EMCLAIRE FINANCIAL CORP
SB-2/A, 1996-10-17
NATIONAL COMMERCIAL BANKS
Previous: AMERICAN BIOGENETIC SCIENCES INC, 424B3, 1996-10-17
Next: PENEDERM INC, S-8, 1996-10-17



   
    As filed with the Securities and Exchange Commission on October 16, 1996
    
                           Registration No. 333-11773

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
   
                                 AMENDMENT NO. 3
    
                                       TO
                                    FORM SB-2

                             Registration Statement
                                    Under the
                             Securities Act of 1933

                            EMCLAIRE FINANCIAL CORP.
- --------------------------------------------------------------------------------
                 (Name of Small Business Issuer in Its Charter)

Pennsylvania                                6021                 25-1606091
- --------------------------------------------------------------------------------
(State or Other jurisdiction of       (Primary Standard       (I.R.S. Employer
incorporation or organization)   Industrial Classification   Identification No.)
                                         Code Number)

              612 Main Street, Box D, Emlenton, Pennsylvania 16373
                                 (412) 867-2311
- --------------------------------------------------------------------------------
          (Address and telephone number of principal executive offices)

                          Ronald L. Ashbaugh, President
                            Emclaire Financial Corp.
              612 Main Street, Box D, Emlenton, Pennsylvania 16373
                                 (412) 867-2311
- --------------------------------------------------------------------------------
            (Name, address and telephone number of agent for service)

                  Please send copies of all communications to:
                            Gregory A. Gehlmann, Esq.
                            Michael W. Zarlenga, Esq.
                      MALIZIA, SPIDI, SLOANE & FISCH, P.C.
           1301 K Street, N.W., Suite 700 East, Washington, D.C. 20005


        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
 As soon as practicable after this Registration Statement is declared effective.

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

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

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


<PAGE>


PROSPECTUS
   
                        [EMCLAIRE FINANCIAL CORP. LOGO]

                              Holding Company of
                     The Farmers National Bank of Emlenton
    
                                200,800 SHARES

                                 COMMON STOCK
   
      Emclaire  Financial Corp., a Pennsylvania  corporation (the "Company") and
the holding company for The Farmers  National Bank of Emlenton (the "Bank"),  is
offering for sale up to 200,800 shares of its common stock,  $1.25 par value per
share  (the  "Common  Stock")  at a price of  $13.50  per share  (the  "Offering
Price").  There  is no  minimum  number  of  shares  required  to be sold in the
Offering.  The offering made hereby is referred to herein as the "Offering." The
Company reserves the right, in its sole discretion to accept or reject, in whole
or in part, any or all orders for shares in the Offering,  either at the time of
receipt  of an  order or as soon as  practicable  following  termination  of the
Offering.  The  Offering  will  terminate  at _____ p.m.  local time,  Emlenton,
Pennsylvania on ___________, 1996 (the "Expiration Date") unless extended at the
Company's  discretion  for up to an  additional  30  day  period.  Prior  to the
Offering,  there has been no public  market  for the  Common  Stock.  Unless the
context  otherwise  requires,  references  to  the  "Company"  include  Emclaire
Financial  Corp. and The Farmers  National Bank of Emlenton,  its only operating
subsidiary.
    
   
      All subscriptions are irrevocable. No minimum number of shares is required
to be sold by the Company in the Offering.  If at the Expiration  Date less than
all of the shares offered shall have been  subscribed  for,  subscriptions  that
have been received by the Company shall remain  effective and the Offering shall
terminate with respect to the unsubscribed shares.
    
      The Company has engaged Hopper Soliday & Co., Inc. ("Hopper  Soliday"),  a
registered broker-dealer,  to provide financial advice and to assist, on a "best
efforts" basis, in the  solicitation of  subscriptions to purchase shares in the
Offering.  In  addition,  Hopper  Soliday  may  establish  a selling  group (the
"Selling  Group") that may include Hopper Soliday and enter into selected dealer
agreements  with each member of the  Selling  Group to assist in the sale of the
shares in the  Offering.  Neither  Hopper  Soliday nor any member of the Selling
Group will have any  obligation  to  purchase or accept any shares of the Common
Stock. See "Plan of Distribution - Financial Advisor."

