HBANCORPORATION INC
10KSB, 1998-09-25
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: FASCIANO FUND INC, 497J, 1998-09-25
Next: HBANCORPORATION INC, DEF 14A, 1998-09-25




                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-KSB

[X]  ANNUAL REPORT  PURSUANT TO SECTION 13 OR 15(d) OF THE  SECURITIES  EXCHANGE
     ACT OF 1934 [FEE REQUIRED]
          For the fiscal year ended June 30, 1998

                                       OR

[ ]  TRANSITION  REPORT  PURSUANT  TO  SECTION  13 OR 15 (d)  OF THE  SECURITIES
     EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

          For the transition period from ________________ to ___________________
          Commission file number 0-27700


                              HBANCORPORATION, INC
                 (Name of small business issuer in its charter)


            Delaware                                    37-1351506
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
 incorporation or organization)


619 12th Street, Lawrenceville, Illinois                                62439
(Address of principal executive offices)                              (Zip Code)


Registrant's telephone number, including area code:  (618) 943-2515

           Securities Registered Pursuant to Section 12(b) of the Act:
                                      None

           Securities Registered Pursuant to Section 12(g) of the Act:
                     Common Stock, par value $0.01 per share
                                (Title of class)

     Check  whether  the issuer (1) filed all  reports  required  to be filed by
Section 13 or 15(d) of the  Securities  Exchange  Act of 1934 during the past 12
months (or for such shorter period that the registrant was required to file such
reports)  and (2) has been subject to such filing  requirements  for the past 90
days. YES X . NO ___.

     Check if there is no disclosure  of  delinquent  filers in response to Item
405 of Regulation S-B contained herein, and no disclosure will be contained,  to
the  best  of  registrant's   knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part III of this Form  10-KSB or any
amendment to this Form 10-KSB. [X]

     State the issuer's revenues for its most recent fiscal year: $1,713,383.

     The aggregate  market value of the voting stock held by  non-affiliates  of
the registrant, computed by reference to the average of the bid and ask price of
such stock as of June 30, 1998, was approximately  $5.7 million.  (The exclusion
from such amount of the market value of the shares owned by any person shall not
be deemed an admission by the registrant that such person is an affiliate of the
registrant.)

     As of June 30, 1998,  there were 493,320  shares issued and  outstanding of
the Registrant's Common Stock.

                       DOCUMENTS INCORPORATED BY REFERENCE

     Parts II of Form 10-KSB - Annual Report to Stockholders for the fiscal year
ended June 30, 1998.

     Part III of Form  10-KSB -  Portions  of Proxy  Statement  for 1998  Annual
Meeting of Stockholders.



<PAGE>

                                     PART I

Item 1. Description of Business

Forward-Looking Statements

     When used in this  filing  and in future  filings by the  Company  with the
Securities  and Exchange  Commission,  in the Company's  press releases or other
public  or  shareholder  communications,  or in oral  statements  made  with the
approval of an authorized  executive  officer,  the words or phrases "would be,"
"will  allow,"  "intends  to," "will likely  result,"  "are  expected to," "will
continue," "is anticipated,"  "estimate,"  "project" or similar  expressions are
intended  to  identify  "forward-looking  statements"  within the meaning of the
Private Securities Litigation Reform Act of 1995. Such statements are subject to
risks and  uncertainties,  including  but not  limited to  changes  in  economic
conditions  in the  Company's  market  area,  changes in policies by  regulatory
agencies,  fluctuations  in interest  rates,  demand for loans in the  Company's
market area and competition,  all or some of which could cause actual results to
differ  materially from historical  earnings and those presently  anticipated or
projected.

     The Company  wishes to caution  readers not to place undue  reliance on any
such  forward-looking  statements,  which  speak only as of the date  made,  and
advises readers that various factors,  including  regional and national economic
conditions,  substantial  changes in levels of market interest rates, credit and
other risks of lending and investment  activities and competitive and regulatory
factors,  could affect the Company's  financial  performance and could cause the
Company's  actual  results for future  periods to differ  materially  from those
anticipated or projected.

     The Company does not undertake,  and specifically disclaims any obligation,
to update any forward-looking statements to reflect occurrences or unanticipated
events or circumstances after the date of such statements.

Impact of the Year 2000

     The Company has conducted a comprehensive review of its computer systems to
identify  applications  that could be affected by the "Year 2000" issue, and has
developed  an  implementation  plan to address  the issue.  The  Company's  data
processing is performed by an outside  service  bureau.  The Company has already
contacted  each  vendor to  request  time  tables for year 2000  compliance  and
expected costs, if any, to be passed along to the Company.  To date, the Company
has been  informed  that  its  primary  service  providers  anticipate  that all
reprogramming  efforts will be  completed  by December  31,  1999,  allowing the
Company adequate time for testing. Certain other vendors have not yet responded,
however,  the Company will pursue other options if it appears that these vendors
will be unable to  comply.  Management  does not  expect  these  costs to have a
significant impact on its financial  position or results of operations  however,
there can be no  assurance  that the  vendors  systems  will be 2000  compliant,
consequently the Company could incur

                                        1

<PAGE>

incremental  costs to convert to another  vendor.  The  Company  has  identified
certain  of its  hardware  and  software  equipment  that  will not be Year 2000
compliant and intends to purchase new equipment and software  prior to March 31,
1999. These capital expenditures are expected to total approximately $20,000.

General

     The Company.  HBancorporation,  Inc. (the "Company") was formed in December
1995 by Lawrenceville  Federal Savings and Loan Association (the "Association"),
the  predecessor  institution  to  Heritage  National  Bank  (the  "Bank").  The
acquisition of the Association  (and  subsequently  the Bank) by the Company was
consummated on March 29, 1996, in connection with the  Association's  conversion
from the mutual to the stock form.  All references to the Company prior to March
29, 1996, except where otherwise indicated, are to the Bank.

     At June 30, 1998, the Company had $21.5 million of assets and stockholders'
equity of $7.0 million (or 32.9% of total assets).

     The  executive  offices of the  Company  are  located  at 619 12th  Street,
Lawrenceville, Illinois 62439, and its telephone number at that address is (618)
943-2515.

     The activities of the Company itself have been limited to  interest-bearing
deposits  at  financial  institutions  and a note  receivable  from  the  Bank's
Employee  Stock  Ownership  Plan.  Unless  otherwise  indicated,  all activities
discussed below are of the Bank.

     The Bank.  The Bank is a  national  bank  headquartered  in  Lawrenceville,
Illinois.  Its  deposits  are insured up to  applicable  limits,  by the Federal
Deposit  Insurance  Corporation (the "FDIC"),  which is backed by the full faith
and credit of the United  States.  The Bank's  primary  market  area is Lawrence
County,  Illinois and Knox County, Indiana, which is serviced through its office
in Lawrenceville, Illinois.

     The principal  business of the Bank consists of attracting  retail deposits
from the general  public and using such  deposits to  originate  mortgage  loans
secured by one- to four-family  residences  and, to a lesser extent,  commercial
business  loans and financing  leases,  commercial  real estate loans,  consumer
loans and  multi-family  real estate loans.  At June 30, 1998, at least 64.4% of
the Bank's real estate  mortgage  loans were  secured by  properties  located in
Illinois.

Lending Activities

     Market  Area.  The  Company's   office  is  located  at  619  12th  Street,
Lawrenceville,  Illinois.  Through  this  office the  Company  primarily  serves
Lawrence County, Illinois and Knox County, Indiana.

                                        2

<PAGE>

     General.  The Bank's loan  portfolio  consists  primarily of  conventional,
first mortgage loans secured by one- to four-family  residences and, to a lesser
extent,  commercial business and financing loans,  commercial real estate loans,
consumer loans and multi-family  real estate loans. At June 30, 1998, the Bank's
gross loans  outstanding  totaled $16.3 million,  of which $6.6 million or 40.5%
were one- to four-family  residential mortgage loans. Of the one- to four-family
mortgage   loans   outstanding   at  that   date,   all   were   short-term   to
intermediate-term fixed-rate loans. At that same date, commercial business loans
totaled  $3.4 million or 21.2% of the Bank's  total loan  portfolio,  commercial
real  estate  loans  totaled  $4.5  million  or 27.3% of the  Bank's  total loan
portfolio,  consumer  loans  totaled  $711,000 or 4.4% of the Bank's  total loan
portfolio,  finance  leases  totaled  $68,000  or .4% of the  Bank's  total loan
portfolio,  and  multi-family  real estate loans totaled $220,000 or 1.3% of the
Bank's total loan portfolio.

                                        3

<PAGE>

     Loan  Portfolio  Composition.  The  following  information  concerning  the
composition  of the Bank's loan  portfolio in dollar  amounts and in percentages
(before  deductions  for loans in process and  allowances  for losses) as of the
dates indicated. All loans are fixed-rate loans.


<TABLE>
<CAPTION>
                                                                             June 30,
                                ---------------------------------------------------------------------------------------------------
                                     1994                 1995                 1996                 1997                1998
                                ---------------      ---------------      ---------------      ---------------     ----------------
                                Amount  Percent      Amount  Percent      Amount  Percent      Amount  Percent     Amount   Percent
                                ------  -------      ------  -------      ------  -------      ------  -------     ------   -------
                                                                      (Dollars in Thousands)
<S>                             <C>      <C>         <C>      <C>         <C>      <C>         <C>      <C>        <C>       <C>   
Real Estate Loans:
 One- to four-family .......    $6,251   65.26%      $6,704   69.10%      $7,175   66.40%      $5,801   41.66%     $ 6,606   40.47%
 Commercial ................       838    8.74          969    9.99          702    6.50        3,419   24.55        4,463   27.34
 Multi-family ..............        40     .42          156    1.61          206    1.91          187    1.34          220    1.35
 Construction ..............       222    2.32           --      --          101     .93          433    3.11          800    4.90
                                ------   -----       ------   -----       ------   -----       ------   -----      -------   -----
     Total real estate loans     7,351   76.74        7,829   80.70        8,184   75.74        9,840   70.66       12,089   74.06
                                ------   -----       ------   -----       ------   -----       ------   -----      -------   -----
 
Other Loans:                                                                                                     
 Consumer Loans:                                                                                                 
  Deposit account ..........        93     .97            7     .07           10     .09           21     .15          126     .77
  Unsecured ................       116    1.21          150    1.55          148    1.37          207    1.49          146     .90
  Secured ..................       396    4.14          256    2.64          268    2.48          743    5.33          439    2.69
                                ------   -----       ------   -----       ------   -----       ------   -----      -------   -----
     Total consumer loans ..       605    6.32          413    4.26          426    3.94          971    6.97          711    4.36
                                ------   -----       ------   -----       ------   -----       ------   -----      -------   -----
 Commercial business loans .     1,264   13.19        1,169   12.04        1,975   18.28        2,969   21.32        3,454   21.16
 Financing leases ..........       359    3.75          291    3.00          220    2.04          146    1.05           68     .42
                                ------               ------               ------               ------              -------   

     Total other loans .....     2,228                1,873                2,621                4,086                4,233

Less:                                                                                                            
 Loans in process ..........        98                   --                  440                  291                  606
 Allowance for losses ......       113                  113                  118                  128                  133
                                ------               ------              -------              -------              -------
 Total loans receivable, net    $9,368               $9,589              $10,247              $13,507              $15,583
                                ======               ======              =======              =======              =======
</TABLE>

                                        4

<PAGE>

     The following  schedule  illustrates  the interest rate  sensitivity of the
Bank's  loan  portfolio  at June 30,  1998.  The  schedule  does not reflect the
effects of possible prepayments or enforcement of due-on-sale clauses.

<TABLE>
<CAPTION>
                                     Real Estate
                       ------------------------------------
                                           Multi-family and                                         Commercial
                       One- to Four-Family    Commercial      Financing Leases      Consumer          Business          Total
                       ------------------- ----------------   ----------------  ---------------   ----------------  ----------------
                                 Weighted          Weighted          Weighted          Weighted           Weighted          Weighted
                                  Average           Average           Average           Average            Average           Average
                         Amount    Rate    Amount    Rate     Amount   Rate     Amount   Rate     Amount    Rate    Amount    Rate
                       --------- --------  ------  --------   ------ --------   ------ --------   ------  --------  ------  --------
                                                                    (Dollars in Thousands)
     Due During
    Years Ending
      June 30,
- ---------------------
<S>                      <C>       <C>     <C>       <C>        <C>    <C>       <C>    <C>       <C>       <C>    <C>        <C>  
1999(1) .............    $2,272    8.74%   $4,438    9.50%      $68    4.79%     $711   10.51%    $3,454    9.56%  $10,943    9.40%
2000 ................     1,399    9.13     1,045    8.74        --      --        --      --         --      --     2,444    8.96
2001 ................     2,913    8.85        --      --        --      --        --      --         --      --     2,913    8.85
2002 and 2003 .......        22    8.50        --      --        --      --        --      --         --      --        22    8.50
</TABLE>

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

     The total amount of loans due after June 30, 1999 which have  predetermined
interest  rates is $5.4  million,  while there are no loans due after such dates
which have floating or adjustable interest rates.

                                        5

<PAGE>

     Underwriting Standards. All of the Bank's lending is subject to its written
underwriting  standards  and  loan  origination  procedures.  Decisions  on loan
applications are made on the basis of detailed  applications and, if applicable,
property valuations.  Properties securing real estate loans made by the Bank are
generally  appraised  by  Board-approved  independent  appraisers.  In the  loan
approval  process,  the Bank assesses the borrower's  ability to repay the loan,
the adequacy of the proposed security,  the employment stability of the borrower
and the credit-worthiness of the borrower.

     The Bank  requires  evidence  of  marketable  title  and lien  position  or
appropriate title insurance on all loans secured by real property. The Bank also
requires fire and extended coverage casualty insurance in amounts at least equal
to the lesser of the principal  amount of the loan or the value of  improvements
on the  property,  depending  on the  type  of  loan.  As  required  by  federal
regulations,  the Bank also  requires  flood  insurance  to protect the property
securing its interest if such property is located in a designated flood area.

     Management  reserves  the right to change  the amount or type of lending in
which it engages to adjust to market or other factors.

     One-  to  Four-Family   Residential  Mortgage  Lending.   Residential  loan
originations  are  generated  by  the  Bank's  marketing  efforts,  its  present
customers,  walk-in  customers and referrals from real estate brokers.  The Bank
has focused its lending efforts primarily on the origination of loans secured by
one- to four-family  residential mortgages in its market area. At June 30, 1998,
the Bank's one- to four-family  residential mortgage loans totaled $6.6 million,
or 40.5%, of the Bank's gross loan portfolio.

     The Bank currently offers only fixed-rate  balloon mortgage loans for terms
of three and five years,  and with  amortization of up to 30 years. For the year
ended June 30, 1998, the Bank originated $8,511,000 of loans of which $2,121,000
or 24.9% of originations  were one- to four-family  residential  mortgage loans,
all of which were secured by one- to four-family residential real estate located
in the Bank's market area. See "- Originations, Purchases and Sales of Loans."

     The Bank will lend up to 90% of the lesser of the sales price or  appraised
value of the security  property on owner  occupied  one- to  four-family  loans,
provided that private mortgage  insurance is obtained in an amount sufficient to
reduce the Bank's  exposure to not more than 80% of the appraised value or sales
price, as applicable. Residential loans do not include prepayment penalties, are
non-assumable  (other than  government-insured  or guaranteed loans), and do not
produce  negative  amortization.  Real  estate  loans  originated  by  the  Bank
customarily  contain a "due on sale"  clause  allowing  the Bank to declare  the
unpaid principal balance due and payable upon the sale of the security property.


                                        6

<PAGE>

     The loans currently  originated by the Bank are underwritten and documented
pursuant to the guidelines of the FHLMC. Accordingly,  such loans may be sold in
the secondary market.  Under current policy, the Bank originates these loans for
its portfolio. See "- Originations, Purchases and Sales of Loans."

     Commercial  Business and Finance Lease  Lending.  The Bank also  originates
commercial  business loans and finance leases.  For the year ended June 30, 1998
approximately  $3.5 million,  or 21.6% of the Bank's gross loan  portfolio,  was
comprised of commercial  business  loans and finance  leases,  all of which were
performing in accordance  with their terms at that date. The largest  commercial
business  loan was for  $300,000  for  general  operating  expenses  secured  by
inventory and equipment of which $300,000 was  outstanding at June 30, 1998. The
largest  finance lease was for $328,000  secured by hospital  equipment of which
$68,000 was outstanding at June 30, 1998.

     The Bank offers only  fixed-rate  balloon  commercial  business  loans with
various terms and  amortization of up to 20 years. The Bank's financing lease is
a  fixed-rate  loan  with a  maturity  schedule  of five  years.  The Bank  will
generally  lend up to 80% of the value of the  collateral  securing a commercial
business loan or finance lease,  although the Bank has  occasionally  originated
unsecured commercial credits. Unlike residential mortgage loans, which generally
are made on the basis of the  borrower's  ability to make  repayment from his or
her  employment  and other income and which are secured by real  property  whose
value tends to be more easily  ascertainable,  commercial business and financing
lease loans  typically are made on the basis of the  borrower's  ability to make
repayment  from the cash  flow of the  borrower's  business.  As a  result,  the
availability  of funds for the  repayment of  commercial  business and financing
lease loans may be substantially dependent on the success of the business itself
(which,  in turn, is likely to be dependent,  in part, upon the general economic
environment).  The Bank's  commercial  business  and  financing  lease loans are
usually,  but not always,  secured by business assets.  However,  the collateral
securing the loans may  depreciate  over time,  may be difficult to appraise and
may fluctuate in value based on the success of the business.

     The Bank's commercial  business and financing lease lending policy includes
credit file documentation and analysis of the borrower's character,  capacity to
repay the loan, the adequacy of the borrower's capital and collateral as well as
an evaluation of conditions  affecting the borrower.  Analysis of the borrower's
past,  present and future cash flows is also an  important  aspect of The Bank's
current credit analysis.  Nonetheless,  such loans, are believed to carry higher
credit  risk  than  residential  mortgage  loans.  The  Bank  requires  personal
guaranties of corporate borrowers.

     Commercial  Real Estate Lending.  The Bank also originates  commercial real
estate  loans.  For the year ended June 30, 1998  approximately  $4,463,000,  or
27.3% of the Bank's  gross loan  portfolio,  was  comprised of  commercial  real
estate loans, all of which were performing at that date. The largest  commercial
real estate loan was for $750,000  secured  primarily by an office  building and
house in Knox County, Indiana.


                                        7

<PAGE>

     The Bank offers only  fixed-rate  balloon  commercial real estate loans for
terms of six months, three years and five years, and with amortization schedules
of up to 20 years.  The Bank will lend up to 80% of the value of the  collateral
securing the loan. In underwriting  these loans, the Bank currently analyzes the
financial  condition of the borrower,  the borrower's  credit  history,  and the
reliability  and  predictability  of the cash  flow  generated  by the  property
securing the loan. The Bank requires personal guaranties of corporate borrowers.
Appraisals on properties securing commercial real estate loans originated by the
Bank are performed by independent appraisers.

     Commercial real estate loans generally  present a higher level of risk than
loans  secured by one- to  four-family  residences.  This greater risk is due to
several factors, including the concentration of principal in a limited number of
loans  and  borrowers,  the  effect of  general  economic  conditions  on income
producing  properties and the increased  difficulty of evaluating and monitoring
these types of loans. Furthermore,  the repayment of loans secured by commercial
real estate is typically dependent upon the successful  operation of the related
real estate project.  If the cash flow from the project is reduced (for example,
if leases are not obtained or renewed,  or a bankruptcy  court  modifies a lease
term,  or a major  tenant is  unable to  fulfill  its  lease  obligations),  the
borrower's ability to repay the loan may be impaired.

     Consumer  Lending.  The Bank offers secured and unsecured  consumer  loans.
Secured  loans may be  collateralized  by a variety  of asset  types,  including
automobiles,  mobile homes,  boats and deposits.  The Bank currently  originates
substantially  all of its consumer  loans in its primary market area to existing
or past  customers.  For the year ended June 30, 1998, the Bank's  consumer loan
portfolio totaled $711,000, or 4.4% of its gross loan portfolio.

     Generally, consumer loans are for terms of six months and with amortization
schedules of up to five years.  Such loans are generally  limited to 80% or less
of the value of the collateral, if any, securing the loan.

     Consumer  loan terms vary  according  to the type and value of  collateral,
length of  contract  and  creditworthiness  of the  borrower.  The  underwriting
standards  employed by the Bank for consumer  loans  include an  application,  a
determination  of  the  applicant's  payment  history  on  other  debts  and  an
assessment of ability to meet existing  obligations and payments on the proposed
loan. Although creditworthiness of the applicant is a primary consideration, the
underwriting process also includes a comparison of the value of the security, if
any, in relation to the proposed loan amount.

     Consumer loans may entail greater credit risk than do residential  mortgage
loans,  particularly  in the case of consumer  loans which are  unsecured or are
secured  by  rapidly  depreciable  assets,  such as  automobiles.  Further,  any
repossessed collateral for a defaulted consumer loan may not provide an adequate
source of repayment of the  outstanding  loan balance as a result of the greater
likelihood  of  damage,  loss  or  depreciation.   In  addition,  consumer  loan
collections are dependent on the borrower's continuing financial stability,  and
thus  are  more  likely  to  be  affected  by  adverse  personal  circumstances.
Furthermore,  the  application  of various  federal  and state  laws,  including
bankruptcy and  insolvency  laws, may limit the amount which can be recovered on
such loans. At June 30, 1998,

8

<PAGE>

all of the Bank's consumer loans were performing in accordance with their terms.
See "- NonPerforming  Assets and Classified Assets." There can be no assurances,
however, that delinquencies will not occur in the future.

