principals  and/or employees of FBR may also have positions in the securities of
CSB or One Valley.

This letter is solely for the  information  of the Board of  Directors of CSB in
its consideration of the Merger Agreement. This letter may not be relied upon by
any other person or used for any other purpose, reproduced, disseminated, quoted
from or referred to without FBR's prior written  consent.  It is understood that
this  letter is  directed  solely to the  Board of  Directors  of CSB and is not
intended to be and does not constitute a  recommendation  to any shareholders of
CSB  as to how  such  shareholders  should  vote  with  respect  to  the  Merger
Agreement.

Based upon and subject to the foregoing, as well as any such other matters as we
consider  relevant,  it is  FBR's  opinion  that  as of  the  date  hereof,  the
Consideration  to be paid by One  Valley  pursuant  to the  terms of the  Merger
Agreement is fair, from a financial point of view, to the shareholders of CSB.

                                Very truly yours,

                                FRIEDMAN, BILLINGS, RAMSEY & CO., INC.



                                By:      /s/ Emanuel J. Friedman
                                         Emanuel J. Friedman
                                         Chairman
      

                                     A-II-2


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