SEE "RISK FACTORS" ON PAGE 1 FOR CERTAIN INFORMATION THAT SHOULD BE
CONSIDERED BY PROSPECTIVE INVESTORS.

THESE  SECURITIES  HAVE NOT BEEN APPROVED OR  DISAPPROVED  BY THE SECURITIES AND
EXCHANGE  COMMISSION OR ANY STATE  SECURITIES  COMMISSION NOR HAS THE SECURITIES
AND  EXCHANGE  COMMISSION  OR ANY STATE  SECURITIES  COMMISSION  PASSED UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

THE SECURITIES OFFERED BY THIS PROSPECTUS ARE NOT SAVINGS ACCOUNTS,  DEPOSITS OR
OTHER  OBLIGATIONS OF THE BANK OR THE COMPANY AND ARE NOT INSURED BY THE FEDERAL
DEPOSIT INSURANCE  CORPORATION,  BANK INSURANCE FUND, OR ANY OTHER  GOVERNMENTAL
AGENCY, AND INVOLVE INVESTMENT RISK, INCLUDING THE POSSIBLE LOSS OF PRINCIPAL.


<PAGE>

<TABLE>
<CAPTION>

   

===========================================================================================================
                                      Offering        Estimated Underwriting          Estimated Proceeds to
                                       Price        Commissions and Other Expenses          Company

- -----------------------------------------------------------------------------------------------------------
<S>                                        <C>                 <C>                           <C>   
Per Share ......................           $13.50              $1.05                         $12.45
- -----------------------------------------------------------------------------------------------------------
Total (2).......................           $2,710,800          $210,000                      $2,500,800
===========================================================================================================
    
</TABLE>
   
(1)   Includes  $125,000 of  estimated  underwriting  commissions  to be paid to
      Hopper Soliday and other  broker-dealers  who  participate in the Offering
      and other  estimated  expenses  the  Company  will be  required  to pay in
      connection with the Offering.  It is assumed for purposes of the estimates
      that all of the Common Stock will be sold in the Offering. The Company has
      agreed to indemnify Hopper Soliday against certain liabilities,  including
      liabilities  under the Securities Act of 1933, as amended (the "Securities
      Act"). See "Plan of Distribution."

(2)   The Company may increase the number of shares to be sold by 30,000  shares
      to  230,800   shares   pursuant   to  an   over-allotment   reserve   (the
      "Over-allotment  Reserve")  in order to permit  the  Company,  in its sole
      discretion,  to  satisfy  unfilled  orders in the  Offering.  In the event
      30,000 additional shares are sold pursuant to the Over-allotment  Reserve,
      it is estimated that underwriting  commissions and other expenses would be
      $222,150 and estimated  proceeds to the Company would be  $2,893,650.  See
      "Plan of Distribution."
    
                                HOPPER SOLIDAY & CO., INC.

                    The date of this Prospectus is _________ __, 1996.


<PAGE>




                           THE FARMERS NATIONAL BANK
                                  OF EMLENTON

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



















                                     [MAP]

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




<PAGE>



                              PROSPECTUS SUMMARY

      The following  summary is qualified by the more detailed  information  and
consolidated  financial  statements,  including  the  notes  thereto,  appearing
elsewhere in this Prospectus. The Prospectus contains forward-looking statements
which involve risks and  uncertainties.  The Company's actual results may differ
significantly  from the results  discussed  in the  forward-looking  statements.
Facts that might cause such a difference include,  but are not limited to, those
discussed in "Risk Factors." Unless otherwise defined herein,  capitalized terms
used in this summary have the respective  meanings assigned to them elsewhere in
this Prospectus.  Potential  investors should read this prospectus  carefully in
its entirety, including the matters set forth under "Risk Factors" at page 1.
   