     Multi-Family Lending. The Bank offers fixed-rate balloon multi-family loans
for terms of six  months,  three  years and five  years,  and with  amortization
schedules of up to 20 years. The Bank will generally lend up to 80% of the value
of the collateral  securing the loan. For the year ended June 30, 1998, the Bank
had $220,000 of multi-family  real estate loans or 1.3% of the Bank's gross loan
portfolio none of these loans were non-performing at that date.

     Multi-family  lending is generally  considered to involve a higher level of
credit risk than one-to four-family  residential  lending.  This greater risk in
multi-family  lending is due to several factors,  including the concentration of
principal  in a limited  number of loans and  borrowers,  the  effect of general
economic conditions on income producing  properties and the increased difficulty
of evaluating and monitoring these types of loans. Furthermore, the repayment of
loans  secured by  multi-family  real  estate is  typically  dependent  upon the
successful  operation of the related real estate project.  If the cash flow from
the project is reduced (for example, if leases are not obtained or renewed, or a
bankruptcy  court  modifies a lease term, or a major tenant is unable to fulfill
its  lease  obligations),  the  borrower's  ability  to  repay  the  loan may be
impaired.

Construction or Development Lending

     The Bank offers construction loans to both builders and individuals for the
construction  of  one-  to  four-family   residences  or  commercial  buildings.
Currently,  such loans are offered with  fixed-rates of interest.  Following the
construction  period,  these loans may become permanent loans, with terms of six
months,  three  years,  and five years and with  maturity  schedules of up to 30
years for  residential  property and 20 years for commercial  property.  For the
year ended  June 30,  1998,  the  Bank's  construction  loan  portfolio  totaled
$800,000 or 4.9% of its gross loan portfolio.

     Construction  lending is generally  considered to involve a higher level of
credit risk since the risk of loss on  construction  loans is dependent  largely
upon the accuracy of the initial  estimate of the  individual  property's  value
upon  completion of the project and the estimated cost  (including  interest) of
the  project.  If the cost  estimate  proves to be  inaccurate,  the Bank may be
required  to advance  funds  beyond the amount  originally  committed  to permit
completion of the project.


                                        9

<PAGE>

Originations, Purchases and Sales of Loans

     Loan  originations  are developed from continuing  business with depositors
and borrowers,  soliciting realtors, builders, walk-in customers and third-party
sources.

     While the Bank currently  originates  only  fixed-rate  balloon loans,  its
ability to originate  loans to a certain  extent is dependent  upon the relative
customer demand for loans in its market,  which is affected by the interest rate
environment,  among  other  factors.  For the  year  June  30,  1998,  the  Bank
originated $8,511,000 in fixed-rate loans.

     The Bank from  time-to-time  has sold  through  participations  fixed  rate
commercial  business and real estate loan originations as part of its management
policies.  During the fiscal year ended June 30, 1998,  the Bank sold $42,000 in
fixed rate  commercial  real estate  loans.  Sales of these loans  generally are
beneficial to the Bank since these sales provide  funds for  additional  lending
and other investments and increase liquidity.

     During  fiscal  1998,  the  Bank  did  not  purchase  any  whole  loans  or
participations of loans.



                                       10

<PAGE>

     The following table shows the loan origination and repayment  activities of
the Bank for the periods indicated.

<TABLE>
<CAPTION>
                                                         Year Ended June 30,
                                                    ---------------------------
                                                     1996       1997       1998
                                                    ------     ------     ------
                                                           (In Thousands)
<S>                                                 <C>        <C>        <C>   
Originations by type:
 Fixed rate:
  Real estate - one- to four-family ...........     $  726     $1,475     $2,121
              - commercial ....................        653      2,628      1,844
              - multi-family ..................         85         --         49
              - construction ..................        474      1,381      2,120
  Non-real estate - consumer ..................        705        793        897
                  - commercial business .......      1,387      2,524      1,480
                                                    ------     ------     ------
         Total fixed-rate .....................      4,030      8,801      8,511
                                                    ------     ------     ------
         Total loans originated ...............      4,030      8,801      8,511
                                                    ------     ------     ------

Purchases:
Real estate - commercial ......................        190         --         --
Non-real estate - commercial business .........        589        651         --
                                                    ------     ------     ------
         Total loans purchased ................        779        651         --
                                                    ------     ------     ------
         Total purchased ......................        779        651         --
                                                    ------     ------     ------

Sales and Repayments:
Real estate - commercial ......................         81        530         42
Non-real estate - commercial business .........        409         --         --
                                                    ------     ------     ------
         Total loans sold .....................        490        530         42
Mortgage-backed securities ....................         10          7          2
                                                    ------     ------     ------
Principal repayments ..........................      3,643      5,663      6,391
                                                    ------     ------     ------
         Total reductions .....................      3,653      6,200      6,435
                                                    ------     ------     ------
         Net increase (decrease) ..............     $  666     $3,252     $2,076
                                                    ======     ======     ======
</TABLE>

Asset Quality

     General.  When a borrower  fails to make a required  payment on a loan, the
Bank attempts to cause the  delinquency  to be cured by contacting the borrower.
In the  case of loans  secured  by real  estate,  reminder  notices  are sent to
borrowers.  If payment is late,  appropriate  late  charges are  assessed  and a
notice of late charges is sent to the  borrower.  If the loan is in excess of 60
days  delinquent,  the loan will be  referred  to the Bank's  legal  counsel for
collection.

     When a loan becomes more than 90 days delinquent or is otherwise  impaired,
the Bank will  place  the loan on  non-accrual  status  and  previously  accrued
interest income on the loan is charged  against  current  income.  The loan will
remain on a non-accrual  status until it has  performed in  accordance  with its
terms for at least six months.

                                       11

<PAGE>

     Delinquent  consumer  loans are  handled  in a  similar  manner as to those
described  above;  however,  shorter  time frames for each step apply due to the
type of collateral  generally  associated  with such types of loans.  The Bank's
procedures  for  repossession  and sale of  consumer  collateral  are subject to
various requirements under applicable consumer protection laws.

     The following  table sets forth the Bank's loan  delinquencies  by type, by
amount and by percentage of type at June 30, 1998

<TABLE>
<CAPTION>
                                  Loans Delinquent For:
                                       60-89 Days                   Total Delinquent Loans
                              ------------------------------     ------------------------------
                                                     Percent                            Percent
                                                     of Loan                            of Loan
                              Number     Amount     Category     Number      Amount    Category
                              ------     ------     --------     ------      ------    --------

                                                   (Dollars in Thousands)
<S>                           <C>        <C>        <C>          <C>         <C>       <C>
Real Estate:
One- to four-family........   ---        $---       ---%         ---         $---      ---%
                              ---        ----                    ---         ----

     Total.................   ---        $---       ---%         ---         $---      ---%
                              ===        ====                    ===         ====
</TABLE>

     Non-Performing   Assets.  The  table  below  sets  forth  the  amounts  and
categories  of  non-performing  assets in the  Bank's  loan  portfolio.  For all
periods  presented,  the Bank has had no  troubled  debt  restructurings  (which
involve  forgiving  a portion of interest  or  principal  on any loans or making
loans at a rate  materially less than that of market rates).  Foreclosed  assets
include assets acquired in settlement of loans.

<TABLE>
<CAPTION>
                                                                                  June 30,
                                                        ------------------------------------------------------------
                                                         1994         1995          1996         1997          1998
                                                        ------       ------        ------       ------         -----
                                                                       (Dollars in Thousands)

<S>                                                     <C>          <C>           <C>          <C>             <C>
Accruing loans delinquent more than 90 days:
  One- to four-family...........................        $  ---       $  ---        $  ---       $  ---          $---
                                                        ------       ------        ------       ------          ----
     Total......................................        $  ---       $  ---        $  ---       $  ---          $---
                                                        ------       ------        ------       ------          ----

Total non-performing assets.....................        $  ---       $  ---        $  ---       $  ---          $---
                                                        ======       ======        ======       ======          ====
Total as a percentage of total assets...........          ---%         ---%          ---%         ---%          ---%
                                                          ===          ===           ===          ===           ===
</TABLE>

     Classified Assets.  Federal  regulations  provide for the classification of
loans and other assets,  such as debt and equity  securities,  considered by the
Office of the Comptroller of the Currency  ("OCC") to be of lesser  quality,  as
"substandard,"  "doubtful" or "loss." An asset is considered "substandard" if it
is  inadequately  protected by the current net worth and paying  capacity of the
obligor or the collateral  pledged, if any.  "Substandard"  assets include those
characterized by the "distinct  possibility"  that the insured  institution will
sustain "some loss" if the deficiencies are not corrected.  Assets classified as
"doubtful" have all of the weaknesses inherent in those classified "substandard"
with the added characteristic that the weaknesses present make "collection or

                                       12

<PAGE>

liquidation in full" on the basis of currently  existing  facts,  conditions and
values,  "highly  questionable and improbable."  Assets classified as "loss" are
those considered "uncollectible" and of such little value that their continuance
as assets without the establishment of a specific loss reserve is not warranted.

     When an insured institution classifies problem assets as either substandard
or doubtful,  it may establish general allowances for losses in an amount deemed
prudent by management.  General allowances  represent loss allowances which have
been  established  to  recognize  the  inherent  risk  associated  with  lending
activities,  but which, unlike specific  allowances,  have not been allocated to
particular problem assets. When an insured institution classifies problem assets
as "loss," it is required  either to establish a specific  allowance  for losses
equal to 100% of that portion of the asset so classified  or to charge-off  such
amount.  An institution's  determination as to the  classification of its assets
and  the  amount  of its  valuation  allowances  is  subject  to  review  by the
regulatory authorities, who may order the establishment of additional general or
specific loss allowances.

     In connection  with the filing of its periodic  reports with the OCC and in
accordance with its  classification of assets policy, the Bank regularly reviews
loans in its portfolio to determine  whether such assets require  classification
in accordance with applicable  regulations.  On the basis of management's review
of its assets,  at June 30, 1998, the Bank had classified a total of none of its
assets as  substandard,  none as doubtful,  and none as loss.  At June 30, 1998,
total classified assets comprised $0, or 0% of the Bank's capital,  or 0% of the
Bank's total assets.

     Other Loans of Concern. As of June 30, 1998, there were no loans classified
by the Bank with respect to which known  information  about the possible  credit
problems of the  borrowers  or the cash flows of the  security  properties  have
caused  management  to have some  doubts as to the ability of the  borrowers  to
comply  with  present  loan  repayment  terms and which may result in the future
inclusion of such items in the non-performing asset categories.

     Allowance for Loan Losses. The allowance for loan losses is maintained at a
level which,  in  management's  judgment,  is adequate to absorb  credit  losses
inherent  in the  loan  portfolio.  The  amount  of the  allowance  is  based on
management's  evaluation of the collectibility of the loan portfolio,  including
the nature of the portfolio,  credit  concentrations,  trends in historical loss
experience,  specific  impaired loans and economic  conditions.  As discussed in
Note 1 to the financial statements,  the Bank adopted SFAS No. 114 as amended by
SFAS No. 118.  Under these  standards,  impaired loans are to be measured at the
present value of expected future cash flows  discounted at the loan's  effective
interest rate or, as a practical expedient, at the loans observable market price
or the  fair  value  of the  collateral  if the  loan is  collateral  dependent.
Homogeneous  loans, such as single-family  loans and most categories of consumer
loans,  are excluded from this  requirement.  Allowances  for impaired loans are
generally  determined  based  on  collateral  values  or the  present  value  of
estimated  cash flows.  The  adoption of SFAS 114 as amended by SFAS 118 did not
have a material impact on the  comparability of the credit risk tables presented
herein.  The  allowance is increased  by a provision  for loan losses,  which is
charged to expense and reduced by charge-offs, net of recoveries.

                                       13

<PAGE>

     Real estate  properties  acquired  through  foreclosure are recorded at the
lower of cost or fair value minus  estimated  cost to sell. If fair value at the
date of  foreclosure  is  lower  than  the  balance  of the  related  loan,  the
difference  will be  charged-off to the allowance for loan losses at the time of
transfer.  Valuations  are  periodically  updated by management and if the value
declines,  a specific  provision for losses on such property is established by a
charge to operations.  At June 30, 1998, the Bank had no real estate  properties
acquired through foreclosure.

     Although management believes that it uses the best information available to
determine  the  allowance,   unforeseen   market   conditions  could  result  in
adjustments and net earnings could be  significantly  affected if  circumstances
differ   substantially   from  the   assumptions   used  in  making   the  final
determination.  Future additions to the Bank's allowance for loan losses will be
the result of periodic loan,  property and collateral reviews and thus cannot be
predicted in advance. In addition,  federal regulatory agencies,  as an integral
part of the examination  process,  periodically  review the Bank's allowance for
loan losses.  Such agencies may require the Bank to increase the allowance based
upon their  judgment of the  information  available to them at the time of their
examination. At June 30, 1998, the Bank had a total allowance for loan losses of
$133,417,  representing .9% of the Bank's loans,  net. The additional  provision
was recorded because of the increase in the volume of commercial loans. See Note
3 of the Notes to Financial Statements.


                                       14

<PAGE>

     The  distribution of the Bank's  allowance for losses on loans at the dates
indicated is summarized as follows:

<TABLE>
<CAPTION>
                                                                                                  June 30,
                        ---------------------------------------------------------------------------------------------------
                                     1994                              1995                               1996
                        ---------------------------------------------------------------------------------------------------
                                              Percent                           Percent                           Percent  
                                              of Loans                          of Loans                          of Loans 
                                      Loan    in Each                   Loan    in Each                   Loan    in Each  
                        Amount of    Amounts  Category    Amount of    Amounts  Category    Amount of    Amounts  Category 
                        Loan Loss      by     to Total    Loan Loss      by     to Total    Loan Loss      by     to Total 
                        Allowance   Category     Loans    Allowance   Category     Loans    Allowance   Category     Loans 
                        ---------   --------  --------    ---------   --------  --------    ---------   --------  -------- 
                                                                                               (In thousands)
<S>                        <C>       <C>        <C>           <C>      <C>        <C>           <C>      <C>        <C>   
One- to four-family        $90       $6,251     65.30%        $90      $6,704     69.10%        $92      $7,175     66.40%
Commercial real
  estate ..........          9          838      8.80           9         969     10.00          10         702      6.50 
Multi-family ......          1           40       .40           1         156      1.60           1         206      1.91 
Construction ......         --          222      2.30          --          --        --          --         101       .93 
Consumer ..........          4          605      6.30           4         413      4.30           4         426      3.94 
Commercial
  business ........          8        1,264     13.20           8       1,169     12.00          10       1,975     18.28 
Unallocated .......          1           --        --           1          --        --           1          --        -- 
Financing leases ..         --          359      3.70          --         291      3.00          --         220      2.04 
                         -----      -------    ------     -------     -------    ------     -------     -------    ------ 
     Total ........       $113       $9,579    100.00%       $113      $9,702    100.00%       $118     $10,805    100.00%
                         =====      =======    ======     =======     =======    ======     =======     =======    ====== 

<CAPTION>

                        ----------------------------------------------------------------
                                       1997                               1998
                        ---------------------------------- -----------------------------
                                              Percent                           Percent 
                                              of Loans                          of Loans
                                      Loan    in Each                   Loan    in Each 
                        Amount of    Amounts  Category    Amount of    Amounts  Category
                        Loan Loss      by     to Total    Loan Loss      by     to Total
                        Allowance   Category     Loans    Allowance   Category     Loans
                        ---------   --------  --------    ---------   --------  --------
<S>                       <C>        <C>       <C>         <C>        <C>        <C>   
One- to four-family       $92        $5,801    41.66%      $  95      $ 6,606     40.47%
Commercial real
  estate ..........        14         3,419    24.55          15        4,463     27.34
Multi-family ......         1           187     1.34           1          220      1.35
Construction ......         2           433     3.11           2          800      4.90
Consumer ..........         4           971     6.97           4          711      4.36
Commercial
  business ........        14         2,969    21.32          15        3,454     21.16
Unallocated .......         1            --       --           1           --        --
Financing leases ..        --           146     1.05          --           68       .42
                       ------       -------   ------     -------      -------    ------
     Total ........      $128       $13,926   100.00%       $133      $16,322    100.00%
                       ======       =======   ======     =======      =======    ======
</TABLE>


                                       15

<PAGE>

     The following table sets forth an analysis of the Bank's allowance for loan
losses.

<TABLE>
<CAPTION>
                                                                             Year Ended June 30,
                                                         ---------------------------------------------------------
                                                          1994         1995         1996         1997        1998
                                                         ------       -----        ------        -----       -----
                                                                       (Dollars in Thousands)

<S>                                                      <C>          <C>           <C>          <C>         <C>  
Balance at beginning of period....................       $  113       $ 113         $ 113        $ 118       $ 128

Provision for loan losses.........................          ---          10             5           10           5
                                                        -------       -----        ------       ------    --------

Charge-offs:
  One- to four-family.............................          ---         ---           ---          ---         ---
  Multi-family....................................          ---         (10)          ---          ---         ---
                                                        -------       -----       -------      -------    --------
                                                            ---         (10)          ---          ---         ---
                                                        -------       -----       -------      -------    --------

Net charge-offs...................................          ---         (10)          ---          ---         ---
                                                        -------      ------       -------       ------    --------
Balance at end of period..........................        $ 113       $ 113        $  118        $ 128       $ 133
                                                          =====       =====        ======        =====       =====

Ratio of net charge-offs during the period to      
 average loans outstanding during the period......         ---%        .10%          ---%         ---%        ---%
                                                        ======        ====        ======       ======      ======

Ratio of net charge-offs during the period to                                                          
 average non-performing assets....................         ---%        ---%          ---%         ---%        ---%
                                                        ======       =====        ======       ======      ======
</TABLE>

Investment Activities

     General.  National  banking  associations  have the  authority to invest in
various types of liquid assets,  including  United States Treasury  obligations,
securities  of various  federal  agencies,  certain  certificates  of deposit of
insured banks and savings institutions, certain bankers' acceptances, repurchase
agreements and federal funds.  Subject to various  restrictions,  national banks
may also invest their assets in certain  investment  securities and mutual funds
whose assets  conform to the  investments  that a national bank is authorized to
make directly.

     Generally,  the investment  policy of the Bank, as established by the Board
of Directors,  is to invest funds among various  categories of  investments  and
maturities  based upon the Bank's liquidity  needs,  asset/liability  management
policies, investment quality, marketability and performance objectives.

     Investment  Securities.  For the year  ended  June  30,  1998,  the  Bank's
investment  securities  (including a $155,300  investment in the common stock of
the Federal  Reserve Bank of St. Louis and the Federal Home Loan Bank of Chicago
("FHLB"))  totaled  $2.8 million or 12.4% of its total  assets.  It has been the
Bank's general policy to invest in U.S. government securities and federal agency
obligations and other investment securities.  As of June 30, 1998, the Bank held
$257,000 in Federal  Home Loan  Mortgage  Corporation  stock.  See Note 2 of the
Notes to Financial Statements.


                                       16

<PAGE>

     National  Banks are  restricted in investments in corporate debt and equity
securities.  These restrictions  include prohibitions against investments in the
debt  securities  of any one  issuer in excess of 15% of the  Bank's  unimpaired
capital and unimpaired surplus as defined by federal regulations,  which totaled
$964,000 as of June 30, 1998,  plus an  additional  10% if the  investments  are
fully secured by readily marketable  collateral.  At June 30, 1998, the Bank was
in compliance  with this  regulation.  See  "Regulation - Federal  Regulation of
National  Banks"  for a  discussion  of  additional  restrictions  on the Bank's
investment activities.



                                       17

<PAGE>

     The following  table sets forth the  composition of the Bank's  investments
and mortgage-backed  securities at the dates indicated.  See Note 2 of the Notes
to Financial Statements.

<TABLE>
<CAPTION>
                                                                                                At June 30,
                                                                    1996                      1997                      1998
                                                             ------------------        ------------------        ------------------
                                                              Book        % of          Book         % of         Book         % of
                                                             Value        Total        Value        Total        Value        Total
                                                             ------       -----        ------       -----        ------       -----
                                                                                          (Dollars in Thousands)
<S>                                                          <C>           <C>         <C>          <C>          <C>          <C>  
Securities:
  Mutual funds .......................................       $   --         ---%       $   --         ---%       $   --         ---%
  FHLMC common stock .................................          116        1.75           191        5.14           257        5.21
  FHLB securities ....................................          990       14.89         1,003       26.98         1,000       20.30
  FNMA securities ....................................           --          --            --          --           779       15.81
  FRB stock ..........................................           68        1.02            68        1.83            68        1.38
  FHLB stock .........................................           66         .99            66        1.77            88        1.79
                                                             ------       -----        ------       -----        ------       -----
     Total equity securities and FHLB stock ..........       $1,240       18.65%       $1,328       35.72%       $2,192       44.49%
                                                             ======       =====        ======       =====        ======       =====

Other interest-earning assets:
  Interest-bearing deposits with banks(1) ............       $4,351       65.45%       $1,458       39.21%        2,121       43.05
                                                             ------       -----        ------       -----        ------       -----
     Total ...........................................       $4,351       65.45%       $1,458       39.21%       $2,121       43.05%
                                                             ======       =====        ======       =====        ======       =====

Mortgage-backed securities:
  FHLMC pool .........................................       $1,025       15.42%       $  907       24.40        $  592       12.01%
  GNMA ...............................................           32         .48            25         .67%           22         .45
                                                             ------       -----        ------       -----        ------       -----
     Total mortgage-backed securities ................       $1,057       15.90%       $  932       25.07%       $  614       12.46%
                                                             ======       =====        ======       ======       ======       =====
</TABLE>

- ----------
(1) Comprised substantially of over-night deposits with the FHLB-Chicago.


                                       18

<PAGE>

     The Bank's  investment  securities  portfolio at June 30,  1998,  contained
neither  tax-exempt  securities  nor  securities of any issuer with an aggregate
book value in excess of 10% of the Bank's  retained  earnings,  excluding  those
issued by the U.S. government, or its agencies.

     The Bank's investments, including the mortgage-backed securities portfolio,
are managed in accordance with a written  investment policy adopted by the Board
of Directors.

     OCC guidelines,  as well as those of the other federal banking  regulators,
regarding   investment   portfolio   policy  and  accounting   require   savings
associations  to  categorize  securities  and certain  other  assets as held for
"investment,"  "sale," or "trading." In addition,  effective  April 1, 1994, the
Bank  adopted  SFAS 115 which  states  that  securities  available  for sale are
accounted for at fair value and securities  which  management has the intent and
the Bank has the ability to hold to maturity are  accounted  for on an amortized
cost  basis.  The  Bank's  investment  policy  has  strategies  for each type of
security.  At June  30,  1998,  the  Bank  classified  investments  in  FHLMC as
available for sale. See Note 2 of the Notes to Financial Statements.

     Mortgage-backed Securities. The Bank has historically invested primarily in
government agency obligations,  which are backed by the full faith and credit of
the U.S. Government.  At June 30, 1998, the Bank's investment in mortgage-backed
securities totaled $614,000 or 2.9% of its total assets. The market value of the
Bank's  mortgage-backed  securities was $8,000 more than their carrying value at
June 30, 1998. At June 30, 1998, the Bank's GNMA securities have been classified
as   held-to-maturity,   and   the   FHLMC   pool   has   been   classified   as
available-for-sale. See Note 2 of the Notes to Financial Statements.

     The  following  table sets forth the  contractual  maturities of the Bank's
mortgage-backed securities at June 30, 1998.

<TABLE>
<CAPTION>
                                                                                                               
                                                                             Due in                                June 30,  
                                                   -----------------------------------------------------------       1998    
                                                   6 Months     6 Months      1 to        3 to 5       5 to 10     Balance
                                                    or Less     to 1 Year    3 Years       Years        Years    Outstanding
                                                   --------     ---------    -------      ------       -------   -----------
                                                                                (In Thousands)
<S>                                                   <C>          <C>         <C>         <C>          <C>          <C> 
Mortgage-backed securities.......................     $60          $60         $243        $243         $  8         $614
                                                      ---          ---         ----        ----         ----         ----

     Total.......................................     $60          $60         $243        $243          $ 8         $614
                                                      ===          ===         ====        ====          ===         ====
</TABLE>

Sources of Funds

     General.  The  Bank's  primary  sources of funds are  deposits,  receipt of
principal and interest on loans and securities, interest earned on deposits with
other banks, and other funds provided from operations.


                                       19

<PAGE>

     FHLB advances have been used recently to support lending  activities and to
assist in the Bank's asset/liability  management strategy. At June 30, 1998, the
Bank had $1,750,000 in FHLB advances,  and had the capacity to borrow up to $3.6
million from the FHLB.

     Deposits. The Bank offers a variety of deposit accounts having a wide range
of interest  rates and terms.  The Bank's  deposits  consist of passbook,  money
market deposit  accounts and  certificate  accounts.  The  certificate  accounts
currently range in terms from 90 days to five years.  The Bank has a significant
amount of deposits that will mature within one year. However, management expects
that virtually all of the deposits will be renewed.

     The Bank relies primarily on advertising,  competitive pricing policies and
customer  service to attract  and retain  these  deposits.  Currently,  The Bank
solicits  deposits from its market area only, and does not use brokers to obtain
deposits.  The flow of deposits is influenced  significantly by general economic
conditions,   changes  in  money  market  and  prevailing   interest  rates  and
competition.

     The Bank has become more susceptible to short-term  fluctuations in deposit
flows as customers have become more interest rate conscious.  The Bank endeavors
to  manage  the  pricing  of its  deposits  in  keeping  with its  profitability
objectives giving consideration to its asset/liability  management.  The ability
of the Bank to  attract  and  maintain  savings  accounts  and  certificates  of
deposit, and the rates paid on these deposits,  has been and will continue to be
significantly affected by market conditions.

     The  following  table sets forth the  savings  flows at the Bank during the
periods indicated.

                                                          June 30,
                                           ------------------------------------
                                             1996           1997          1998
                                           -------        -------       -------
                                                      (Dollars in Thousands)

Opening balance .....................      $ 9,167        $ 8,912       $ 9,244
Deposits ............................        4,692          6,221         8,344
Withdrawals .........................        5,181          6,093         5,557
Interest credited ...................          234            204           263
                                           -------        -------       -------
Ending balance ......................      $ 8,912        $ 9,244       $12,294
                                           =======        =======       =======
Net increase (decrease) .............      $  (255)       $   332       $ 3,050
                                           =======        =======       =======
Percent increase (decrease) .........        (2.78)%         3.73%        32.99%
                                           =======        =======       =======

                                       20

<PAGE>

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

<TABLE>
<CAPTION>
                                                                                  Year Ended June 30,
                                                       ------------------------------------------------------------------------
                                                               1996                      1997                      1998
                                                       --------------------      --------------------      --------------------
                                                                    Percent                   Percent                   Percent
                                                       Amount      of Total      Amount      of Total      Amount      of Total
                                                       ------      --------      ------      --------      ------      --------
                                                                              (Dollars in Thousands)
<S>                                                    <C>           <C>         <C>           <C>         <C>           <C>   
Transactions and Savings Deposits:

Passbook Accounts 3.00 - 3.75% variable ...........    $ 1,426       15.91%      $ 1,941       20.85%      $ 1,871       15.10%
Variable Money Market Accounts 3.00 - 4.00% .......      1,181       13.17           384        4.13           681        5.49
                                                       -------      ------       -------      ------       -------      ------

Total Non-Certificates ............................      2,607       29.08         2,325       24.98         2,552       20.59
                                                       -------      ------       -------      ------       -------      ------

Certificates:

 0.00-4.00% .......................................        101        1.13            --          --            40         .32
 4.01-5.00% .......................................      2,645       29.50           324        3.48           240        1.94
 5.01-6.00% .......................................      3,217       35.89         6,540       70.26         8,927       72.04
 6.01-7.00% .......................................        342        3.81            54         .58           534        4.31
 7.01-8.00% .......................................         --          --            --          --            --          --
                                                       -------      ------       -------      ------       -------      ------

Total Certificates ................................      6,305       70.33         6,918       74.32         9,741       78.61
                                                       -------      ------       -------      ------       -------      ------
Accrued Interest ..................................         53         .59            65         .70            99         .80
                                                       -------      ------       -------      ------       -------      ------
Total Deposits ....................................    $ 8,965      100.00%      $ 9,308      100.00%      $12,392      100.00%
                                                       =======      ======       =======      ======       =======      ======
</TABLE>

                                       21

<PAGE>

     The  following  table shows rate and  maturity  information  for the Bank's
certificates of deposit as of June 30, 1998.

<TABLE>
<CAPTION>
                                                4.01-        5.01-      6.01-                      Percent
                                    4.00%       5.00%        6.00%      7.00%         Total       of Total
                                   ------       -----        -----      -----         -----       --------
                                                           (Dollars in Thousands)
<S>                                <C>          <C>         <C>          <C>          <C>           <C>   
Certificate accounts
    maturing
in quarter ending:

September 30, 1998.............    $ 40         $240        $6,300       $459         $7,039        72.26%
December 31, 1998..............     ---          ---         1,782         15          1,797        18.45
March 31, 1999.................     ---          ---           281        ---            281         2.88
June 30, 1999..................     ---          ---           564         60            624         6.41
                                   ----        -----        ------      -----       --------       ------

   Total.......................    $ 40         $240        $8,927       $534         $9,741       100.00%
                                   ====         ====        ======       ====         ======       ======

   Percent of total............     .41%        2.47%       91.64%      5.48%
                                   ====         =====       ======      =====
</TABLE>

     The  following  table  indicates the amount of the Bank's  certificates  of
deposit and other deposits by time remaining until maturity as of June 30, 1998.

<TABLE>
<CAPTION>
                                                          Maturity
                                                --------------------------
                                                           Over     Over
                                                3 Months  3 to 6   6 to 12
                                                or Less   Months   Months    Total
                                                -------   ------   ------    -----
                                                            (In thousands)

<S>                                              <C>      <C>      <C>      <C>   
Certificates of deposit less than $100,000....   $6,039   $1,226   $  705   $7,970
                                                 
Certificates of deposit of $100,000 or more...      700      571      100    1,371
                                                 
Public funds (1) .............................      300       --      100      400
                                                 ------   ------   ------   ------
                                                 
Total certificates of deposit ................   $7,039   $1,797   $  905   $9,741
                                                 ======   ======   ======   ======
</TABLE>

- ----------
(1)  Deposits from governmental and other public entities.


Subsidiary Activities

     The Bank is permitted by OCC  regulations  to invest  unlimited  amounts in
subsidiaries that are engaged in activities in which the parent bank may engage.
In addition,  a national bank may invest limited  amounts in  subsidiaries  that
provide  banking  services,   such  as  data  processing,   to  other  financial
institutions. At June 30, 1998, the Bank had no subsidiaries.

                                       22

<PAGE>

                                   REGULATION


     General. The Company is a registered bank holding company, subject to broad
federal  regulation  and oversight by the FRB. The Bank is a national  bank, the
deposits of which are federally  insured and backed by the full faith and credit
of the  United  States  Government.  Accordingly,  the Bank is  subject to broad
federal regulation and oversight extending to all its operations by the OCC, the
FDIC and the FRB. The Bank is also a member of the FHLB of Chicago.  The Bank is
a member of the SAIF and the deposits of the Bank are insured by the FDIC.

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

Federal Regulation of National Banks

     The OCC has extensive  authority over the operations of national  banks. As
part of this authority,  the Bank is required to file periodic  reports with the
OCC and is subject to periodic  examinations  by the OCC. All national banks are
subject to a semi-annual assessment, based upon the bank's total assets, to fund
the operations of the OCC.

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

     The  Bank's  loans-to-one  borrower  limit is  generally  limited to 15% of
unimpaired  capital and surplus.  At June 30, 1998, the maximum amount which the
Bank could have lent under  this limit to any one  borrower  and the  borrower's
related entities was approximately  $964,000.  At June 30, 1998, the Bank had no
loans or groups of loans to  related  borrowers  with  outstanding  balances  in
excess of this amount. The Bank's five largest lending  relationship at June 30,
1998 were as follows:  (i)  $838,000  consisting  of three loans to one borrower
secured primarily by real estate and agricultural  equipment located in Lawrence
County,  Illinois and Knox County,  Indiana;  (ii) $764,000  consisting of three
loans to one borrower  secured  primarily by office buildings and houses in Knox
County,  Indiana;  (iii) $597,000  consisting of nine loans secured primarily by
real estate in Champaign County, Illinois; (iv) $589,000 consisting of two loans
to one  borrower  secured  by oil  leases and real  estate  located in  Crawford
County,  Illinois;  and (v) $564,500 consisting of five loans secured by titles,
equipment and inventory located in Lawrence County,  Illinois. At June 30, 1998,
all of these loans  totaling  $3.4 million in the aggregate  were  performing in
accordance with their terms.


                                       23

<PAGE>

     The  OCC,  as well as the  other  federal  banking  agencies,  has  adopted
guidelines  establishing  safety and soundness standards on such matters as loan
underwriting and  documentation,  internal controls and audit systems,  interest
rate risk exposure and compensation and other employee benefits. Any institution
which fails to comply with these  standards  must submit a  compliance  plan.  A
failure to submit a plan or to comply  with an  approved  plan will  subject the
institution to further enforcement action. The OCC and the other federal banking
agencies have also proposed additional  guidelines on asset quality and earnings
standards.  No assurance can be given as to whether or in what form the proposed
regulations will be adopted.

Insurance of Accounts and Regulation by the FDIC

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

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

     In order to equalize the deposit  insurance  premium  schedules for BIF and
SAIF insured institutions, the FDIC imposed a one-time special assessment on all
SAIF-assessable deposits pursuant to federal legislation passed on September 30,
1996. The Company's special assessment,  which was $62,144, was paid in November
1996, but accrued for the fiscal year ended June 30, 1997.  Effective January 1,
1997, the premium schedule for BIF and SAIF insured  institutions  ranged from 0
to 27 basis points.  However,  SAIF-insured  institutions  are required to pay a
Financing Corporation (FICO) assessment,  in order to fund the interest on bonds
issued to resolve thrift  failures in the 1980s,  equal to 6.48 basis points for
each $100 in domestic deposits, while BIF-insured institutions pay an assessment
equal to 1.52 basis points for each $100 in domestic deposits. The assessment is
expected  to  be reduced to 2.43 no later than January 1, 2000, when BIF insured

                                       24

<PAGE>

institutions fully participate in the assessment.  These assessments,  which may
be revised based upon the level of BIF and SAIF deposits will continue until the
bonds mature in the year 2017.

     National Banks. The Bank is subject to the capital  regulations of the OCC.
The OCC's  regulations  establish two capital  standards for national  banks:  a
leverage requirement and a risk-based capital requirement.  In addition, the OCC
may, on a case-by-case basis,  establish individual minimum capital requirements
for a national bank that vary from the requirements  which would otherwise apply
under OCC  regulations.  A  national  bank that  fails to  satisfy  the  capital
requirements  established  under the OCC's  regulations  will be subject to such
administrative action or sanctions as the OCC deems appropriate.

     The leverage  ratio  adopted by the OCC requires a minimum ratio of "Tier 1
capital" to adjusted  total  assets of 3% for national  banks rated  composite 1
under the CAMEL rating system for banks.  National  banks not rated  composite 1
under the CAMEL rating system for banks are required to maintain a minimum ratio
of Tier 1 capital to adjusted total assets of 4% to 5%, depending upon the level
and nature of risks of their  operations.  For  purposes  of the OCC's  leverage
requirement,  Tier 1 capital generally consists of common  stockholders'  equity
and retained  income and certain  non-cumulative  perpetual  preferred stock and
related  income,  except  that no  intangibles  and certain  purchased  mortgage
servicing  rights and  purchased  credit card  relationships  may be included in
capital.

     The risk-based  capital  requirements  established by the OCC's regulations
require national banks to maintain "total capital" equal to at least 8% of total
risk-weighted assets. For purposes of the risk-based capital requirement, "total
capital"  means Tier 1 capital  (as  described  above)  plus  "Tier 2  capital,"
provided  that the amount of Tier 2 capital  may not exceed the amount of Tier 1
capital,  less certain assets.  The components of Tier 2 capital include certain
permanent and maturing  capital  instruments that do not qualify as core capital
and general valuation loan and lease loss allowances up to a maximum of 1.25% of
risk-weighted assets.

     The OCC has revised its risk-based  capital  requirements to permit the OCC
to require  higher levels of capital for an institution in light of its interest
rate risk. In addition,  the OCC has proposed  that a bank's  interest rate risk
exposure would be quantified  using either the  measurement  system set forth in
the proposal or the institution's internal model for measuring such exposure, if
such model is determined  to be adequate by the  institution's  examiner.  Small
institutions  that are highly  capitalized and have minimal  interest rate risk,
such as the Bank, would be exempt from the rule unless  otherwise  determined by
the OCC.  Management  of the Bank has not  determined  what effect,  if any, the
OCC's proposed  interest rate risk component  would have on the National  Bank's
capital if adopted as proposed.

     Prompt  Corrective  Action.  The  OCC  is  authorized  and,  under  certain
circumstances required, to take certain actions against national banks that fail
to meet their capital requirements. The OCC is generally required to take action
to restrict  the  activities  of an  "undercapitalized  association"  (generally
defined to be one with less than either a 4% core capital ratio, a 4% Tier 1

                                       25

<PAGE>

risked-based  capital  ratio  or an  8%  risk-based  capital  ratio).  Any  such
association  must  submit a  capital  restoration  plan and  until  such plan is
approved by the OCC may not increase its assets,  acquire  another  institution,
establish a branch or engage in any new  activities,  and generally may not make
capital   distributions.   The  OCC  is  authorized  to  impose  the  additional
restrictions that are applicable to significantly undercapitalized associations.

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

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

     The  imposition by the OCC of any of these  measures on the Bank may have a
substantial  adverse effect on the Bank's  operations and  profitability and the
value of the Company's Common Stock.

Limitations on Dividends and Other Capital Distributions

     The Bank's  ability to pay  dividends is governed by the National  Bank Act
and OCC  regulations.  Under such statute and  regulations,  all  dividends by a
national  bank  must be paid out of  current  or  retained  net  profits,  after
deducting  reserves  for losses and bad debts.  The  National  Bank Act  further
restricts the payment of dividends out of net profits by  prohibiting a national
bank from  declaring  a cash  dividend  on its shares of common  stock until the
surplus fund equals the amount of capital stock or, if the surplus fund does not
equal the amount of capital stock, until one-tenth of the Bank's net profits for
the preceding  half year in the case of quarterly or semi-annual  dividends,  or
the  preceding  two  half-year  periods  in the case of  annual  dividends,  are
transferred  to the surplus fund. In addition,  the prior approval of the OCC is
required for the payment of a dividend if the total of all dividends declared by
a national  bank in any calendar  year would exceed the total of its net profits
for the year combined with its net profits for the two preceding years, less any
required  transfers  to surplus or a fund for the  retirement  of any  preferred
stock.

     The OCC has the  authority  to  prohibit  the  payment  of  dividends  by a
national  bank when it  determines  such  payment  to be an unsafe  and  unsound
banking practice. In addition, the Bank

                                       26

<PAGE>

would be prohibited by federal  statute and the OCC's prompt  corrective  action
regulations from making any capital  distribution if, after giving effect to the
distribution, the Bank would be classified as "undercapitalized" under the OCC's
regulations.  See "-- Prompt Corrective Action." Finally,  the Bank would not be
able to pay  dividends  on its  capital  stock if its capital  would  thereby be
reduced below the remaining  balance of the liquidation  account  established in
connection with the Association's Conversion.

Accounting

     The OCC  requires  that  investment  activities  of a  national  bank be in
compliance with approved and documented investment policies and strategies,  and
must  be  accounted  for  in  accordance  with  generally  accepted   accounting
principles ("GAAP"). Accordingly,  management must support its classification of
and accounting for loans and securities (i.e., whether held for investment, sale
or trading) with appropriate documentation. The Bank is in compliance with these
requirements.

Community Reinvestment Act

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

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

     Generally,  transactions  between a savings association or its subsidiaries
and its  affiliates  are  required  to be on terms as  favorable  to the Bank as
transactions with  non-affiliates.  In addition,  certain of these transactions,
such as loans to an  affiliate,  are  restricted  to a percentage  of the Bank's
capital.  Affiliates  of the Bank  include  any  company  which is under  common
control with the Bank. In addition,  the Bank may not acquire the  securities of
most affiliates.  Subsidiaries of the Bank are not deemed  affiliates.  However,
the FRB has the discretion to treat subsidiaries of national banks as affiliates
on a case by case basis.

                                       27

<PAGE>

     Certain  transactions  with  directors,  officers  or  controlling  persons
("Insiders") are also subject to conflict of interest rules enforced by the OCC.
These  conflict  of  interest   regulations   and  other  statutes  also  impose
restrictions on loans to such persons and their related  interests.  Among other
things,  as  a  general  matter,  loans  to  Insiders  must  be  made  on  terms
substantially the same as for loans to unaffiliated individuals.

Federal Reserve System

     The FRB  requires  all  depository  institutions  to maintain  non-interest
bearing  reserves  at  specified  levels  against  their  transaction   accounts
(primarily checking, NOW and Super NOW checking accounts). At June 30, 1998, the
Bank  had  $67,800  FRB  stock,  which  was in  compliance  with  these  reserve
requirements.

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

     The Bank is a member of the Federal Reserve System.

Holding Company Regulation

     General.  The Company is a bank holding  company,  registered with the FRB.
Bank holding companies are subject to comprehensive  regulation by the FRB under
the BHCA, and the regulations of the FRB. As a bank holding company, the Company
is required to file reports with the FRB and such additional  information as the
FRB may require, and will be subject to regular examinations by the FRB. The FRB
also has extensive enforcement authority over bank holding companies, including,
among other things, the ability to assess civil money penalties,  to issue cease
and  desist or  removal  orders and to  require  that a holding  company  divest
subsidiaries (including its bank subsidiaries).  In general, enforcement actions
may be initiated  for  violations of law and  regulations  and unsafe or unsound
practices.

     Under FRB policy, a bank holding company must serve as a source of strength
for its  subsidiary  banks.  Under  this  policy  the FRB may  require,  and has
required in the past, a holding company to contribute  additional  capital to an
undercapitalized subsidiary bank.

     Under the BHCA, a bank holding company must obtain FRB approval before: (I)
acquiring, directly or indirectly,  ownership or control of any voting shares of
another bank or bank holding company if, after such acquisition, it would own or
control  more than 5% of such shares  (unless it already  owns or  controls  the
majority of such shares);  (ii) acquiring all or substantially all of the assets
of another bank or bank holding company;  or (iii) merging or consolidating with
another bank holding company.