The Company..............     The Company was  incorporated  in  Pennsylvania in
                              1989 to own and control  all of the capital  stock
                              of The  Farmers  National  Bank of  Emlenton  (the
                              "Bank"),  a  national  banking  association.   The
                              Company  is  a  registered  bank  holding  company
                              pursuant to the Bank Holding  Company Act of 1956,
                              as amended ("BHCA"). The Company's primary federal
                              regulator is the Board of Governors of the Federal
                              Reserve System (the "Federal Reserve Board").  The
                              Company  has no  employees  other  than  executive
                              officers  who  do  not  receive  compensation  for
                              serving in such capacity. As of June 30, 1996, the
                              Company had consolidated asset,  liabilities,  and
                              shareholders'  equity  of $109.4  million,  $100.2
                              million, and $9.2 million, respectively.
    
   
                              The  Company's   principal   executive  office  is
                              located at the main office of the Bank at 612 Main
                              Street,  Emlenton,   Pennsylvania  16373  and  its
                              telephone number is (412) 867-2311.
    

The Bank.................     The  Bank  was  organized  on May  16,  1900  as a
                              national banking association.  The Bank's deposits
                              are  insured  up to the legal  maximum by the Bank
                              Insurance  Fund  ("BIF")  as  administered  by the
                              Federal Deposit  Insurance  Corporation  ("FDIC").
                              The Bank  operates  under the  supervision  of the
                              Office of the  Comptroller  of the  Currency  (the
                              "OCC"), however, as a BIF insured institution, the
                              Bank is also  subject to  regulation  by the FDIC.
                              See "Business - Supervision and Regulation."
    
   
                              The  Bank  operates  as a  full-service  community
                              bank,  offering a variety of financial services to
                              meet  the  needs  of  the  markets  served.  Those
                              services   include,   accepting  time  and  demand
                              deposits from the general public and together with
                              other  funds,  using  the  proceeds  to  originate
                              secured  and  unsecured  commercial  and  consumer
                              loans, finance commercial transactions and provide
                              construction  and mortgage  loans, as well as home
                              equity and personal lines of credit.  In addition,
                              funds are also  used to  purchase  investment  and
                              mortgage- backed securities.
    
                              Financial  and  strategic  highlights  of the Bank
                              include:

                              o History of profitability and dividends.
                            
                                   During each of the four years ended  December
                              31, 1995, the Company  generated returns on assets
                              in excess of 1.00% and returns on equity in excess
                              of 13.50%.  Further,  the Company,  and before the
                              Company's  formation in 1989, the Bank,  have paid
                              cash  dividends  every  year for at least the past
                              forty years.  Management realizes that significant
                              expansion efforts tend to depress profitability

                                     (i)


<PAGE>



                              ratios in the short term, but management  believes
                              that such expansion efforts are necessary in order
                              to build the Company's  franchise and  shareholder
                              value.  The Company's last major expansion  effort
                              occurred in 1990, and indeed, profitability ratios
                              were depressed,  although still adequate, in 1991.
                              In 1992,  the Company  returned to its  historical
                              levels  of return on assets in excess of 1.00% and
                              return on equity in excess of 13.50%.  While there
                              can be no  assurance  that the  Company's  results
                              will  return to these  levels  after  the  current
                              expansion  efforts,  management  believes that its
                              prior  experience  in such  efforts  is a positive
                              factor with regard to the  potential  for positive
                              future results. See "Recent Developments," "Use of
                              Proceeds," and "Business - General."
    
                              o Core deposits and customer service.
   
                              At June 30,  1996,  14.92% of the Bank's  deposits
                              were  comprised  of  non-interest  bearing  demand
                              deposits and 59.31% were  checking,  savings,  and
                              money market  accounts.  Management  believes that
                              the Bank's focus on personalized  customer service
                              is the  primary  reason  for the  relatively  high
                              percentages of transaction  and savings  accounts.
                              This base of core deposits is a relatively  stable
                              and  low  cost   source  of  funds   compared   to
                              certificates  of  deposit  which  tend  to be more
                              price-sensitive  and volatile in nature. This base
                              of core  deposits is also an  important  factor in
                              the Bank's  ability to  maintain a  favorable  net
                              interest margin.
    
                              o  Insider  ownership  and  focus  on  shareholder
                              value.

                              As of August 20, 1996,  directors  and  management
                              owned  approximately  29% of the Company's  common
                              stock.  While this level of ownership  does permit
                              the directors  and officers to strongly  influence
                              certain corporate decisions, more importantly,  in
                              management's   opinion,  it  tends  to  align  the
                              interests of the  directors  and officers with the
                              interest of the other shareholders of the Company.
                              Management  believes  that this  level of  insider
                              ownership causes a focus on shareholder  value and
                              that decisions  regarding  acquisitions,  lending,
                              product  pricing,  operating  expenses,  and fixed
                              asset investment  receive a high level of scrutiny
                              because of this factor.

Common Stock Offered......    200,800 shares(1)

Common Stock Outstanding
After the Offering........    1,000,000 shares(1)
   
Estimated Net Proceeds to 
the Company..............     $2,500,800(1)
    
   
Use of Proceeds..........     For  general  corporate  purposes,   including  to
                              provide   additional  equity  capital  to  support
                              future   growth,    including    possible   future
                              acquisitions  of  other  financial   institutions,
                              their branches or deposits. There are currently no
                              written or oral agreements or understandings  with
                              respect to any such acquisitions other than as set
                              forth   under   "Recent   Developments   -  Branch
                              Acquisition."  Pending their longer-term uses, the
                              net  proceeds   will  be  invested  in  short-term
                              investment   grade   obligations.   See   "Use  of
                              Proceeds."
    
Escrow..............          All funds  received  in  payment  of the  purchase
                              price   will  be  held   by  the   Company   in  a
                              non-interest bearing escrow account at the Bank.



                                     (ii)

<PAGE>

Risk Factors.........         See "Risk Factors."
   
Recent Developments..         On May 3,  1996,  the Bank and Mellon  Bank,  N.A.
                              ("Mellon   Bank")  entered  into  a  purchase  and
                              assumption   agreement  whereby  the  Bank  is  to
                              purchase  the  furniture,   fixtures,   equipment,
                              building, and land, and assume the deposits of and
                              purchase  certain  loans  of a  branch  office  of
                              Mellon  Bank  located in Knox,  Pennsylvania.  The
                              acquisition  was  completed on September 20, 1996.
                              See "Recent Developments - Branch Acquisition."
    
Expiration of the
Offering.................     The  Offering  will expire at __:__ _.m.,  Eastern
                              Time, on ________ __, 1996, unless extended by the
                              Company.

(1)       Assumes no exercise of the  Over-allotment  Reserve for an  additional
          30,000 shares of Common Stock. See "Plan of Distribution."


                                    (iii)


<PAGE>



                     SELECTED CONSOLIDATED FINANCIAL DATA

      Set forth below are selected consolidated  financial and other data of the
Company.  The  financial  data  is  derived  in  part,  and  should  be  read in
conjunction  with  the  Consolidated  Financial  Statements  and  Notes  thereto
presented  elsewhere  in the  Prospectus.  Operating  results for the six months
ended June 30, 1996, are not  necessarily  indicative of the results that may be
obtained for the entire year ending December 31, 1996 or any other period.

Selected Financial and Other Data

<TABLE>
<CAPTION>


                                       At
                                    June 30,                         At December 31,
                                      1996       1995      1994       1993       1992       1991
                                    --------     ----      ----       ----       ----       ----
                                             (Dollars in Thousands, Except Per Share Information)

<S>                                <C>        <C>        <C>        <C>        <C>        <C>     
Assets .........................   $109,398   $ 98,599   $ 96,714   $ 94,781   $ 91,520   $ 87,474
Deposits .......................     94,650     88,944     87,986     86,996     84,014     80,786
Loans ..........................     63,446     64,322     64,086     61,378     60,365     46,956
Allowance for loan losses ......        724        687        688        639        573        488
Investment securities ..........     38,666     26,361     25,436     23,180     18,795     29,717
Stockholders' equity ...........      9,191      9,032      8,155      7,397      6,654      5,961
Shares outstanding(1) ..........    799,200    799,200    799,200    799,200    799,200    800,000
Book value per share at period
  end(1) .......................   $  11.50   $  11.30   $  10.20   $   9.26   $   8.33   $   7.45
Number of:
  Full time equivalent employees         69         52         47         47         47         47
  Banking offices ..............          5          4          4          4          4          4

</TABLE>


- ------------------
(1)   Adjusted for the 4-for-1 stock split effected June 20, 1996.