                                       28

<PAGE>

     The BHCA also prohibits a bank holding  company,  with certain  exceptions,
from  acquiring  direct or indirect  ownership or control of more than 5% of the
voting  shares of any company  which is not a bank or bank holding  company,  or
from engaging  directly or indirectly in activities other than those of banking,
managing or controlling banks, or providing  services for its subsidiaries.  The
principal  exceptions to these prohibitions  involve certain non-bank activities
which,  by  statute  or by FRB  regulation  or order,  have been  identified  as
activities closely related to the business of banking or managing or controlling
banks. The list of activities permitted by the FRB includes, among other things,
operating a savings institution,  mortgage company, finance company, credit card
company or factoring  company;  performing  certain data processing  operations;
providing certain investment and financial advice; underwriting and acting as an
insurance agent for certain types of credit-related insurance;  leasing property
on a full-payout,  non-operating basis; selling money orders,  travelers' checks
and United States Savings Bonds; real estate and personal  property  appraising;
providing  tax  planning  and  preparation  services;  and,  subject  to certain
limitations,  providing securities brokerage services for customers. The Holding
Company has no present plans to engage in any of these activities.

     Interstate  Banking and Branching.  On September 29, 1994, the  Riegle-Neal
Interstate  Banking  and  Branching  Act of 1994 (the "Act") was enacted to ease
restrictions on interstate banking. Effective September 29, 1995, the Act allows
the FRB to approve an  application of an adequately  capitalized  and adequately
managed  bank  holding  company  to  acquire  control  of,  or  acquire  all  or
substantially  all of the assets of, a bank  located in a state  other than such
holding  company's  home state,  without  regard to whether the  transaction  is
prohibited by the laws of any state.  The FRB may not approve the acquisition of
the  bank  that has not been in  existence  for the  minimum  time  period  (not
exceeding five years)  specified by the statutory law of the host state. The Act
also  prohibits the FRB from  approving an application if the applicant (and its
depository  institution  affiliates)  controls or would control more than 10% of
the insured  deposits in the United States or 30% or more of the deposits in the
target  bank's home state or in any state in which the target  bank  maintains a
branch.  The Act does not affect the authority of states to limit the percentage
of total insured deposits in the state which may be held or controlled by a bank
or bank  holding  company to the extent such  limitation  does not  discriminate
against out-of-state banks or bank holding companies. Individual states may also
waive the 30% state-wide  concentration limit contained in the Act. The State of
Illinois  does  not  currently  have any  deposit  concentration  limits  or age
protection for new banks.

     Additionally, on June 1, 1997, the federal banking agencies were authorized
to  approve  interstate  merger  transactions  without  regard to  whether  such
transaction is prohibited by the law of any state,  unless the home state of one
of the banks opts out of the Act by  adopting a law after the date of  enactment
of the Act and prior to June 1, 1997 which applies  equally to all  out-of-state
banks and expressly prohibits merger transactions  involving out-of-state banks.
Interstate  acquisitions  of branches  will be permitted  only if the law of the
state in which the  branch is  located  permits  such  acquisitions.  Interstate
mergers  and branch  acquisitions  will also be subject  to the  nationwide  and
statewide  insured deposit  concentration  amounts described above. The State of
Illinois has authorized interstate merger transactions effective June 1, 1997.

                                       29

<PAGE>

     The Act authorizes the OCC and FDIC to approve interstate branching de novo
by national and state  banks,  respectively,  only in states which  specifically
allow for such branching.  The Act also requires the appropriate federal banking
agencies  to  prescribe   regulations   by  June  1,  1997  which  prohibit  any
out-of-state bank from using the interstate  branching  authority  primarily for
the purpose of deposit production.  These regulations must include guidelines to
ensure that interstate branches operated by an out-of-state bank in a host state
are reasonably  helping to meet the credit needs of the  communities  which they
serve.

     Dividends.  The FRB has issued a policy  statement  on the  payment of cash
dividends by bank holding companies,  which expresses the FRB's view that a bank
holding  company  should pay cash  dividends only to the extent that the Holding
Company's  net  income  for the past year is  sufficient  to cover both the cash
dividends and a rate of earning  retention  that is consistent  with the Holding
Company's capital needs, asset quality and overall financial condition.  The FRB
also indicated that it would be inappropriate for a company experiencing serious
financial  problems to borrow  funds to pay  dividends.  Furthermore,  under the
prompt corrective action regulations  adopted by the FRB, the FRB may prohibit a
bank holding  company from paying any  dividends if the holding  company's  bank
subsidiary  is  classified as  "undercapitalized".  See " -- Regulatory  Capital
Requirements --Prompt Corrective Action."

     Bank holding companies are required to give the FRB prior written notice of
any purchase or redemption  of its  outstanding  equity  securities if the gross
consideration  for the  purchase  or  redemption,  when  combined  with  the net
consideration paid for all such purchases or redemptions during the preceding 12
months,  is equal to 10% or more of their  consolidated  net worth.  The FRB may
disapprove  such a purchase or  redemption  if it  determines  that the proposal
would  constitute  an unsafe  or  unsound  practice  or would  violate  any law,
regulation,  FRB order, or any condition  imposed by, or written agreement with,
the FRB. This notification  requirement does not apply to any company that meets
the  well-capitalized  standard for commercial banks, has a safety and soundness
examination  rating  of at  least a "2"  and is not  subject  to any  unresolved
supervisory issues.

     Capital Requirements. The FRB has established capital requirements for bank
holding companies that generally parallel the capital  requirements for national
banks.  For bank holding  companies with  consolidated  assets of less than $150
million,  such as the Company,  compliance is measured on a bank-only basis. See
"-- Regulatory  Capital  Requirements - National  Banks." The Company's  capital
exceeds  such  requirements  and be at the same  levels as that of the  National
Bank.

Federal Home Loan Bank System

     The Bank is a member of the FHLB of  Chicago,  which is one of 12  regional
FHLBs,   that   administers  the  home  financing  credit  function  of  savings
associations.  Each FHLB  serves as a reserve  or central  bank for its  members
within its assigned  region.  It is funded  primarily from proceeds derived from
the sale of  consolidated  obligations  of the FHLB  System.  It makes  loans to
members (i.e., advances) in accordance with policies and procedures, established
by the board of directors of the FHLB which are subject to the  oversight of the
Federal Housing Finance Board. All

                                       30

<PAGE>

advances from the FHLB are required to be fully secured by sufficient collateral
as determined by the FHLB. In addition,  all long-term  advances are required to
provide funds for residential home financing.

     As a member,  the Bank is required to purchase  and  maintain  stock in the
FHLB of Chicago. At June 30, 1998, the Bank had $87,500 in FHLB stock, which was
in  compliance  with this  requirement.  In past  years,  the Bank has  received
substantial  dividends on its FHLB stock. Over the past five calendar years such
dividends have averaged 6.7% and were 6.4% for calendar year 1997.

     Under  federal  law  the  FHLBs  are  required  to  provide  funds  for the
resolution  of  troubled  savings  associations  and to  contribute  to low- and
moderately priced housing programs through direct loans or interest subsidies on
advances targeted for community investment and low- and moderate-income  housing
projects.  These  contributions  have  affected  adversely  the  level  of  FHLB
dividends  paid and could continue to do so in the future.  These  contributions
could also have an adverse  effect on the value of FHLB stock in the  future.  A
reduction  in value of The  Bank's  FHLB  stock may  result  in a  corresponding
reduction in the Bank's capital.

     For the year ended June 30, 1998,  dividends paid by the FHLB of Chicago to
the Bank totaled  $5,087,  which  constitute a $331  increase over the amount of
dividends received in calendar year 1997.

Federal and State Taxation

     Federal  Taxation.  In addition to the  regular  income tax,  corporations,
including  the Bank,  generally  are subject to a minimum  tax.  An  alternative
minimum  tax is  imposed  at a minimum  tax rate of 20% on  alternative  minimum
taxable income, which is the sum of a corporation's regular taxable income (with
certain adjustments) and tax preference items, less any available exemption. The
alternative  minimum tax is imposed to the extent it exceeds  the  corporation's
regular  income  tax and net  operating  losses  can  offset no more than 90% of
alternative  minimum taxable income.  For taxable years beginning after 1986 and
before  1996,   corporations,   such  as  the  Bank,  are  also  subject  to  an
environmental  tax equal to 0.12% of the excess of alternative  minimum  taxable
income for the taxable year  (determined  without regard to net operating losses
and the deduction for the environmental tax) over $2 million.

     The Bank has recorded a deferred tax  liability of  approximately  $71,000,
relating  to  unrealized  gains on  available-for-sale  securities,  accumulated
depreciation and cash-accrual conversions.

     The Bank files federal  income tax returns on a fiscal year basis using the
accrual method of accounting. The Company and the Bank began filing consolidated
tax returns with fiscal 1998.


                                       31

<PAGE>

     The Company nor the Bank have never been audited by the IRS with respect to
federal income tax returns.

     Illinois Taxation.  For Illinois income tax purposes,  the Company is taxed
at an  effective  rate  equal to 7.18% of  Illinois  taxable  income.  For these
purposes,  "Illinois  Taxable  Income"  generally  means federal taxable income,
subject to certain  adjustments  (including  the addition of interest  income on
state and municipal  obligations  and the exclusion of interest income on United
States Treasury obligations).  The exclusion of income on United States Treasury
obligations  has had the effect of eliminating  Illinois  taxable income for the
Company.

     The Company's accounting  activities are maintained on an in-house computer
system and its record-keeping activities are maintained on an on-line basis with
an independent service bureau.

Competition

     The  Bank  faces  strong  competition,  both in  originating  real  estate,
commercial  and  consumer  loans  and in  attracting  deposits.  Competition  in
originating  loans comes  primarily  from  commercial  banks,  credit unions and
savings institutions located in the Bank's market area. Commercial banks, credit
unions  and  savings  institutions  provide  vigorous  competition  in  consumer
lending.  The Bank competes for real estate and other loans  principally  on the
basis of the quality of services it provides to  borrowers,  the interest  rates
and loan processing fees it charges,  and the types of loans it originates.  See
"- Lending Activities."

     The Bank attracts all of its deposits  through its retail  banking  office.
Therefore,  competition for those deposits is principally  from retail brokerage
offices, commercial banks, credit unions and savings institutions located in the
community. The Bank competes for these deposits by offering a variety of account
alternatives at competitive rates and by providing convenient business hours.

     The Bank  primarily  serves  Lawrence  County,  Illinois  and Knox  County,
Indiana. There are twelve commercial banks and two credit unions, other than the
Bank, which compete for deposits and loans in the Bank's market area.

Employees

     At June 30, 1998,  the Bank had a total of five full-time and one part-time
employee.  The Bank's employees are not represented by any collective bargaining
group. Management considers its employee relations to be good.

Item 2. Description of Properties

     The Bank  conducts  its  business  through one office,  which is located in
Lawrence County,  Illinois.  The Bank owns its main office.  The following table
sets forth  information  relating to the Bank's office as of June 30, 1998.  The
total net book value of the Bank's premises and equipment

                                       32

<PAGE>

(including land,  buildings and leasehold  improvements and furniture,  fixtures
and  equipment) at June 30, 1998 was  approximately  $51,000.  See Note 5 of the
Notes to Financial Statements.

                                                 Total
                                              Approximate
                                Date            Square         Net Book Value at
           Location           Acquired          Footage          June 30, 1998
           --------           --------          -------          -------------

Main Office:                    1965             6,285              $51,000
 619 12th Street
 Lawrenceville, Illinois

     The Bank believes that its current and planned  facilities  are adequate to
meet the present and foreseeable needs of the Bank and the Holding Company.

Item 3. Legal Proceedings

     The Company is  involved,  from time to time,  as plaintiff or defendant in
various legal actions arising in the normal course of its businesses.  While the
ultimate outcome of these proceedings cannot be predicted with certainty,  it is
the opinion of management,  after  consultation  with counsel  representing  the
Company in the proceedings,  that the resolution of these proceedings should not
have a material  effect on Company's  results of  operations  on a  consolidated
basis.

Item 4. Submission of Matters to a Vote of Security Holders

     No  matter  was  submitted  to a vote  of  security  holders,  through  the
solicitation of proxies or otherwise, during the quarter ended June 30, 1998.

                                     PART II

Item 5. Market for Registrant's Common Equity and
        Related Stockholder Matters

     Page 34 of the  attached  1998  Annual  Report  to  Stockholders  is herein
incorporated by reference.

                                       33

<PAGE>

Item 6. Management's Discussion and Analysis of Financial
        Condition and Results of Operation                    

     Pages 4 through 13 of the attached 1998 Annual Report to  Stockholders  are
herein incorporated by reference.

Item 7. Financial Statements

     The  following  information  appearing in the  Company's  Annual  Report to
Stockholders  for the year ended June 30, 1998, is  incorporated by reference in
this Annual Report on Form 10-KSB as Exhibit 13.

<TABLE>
<CAPTION>
                                                                                 Pages in
                                                                                  Annual
Annual Report Section                                                             Report
- ---------------------                                                             ------
<S>                                                                               <C>
Report of Independent Auditors..................................................    14
Consolidated Statements of Financial Condition as of June 30, 1997 and 1998.....    15
Consolidated Statements of Operations for the Years Ended June 30, 1996,
  1997 and 1998.................................................................    16
Consolidated Statements of Stockholders' Equity for
 Years Ended June 30, 1996, 1997 and 1998.......................................    17
Consolidated Statements of Cash Flows for Years Ended June 30, 1996,
 1997 and 1998..................................................................    18
Notes to Consolidated Financial Statements...................................... 19 to 23
</TABLE>

     With the exception of the aforementioned information,  the Company's Annual
Report to Stockholders  for the year ended June 30, 1998, is not deemed filed as
part of this Annual Report on Form 10-KSB.

Item 8. Changes in and Disagreements with Accountants on
        Accounting and Financial Disclosure                          

     There  have  been  no  changes  in  or  disagreements  with  the  Company's
accountants on accounting and financial disclosure matters.

                                       34

<PAGE>

                                    PART III


Item 9. Directors, Executive Officers, Promoters and
        Control Persons; Compliance with Section 16(a)
        of the Exchange Act                                                

Directors

     Information  concerning  Directors of the Company is incorporated herein by
reference  from  the  definitive  Proxy  Statement  for the  Annual  Meeting  of
Stockholders  to be held in 1998,  a copy of which  will be filed not later than
120 days after the close of the fiscal year.

Executive Officers

     Information  concerning  Executive  Officers of the Company is incorporated
herein by reference from the definitive  Proxy  Statement for the Annual Meeting
of  Stockholders  to be held in October  1998, a copy of which will be filed not
later than 120 days after the close of the fiscal year.

Compliance with Section 16(a)

     Section 16(a) of the Securities Exchange Act of 1934 requires the Company's
directors  and  executive  officers,  and  persons  who own  more  than 10% of a
registered class of the Bank's equity  securities,  to file with the SEC initial
reports of  ownership  and reports of changes in  ownership  of Common Stock and
other equity securities of the Company. Officers, directors and greater than 10%
stockholders  are required by SEC  regulation to furnish the Company with copies
of all Section 16(a) forms they file.

     To the Company's knowledge,  based solely on a review of the copies of such
reports  furnished  to the  Company and  written  representations  that no other
reports were  required,  during the fiscal year ended June 30, 1998, all Section
16(a) filing requirements applicable to its officers, directors and greater than
10 percent beneficial owners were complied with.

Item 10. Executive Compensation

     Information  concerning  executive  compensation is incorporated  herein by
reference  from  the  definitive  Proxy  Statement  for the  Annual  Meeting  of
Stockholders  to be held in 1998,  a copy of which  will be filed not later than
120 days after the close of the fiscal year.


                                       35

<PAGE>

Item 11. Security Ownership of Certain Beneficial
         Owners and Management                           

     Information  concerning security ownership of certain beneficial owners and
management  is  incorporated  herein  by  reference  from the  definitive  Proxy
Statement for the Annual Meeting of  Stockholders  to be held in 1998, a copy of
which will be filed not later than 120 days after the close of the fiscal year.

Item 12.  Certain Relationships and Related Transactions

     Information  concerning certain  relationships and related  transactions is
incorporated  herein by reference  from the definitive  Proxy  Statement for the
Annual Meeting of Stockholders to be held in 1998, a copy of which will be filed
not later than 120 days after the close of the fiscal year.


                                       36

<PAGE>

Item 13.  Exhibits and Reports on Form 8-K

          (a)  Exhibits

<TABLE>
<CAPTION>
 Regulation                                                                             Reference to
    S-B                                                                               Prior Filing or
  Exhibit                                                                              Exhibit Number
  Number                        Document                                              Attached Hereto
  ------                        --------                                              ---------------
  <S>               <C>                                                                 <C>
      2             Plan of acquisition, reorganization,
                    arrangement, liquidation or succession                                  None
      3(i)          Certificate of Incorporation                                             *
      3(ii)         By-Laws                                                                3(ii)
      4             Instruments defining the rights of security                              **
                    holders, including debentures
      9             Voting Trust Agreement                                                  None
     10             Material Contracts
                    (a)  Employment Contract between                                         **
                          Kevin J. Kavanaugh and the Bank
                    (b)  1997 Stock Option and Incentive Plan                               ***
                    (c)  Recognition and Retention Plan                                     ***
     11             Statement re:  computation of per share earnings                        None
     13             Annual Report to Stockholders                                            13
     16             Letter re:  change in certifying accountants                            None
     18             Letter re:  change in accounting principles                             None
     21             Subsidiaries of Registrant                                               21
     22             Published report regarding matters submitted to                         None
                    vote of security holders
     23             Consents of Experts and Counsel                                          23
     24             Power of Attorney                                                   Not required
     27             Financial Data Schedule                                                  27
     99             Additional Exhibits                                                     None
</TABLE>

- ----------
*    Filed as exhibits to the Company's Form S-1 registration statement filed on
     December 19, 1995 (File No. 33-80589) of the Securities Act of 1933. All of
     such previously filed documents are hereby incorporated herein by reference
     in accordance  with Item 601 of Regulation S-B.

**   Filed as exhibits to the Company's  Pre-effective Amendment No. One to Form
     S-1 filed on January 31, 1996 (File No.  33-80589) of the Securities Act of
     1933. All of such previously filed documents are hereby incorporated herein
     by reference in accordance with Item 601 of Regulation S-B.

***  Filed as exhibits to the Company's  Form 10-KSB (File No.  0-27700) for the
     fiscal year ended June 30, 1997.

     (b)  Reports on Form 8-K

     The Company filed a report on Form 8-K on July 29, 1998 (File No.  0-27700)
regarding amendments to the bylaws.


                                       37

<PAGE>

                                   SIGNATURES

     In  accordance  with  Section 13 of 15(d) of the  Exchange  Act, the Issuer
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.

                                           HBANCORPORATION, INC.


Date: September 25, 1998                   By: /s/ Kevin J. Kavanaugh
                                               --------------------------------
                                               Kevin J. Kavanaugh
                                               (Duly Authorized Representative)

     In  accordance  with the Exchange Act, this report has been signed below by
the following  persons on behalf of the Issuer and in the  capacities and on the
dates indicated.


<TABLE>
<S>                                            <C>
By:   /s/ Kevin J. Kavanaugh                   By:   /s/ Cleora Gillespie
      -----------------------------------            -----------------------------------
      Kevin J. Kavanaugh, Chairman of the            Cleora Gillespie, Secretary and
       Board, President and Chief                    Treasurer (Chief Financial
       Executive Officer                              and Accounting Officer)
       (Principal Executive and Operating
       Officer)


Date: September 25, 1998                       Date: September 25, 1998


By:   /s/ Robert R. Ernst                      By:   /s/ Henry J. DeBuisseret, Jr.
      --------------------------                     -----------------------------------
      Robert R. Ernst, Director                      Henry J. DeBuisseret, Jr., Director


Date: September 25, 1998                       Date: September 25, 1998


By:   /s/ John H. White                        By:   /s/ L. Patrick Kavanaugh
      --------------------------                     -----------------------------------
      John H. White, Director                        L. Patrick Kavanaugh, Director


Date: September 25, 1998                       Date: September 25, 1998 


By:   /s/ Mary E. Dennison
      --------------------------
      Mary E. Dennison, Director

Date: September 25, 1998
</TABLE>

                                       38




                              HBANCORPORATION, INC.

                                     BY-LAWS


<PAGE>

                              HBANCORPORATION, INC.

                                     BY-LAWS

                                    ARTICLE I

                                  STOCKHOLDERS

Section 1. Annual Meeting.

     An annual  meeting of the  stockholders,  for the  election of directors to
succeed those whose terms expire and for the  transaction of such other business
as may properly  come before the meeting,  shall be held at such place,  on such
date, and at such time as the Board of Directors shall each year fix.

Section 2. Special Meetings.

     Subject  to the rights of the  holders of any class or series of  preferred
stock of the  Corporation,  special  meetings of stockholders of the Corporation
may be called only by the Board of Directors pursuant to a resolution adopted by
a majority of the total number of directors which the Corporation  would have if
there  were no  vacancies  on the Board of  Directors  (hereinafter  the  "Whole
Board").

Section 3. Notice of Meetings.

     Written  notice  of the  place,  date,  and  time  of all  meetings  of the
stockholders  shall be given,  not less than ten (10) nor more than  sixty  (60)
days  before the date on which the  meeting is to be held,  to each  stockholder
entitled  to vote at such  meeting,  except  as  otherwise  provided  herein  or
required by law (meaning, here and hereinafter, as required from time to time by
the Delaware General  Corporation Law or the Certificate of Incorporation of the
Corporation).

     When a meeting is adjourned to another place, date or time,  written notice
need not be given of the adjourned  meeting if the place,  date and time thereof
are  announced  at the  meeting  at which the  adjournment  is taken;  provided,
however, that if the date of any adjourned meeting is more than thirty (30) days
after the date for which the meeting was originally  noticed, or if a new record
date is fixed for the adjourned  meeting,  written notice of the place, date and
time of the  adjourned  meeting shall be given in  conformity  herewith.  At any
adjourned  meeting,  any  business  may be  transacted  which  might  have  been
transacted at the original meeting.