Selected Financial Ratios
    
<TABLE>
<CAPTION>

                                                At
                                             June 30,                 At December 31,
                                                       ----------------------------------------------
                                               1996      1995      1994      1993      1992    1991
                                              ------   -------   -------   -------   -------  -------

<S>                                           <C>       <C>      <C>       <C>        <C>      <C>   
Net loans as percent of deposits              66.27%     1.55%    72.05%    69.82%    71.17%   57.52%
Equity to assets .......................       8.40      9.16      8.43      7.80      7.27     6.81
Allowance for loan losses to total loans       1.14      1.07      1.07      1.04      0.95     1.04
Non-performing loans to total loan loans       1.72      0.42      0.77      1.02      1.06     1.41
Allowance for loan losses to non-
  performing loans .....................      66.30    253.51    138.71    101.75     89.95    73.49
Non-performing loans to total assets....       1.00      0.27      0.51      0.66      0.70     0.76
Average interest-earning assets to total
  assets ...............................      94.25     94.11     92.11     92.62     92.60    92.63
Average interest bearing liabilities to
  assets ...............................      77.03     77.26     78.36     79.84     80.94    80.62

</TABLE>
    




                                        (iv)


<PAGE>



Summary of Operations

      The following  table  summarizes  the Company's  results of operations for
each of the periods indicated:
   
<TABLE>
<CAPTION>

                              Six Months Ended
                                  June 30,                     Year Ended December 31,
                            --------------------  ------------------------------------
                              1996       1995       1995      1994      1993       1992     1991
                            ---------  ---------  --------  --------  ---------  --------  -----
                                         (Dollars in Thousands, Except Per Share Data)

<S>                            <C>        <C>       <C>       <C>        <C>       <C>      <C>   
Interest income...........     $3,766     $3,595    $7,437    $6,751     $6,772    $7,144   $6,454
Interest expense..........      1,539      1,438     2,986     2,573      2,651     3,256    3,539
                                -----      -----     -----     -----      -----     -----    -----

Net interest income.......      2,227      2,157     4,451     4,178      4,121     3,888    2,915
Provision for loan losses.         72         72       143       132        180       165      170
                                -----      -----     -----     -----      -----     -----    -----
Net interest income after
  provision for loan losses     2,155      2,085     4,308     4,046      3,941     3,723    2,745
Other income..............        195        193       389       384        301       299      322
Other expense ............      1,625      1,531     3,005     2,899      2,780     2,678    2,361
                                -----      -----     -----     -----      -----     -----    -----
Income before income taxes
  and cumulative effect
  adjustment..............        725        747     1,692     1,531      1,462     1,344      706
Applicable income tax expense     224        226       520       454        450       432      219
                                -----      -----     -----     -----      -----     -----    -----
Net income before cumulative
  effect adjustment.......        501        521     1,172     1,077      1,012       912      487
Cumulative effect adjustment (1)   --         --        --        --         31        --       --
                                -----      -----     -----     -----      -----     -----    -----
Net income................     $  501     $  521    $1,172    $1,077     $1,043    $  912  $   487
                                =====      =====     =====     =====      =====     ======   ======

Per Share Data (2)
Earnings per share:
Prior to cumulative effect
  adjustment..............      $0.63      $0.65     $1.47     $1.35      $1.27     $1.14   $ 0.64
Cumulative effect adjustment (1)   --         --        --        --       0.04        --       --
                                -----      -----     -----     -----      -----     -----    -----
Earnings per share........      $0.63      $0.65     $1.47     $1.35      $1.31     $1.14    $0.64
                                =====      =====     =====     =====      =====    ======   ======
Dividends paid............      $0.21      $0.20     $0.45     $0.40      $0.38     $0.27    $0.22
Average number of shares
  outstanding.............    799,200    799,200   799,200   799,200    799,200   799,612  762,688
</TABLE>

- -------------
(1)   Reflects adoption of Statement of Financial Accounting Standards ("SFAS")
      No. 109.
(2)   Adjusted for the 4-for-1 stock split effected June 20, 1996.
    