Section 4. Quorum.

     At any meeting of the  stockholders,  the holders of at least  one-third of
all of the  shares of the stock  entitled  to vote at the  meeting,  present  in
person or by proxy, shall constitute a quorum for all purposes, unless or except
to the extent that the presence of a larger number may be required by law. Where
a separate  vote by a class or classes is required,  a majority of the shares of
such  class or  classes,  present  in person  or  represented  by  proxy,  shall
constitute  a quorum  entitled to take action with  respect to that vote on that
matter.



<PAGE>

     If a quorum shall fail to attend any  meeting,  the chairman of the meeting
or the  holders of a majority  of the shares of stock  entitled  to vote who are
present,  in person or by proxy, may adjourn the meeting to another place,  date
or time.

     If a notice of any adjourned special meeting of stockholders is sent to all
stockholders  entitled to vote thereat,  stating that it will be held with those
present  constituting a quorum,  then except as otherwise required by law, those
present at such  adjourned  meeting shall  constitute a quorum,  and all matters
shall be determined by a majority of the votes cast at such meeting.

Section 5. Organization.

     Such  person  as the  Board of  Directors  may have  designated  or, in the
absence of such a person,  the  President of the  Corporation  or, in his or her
absence, such person as may be chosen by the holders of a majority of the shares
entitled to vote who are present, in person or by proxy, shall call to order any
meeting of the stockholders  and act as chairman of the meeting.  In the absence
of the Secretary of the Corporation,  the secretary of the meeting shall be such
person as the chairman appoints.

Section 6. Conduct of Business.

     (a) The chairman of any meeting of  stockholders  shall determine the order
of business and the procedure at the meeting,  including such  regulation of the
manner of voting and the conduct of discussion as seem to him or her in order.

     (b) At any annual meeting of the stockholders,  only such business shall be
conducted  as shall  have  been  brought  before  the  meeting  (i) by or at the
direction  of  the  Board  of  Directors  or  (ii)  by  any  stockholder  of the
Corporation  who is entitled to vote with respect  thereto and who complies with
the  notice  procedures  set forth in this  Section  6(b).  For  business  to be
properly brought before an annual meeting by a stockholder, the stockholder must
have given timely notice thereof in writing to the Secretary of the Corporation.
To be timely, a stockholder's notice must be received at the principal executive
offices of the Corporation no later than sixty (60) days from the  Corporation's
fiscal year end. A  stockholder's  notice to the Secretary shall set forth as to
each matter such  stockholder  proposes to bring before the annual meeting (i) a
brief  description  of the  business  desired  to be  brought  before the annual
meeting and the reasons for conducting such business at the annual meeting, (ii)
the  name  and  address,  as they  appear  on the  Corporation's  books,  of the
stockholder who proposed such business,  (iii) the class and number of shares of
the Corporation's  capital stock that are beneficially owned by such stockholder
and  (iv)  any  material   interest  of  such   stockholder  in  such  business.
Notwithstanding  anything in these By-laws to the contrary, no business shall be
brought before or conducted at an annual  meeting except in accordance  with the
provisions of this Section 6(b). The officer of the  Corporation or other person
presiding over the annual meeting shall, if the facts so warrant,  determine and
declare to the meeting that business was not properly brought before the meeting
in  accordance  with the  provisions  of this  Section 6(b) and, if he should so
determine,  he  shall  so  declare  to the  meeting  and any  such  business  so
determined  to  be  not  properly  brought  before  the  meeting  shall  not  be
transacted.

     At any special  meeting of the  stockholders,  only such business  shall be
conducted as shall have been brought  before the meeting by or at the  direction
of the Board of Directors or by or



<PAGE>

at  the  direction  of the  holders  of  not  less  than  one-tenth  of all  the
outstanding  capital  stock of the  Corporation  at whose  instance  the special
meeting is called.

     (c) Only persons who are nominated in accordance  with the  procedures  set
forth in these By-laws shall be eligible for election as directors.  Nominations
of persons for election to the Board of Directors of the Corporation may be made
at a meeting of stockholders at which directors are to be elected only (i) by or
at the  direction of the Board of Directors  or (ii) by any  stockholder  of the
Corporation  entitled to vote for the  election of  directors at the meeting who
complies  with the  notice  procedures  set  forth in this  Section  6(c).  Such
nominations,  other  than  those  made by or at the  direction  of the  Board of
Directors,  shall be made by timely  notice in writing to the  Secretary  of the
Corporation  and contain the  following  information  and any other  information
reasonably  requested  by the  Board of  Directors:  (i) the  personal  history,
business background and experience of the nominee, including his or her material
business activities and affiliations during the past five years from the date of
nomination,  (ii) a description of any material pending legal or  administrative
proceedings  in which the  nominee  is a party and any  criminal  indictment  or
conviction of such nominee by a State or Federal court, (iii) a statement of the
assets and  liabilities of the nominee as of the end of the fiscal year for each
of the five  fiscal  years  immediately  preceding  the date of the  nomination,
together with related  statements of income and source or  application  of funds
for each of the fiscal years then  concluded,  all prepared in  accordance  with
generally accepted accounting  principles  consistently  applied, and an interim
statement of the assets and  liabilities  of the nominee,  together with related
statements of income and source and  application of funds, as of a date not more
than  ninety  (90) days prior to the date of his or her  nomination,  and (iv) a
notarized certification from the nominee indicating whether the nominee has been
the  subject of any  criminal,  civil or  administrative  judgements,  consents,
undertakings   or   orders,   or  any  past  or  ongoing   indictments,   formal
investigations, examinations, or administrative proceeding (excluding routine or
customary audits, inspections and investigations) issued by any federal or state
court, any department,  agency,  or commission of the United States  Government,
any  state  or   municipality,   any   self-regulatory   trade  or  professional
organization or any foreign  government or governmental  agency,  which involve:
(a)  commission of a felony,  fraud,  moral  turpitude,  dishonesty or breach of
trust;  (b) violation of  securities or  commodities  laws or  regulations;  (c)
violation  of  depository  institution  laws or  regulations;  (d)  violation of
housing authority laws or regulations;  (e) violation of the rules, regulations,
codes  of  professional  conduct  or  ethics  of  a  self-regulatory   trade  or
professional  organization;  and (f) adjudication of bankruptcy or insolvency or
appointment of a receiver,  conservator,  trustee,  referee, or guardian.. To be
timely,  a stockholder's  notice shall be delivered or mailed to and received at
the principal  executive  offices of the Corporation not less than 60 days prior
to the date of the meeting; provided,  however, that in the event that less than
40 days'  notice of the date of the  meeting  is given or made to  stockholders,
notice by the  stockholder  to be timely must be so received  not later than the
close of business on the 10th day  following the day on which such notice of the
date of the meeting was mailed. Such stockholder's notice shall set forth (i) as
to each  person whom such  stockholder  proposes  to  nominate  for  election or
re-election  as a  director,  all  information  relating  to such person that is
required to be disclosed in  solicitations of proxies for election of directors,
or is otherwise  required,  in each case  pursuant to  Regulation  14A under the
Securities  Exchange Act of 1934, as amended  (including  such person's  written
consent to being named in the proxy  statement  as a nominee and to serving as a
director if elected);  and (ii) as to the stockholder giving the notice: (x) the
name and address, as they appear on the Corporation's books, of such stockholder
and (y) the class and number of shares of the  Corporation's  capital stock that
are  beneficially  owned by such  stockholder.  At the  request  of the Board of
Directors,  any person  nominated  by the Board of  Directors  for election as a
director shall furnish to the Secretary of the



<PAGE>

Corporation that information  required to be set forth in a stockholder's notice
of  nomination  which  pertains to the nominee.  No person shall be eligible for
election as a director of the  Corporation  unless  nominated in accordance with
the  provisions of this Section 6(c).  The officer of the  Corporation  or other
person presiding at the meeting shall, if the facts so warrant, determine that a
nomination  was not made in accordance  with such  provisions  and, if he or she
should so determine, he or she shall so declare to the meeting and the defective
nomination shall be disregarded.

Section 7. Proxies and Voting.

     At any meeting of the stockholders,  every stockholder entitled to vote may
vote in  person  or by proxy  authorized  by an  instrument  in  writing  (or as
otherwise  permitted  under  applicable  law)  by the  stockholder  or his  duly
authorized  attorney-in-fact  filed in accordance with the procedure established
for the meeting. Proxies solicited on behalf of the management shall be voted as
directed by the stockholder or in the absence of such  direction,  as determined
by a majority of the Board of  Directors.  No proxy shall be valid after  eleven
months  from  the  date of its  execution  except  for a proxy  coupled  with an
interest.

     Each stockholder  shall have one (1) vote for every share of stock entitled
to vote  which  is  registered  in his or her  name on the  record  date for the
meeting,   except  as  otherwise  provided  herein  or  in  the  Certificate  of
Incorporation of the Corporation or as required by law.

     All voting,  including  on the election of directors  but  excepting  where
otherwise required by law, may be by a voice vote; provided,  however, that upon
demand therefore by a stockholder  entitled to vote or his or her proxy, a stock
vote shall be taken.  Every  stock vote shall be taken by ballot,  each of which
shall  state  the  name of the  stockholder  or  proxy  voting  and  such  other
information as may be required under the procedure  established for the meeting.
Every  vote  taken by ballot  shall be counted  by an  inspector  or  inspectors
appointed by the chairman of the meeting.

     All elections  shall be  determined  by a plurality of the votes cast,  and
except  as  otherwise  required  by law or as  provided  in the  Certificate  of
Incorporation,  all other matters shall be determined by a majority of the votes
cast.

Section 8. Stock List.

     The officer who has charge of the stock transfer  books of the  Corporation
shall  prepare and make, in the time and manner  required by  applicable  law, a
list of  stockholders  entitled to vote and shall make such list  available  for
such purposes,  at such places, at such times and to such persons as required by
applicable  law. The stock  transfer  books shall be the only evidence as to the
identity of the stockholders  entitled to examine the stock transfer books or to
vote in person or by proxy at any meeting of stockholders.

Section 9. Consent of Stockholders in Lieu of Meeting.

     Subject  to the rights of the  holders of any class or series of  preferred
stock of the  Corporation,  any action  required or permitted to be taken by the
stockholders  of the  Corporation  must be effected  at a duly called  annual or
special  meeting of  stockholders  of the Corporation and may not be effected by
any consent in writing by such stockholders.



<PAGE>

Section 10. Inspectors of Election

     The Board of Directors  shall,  in advance of any meeting of  stockholders,
appoint one or more persons as inspectors of election,  to act at the meeting or
any adjournment  thereof and make a written report  thereof,  in accordance with
applicable law.


                                   ARTICLE II

                               BOARD OF DIRECTORS

Section 1. General Powers, Number and Term of Office.

     The  business and affairs of the  Corporation  shall be managed by or under
the  direction of the Board of  Directors.  The number of directors  shall be as
provided for in the Certificate of  Incorporation.  The Board of Directors shall
annually  elect a Chairman of the Board and a  President  from among its members
and shall  designate,  when  present,  either the  Chairman  of the Board or the
President to preside at its meetings.

     The  directors,  other than those who may be elected by the  holders of any
class or series of  preferred  stock,  shall be divided into three  classes,  as
nearly equal in number as  reasonably  possible,  with the term of office of the
first  class  to  expire  at the  conclusion  of the  first  annual  meeting  of
stockholders, the term of office of the second class to expire at the conclusion
of the annual meeting of stockholders one year thereafter and the term of office
of the  third  class to  expire  at the  conclusion  of the  annual  meeting  of
stockholders two years  thereafter,  with each director to hold office until his
or her  successor  shall have been duly  elected and  qualified.  At each annual
meeting of  stockholders,  commencing with the first annual  meeting,  directors
elected to succeed  those  directors  whose terms  expire shall be elected for a
term of office to expire at the third succeeding  annual meeting of stockholders
after  their  election,  with  each  director  to hold  office  until his or her
successor shall have been duly elected and qualified.

Section 2. Vacancies and Newly Created Directorships.

     Subject  to the rights of the  holders of any class or series of  preferred
stock then outstanding,  newly created directorships resulting from any increase
in the authorized number of directors or any vacancies in the Board of Directors
resulting from death, resignation,  retirement,  disqualification,  removal from
office or other  cause may be filled  only by a majority  vote of the  directors
then in office,  though less than a quorum,  and  directors so chosen shall hold
office for a term expiring at the annual  meeting of  stockholders  at which the
term of office of the class to which they have been elected  expires,  and until
such  director's  successor  shall  have been duly  elected  and  qualified.  No
decrease  in the number of  authorized  directors  constituting  the Board shall
shorten the term of any incumbent director.

Section 3. Regular Meetings.

     Regular  meetings of the Board of Directors  shall be held at such place or
places,  on such  date or dates,  and at such  time or times as shall  have been
established  by the Board of Directors and  publicized  among all  directors.  A
notice of each regular meeting shall not be required.



<PAGE>

Section 4. Special Meetings.

     Special meetings of the Board of Directors may be called by one-third (1/3)
of the directors  then in office  (rounded up to the nearest whole number) or by
the President and shall be held at such place, on such date, and at such time as
they or he or she shall fix.  Notice of the place,  date,  and time of each such
special  meeting  shall be given to each  director  by whom it is not  waived by
mailing  written  notice not less than five (5) days  before  the  meeting or by
telegraphing or telexing or by facsimile  transmission of the same not less than
twenty-four  (24) hours before the meeting.  Unless  otherwise  indicated in the
notice thereof, any and all business may be transacted at a special meeting.

Section 5. Quorum.

     At any  meeting of the Board of  Directors,  a majority  of the  authorized
number of directors then  constituting  the Board shall  constitute a quorum for
all purposes.  If a quorum shall fail to attend any meeting, a majority of those
present may adjourn the meeting to another place, date, or time, without further
notice or waiver thereof.

Section 6. Participation in Meetings By Conference Telephone.

     Members  of the  Board  of  Directors,  or of any  committee  thereof,  may
participate  in a meeting  of such  Board or  committee  by means of  conference
telephone  or similar  communications  equipment  by means of which all  persons
participating  in the meeting can hear each other and such  participation  shall
constitute presence in person at such meeting.

Section 7. Conduct of Business.

     At any meeting of the Board of Directors,  business  shall be transacted in
such  order and  manner as the  Board may from time to time  determine,  and all
matters shall be determined by the vote of a majority of the directors  present,
except as otherwise  provided  herein or required by law. Action may be taken by
the Board of Directors  without a meeting if all members thereof consent thereto
in  writing,  and the  writing  or  writings  are  filed  with  the  minutes  of
proceedings of the Board of Directors.

Section 8. Powers.

     The Board of Directors may, except as otherwise  required by law,  exercise
all such powers and do all such acts and things as may be  exercised  or done by
the  Corporation,  including,  without limiting the generality of the foregoing,
the unqualified power:

          (1) To declare dividends from time to time in accordance with law;

          (2)  To  purchase  or  otherwise  acquire  any  property,   rights  or
     privileges on such terms as it shall determine;

          (3) To authorize the creation, making and issuance, in such form as it
     may  determine,  of  written  obligations  of  every  kind,  negotiable  or
     non-negotiable,  secured or  unsecured,  and to do all things  necessary in
     connection therewith;



<PAGE>

          (4) To remove any officer of the  Corporation  with or without  cause,
     and from time to time to devolve the powers and duties of any officer  upon
     any other person for the time being;

          (5) To  confer  upon  any  officer  of the  Corporation  the  power to
     appoint, remove and suspend subordinate officers, employees and agents;

          (6) To adopt from time to time such  stock,  option,  stock  purchase,
     bonus or other  compensation plans for directors,  officers,  employees and
     agents of the Corporation and its subsidiaries as it may determine;

          (7) To adopt from time to time such insurance,  retirement,  and other
     benefit  plans  for  directors,  officers,  employees  and  agents  of  the
     Corporation and its subsidiaries as it may determine; and,

          (8) To adopt  from time to time  regulations,  not  inconsistent  with
     these  By-laws,  for  the  management  of the  Corporation's  business  and
     affairs.

Section 9. Compensation of Directors.

     Directors,  as such,  may receive,  pursuant to  resolution of the Board of
Directors,  fixed fees and other  compensation  for their services as directors,
including,  without  limitation,  their services as members of committees of the
Board of Directors.


                                   ARTICLE III

                                   COMMITTEES

Section 1. Committees of the Board of Directors.

     The Board of Directors,  by a vote of a majority of the Board of Directors,
may from time to time  designate  committees  of the Board,  with such  lawfully
delegable powers and duties as it thereby  confers,  to serve at the pleasure of
the Board and shall,  for those  committees and any others  provided for herein,
elect a director or directors to serve as the member or members, designating, if
it desires,  other directors as alternate  members who may replace any absent or
disqualified member at any meeting of the committee. Any committee so designated
may  exercise  the power and  authority  of the Board of  Directors to declare a
dividend,  to  authorize  the  issuance  of stock or to adopt a  certificate  of
ownership and merger pursuant to Section 253 of the Delaware General Corporation
Law  if  the  resolution  which  designated  the  committee  or  a  supplemental
resolution  of the  Board of  Directors  shall so  provide.  In the  absence  or
disqualification  of any member of any committee and any alternate member in his
or her place, the member or members of the committee  present at the meeting and
not  disqualified  from  voting,  whether or not he or she or they  constitute a
quorum,  may by unanimous vote appoint  another member of the Board of Directors
to act at the meeting in the place of the absent or disqualified member.



<PAGE>

Section 2. Conduct of Business.

     Each  committee  may  determine  the  procedural   rules  for  meeting  and
conducting  its  business  and  shall  act in  accordance  therewith,  except as
otherwise  provided herein or required by law. Adequate  provision shall be made
for notice to members of all  meetings;  one-third  (1/3) of the  members  shall
constitute a quorum  unless the  committee  shall  consist of one (1) or two (2)
members,  in which  event one (1)  member  shall  constitute  a quorum;  and all
matters shall be determined  by a majority vote of the members  present.  Action
may be taken by any committee  without a meeting if all members  thereof consent
thereto in writing,  and the  writing or writings  are filed with the minutes of
the proceedings of such committee.

Section 3. Nominating Committee.

     The Board of Directors  shall appoint a Nominating  Committee of the Board,
consisting  of three (3) members,  one of which shall be the  President  if, and
only so long as,  the  President  remains  in office as a member of the Board of
Directors.  The  Nominating  Committee  shall have  authority  (a) to review any
nominations  for election to the Board of Directors made by a stockholder of the
Corporation  pursuant to Section 6(c)(ii) of Article I of these By-laws in order
to determine compliance with such By-law and (b) to recommend to the Whole Board
nominees for election to the Board of Directors to replace those directors whose
terms expire at the annual meeting of stockholders next ensuing.


                                   ARTICLE IV

                                    OFFICERS

Section 1. Generally.

     (a) The Board of Directors as soon as may be  practicable  after the annual
meeting of  stockholders  shall choose a President,  a Secretary and a Treasurer
and from time to time may choose such other officers as it may deem proper.  The
President shall be chosen from among the directors. Any number of offices may be
held by the same person.

     (b) The term of  office  of all  officers  shall be until  the next  annual
election of officers and until their respective  successors are chosen,  but any
officer  may be removed  from  office at any time by the  affirmative  vote of a
majority of the authorized  number of directors then  constituting  the Board of
Directors.

     (c) All  officers  chosen by the Board of  Directors  shall  each have such
powers and duties as generally pertain to their respective  offices,  subject to
the specific  provisions of this Article IV. Such officers  shall also have such
powers  and  duties  as from  time to time  may be  conferred  by the  Board  of
Directors or by any committee thereof.



<PAGE>



Section 2. President.

         The President shall be the chief executive  officer and, subject to the
control of the Board of Directors,  shall have general power over the management
and oversight of the administration and operation of the Corporation's  business
and general  supervisory  power and authority over its policies and affairs.  He
shall see that all orders and  resolutions  of the Board of Directors and of any
committee thereof are carried into effect.

     Each meeting of the  stockholders  and of the Board of  Directors  shall be
presided  over by such officer as has been  designated by the Board of Directors
or, in his absence, by such officer or other person as is chosen at the meeting.
The Secretary or, in his absence, the General Counsel of the Corporation or such
officer as has been  designated  by the Board of  Directors  or, in his absence,
such officer or other person as is chosen by the person presiding,  shall act as
secretary of each such meeting.

Section 3. Vice President.

     The Vice President or Vice Presidents,  if any, shall perform the duties of
the President in his absence or during his  disability to act. In addition,  the
Vice  Presidents  shall  perform  the duties  and  exercise  the powers  usually
incident to their respective  offices and/or such other duties and powers as may
be properly  assigned to them from time to time by the Board of  Directors,  the
Chairman of the Board or the President.

Section 4. Secretary.

     The  Secretary or an Assistant  Secretary  shall issue notices of meetings,
shall keep their minutes, shall have charge of the seal and the corporate books,
shall  perform such other  duties and exercise  such other powers as are usually
incident to such  offices  and/or such other  duties and powers as are  properly
assigned  thereto by the Board of  Directors,  the  Chairman of the Board or the
President.

Section 5. Treasurer.

     The  Treasurer  shall  have  charge of all  monies  and  securities  of the
Corporation, other than monies and securities of any division of the Corporation
which has a treasurer or financial  officer appointed by the Board of Directors,
and shall keep regular books of account.  The funds of the Corporation  shall be
deposited in the name of the Corporation by the Treasurer with such associations
or trust companies as the Board of Directors from time to time shall  designate.
He shall sign or countersign  such  instruments as require his signature,  shall
perform all such duties and have all such powers as are usually incident to such
office  and/or such other duties and powers as are  properly  assigned to him by
the Board of Directors,  the Chairman of the Board or the President,  and may be
required to give bond for the faithful performance of his duties in such sum and
with such surety as may be required by the Board of Directors.

Section 6. Assistant Secretaries and Other Officers.

     The Board of Directors may appoint one or more  assistant  secretaries  and
one or  more  assistants  to  the  Treasurer,  or one  appointee  to  both  such
positions, which officers shall have such



<PAGE>

powers and shall  perform such duties as are provided in these By-laws or as may
be assigned to them by the Board of Directors,  the Chairman of the Board or the
President.

Section 7. Action with Respect to Securities of Other Corporations

     Unless otherwise  directed by the Board of Directors,  the President or any
officer of the Corporation  authorized by the President shall have power to vote
and otherwise act on behalf of the  Corporation,  in person or by proxy,  at any
meeting of  stockholders of or with respect to any action of stockholders of any
other corporation in which this Corporation may hold securities and otherwise to
exercise  any and all rights and powers  which this  Corporation  may possess by
reason of its ownership of securities in such other Corporation.


                                    ARTICLE V

                                      STOCK

Section 1. Certificates of Stock.

     Each  stockholder  shall be entitled to a certificate  signed by, or in the
name of the  Corporation  by,  the  President  or a Vice  President,  and by the
Secretary or an Assistant Secretary, or the Treasurer or an Assistant Treasurer,
certifying  the  number  of  shares  owned  by  him  or  her.  Any or all of the
signatures on the certificate may be by facsimile.

Section 2. Transfers of Stock.

     Transfers  of stock  shall be made  only  upon  the  transfer  books of the
Corporation  kept  at  an  office  of  the  Corporation  or by  transfer  agents
designated to transfer  shares of the stock of the  Corporation.  Except where a
certificate  is  issued  in  accordance  with  Section  4 of  Article V of these
By-laws,  an outstanding  certificate for the number of shares involved shall be
surrendered for cancellation before a new certificate is issued therefore.

Section 3. Record Date.

     In order that the  Corporation may determine the  stockholders  entitled to
notice of or to vote at any meeting of  stockholders,  or to receive  payment of
any dividend or other distribution or allotment of any rights or to exercise any
rights in respect of any  change,  conversion  or  exchange  of stock or for the
purpose of any other  lawful  action,  the Board of  Directors  may fix a record
date,  which  record  date shall not  precede  the date on which the  resolution
fixing the record date is adopted  and which  record date shall not be more than
sixty  (60)  nor less  than ten (10)  days  before  the date of any  meeting  of
stockholders,  nor more than  sixty  (60) days  prior to the time for such other
action as hereinbefore described;  provided,  however, that if no record date is
fixed by the Board of Directors,  the record date for  determining  stockholders
entitled  to notice of or to vote at a meeting of  stockholders  shall be at the
close of business on the day next preceding the day on which notice is given or,
if notice is waived,  at the close of business on the day next preceding the day
on which the meeting is held,  and,  for  determining  stockholders  entitled to
receive payment of any dividend or other  distribution or allotment of rights or
to exercise any rights of change, conversion or exchange



<PAGE>

of stock or for any other  purpose,  the  record  date  shall be at the close of
business on the day on which the Board of Directors adopts a resolution relating
thereto.

     A determination  of stockholders of record entitled to notice of or to vote
at a meeting of  stockholders  shall apply to any  adjournment  of the  meeting;
provided, however, that the Board of Directors may fix a new record date for the
adjourned meeting.

Section 4. Lost, Stolen or Destroyed Certificates.

     In the event of the loss, theft or destruction of any certificate of stock,
another may be issued in its place pursuant to such  regulations as the Board of
Directors may establish  concerning proof of such loss, theft or destruction and
concerning the giving of a satisfactory bond or bonds of indemnity.

Section 5. Regulations.

     The issue,  transfer,  conversion and registration of certificates of stock
shall be  governed  by such  other  regulations  as the Board of  Directors  may
establish.


                                   ARTICLE VI

                                     NOTICES

Section 1. Notices.

     Except as otherwise  specifically  provided  herein or required by law, all
notices required to be given to any stockholder,  director, officer, employee or
agent shall be in writing and may in every instance be effectively given by hand
delivery  to the  recipient  thereof,  by  depositing  such  notice in the mail,
postage  paid,  by sending  such  notice by prepaid  telegram  or mailgram or by
sending such notice by facsimile machine or other electronic  transmission.  Any
such notice shall be addressed to such stockholder,  director, officer, employee
or agent at his or her last known  address  as the same  appears on the books of
the Corporation.  The time when such notice is received,  if hand delivered,  or
dispatched,  if  delivered  through  the mail,  by  telegram  or  mailgram or by
facsimile  machine or other  electronic  transmission,  shall be the time of the
giving of the notice.

Section 2. Waivers.

     A written waiver of any notice, signed by a stockholder, director, officer,
employee  or  agent,  whether  before  or after  the time of the event for which
notice is to be given,  shall be deemed  equivalent to the notice required to be
given to such stockholder,  director,  officer,  employee or agent.  Neither the
business nor the purpose of any meeting need be specified in such a waiver.



<PAGE>

                                   ARTICLE VII

                                  MISCELLANEOUS

Section 1. Facsimile Signatures.

     In addition to the  provisions  for use of facsimile  signatures  elsewhere
specifically authorized in these By-laws, facsimile signatures of any officer or
officers of the  Corporation may be used whenever and as authorized by the Board
of Directors or a committee thereof.

Section 2. Corporate Seal.

     The Board of Directors may provide a suitable seal,  containing the name of
the Corporation, which seal shall be in the charge of the Secretary. If and when
so directed by the Board of Directors or a committee thereof,  duplicates of the
seal may be kept and  used by the  Treasurer  or by an  Assistant  Secretary  or
Assistant Treasurer.




<PAGE>

Section 3. Reliance upon Books, Reports and Records.

     Each  director,  each member of any  committee  designated  by the Board of
Directors,  and each officer of the Corporation shall, in the performance of his
or her  duties,  be fully  protected  in relying in good faith upon the books of
account or other records of the Corporation and upon such information, opinions,
reports or  statements  presented to the  Corporation  by any of its officers or
employees,  or  committees  of the Board of Directors so  designated,  or by any
other person as to matters  which such director or committee  member  reasonably
believes are within such other person's  professional  or expert  competence and
who has been selected with reasonable care by or on behalf of the Corporation.

Section 4. Fiscal Year.

     The  fiscal  year of the  Corporation  shall be as  fixed  by the  Board of
Directors.

Section 5. Time Periods.

     In applying any provision of these  By-laws  which  requires that an act be
done or not be done a specified  number of days prior to an event or that an act
be done  during  a period  of a  specified  number  of days  prior to an  event,
calendar  days shall be used,  the day of the doing of the act shall be excluded
and the day of the event shall be included.


                                  ARTICLE VIII

                                   AMENDMENTS

     The  By-laws of the  Corporation  may be  adopted,  amended or  repealed as
provided  in  Article  SEVENTH  of  the  Certificate  of  Incorporation  of  the
Corporation.





                              HBANCORPORATION, INC.
                             LAWRENCEVILLE, ILLINOIS

                        CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 1997 AND 1998

<PAGE>


                              HBANCORPORATION, INC.
                             LAWRENCEVILLE, ILLINOIS

                                TABLE OF CONTENTS


                                                                         PAGE 
                                                                         ---- 
INDEPENDENT AUDITOR'S REPORT                                               1

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION                             2

CONSOLIDATED STATEMENTS OF OPERATIONS                                      3

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY                 4

CONSOLIDATED STATEMENTS OF CASH FLOWS                                      5

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                               6 - 20

<PAGE>


                          INDEPENDENT AUDITOR'S REPORT


To the Shareholders and Board of Directors
HBancorporation, Inc.
Lawrenceville, Illinois

We  have  audited  the  consolidated   statements  of  financial   condition  of
HBancorporation, Inc. as of June 30, 1997 and 1998, and the related consolidated
statements of income,  changes in stockholders'  equity, and cash flows for each
of the  three  years in the  period  ended  June 30,  1998.  These  consolidated
financial statements are the responsibility of the Corporation's management. Our
responsibility  is  to  express  an  opinion  on  these  consolidated  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  consolidated  financial  position  of
HBancorporation,  Inc.  as of June 30,  1997 and 1998,  and the results of their
operations  and their cash flows for each of the three years in the period ended
June 30, 1998, in conformity with generally accepted accounting principles.


                                                    CERTIFIED PUBLIC ACCOUNTANTS
                                                    AND CONSULTANTS

Washington, Indiana
August 6, 1998

                                       -1-

<PAGE>


                              HBANCORPORATION, INC.
                             LAWRENCEVILLE, ILLINOIS

                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                                    JUNE 30,

<TABLE>
<CAPTION>
                                                                                   1997                1998     
                                                                             ----------------    ---------------
                                                       ASSETS
Cash and Cash Equivalents:
<S>                                                                          <C>                 <C>            
   Cash                                                                      $        357,424    $       612,736
   Interest bearing deposits                                                        1,292,870          2,120,840
                                                                             ----------------    ---------------
         Total Cash and Cash Equivalents                                            1,650,294          2,733,576

Certificates of deposit with other banks                                              164,730                -0-
Investment securities held-to-maturity at cost (fair
   value $1,028,152 (1997) and $1,030,465 (1998))                                   1,024,461          1,022,166
Investment securities available-for-sale at fair value                              1,098,227          1,628,638
Loans receivable - net                                                             13,506,764         15,582,966
Office properties and equipment, at cost,
   less accumulated depreciation of $130,412
   (1997) and $144,216 (1998)                                                          39,153             51,451
Federal Home Loan Bank stock, at cost                                                  66,000             87,500
Federal Reserve Bank stock, at cost                                                    67,800             67,800
Other assets                                                                          184,849            284,153
                                                                             ----------------    ---------------
         Total Assets                                                        $     17,802,278    $    21,458,250
                                                                             ================    ===============


                                           LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
   Passbook savings                                                          $      1,940,931    $     1,871,150
   Money market accounts                                                              384,333            681,126
   Certificates of deposit                                                          6,282,479          7,969,700
   Certificates of deposit $100,000 and over                                          635,853          1,771,564
                                                                             ----------------    ---------------
         Total Deposits                                                             9,243,596         12,293,540
                                                                             ----------------    ---------------

   Advances from FHLB                                                                     -0-          1,750,000

Other Liabilities                                                                     275,157            365,237
                                                                             ----------------    ---------------
         Total Liabilities                                                          9,518,753         14,408,777
                                                                             ----------------    ---------------

Stockholders' Equity:
   Common stock, $.01 par value, 2 million shares authorized,
     493,320 issued and outstanding (1997) and (1998)                                   4,933              4,933
   Additional paid in capital                                                       4,514,279          4,540,644
   Retained earnings                                                                4,015,104          4,166,189
   Treasury stock, at cost                                                            (26,838)        (1,359,078)
   Net unrealized appreciation on investment securities
     available-for-sale net of deferred tax                                           111,500            164,250
   Unearned ESOP & recognition and retention shares                                  (335,453)          (467,465)
                                                                             ----------------    ----------------
         Total Stockholders' Equity                                                 8,283,525          7,049,473
                                                                             ----------------    ---------------

         Total Liabilities and Stockholders' Equity                          $     17,802,278    $    21,458,250
                                                                             ================    ===============
</TABLE>

The  accompanying  notes are an integral  part of these  consolidated  financial
statements

                                       -2-

<PAGE>


                              HBANCORPORATION, INC.
                             LAWRENCEVILLE, ILLINOIS

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                          FOR THE YEARS ENDED JUNE 30,

<TABLE>
<CAPTION>
                                                                    1996             1997              1998     
                                                              ---------------   ---------------  ---------------
<S>                                                           <C>               <C>              <C>            
INTEREST INCOME
   Loans receivable                                           $       852,933   $     1,119,132  $     1,380,460
   Investments                                                        270,081           290,670          294,266
                                                              ---------------   ---------------  ---------------
         Total Interest Income                                      1,123,014         1,409,802        1,674,726
                                                              ---------------   ---------------  ---------------

INTEREST EXPENSE
   Deposits                                                           469,235           402,304          502,437
   Interest on FHLB advances                                              -0-               -0-           78,015
                                                              ----------------  ---------------- ---------------
         Total Interest Expense                                       469,235           402,304          580,452
                                                              ---------------   ---------------  ---------------

         Net Interest Income                                          653,779         1,007,498        1,094,274
   Provision for Loan Losses                                            5,000            10,000            5,000
                                                              ---------------   ---------------  ---------------
         Net interest income after provision for
          loan losses                                                 648,779           997,498        1,089,274
                                                              ---------------   ---------------  ---------------

NONINTEREST INCOME
   Gain (loss) on sale of securities                                    1,299               -0-              -0-
   Customer service fees and other                                      4,075            16,729           38,657
                                                              ---------------   ---------------  ---------------
         Total Noninterest Income                                       5,374            16,729           38,657
                                                              ---------------   ---------------  ---------------

NONINTEREST EXPENSES
   General and administrative
     Compensation and benefits                                        230,410           321,426          369,336
     Occupancy and equipment                                           38,148            39,094           41,813
     Deposit insurance premium                                         26,199            22,140           19,751
     SAIF Assessment                                                      -0-            62,144              -0-
     Computer expense                                                  14,660            21,877           18,005
     Legal and professional expense                                     7,657            50,787           48,754
     Other                                                             92,175           104,224          104,249
                                                              ---------------   ---------------  ---------------
         Total Noninterest Expense                                    409,249           621,692          601,908
                                                              ---------------   ---------------  ---------------

INCOME BEFORE INCOME TAX                                              244,904           392,535          526,023

Income Tax Expense                                                     73,654           174,100          187,581
                                                              ---------------   ---------------  ---------------

NET INCOME                                                    $       171,250   $       218,435  $       338,442
                                                              ===============   ===============  ===============

Earnings Per Share
   Primary                                                    $          0.42   $          0.47  $          0.85
                                                              ===============   ===============  ===============

   Fully diluted                                              $          0.42   $          0.47  $          0.77
                                                              ===============    ==============  ===============
</TABLE>

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

                                       -3-

<PAGE>


                              HBANCORPORATION, INC
                             LAWRENCEVILLE, ILLINOS
           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

<TABLE>
<CAPTION>
                                                                          Common        Paid in         Retained           Treasury 
                                                                           Stock        Capital         Earnings            Stock   
                                                                --------------------------------------------------------------------
<S>                                                                       <C>          <C>             <C>                 <C>
BALANCE, June 30, 1995                                                       $0               $0       $3,783,280                $0
Net income for the year ended June 30, 1996                                   0                0          171,250                 0
Proceeds from issuance of common stock                                    4,933        4,505,471                0                 0
Effect of contribution to fund ESOP                                                                                                
Change in unrealized gain on securities available for sale
net of applicable deferred income taxes of $43,000                            0                0                0                 0
                                                                --------------------------------------------------------------------
BALANCE, June 30, 1996                                                    4,933        4,505,471        3,954,530                 0

Net income for the year ended June 30, 1997                                   0                0          218,435                 0
Purchase of treasury stock                                                    0                0                0           (26,838)
Dividends declared                                                            0                0         (157,861)                0
Change in unrealized gain on securities available for sale
net of applicable deferred income taxes of $78,500                            0                0                0                 0
Effect of contribution to fund ESOP                                           0                0                0                 0
Allocation of shares from ESOP                                                0            8,808                0                 0
                                                                --------------------------------------------------------------------
BALANCE, June 30, 1997                                                    4,933        4,514,279        4,015,104           (26,838)

Net income for the year ended June 30, 1998                                   0                0          338,442                 0
Purchase of treasury stock                                                    0                0                0        (1,638,040)
Issuance of treasury stock to RRP                                             0                0                0           305,800
Dividends declared                                                            0                0         (145,824)                0
Change in unrealized gain on securities available-for-sale
net of applicable deferred income taxes of $115,500                           0                0                0                 0
Effect of contribution to fund ESOP                                           0                0                0                 0
ESOP and RRP cost                                                             0                0          (41,533)                0
Allocation ESOP shares                                                        0           26,365                0                 0
                                                                --------------------------------------------------------------------
BALANCE, June 30, 1998                                                   $4,933       $4,540,644       $4,166,189       ($1,359,078)
                                                                ====================================================================


                                                                      Unrealized              ESOP           RRP
                                                                     Gain (Loss)             Compen-        Compen-          Total
                                                                     Securities              sation         sation           Equity
                                                                --------------------------------------------------------------------
<CAPTION>
BALANCE, June 30, 1995                                                  $51,157               $0               $0        $3,834,437
Net income for the year ended June 30, 1996                                   0                0                0           171,250
Proceeds from issuance of common stock                                        0         (394,650)               0         4,115,754
Effect of contribution to fund ESOP                                                       19,732                0            19,732
Change in unrealized gain on securities available for sale      
net of applicable deferred income taxes of $43,000                       16,843                0                0            16,843
                                                                --------------------------------------------------------------------
BALANCE, June 30, 1996                                                   68,000         (374,918)               0         8,158,016
                                                                
Net income for the year ended June 30, 1997                                   0                0                0           218,435
Purchase of treasury stock                                                    0                0                0           (26,838)
Dividends declared                                                            0                0                0          (157,861)
Change in unrealized gain on securities available for sale      
net of applicable deferred income taxes of $78,500                       43,500                0                0            43,500
Effect of contribution to fund ESOP                                           0           39,465                0            39,465
Allocation of shares from ESOP                                                0                0                0             8,808
                                                                --------------------------------------------------------------------
BALANCE, June 30, 1997                                                  111,500         (335,453)               0         8,283,525
                                                                
Net income for the year ended June 30, 1998                                   0                0                0           338,442
Purchase of treasury stock                                                    0                0                0        (1,638,040)
Issuance of treasury stock to RRP                                             0                0                0           305,800
Dividends declared                                                            0                0                0          (145,824)
Change in unrealized gain on securities available-for-sale      
net of applicable deferred income taxes of $115,500                      52,750                0                0            52,750
Effect of contribution to fund ESOP                                           0           39,465                0            39,465
ESOP and RRP cost                                                             0                0         (171,477)         (213,010)
Allocation ESOP shares                                                        0                0                0            26,365
                                                                --------------------------------------------------------------------
BALANCE, June 30, 1998                                                 $164,250        ($295,988)       ($171,477)       $7,049,473
                                                                ====================================================================
</TABLE>

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

                                       -4-

<PAGE>


                              HBANCORPORATION, INC.
                             LAWRENCEVILLE, ILLINOIS

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                          FOR THE YEARS ENDED JUNE 30,

<TABLE>
<CAPTION>
                                                                    1996             1997              1998     
                                                              ---------------   ---------------  ---------------
<S>                                                           <C>               <C>              <C>            
CASH FLOWS FROM OPERATING ACTIVITIES
Net Income                                                    $       171,250   $       218,435  $       338,442
Adjustments to reconcile net income to net cash
   provided by operating activities:
     Depreciation                                                       7,825            11,024           13,804
     (Increase) decrease in other asset                               (25,606)           38,980          (19,174)
     (Increase) in interest receivable                                (36,418)          (27,520)         (80,130)
     Increase in other liabilities                                     43,170           106,861           90,080
     Provision for loan loss                                            5,000            10,000            5,000
     (Gain) on sale of assets                                          (1,299)              -0-              -0-
                                                              ---------------   ---------------  ---------------
Cash provided by operating activities                                 163,922           357,780          348,022
                                                              ---------------   ---------------  ---------------

CASH FLOWS FROM INVESTING ACTIVITIES
   Investments in certificates of deposit in other
     financial institutions, net (increase) decrease                 (543,425)           436,729         164,730
   Purchase of Federal Home Loan Bank stock                               -0-               -0-         (21,500)
   Purchase of Federal Reserve Bank stock                             (67,800)              -0-              -0-
   Proceeds from maturities of investments
     held-to-maturity                                                  10,812             7,223        1,002,295
   Purchase of investment securities held to maturity                     -0-               -0-       (1,000,000)
   Proceeds from maturities of investments
     available-for-sale                                             1,094,505           116,782          535,873
   Purchase of investment securities available-for-sale            (2,026,775)              -0-       (1,013,534)
   Purchase of fixed assets                                           (32,802)           (7,233)         (26,102)
   Net (increase) decrease in loans                                   663,369        (3,269,487)      (2,081,202)
                                                              ---------------   ---------------  ---------------
Cash (used) by investing activities                                  (902,116)       (2,715,986)      (2,439,440)
                                                              ---------------   ---------------  ---------------

CASH FLOWS FROM FINANCING ACTIVITIES
   Payment of dividends                                                   -0-          (157,861)        (145,824)
   Advances from FHLB                                                     -0-               -0-        1,750,000
   Net increase (decrease) in demand deposits, NOW
     Accounts, savings accounts and certificates of deposits       (1,561,636)          331,235        3,049,944
   Proceeds from issuance of common stock                           4,115,754               -0-              -0-
   Purchase of treasury stock                                             -0-           (26,838)      (1,638,040)
   Issuance of treasury stock to RRP                                      -0-               -0-          305,800
   Contribution to fund ESOP                                              -0-               -0-           39,465
   Allocation of ESOP shares                                              -0-             8,808           26,365
   ESOP and RRP cost                                                      -0-               -0-         (213,010)
                                                              ---------------   ---------------  ---------------
Cash provided by financing activities                               2,554,118           155,344        3,174,700
                                                              ---------------   ---------------  ---------------

         Net increase in cash and cash equivalents                  1,815,924        (2,202,862)       1,083,282

Cash and Cash Equivalents at Beginning of Period                    2,037,232         3,853,156        1,650,294
                                                              ---------------   ---------------  ---------------

Cash and Cash Equivalents at End of Period                    $     3,853,156   $     1,650,294  $     2,733,576
                                                              ===============   ===============  ===============

Cash paid for:
   Interest                                                   $       474,997   $       390,253  $       538,495
                                                              ===============   ===============  ===============
   Income taxes                                               $        34,066   $       126,418  $       193,481
                                                              ===============   ===============  ===============
</TABLE>

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

                                       -5-

<PAGE>


                              HBANCORPORATION, INC.
                             LAWRENCEVILLE, ILLINOIS

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

STOCK CONVERSION

HBancorporation,  Inc. (the  "Company")  issued 493,320  shares;  $.01 par value
common stock, for proceeds of $4,510,404 net expenses of approximately $423,000.
Heritage National Bank (the "Bank") converted from a mutual savings  association
to a stock savings association and then to a national bank immediately following
the  formation of the holding  company and received  proceeds of  $2,255,202  in
exchange for all its common stock.  This transaction was accounted for using the
historical  cost method similar to that in pooling of interest  accounting.  The
stock of this Company is traded on the OTC  electronic  Bulletin Board under the
symbol HBIN.