                                        (v)


<PAGE>



Key Operating Ratios

      The table below sets forth certain  performance ratios for the Company for
the periods indicated:
   
<TABLE>
<CAPTION>


                                        Six Months Ended
                                           June 30, (1)                 Year Ended December 31,
                                        ----------------  --------------------------------------------------   
                                         1996      1995      1995       1994       1993       1992     1991
                                        ------    ------  ---------   --------    -------   -------   ------

<S>                                     <C>       <C>        <C>        <C>        <C>       <C>        <C>  
Return on average equity.............   10.86%    12.48%     13.56%     13.80%     14.69%    14.51%     8.79%
Return on average assets.............    1.00      1.10       1.10       1.12       1.11      1.01      0.66
Net yield on average interest-earning
  assets.............................    4.78      4.90       4.97       4.81       4.80      4.64      4.27
Other income to average assets.......    0.39      0.40       0.40       0.40       0.32      0.33      0.44
Other expenses to average assets.....    3.22      3.18       3.09       3.02       2.95      2.96      3.20
Dividends as a percent of net
  income.............................   33.33     30.77      30.61      29.63      29.01     23.68     34.38
</TABLE>
    
- -------------
(1)   Annualized where appropriate.

                   RECENT DEVELOPMENTS - BRANCH ACQUISITION
   
      On May 3,  1996,  the Bank and Mellon  Bank  entered  into a purchase  and
assumption  agreement  (the "Branch  Acquisition")  for a branch office in Knox,
Pennsylvania, which was approved by the OCC on July 26, 1996. Under the terms of
the Branch  Acquisition,  the Bank acquired certain assets of $129,000,  assumed
deposit  liabilities  of  $14.1  million  (less  a  premium  of 10%  of  deposit
liabilities  assumed) and receive the net proceeds in cash.  The  investment and
lending  activities  of the  branch  did not  transfer  to the Bank.  The Branch
Acquisition  was  consummated  on September 20, 1996 and was accounted for using
the purchase method of accounting. See "- Pro Forma Consolidated Balance Sheet."
    
      As of June 30,  1996,  the cost of funds  related  to the  deposits  to be
assumed was  approximately  3.63%.  Management  does not believe there will be a
material deposit outflow after the Branch Acquisition. The Bank has historically
priced its deposit products to be competitive in the markets served. For the six
months ended June 30, 1996, the Bank's average cost of deposits was 3.36%. It is
anticipated  that this  practice,  combined  with the level of personal  service
provided,  will allow the Bank to retain a  significant  portion of the deposits
acquired in the Branch Acquisition.  In this regard,  Mellon Bank has agreed not
to directly solicit the Branch Acquisition  deposit  customers,  nor establish a
branch,  loan production  office, or ATM within a five mile radius of the branch
office for a period of two years.

      While  management  does not  believe  the Branch  Acquisition  will have a
significant,  long-term,  adverse impact on its  operations,  it is expected the
Branch  Acquisition  will  have  a  short-term  impact  on its  performance  and
financial position ratios, such as its return on average assets and its loans to
deposits  ratio,  as net cash  received in the Branch  Acquisition  is gradually
worked into the mix of earning assets, specifically, the funding of loans.

                                     (vi)


<PAGE>

   

                     PRO FORMA CONSOLIDATED BALANCE SHEET
                                 June 30, 1996
                                  (Unaudited)

                                   Emclaire                       Pro Forma
                                   Financial                     Consolidated
                                     Corp.       Adjustments        Company
                                  ----------   --------------    -------------
                                               (In Thousands)

ASSETS

  Cash and due from banks         $   4,057    $      35 (1)      $  4,092
  Federal funds sold                              12,647 (1)         8,647
                                                  (4,000)(2)

  Investment securities:

    Available for sale               23,045                         23,045
    Held to maturity                 15,621                         15,621
  Loans                              63,446           26 (1)        63,472
  Less: allowance for loan losse       (724)                          (724)
  Premises and equipment              2,140           68 (1)         2,208
  Intangible assets                     273        1,401 (1)         1,674
  Other assets                        1,540                          1,540
                                    -------                        -------
     Total Assets                  $109,398                       $119,575
                                    =======                        =======
LIABILITIES
  Non-interest bearing demand      $ 14,121        1,117 (1)        15,238
  Interest bearing demand            11,675        1,834 (1)        13,509
  Savings                            13,549        1,101 (1)        14,650
  Money market                       16,788        1,875 (1)        18,663
  Certificates of deposit            38,517        8,206 (1)        46,723
                                   --------        -----           -------
     Total Deposits                 94,650                         108,783
  Short-term borrowings              5,000        (4,000)(2)         1,000
  Capital lease obligation             124                             124
  Other liabilities                    433            44 (1)           477
                                   --------        -----           -------
     Total Liabilities             100,207                         110,384