Federal regulations require that, upon conversion from a mutual to stock form of
ownership,  a  "liquidation  account" be established by restricting a portion of
net worth for the benefit of eligible savings account holders who maintain their
savings  accounts  with the Bank  after  conversion.  In the  event of  complete
liquidation  (and only in such event) each savings  account holder who continues
to maintain his savings account shall be entitled to receive a distribution from
the  liquidation  account  after  payment  of  all  creditors,  but  before  any
liquidation  distribution  with respect to capital  stock.  This account will be
proportionately  reduced for any subsequent  reduction in such holders'  savings
account.  Federal regulations impose limitations on the payment of dividends and
other capital distributions,  including,  among others, that the Company may not
declare or pay a cash dividend on any of its capital stock if the effect thereof
would cause the Bank's  capital to be reduced below the amount  required for the
liquidation  account  or the  capital  requirements  imposed  by  the  Financial
Institutions  Reform,  Recovery,  and Enforcement  Act. The liquidation  account
balance was $3,819,589 at conversion.

PRINCIPLES OF CONSOLIDATION

The  accompanying  consolidated  financial  statements  include the  accounts of
HBancorporation,  Inc. and its wholly owned subsidiary,  Heritage National Bank.
All significant  intercompany  transactions and balances have been eliminated in
consolidation.

USE OF ESTIMATES

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

CASH EQUIVALENTS

For  purposes of the  statements  of cash  flows,  the Bank  considers  cash and
deposits, except for certificates of deposits, with other financial institutions
to be cash equivalents.

                                       -6-

<PAGE>


                              HBANCORPORATION, INC.
                             LAWRENCEVILLE, ILLINOIS

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED

INVESTMENT SECURITIES

Federal Home Loan Bank stock and Federal Reserve Bank stock are carried at cost.
Mortgage-backed securities that management has the ability and intent to hold to
maturity are classified as  held-to-maturity  and carried at cost,  adjusted for
amortization  of premiums and accretion of discounts  using the interest  method
over the period to maturity.  Other  marketable  securities  are  classified  as
available-for-sale  and are carried at fair value.  Unrealized holding gains and
losses net of tax, on securities available-for-sale are reported as a net amount
in a separate component of retained earnings,  until realized.  Gains and losses
on  the  sale  of  investment  securities  are  determined  using  the  specific
identification method.  Premiums and discounts are recognized in interest income
using the interest method over the period to maturity.

LOANS RECEIVABLE

Loans receivable are stated at unpaid principal balances, less the allowance for
loan losses and uncollected interest. All loans are at fixed interest rates.

Loans are  placed on  nonaccrual  status  when the  collection  of the  interest
becomes  doubtful.  Interest  previously  accrued but not deemed  collectible is
reversed and charged against current income. Interest income on nonaccrual loans
is then recognized only when  collected.  Loans are considered  impaired when it
becomes  probable  that the Bank will be  unable  to  collect  all  amounts  due
according to the  contractual  terms of the loan  agreement.  Interest income on
these loans is recognized as described  above depending on the accrual status of
the loan.

The allowance for loan losses is  maintained at a level  considered  adequate to
absorb potential loan losses determined on the basis of management's  continuing
review and evaluation of the loan portfolio and its judgment as to the impact of
economic  conditions on the  portfolio.  The  evaluation by management  includes
consideration  of  past  loan  loss  experience  and  trends,   changes  in  the
composition  of the loan  portfolio,  the current  volume and condition of loans
outstanding  and the probability of collecting all amounts due. The allowance is
increased  by a provision  for loan  losses,  which is charged to  expense,  and
reduced by  charge-offs,  net of  recoveries.  It is  reasonably  possible  that
management's estimate of the allowance for loan losses may change within a year.

LOAN-ORIGINATION FEES

The Bank does not  charge  any loan fees and the costs  associated  with  making
loans are immaterial and are expensed when incurred.

                                       -7-

<PAGE>


                              HBANCORPORATION, INC.
                             LAWRENCEVILLE, ILLINOIS

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED

OFFICE PROPERTIES AND EQUIPMENT

Property  and  equipment  are  carried  at cost less  accumulated  depreciation.
Depreciation on property and equipment is computed using  declining  balance and
straight-line  methods over the estimated useful lives of the various classes of
assets for both financial reporting and federal income tax purposes. When assets
are  retired  or  otherwise  disposed  of,  the  cost  and  related  accumulated
depreciation  are removed from the accounts,  and any resulting  gain or loss is
recognized  in income from the period.  The cost of  maintenance  and repairs is
charged  to  income  as  incurred;  significant  renewals  and  betterments  are
capitalized.  Deduction  is made for  retirements  resulting  from  renewals  or
betterments.

SIGNIFICANT CONCENTRATION OF CREDIT RISK

Most of the Company's  business  activity is with customers located in southeast
Illinois and  southwest  Indiana.  The loans are expected to be repaid from cash
flow of the  borrowers.  Credit losses  arising from lending  transactions  with
highly  leveraged  entities  compare  favorably  with  the  Bank's  credit  loss
experience on its loan portfolio as a whole. Substantially all loans are secured
by consumer assets and real estate.

FAIR VALUE OF FINANCIAL INSTRUMENTS

The following  methods and assumptions  were used by the Bank in estimating fair
values of financial instruments as disclosed in Note 10:

Cash and  short-term  instruments.  The carrying  amounts of cash and short-term
instruments approximate their fair value.

Available-for-sale and held-to-maturity  securities. Fair values for securities,
excluding  restricted equity securities,  are based on quoted market prices. The
carrying values of restricted equity securities approximate fair values.

Loans  receivable.  Fair values for mortgage loans,  consumer loans,  commercial
real estate, commercial business loans, and financing leases are estimated using
discounted cash flow analyses,  using interest rates currently being offered for
loans with similar terms to borrowers of similar credit quality.

Deposit  liabilities.  The fair values  disclosed  for demand  deposits  are, by
definition,  equal to the amount  payable on demand at the reporting  date (that
is, their carrying amounts).  The carrying amounts of variable-rate,  fixed-term
money-market  accounts and certificates of deposit (CDs)  approximate their fair
values at the reporting date. Fair values for fixed-rate CDs are estimated using
a discounted cash flow  calculation  that applies interest rates currently being
offered on certificates to a schedule of aggregated  expected monthly maturities
on time deposits.

                                       -8-

<PAGE>


                              HBANCORPORATION, INC.
                             LAWRENCEVILLE, ILLINOIS

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED

Accrued  interest.  The carrying amounts of accrued interest  approximate  their
fair values.

FHLB Advances. The fair value for FHLB advances is based on the estimates of the
rate the company would pay on such  advances,  applied for the time period until
maturity.

EARNINGS PER SHARE

Earnings per share has been computed on the basis of the weighted average number
of shares of common  stock  outstanding.  Net income for the year ended June 30,
1996,  consisted  of a $35,952  loss prior to  conversion  on March 29, 1996 and
$207,202  earned  subsequent  to March 29, 1996.  Only  earnings  subsequent  to
conversion  have  been used in the  calculation  of  earnings  per share for the
period.

EFFECT OF NEW FINANCIAL ACCOUNTING STANDARDS

In August 1996, the FASB issued Statement of Financial  Accounting Standards No.
125,   "Accounting   for  Transfers  and  Servicing  of  Financial   Assets  and
Extinguishment  of  Liabilities"   ("SFAS  No.  125").  SFAS  No.  125  provides
accounting  and  reporting  standards  for  transfers and servicing of financial
assets and extinguishment of liabilities using a  financial-components  approach
that focuses on control of the asset or  liability.  It requires  that an entity
recognize  only assets it controls  and  liabilities  it has incurred and should
derecognize  assets  only when  control  has been  surrendered  and  derecognize
liabilities only when they have been extinguished. SFAS No. 125 is effective for
transfers  and serving of financial  assets and  extinguishment  of  liabilities
occurring  after  December  31,  1996,  and is to be applied  prospectively.  In
December  1996,  the FASB issued SFAS No. 127,  "Accounting  for  Transfers  and
Servicing of Financial Assets and  Extinguishment of Liabilities,"  which defers
the effective date of SFAS No. 125 for one year.  These standards did not have a
material impact on its consolidated financial statements.

In February of 1997,  the FASB issued SFAS No. 128,  "Earnings  Per Share," that
specifies  the  computation,   presentation,  and  disclosure  requirements  for
earnings per share for entities with publicly held common stock. SFAS No. 128 is
effective for financial  statements  ending after December 15, 1997. The Company
implemented SFAS No. 128 which effects disclosures only.

In February of 1997,  the FASB issued SFAS No. 129,  "Disclosure  of Information
about Capital  Structure," that specifies  standards for disclosing  information
about an entity's  capital  structure.  SFAS No. 129 is effective  for financial
statements ending after December 15, 1997. The Company  implemented SFAS No. 129
which effects disclosures only.

In June of 1997, the FASB issued SFAS No. 130, "Reporting Comprehensive Income,"
which  establishes  standards for reporting and display of comprehensive  income
and its components in a full set of general purpose financial  statements.  This
statement requires  classification of items of other compressive income by their
nature in the financial  statements  and display of the  accumulated  balance of
other comprehensive income separately from retained earnings and additional paid
in capital in the equity  section of the statement of financial  position.  This
statement is effective for fiscal years  beginning after December 15, 1997. This
standard requires  disclosure only and is not expected to have any impact on the
company's financial condition or results of operation.

                                       -9-

<PAGE>


                              HBANCORPORATION, INC.
                             LAWRENCEVILLE, ILLINOIS

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED

EFFECT OF NEW FINANCIAL ACCOUNTING STANDARDS, CONTINUED

In June of 1997, the FASB issued SFAS No. 131, "Disclosures about Segments of an
Enterprise and Related  Information," which establishes  standards for reporting
information about operating segments in annual financial statements and requires
that those businesses report selective  information about operating  segments in
interim  financial  reports to shareholders.  It also establishes  standards for
related  disclosures  about products and services,  geographic  areas, and major
customers. This statement is effective for fiscal years beginning after December
31, 1997.  This  statement  requires  disclosure  information  in the  financial
statements  and is not  expected to have any impact on the  Company's  financial
condition or results of operation.

The FASB has issued SFAS No. 133,  "Comprehensive  Standards  Requiring  Uniform
Hedge Accounting  Rules".  All derivatives must be recorded on the balance sheet
at fair value,  with an offset to either  current  earnings if held as a trading
security,  or other  comprehensive  income if held as available  for sale.  This
statement is effective for fiscal years  beginning after June 15, 1999, and will
not effect the Bank.

NOTE 2 - INVESTMENT SECURITIES

Investment  securities  have been classified in the  consolidated  statements of
financial  condition  according to management's  intent.  The carrying amount of
securities and their approximate fair values at June 30 follow:

<TABLE>
<CAPTION>
                                                                        Gross          Gross
                                                        Amortized     Unrealized     Unrealized         Fair
                                                          Cost           Gains         Losses           Value   
                                                     -------------   -------------  -------------  -------------
<S>                                                  <C>             <C>            <C>            <C>          
Available-for-Sale Securities:
   June 30, 1997:
     FHLMC Common Stock                              $       4,563   $     186,817  $         -0-  $     191,380
     FHLMC Pool                                            903,664           3,183            -0-        906,847
                                                     -------------   -------------  -------------  -------------
                                                     $     908,227   $     190,000  $         -0-  $   1,098,227
                                                     =============   =============  =============  =============

   June 30, 1998:
     FHLMC Common Stock                              $       4,563   $     252,628  $         -0-  $     257,191
     FHLMC Pool                                            582,846           9,284            -0-        592,130
     FNMA Issue                                            761,479          17,838            -0-        779,317
                                                     -------------   -------------  -------------  -------------
                                                     $   1,348,888   $     279,750  $         -0-  $   1,628,638
                                                     =============   =============  =============  =============

Held-to-Maturity Securities:
   June 30, 1997:
     FHLB Securities                                 $   1,000,000   $       2,884  $         -0-  $   1,002,884
     GNMA Certificates                                      24,461             807            -0-          25268
                                                     -------------   -------------  -------------  -------------
                                                     $   1,024,461   $       3,691  $         -0-  $   1,028,152
                                                      ============    ============   ============   ============

   June 30, 1998:
     FHLB Securities                                 $   1,000,000   $       7,177  $         -0-  $   1,007,177
     GNMA Certificates                                      22,166           1,122            -0-         23,288
                                                     -------------   -------------  -------------  -------------
                                                     $   1,022,166   $       8,299  $         -0-  $   1,030,465
                                                     =============   =============  =============  =============
</TABLE>

                                      -10-

<PAGE>


                              HBANCORPORATION, INC.
                             LAWRENCEVILLE, ILLINOIS

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 2 - INVESTMENT SECURITIES, CONTINUED

There were no gross realized gains on sales of available-for-sale  securities in
1997  and  1998.   There   were  no   proceeds   received   from  the  sales  of
available-for-sale securities in 1997 and 1998.

The  scheduled   maturities  of  securities   held-to-maturity   and  securities
available-for-sale at June 30, 1998, were as follows:

<TABLE>
<CAPTION>
                                                           Held-to-Maturities             Available-for-Sale
                                                               Securities                     Securities         
                                                     -----------------------------  ----------------------------
                                                        Amortized        Fair         Amortized         Fair
                                                          Cost           Value          Cost            Value   
                                                     --------------  -------------- -------------- -------------
<S>                                                  <C>             <C>            <C>            <C>          
Due in one year or less                              $     202,771   $     204,417  $     311,502  $     376,105
Due from one to five years                                 813,855         820,463      1,037,386      1,252,533
Due from five to ten years                                   5,540           5,585            -0-            -0-
Due after ten years                                            -0-             -0-            -0-            -0-
                                                     --------------  -------------- -------------- -------------
                                                     $   1,022,166   $   1,030,465  $   1,348,888  $   1,628,638
                                                     =============   =============  =============  =============
</TABLE>

For purposes of the maturity table,  mortgage-backed  securities,  which are not
due at a single maturity date, have been allocated over maturity groupings based
on the weighted average  contractual  maturities of underlying  collateral.  The
mortgage-backed  securities  may  mature  earlier  than  their  weighted-average
contractual maturities because of principal prepayments.

NOTE 3 - LOANS RECEIVABLE

Loans receivable consisted of the following at June 30,

                                                      1997               1998  
                                                  -----------        -----------
Real Estate Loans:
   One- to four-family                             $5,801,198         $6,605,769
   Commercial                                       3,695,066          4,462,368
   Multi-family                                       187,030            220,131
   Construction                                       432,101            800,000
                                                  -----------        -----------
         Total real estate loans                   10,115,395         12,088,268
                                                  -----------        -----------

Other Loans:
   Consumer Loans:
     Deposit account                                   21,123            126,144
     Secured                                          458,452            438,696
     Unsecured                                        200,904            146,301
                                                  -----------        -----------
         Total consumer loans                         680,479            711,141
   Commercial business loans                        2,984,283          3,455,503
   Financing leases                                   146,033             67,967
                                                  -----------        -----------
         Total other loans                          3,810,795          4,234,611
                                                  -----------        -----------
   Total loans receivable, gross                   13,926,190         16,322,879
Less:
   Loans in process                                   291,009            606,496
   Allowance for losses                               128,417            133,417
                                                  -----------        -----------
         Total loans receivable, net              $13,506,764        $15,582,966
                                                  ===========        ===========

                                      -11-

<PAGE>


                              HBANCORPORATION, INC.
                             LAWRENCEVILLE, ILLINOIS

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 3 - LOANS RECEIVABLE, CONTINUED

The scheduled maturities of loans receivable at June 30, 1998 were as follows:

<TABLE>
<CAPTION>
                                   One-         Multi-family
                                  to-Four           and            Financing                        Commercial
                                  Family         Commercial          Leases         Consumer          Business          Total   
                                -----------      -----------      -----------      -----------      -----------      -----------
<S>                             <C>              <C>              <C>              <C>              <C>              <C>        
Due in one year or less         $ 2,271,920      $ 5,016,497      $    67,967      $   711,141      $ 3,455,503      $11,523,028
Due from one to five years        4,333,849          466,002              -0-              -0-              -0-        4,799,851
Due from five to ten years              -0-              -0-              -0-              -0-              -0-              -0-
Due after ten years                     -0-              -0-              -0-              -0-              -0-              -0-
                                -----------      -----------      -----------      -----------      -----------      -----------
                                $ 6,605,769      $ 5,482,499      $    67,967      $   711,141      $ 3,455,503      $16,322,879
                                ===========      ===========      ===========      ===========      ===========      ===========
</TABLE>

Activity in the allowance for loan losses is summarized as follows:

<TABLE>
<CAPTION>
                                                                              June 30,                     
                                                              -----------------------------------------
                                                                  1996           1997           1998     
                                                              ------------   ------------  ------------
<S>                                                           <C>            <C>           <C>         
Balance at beginning of year                                  $    113,417   $    118,417  $    128,417
Provision charged to income                                          5,000         10,000         5,000
Charge-offs                                                            -0-            -0-           -0-
Recoveries                                                             -0-            -0-           -0-
                                                              ------------   ------------  ------------
         Balance at end of year                               $    118,417   $    128,417  $    133,417
                                                              ============   ============  ============
</TABLE>

At June 30, 1997 and 1998, the total  recorded  investment in impaired loans was
- -0- and -0-,  respectively.  The average  recorded  investment in impaired loans
amounted  to  -0-  and  -0-  for  the  years  ended  June  30,  1997  and  1998,
respectively.  Interest  income on impaired  loans of -0- and -0- was recognized
for cash payments received in 1997 and 1998, respectively.

In the ordinary  course of business,  the Bank commits to extend credit for real
estate loans prior to making the loans.  The Bank uses the same credit  policies
for commitments as it does for on-balance sheet loans.  Outstanding  commitments
at June 30, 1997 and 1998 were immaterial.

NOTE 4 - OFFICE PROPERTIES AND EQUIPMENT

Office properties and equipment consist of the following at June 30,

                                                      1997               1998  
                                                    ---------         ----------
Buildings and improvements                          $  53,029         $  54,514
Office equipment                                      116,536           141,153
                                                    ---------         ---------
                                                      169,565           195,667
Less accumulated depreciation                        (130,412)         (144,216)
                                                    ---------         ---------
Office properties and equipment, net                $  39,153         $  51,451
                                                    =========         =========

Depreciation expense for the years ended June 30, 1997 and 1998, was $11,024 and
$13,804, respectively.

                                      -12-

<PAGE>


                              HBANCORPORATION, INC.
                             LAWRENCEVILLE, ILLINOIS

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 5 - DEPOSITS

The aggregate amount of short-term jumbo  certificates of deposit with a minimum
denomination of $100,000 was  approximately  $635,853 and $1,771,564 at June 30,
1997 and 1998, respectively.

At June 30,  1998,  scheduled  maturities  of  certificates  of  deposit  are as
follows:

                                                    1999        $   9,741,264
                                                    2000                  -0-
                                                    2001                  -0-
                                                    2002                  -0-
                                                    2003                  -0-
                                                Thereafter                -0-
                                                                -------------
                                                                $   9,741,264
                                                                =============

Deposits in excess of $100,000 are not insured. Interest expense on certificates
of deposit exceeding $100,000 was approximately  $17,528,  $30,996, and $44,991,
for the years ended June 30, 1996, 1997, and 1998, respectively.

Interest  expense on deposits is  summarized as follows for the years ended June
30,

                                        1996             1997              1998 
                                      --------         --------         --------
Passbook savings                      $ 60,589         $ 57,227         $ 81,471
Money Market Deposits                   46,420           42,911            1,491
Certificates of deposits               362,226          302,166          419,475
                                      --------         --------         --------
                                      $469,235         $402,304         $502,437
                                      ========         ========         ========

NOTE 6 - BORROWED FUNDS

Borrowed funds consisted of the following at June 30,
                                                    1997              1998     
                                                ------------     --------------
Advances from the Federal Home Loan Bank        $      -0-       $   1,750,000
                                                ============     ==============

The Company may borrow funds from the Federal Home Loan Bank of Chicago  subject
to certain limitations. The funds borrowed from the FHLB are collateralized by a
blanket security agreement.