STOCKHOLDERS' EQUITY
  Common stock                       1,000                           1,000
  Additional paid in capital         1,013                           1,013
  Retained Earnings                  7,293                           7,293
  Unrealized gain (loss) AFS          (109)                           (109)
Treasury stock                          (6)                             (6)
                                   -------                         -------
     Total Stockholders' Equity      9,191                           9,191
                                   -------                         -------
     Total Liabilities and        $109,398                        $119,575
                                   =======                         =======
      Stockholders' Equity
    
   
(1) Branch Acquisition in Knox, Pennsylvania.  Intangible assets of $1.4 million
consist  of core  deposit  intangible  of  $630,000,  non-compete  agreement  of
$25,000, and goodwill of $746,000.  The core deposit, the non-compete agreement,
and  goodwill  will be  amortized  over  periods  of seven,  two,  and 15 years,
respectively.
    

(2) Federal Home Loan Bank ("FHLB")  borrowings will be repaid from the net cash
proceeds received from the Branch Acquisition.

                                    (vii)


<PAGE>



                                 RISK FACTORS

      PROSPECTIVE  INVESTORS SHOULD REVIEW AND CONSIDER  CAREFULLY THE FOLLOWING
RISK FACTORS,  TOGETHER WITH THE OTHER INFORMATION CONTAINED IN THIS PROSPECTUS,
IN EVALUATING AN INVESTMENT IN THE COMMON STOCK.

Effect of Acquisition and New Branch Openings

      The Bank will experience an immediate increase in personnel, property, and
other  expenses as a result of the Branch  Acquisition.  In  addition,  the cash
received will be invested in relatively short-term, low-yielding investments. It
is  management's  intention  to reinvest the cash in  higher-yielding  loans and
other investments as soon as practicable. However, management believes, based on
its experience with prior acquisitions, that such reinvestment of funds acquired
may require  twelve to  twenty-four  months to complete.  Therefore,  the Branch
Acquisition  in the short  term may reduce  the  Company's  return on assets and
return on equity ratios.

Potential Impact of Changes in Interest Rates

      The Bank's  profitability,  like that of most financial  institutions,  is
dependent  to a  large  extent  upon  its  net  interest  income,  which  is the
difference between its interest income on interest-earning assets, such as loans
and  investment  securities,   and  its  interest  expense  on  interest-bearing
liabilities,  such as deposits.  Like most  financial  institutions,  the Bank's
interest-earning  assets  generally have longer terms and are less interest rate
sensitive  than  its  liabilities.   As  a  result,  the  yield  on  the  Bank's
interest-earning  assets  generally will adjust more slowly than the cost of its
interest-bearing  liabilities and the Bank's net interest income generally would
be adversely  affected by material  and  prolonged  increase in interest  rates.
Conversely,  the  Bank's net  interest  income  would  generally  be  positively
affected by comparable  declines in interest rates. At June 30, 1996, the Bank's
interest-bearing liabilities which were expected to mature or reprice within one
year exceeded the Bank's  interest-earning  assets expected to mature or reprice
during the same  period by $37.2  million  representing  a  negative  cumulative
one-year interest rate sensitivity gap of 34.04% of the Bank's total assets. The
Bank will continue to be affected by general changes in levels of interest rates
and other economic factors beyond its control. See "Management's  Discussion and
Analysis  of  Financial  Condition  and  Plan  of  Operation  -  Asset/Liability
Management"  for further  discussions  of the Bank's  exposure to interest  rate
risk.