Advances from the FHLB consist of the following:

                                               June 30, 1998
                                              Weighted Average
                                                  Interest
                             Maturity               Rate              Amount   
                            -------------      -------------      -------------
                                1999                 --                   -0-
                                2000                 --                   -0-
                                2001                6.02%             400,000
                                2002                 --                   -0-
                                2003                5.38%           1,350,000
                             Thereafter              --                   -0-
                                                                -------------
                                                                $   1,750,000
                                                                =============

                                     -13-

<PAGE>


                              HBANCORPORATION, INC.
                             LAWRENCEVILLE, ILLINOIS

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 6 - BORROWED FUNDS CONTINUED

Interest  expense on FHLB  advances for the years ended June 30, 1996,  1997 and
1998, was $-0-, $-0- and $78,015, respectively.

NOTE 7 - INCOME TAXES

The  provision  for income  taxes for the years  ended June 30  consists  of the
following:

                                   1996              1997                1998  
                                ---------          ---------          ----------
Current                         $  46,389          $ 170,038          $ 193,477
Deferred                           27,265              4,062             (5,896)
                                ---------          ---------          ----------
                                $  73,654          $ 174,100          $ 187,581
                                =========          =========          =========

Total income tax expense as shown in the statement of operation is reconciled to
the amount computed by applying the maximum rate to income taxes as follows:

<TABLE>
<CAPTION>
                                                 Years ended June 30,            
                                        ------------------------------------------
                                          1996              1997            1998    
                                        ---------        ---------       ---------
<S>                                     <C>              <C>             <C>      
Expected income tax at 34% rate         $  83,267        $ 145,991       $ 178,848
Increase (Decrease) resulting from
   State income tax effect                  9,796           20,856          23,121
   Surtax exemption                        (5,930)             -0-         (14,388)
   Other                                  (13,479)           7,253             -0-
                                        ---------        ---------       ---------
                                        $  73,654        $ 174,100       $ 187,581
                                        =========        =========       =========
   Effective tax rate                        30.1%            40.5%           35.7%
                                        =========        =========       =========
</TABLE>

Deferred tax liabilities  have been provided for taxable  temporary  differences
related  to  unrealized  gains  on  available-for-sale  securities,  accumulated
depreciation,  employee benefit plans and cash-accrual differences. The deferred
tax  liabilities  in  the  accompanying  consolidated  statements  of  financial
condition include the following components at June 30:

                                                          1997           1998  
                                                       ---------      ----------
Unrealized gains on available-for-sale securities      $  78,500      $ 115,500
Accumulated depreciation                                  10,014         13,026
Cash-accrual conversions                                  42,559         55,087
Employee benefit plans                                       -0-        (21,436)
                                                       ---------      ---------
         Deferred tax liability                        $ 131,073      $ 162,177
                                                       =========      =========

NOTE 8 - EMPLOYEE BENEFIT AND STOCK OPTION PLANS

Pension Benefits

The Bank established a simplified employee pension-Individual Retirement Account
plan  effective  January 1, 1993,  which was  dissolved  in 1996,  covering  all
full-time  employees  with at  least  three  years  of  service.  The  Bank  may
contribute up to 15% of each employee's  compensation  or $30,000,  whichever is
less. For the years ended June 30, 1996, and 1997, the Bank contributed $19,806,
and $3,822, respectively.

                                      -14-

<PAGE>


                             LAWRENCEVILLE, ILLINOIS
                              HBANCORPORATION, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 8 - EMPLOYEE BENEFIT AND STOCK OPTION PLANS, CONTINUED

Employee Stock Ownership Plan

Concurrent  with the conversion the board of directors  approved the adoption of
the HBancorporation,  Inc. Employees Stock Ownership Plan (the "ESOP"). The ESOP
is intended to qualify under Sections 401(a) and 501(a) of the Internal  Revenue
Code,  eligibility  is  based  on  hours  of  service,  date of  hire,  and age.
Contributions to the ESOP are determined by the board of directors,  in the form
of cash or the Company's common stock. No employee  contributions  are accepted.
Contributions are allocated based on the ratio of the participant's compensation
to total  compensation of all participants.  Participant's  account balances are
fully  vested after five years of service.  ESOP expense  recorded for the years
ended  June 30,  1996,  1997 and 1998  totaled  $25,829,  $39,465,  and  $35,764
respectively,  with cost at the basis at  issuance to the trust of $10 per share
or 39,465  shares  committed to be allocated  at June 30,  1996,  37,484  shares
committed to be allocated at June 30, 1997,  and 28,217  shares  committed to be
allocated at June 30, 1998. At June 30, 1998,  5,242 shares were allocated.  The
fair value of unallocated shares at June 30, 1998 was $449,723.

Recognition and Retention Plans (RRP)

On  April  28,  1997,  the  stockholders'   approved  a  HBancorporation,   Inc.
Recognition  and  Retention  Plan.  The  purpose  of  this  plan  is to  provide
directors,  officers and employees with a proprietary interest in the Company in
a manner  designed to encourage such  individuals to remain with the Company and
the Bank. The terms of each RRP will be identical, only the participants and the
number of shares awarded to each participant vary. Eligible directors,  officers
and other key employees of the Company will earn (i.e., become vested in) shares
of common stock  covered by the award at a rate of 20% per year,  with the first
installment vesting April 28, 1997 and annually thereafter.

Pursuant  to the RRP,  24,666  shares  of Common  Stock (or 5.0% of the  current
outstanding  shares of the Company),  funded from either authorized but unissued
shares or issued shares  subsequently  reacquired  and held as treasury  shares,
will be available for awards.  The Company  completed the funding of the plan in
August 1997 by  purchasing  shares of common stock in the open market at a total
cost of approximately $304,488, which reduced consolidated stockholders' equity.
The cost of shares  granted  under the plan will be  amortized  to  compensation
expense over the related vesting period.

1997 Stock Option and Incentive Plan

On April 28, 1997,  the  stockholders  approved the  HBancorporation,  Inc. 1997
Stock Option and Incentive Plan.  Pursuant to the Stock Option Plan, the Company
will reserve for issuance  thereunder either from authorized but unissued shares
or from issued shares  reacquired and held as treasury shares,  59,198 shares of
the Common Stock (12.0% of the Company's current shares outstanding). Management
currently  intends,  to the extent  practicable and feasible,  to fund the Stock
Option Plan from issued  shares  reacquired  by the Company in the open  market.
Awards under the plan may be in the form of stock  options,  stock  appreciation
rights or limited stock appreciation rights.  Awards made under the plan vest at
a rate of one-fifth of the initial  award per year,  subject to the  participant
maintaining continuous service since the date of grant.

                                      -15-

<PAGE>


                             LAWRENCEVILLE, ILLINOIS
                              HBANCORPORATION, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 9 - RELATED PARTIES

Transactions  with related parties include loans receivable and savings accounts
of officers and directors. Loan balances of related parties at June 30, 1997 and
1998, are $47,176 and $841,865  respectively.  For the year ended June 30, 1998,
new loans to such related parties  amounted to $902,500 and repayments  amounted
to $107,811.  Savings  account  balances of related parties at June 30, 1997 and
1998, are $304,235 and $308,324, respectively.

NOTE 10 - REGULATIONS ON BANK DIVIDENDS AND CASH

The principal  source of income and funds for the Company is dividends  from the
Bank. During the year 1999, the amount of dividends that the Bank can pay to the
Company without  obtaining prior regulatory  approval is limited to the total of
their 1998 net income and $275,127 (the amount available at June 30, 1998). As a
practical matter,  the Bank may restrict dividends to a lesser amount because of
the need to maintain adequate capital structures.

The Bank is  required  by the  Federal  Reserve  Bank to  maintain  non-interest
bearing cash reserve  balances  which are  dependent on the amounts and types of
deposits held by the Bank. At June 30, 1998,  the Bank had $67,800 of FRB stock,
which was in compliance with these reserve requirements.

NOTE 11 - FINANCIAL INSTRUMENTS

The Bank is a party to financial instruments with  off-balance-sheet risk in the
normal  course of business to meet the  financing  needs of its customers and to
reduce its own  exposure to  fluctuations  in interest  rates.  These  financial
instruments  include  commitments  to extend  credit and lines of credit.  Those
instruments  involve,  to varying degrees,  elements of credit and interest-rate
risk in  excess of the  amount  recognized  in the  consolidated  statements  of
financial  condition.  The  contract  or notional  amounts of these  instruments
reflect the extent of the Bank's  involvement in particular classed of financial
instruments.

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

NOTE 12 - FAIR VALUES OF FINANCIAL INSTRUMENTS

The estimated fair values of the Company's financial instruments are provided in
the following table. A financial  instrument is defined as cash,  evidence of an
ownership  interest  in an entity,  or a contract  that both:  a) Imposes on one
entity a contractual  obligation to deliver cash or another financial instrument
to a second  entity  or, b) Conveys to a second  entity a  contractual  right to
receive cash or another financial  instrument from the first entity.  All of the
Company's assets and liabilities are not financial instruments,  as defined, and
are therefore not included in the table.

                                      -16-

<PAGE>


                             LAWRENCEVILLE, ILLINOIS
                              HBANCORPORATION, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 12 - FAIR VALUES OF FINANCIAL INSTRUMENTS CONTINUED

The estimated fair values of the Company's financial instruments at June 30 were
as follows:

<TABLE>
<CAPTION>
                                                                         1997                                   1998            
                                                           ---------------------------------       ---------------------------------
                                                              Carrying             Fair              Carrying              Fair
                                                               Amount              Value              Amount               Value   
                                                           -------------       ------------        ------------         -----------
<S>                                                        <C>                 <C>                 <C>                 <C>         
Financial assets:
   Cash and interest bearing deposits                      $  1,650,294        $  1,650,294        $  2,733,576        $  2,733,576
   Certificates of deposits                                     164,730             164,730                 -0-                 -0-
   Investments securities held to maturity                    1,024,461           1,028,152           1,022,166           1,030,465
   Investment securities available-for-sale                   1,098,227           1,098,277           1,628,638           1,628,638
   Loans receivable, net                                     13,506,764          11,895,816          15,582,966          13,525,371
   Interest receivable                                          167,307             167,307             247,437             247,437

Financial liabilities:
   Deposits                                                  (9,243,596)         (8,816,637)        (12,293,540)        (11,740,357)
   Interest payable                                             (64,728)            (64,728)           (106,685)           (106,685)
   FHLB advances                                                    -0-                 -0-          (1,750,000)         (1,335,321)

</TABLE>

NOTE 13 - CONDENSED FINANCIAL INFORMATION OF PARENT COMPANY

Presented below is condensed financial  information as to financial position and
results of operations of HBancorporation, Inc. only as of June 30,

                        STATEMENTS OF FINANCIAL CONDITION

<TABLE>
<CAPTION>
                                                            1997               1998   
                                                         -----------       -----------
<S>                                                      <C>               <C>        
Assets:
   Cash and cash equivalents                             $ 1,749,949       $   274,170
   Investment in subsidiary                                6,233,373         6,427,053
   Note receivable from ESOP                                 335,453           295,988
   Income tax receivable from subsidiary                         -0-            70,442
   Prepaid income taxes                                        1,600               -0-
   Deferred tax asset                                            -0-            24,669
                                                         -----------       -----------
                                                         $ 8,320,375       $ 7,092,322
                                                         ===========       ===========

Liabilities and Stockholders' Equity:
   Accrued expenses                                      $    36,850       $    42,849
   Common stock                                                4,933             4,933
   Paid in capital                                         4,514,279         4,540,644
   Retained earnings                                       4,015,104         4,166,189
   Treasury stock                                            (26,838)       (1,359,078)
   Unearned ESOP compensation                               (335,453)         (295,988)
   Unearned RRP compensation                                     -0-          (171,477)
   Unrealized gain on securities available-for-sale          111,500           164,250
                                                         -----------       -----------
                                                         $ 8,320,375       $ 7,092,322
                                                         ===========       ===========
</TABLE>

                                      -17-

<PAGE>


                              HBANCORPORATION, INC.
                             LAWRENCEVILLE, ILLINOIS

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 13 - CONDENSED FINANCIAL INFORMATION OF PARENT COMPANY, CONTINUED

                            STATEMENTS OF OPERATIONS

                                                       1997               1998 
                                                     --------           --------
Interest income                                      $ 75,924           $ 40,754
Income from subsidiary                                259,279            401,465
Other income                                              -0-                160
                                                     --------           --------
   Total income                                       335,203            442,379
                                                     --------           --------
Compensation expense                                   45,658            110,167
Office expense                                            402                274
Legal expense                                          53,650             45,169
Franchise fees                                         17,060             16,076
Other expense                                             -0-              5,885
                                                     --------           --------
   Total expenses                                     116,770            177,571
                                                     --------           --------
Income before income taxes                            218,433            264,808
Income tax benefit                                        -0-             73,634
                                                     --------           --------
Net income                                           $218,433           $338,442
                                                     ========           ========


                            STATEMENTS OF CASH FLOWS

<TABLE>
<S>                                                       <C>               <C>        
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net Income                                             $   218,433       $   338,442
   Adjustments to reconcile net income to net cash
     provided by operating activities:
     (Increase) in income taxes                                   -0-           (68,842)
     (Decrease) in accounts payable                            (2,100)              -0-
     Increase in accrued expenses                              36,032             5,999
     (Increase) in deferred tax asset                             -0-           (24,669)
Cash provided by operating activities                         252,365           250,930
                                                          -----------       -----------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Issuance of treasury stock to RRP                              -0-           305,800
   Payments of note receivable                                 39,465            39,465
   ESOP and RRP cost                                              -0-          (173,545)
   Allocation of ESOP shares                                    8,808            26,365
   Purchase of treasury stock                                 (26,838)       (1,638,040)
   Investment in subsidiary                                  (259,279)         (140,930)
                                                          -----------       -----------
Cash (used) by investing activities                          (237,844)       (1,580,885)
                                                          -----------       -----------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Payment of dividends                                      (157,862)         (145,824)
                                                          -----------       -----------
Cash (used) by financing activities                          (157,862)         (145,824)
                                                          -----------       -----------

         Net (decrease) in cash and cash equivalents         (143,341)       (1,475,779)

Cash and cash equivalents at beginning of period            1,893,290         1,749,949
                                                          -----------       -----------

Cash and cash equivalents at end of period                $ 1,749,949       $   274,170
                                                          ===========       ===========
</TABLE>

                                      -18-

<PAGE>


                              HBANCORPORATION, INC.
                             LAWRENCEVILLE, ILLINOIS

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 13 - CONDENSED FINANCIAL INFORMATION OF PARENT COMPANY, CONTINUED

                       STATEMENTS OF CASH FLOWS, CONTINUED

CASH FLOWS FROM FINANCING ACTIVITES CONTINUED:

<TABLE>
<CAPTION>
                                                                  1997         1998 
                                                               ---------     -------
Cash paid for:
<S>                                                            <C>           <C>  
   Income taxes                                                $   2,418     $   -0-
                                                               =========     =======
Non-cash Investing Activities:
   Subsidiary investment transferred to stock and
     paid-in capital in connection with stock
     conversion, net of expenses totaling $422,916             $     -0-     $   -0-
                                                               =========     =======
</TABLE>


NOTE 14 - REGULATORY MATTERS

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

Quantitative  measures  established  by  regulation to ensure  capital  adequacy
require the Bank to maintain  minimum amounts and ratios (set forth in the table
below)  of  total  and  Tier  I  capital  (as  defined  in the  regulations)  to
risk-weighted assets (as defined), and of Tier I capital (as defined) to average
assets (as  defined).  Management  believes,  as of June 30,  1998 that the Bank
meets all capital adequacy requirements to which it is subject.

As of December 31,  1997,  the most recent  notification  from the Office of the
Comptroller of the Currency  categorized the Bank as well capitalized  under the
regulatory  framework for prompt  corrective  action.  To be categorized as well
capitalized the Bank must maintain minimum total risk-based,  Tier I risk-based,
and Tier I leverage ratios as set forth in the table. There are no conditions or
events  since that  notification  that  management  believes  have  changed  the
institution's category.

The Bank's actual capital amounts and ratios are also presented in the table.

                                      -19-

<PAGE>


                              HBANCORPORATION, INC.
                             LAWRENCEVILLE, ILLINOIS

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 14 - REGULATORY MATTERS, CONTINUED

<TABLE>
<CAPTION>
                                                                                                     To Be Well
                                                                        For Capital               Capitalized Under
                                             Actual                 Adequacy Purposes:            Action Provisions:  
                                     ----------------------       ----------------------          ------------------   
                                       Amount        Ratio        Amount           Ratio          Amount        Ratio 
                                       ------        -----        ------           -----          ------        ----- 
<S>                                 <C>                <C>      <C>                <C>        <C>               <C>  
As of June 30, 1997
   Total Capital
     (to Risk-Weighted Assets)      $   6,233,000      48.8%    >/=$ 1,022,640     >/=8.0%    >/=$ 1,278,300    >/=10.0%
   Tier I Capital                                                                            
     (to Risk-Weighted Assets)      $   6,121,000      47.9%    >/=$   511,320     >/=4.0%    >/=$   766,980     >/=6.0%
   Tier I Capital                                                                            
     (to Average Assets)            $   6,121,000      34.9%    >/=$   700,819     >/=4.0%    >/=$   876,024     >/=5.0%
As of June 30, 1998                                                                          
   Total Capital                                                                             
     (to Risk-Weighted Assets)      $   6,427,053      40.3%    >/=$ 1,276,000     >/=8.0%    >/=$ 1,595,000    >/=10.0%
   Tier I Capital                                                                            
     (to Risk-Weighted Assets)      $   6,262,803      39.3%    >/=$   638,000     >/=4.0%    >/=$   957,000     >/=6.0%
   Tier I Capital                                                                            
     (to Average Assets)            $   6,262,803      31.9%    >/=$   785,210     >/=4.0%    >/=$   981,513     >/=5.0%
</TABLE>

                                      -20-



                                   EXHIBIT 21

                           SUBSIDIARIES OF REGISTRANT


<PAGE>

                                                                      EXHIBIT 21


                         SUBSIDIARIES OF THE REGISTRANT


<TABLE>
<CAPTION>
                                       Subsidiary or                   Percent of                  State of
     Parent                             Organization                   Ownership                 Incorporation
     ------                             ------------                   ---------                 -------------

<S>                                 <C>                                  <C>                       <C>    
HBancorporation, Inc.               Heritage National                    100%                      Federal
                                        Bank
</TABLE>








                                                                      EXHIBIT 23

               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


     We  hereby  consent  to the  incorporation  by  reference  to  Registration
Statements on Form S-8 (File Nos. 333-37021 and 333-37023) of our report dated
August 6, 1998, on the consolidated financial statements of HBancorporation,
Inc., which report is incorporated by reference in the Annual Report on Form
10-KSB of HBancorporation, Inc.



                                             KEMPER CPA GROUP LLC

Washington, Indiana
September 23, 1998


WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>


[TYPE]          EX-27
<ARTICLE>       9
<LEGEND>
THE SCHEDULE  CONTAINS SUMMARY FINANCIAL  INFORMATION  EXTRACTED FROM THE ANNUAL
REPORT ON FORM 10-KSB FOR THE FISCAL  YEAR ENDED JUNE 30, 1998 AND IS  QUALIFIED
IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
       
<S>                                                                         <C>
<PERIOD-TYPE>                                                            12-MOS
<FISCAL-YEAR-END>                                                   JUN-30-1998
<PERIOD-END>                                                        JUN-30-1998
<CASH>                                                                  612,736
<INT-BEARING-DEPOSITS>                                                1,145,840
<FED-FUNDS-SOLD>                                                        975,000
<TRADING-ASSETS>                                                              0
<INVESTMENTS-HELD-FOR-SALE>                                           1,628,638
<INVESTMENTS-CARRYING>                                                        0
<INVESTMENTS-MARKET>                                                  1,022,166
<LOANS>                                                              15,716,384
<ALLOWANCE>                                                            (133,417)
<TOTAL-ASSETS>                                                       21,458,250
<DEPOSITS>                                                           12,293,540
<SHORT-TERM>                                                          1,750,000
<LIABILITIES-OTHER>                                                     365,237
<LONG-TERM>                                                                   0
<COMMON>                                                                  4,933
                                                         0
                                                                   0
<OTHER-SE>                                                            4,540,644
<TOTAL-LIABILITIES-AND-EQUITY>                                       21,458,250
<INTEREST-LOAN>                                                       1,380,460
<INTEREST-INVEST>                                                       294,266
<INTEREST-OTHER>                                                              0
<INTEREST-TOTAL>                                                      1,674,726
<INTEREST-DEPOSIT>                                                      502,437
<INTEREST-EXPENSE>                                                      580,452
<INTEREST-INCOME-NET>                                                 1,094,274
<LOAN-LOSSES>                                                             5,000
<SECURITIES-GAINS>                                                            0
<EXPENSE-OTHER>                                                         601,908
<INCOME-PRETAX>                                                         526,023
<INCOME-PRE-EXTRAORDINARY>                                              526,023
<EXTRAORDINARY>                                                               0
<CHANGES>                                                              (187,581)
<NET-INCOME>                                                            338,442
<EPS-PRIMARY>                                                              0.85
<EPS-DILUTED>                                                              0.77
<YIELD-ACTUAL>                                                                0
<LOANS-NON>                                                                   0
<LOANS-PAST>                                                                  0
<LOANS-TROUBLED>                                                              0
<LOANS-PROBLEM>                                                               0
<ALLOWANCE-OPEN>                                                       (128,417)
<CHARGE-OFFS>                                                            (5,000)
<RECOVERIES>                                                                  0
<ALLOWANCE-CLOSE>                                                      (133,417)
<ALLOWANCE-DOMESTIC>                                                   (133,417)
<ALLOWANCE-FOREIGN>                                                           0
<ALLOWANCE-UNALLOCATED>                                                       0
        


</TABLE>


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