      In  addition  to  interest  income  and  expense  considered  by the "gap"
analysis  described  above,  the  market  value of the  Bank's  interest-earning
assets, which are comprised of fixed and adjustable-rate instruments, is subject
to interest rate sensitivity.  Primarily because of interest rate increases,  at
June 30,  1996,  the Bank had gross  unrealized  losses in its held to  maturity
investment securities portfolios of $104,000,  net of the applicable tax effect.
Generally,  the market value of fixed-rate instruments fluctuates inversely with
changes in interest rates. To the extent the Company's investment securities are
classified  as held to  maturity,  the Company will be limited in its ability to
sell these securities. Therefore, in times of rising interest rates, the Company
will realize less than market  returns on these  investments.  Management has no
plans  or  intentions  to  sell  any of the  securities  classified  as  held to
maturity.  Changes in interest  rates also can affect the average  life of loans
and  mortgage-backed  securities.  Decreases  in  interest  rates can  result in
increased  prepayments  of loans and  mortgage-backed  securities.  Under  these
circumstances, the Bank would be subject to reinvestment risk to the extent that
it is not able to reinvest such prepayments at rates which are comparable to the
rates on the maturing loans or securities.

                                     -1-


<PAGE>



   
Offering Price Not Based Solely on Market Price
    

      The Offering Price has been  determined by the Company with the assistance
of Hopper Soliday based on certain factors including recent prices of trades for
the Common Stock,  an evaluation of the financial  condition and  performance of
the Company,  and comparisons of the relationships  between market prices,  book
values, and earnings per share of other financial institutions of a similar size
and asset quality. The Offering Price is not based solely on recent sales prices
for the Common Stock since the Common Stock is thinly traded. Accordingly, there
can be no assurance that the Common Stock may be resold at or above the Offering
Price. See "Market Information" and "Plan of Distribution."

Absence of Active and Liquid Market for the Common Stock
   
      Prior to the  Offering,  there has been no public  market  for the  Common
Stock of the Company.  Although,  there can be no assurance, the Company expects
that,  following  the  Offering,   the  Common  Stock  will  be  traded  in  the
over-the-counter  market ("OTC")  through the OTC "Electronic  Bulletin  Board."
There can be no assurance,  however,  that an active trading market will develop
or, if developed,  will be sustained following the Offering.  Hopper Soliday has
advised the Company that, upon completion of the Offering,  it intends to make a
market in the Common Stock, subject to market conditions.
    
   
      Making a market in securities involves  maintaining bid and ask quotations
and being able, as principal, to effect transactions in reasonable quantities at
those quoted prices,  subject to various  securities  laws and other  regulatory
requirements.  The  development  of a public  trading  market  depends  upon the
existence of willing buyers and sellers, the presence of which is not within the
control of the Company, or any market maker. Due to the relatively small size of
the Offering,  when combined  with the  relatively  small amount of Common Stock
currently outstanding, it is unlikely that a stockholder base sufficiently large
to create an active and liquid trading market for the Common Stock will develop,
or, if developed, will continue, nor can there be any assurances that purchasers
of the Common  Stock will be able to sell their  shares at or above the Purchase
Price.  Therefore,  a  purchaser  of the Common  Stock  should  have a long-term
investment  intent and should recognize that the absence or discontinuance of an
active  trading  market may make it difficult to sell the Common Stock after the
Offering and may have an adverse  effect on the price of the Common  Stock.  See
"Market Information."
    
   
Local Economy and Limited Loan Demand

      The Bank's market area is primarily comprised of Venango,  Clarion, Butler
and Armstrong Counties in Pennsylvania. Although the Bank has a diversified loan
portfolio in the types of loans that comprise the  portfolio,  a majority of the
loans in the portfolio are concentrated in these counties.  Loans outstanding to
individuals and businesses are dependent on the local economic conditions in the
Bank's primary  market area and may be negatively  effected by a downturn in the
local economy.

      Since  mid  1995,  the Bank has  experienced  a flat  market  for new loan
originations.  Although management believes this situation to be cyclical,  this
limited loan demand and the increased competition for loan originations that the
Bank has experienced and expects to continue to experience may negatively impact
the  Bank's  ability to  significantly  expand  its loan  portfolio.  Management
monitors  current  and  expected  loan growth and will  consider  other means of
generating loans should  circumstances  warrant such actions.  Those means could
include the use of mortgage  brokers to obtain loans or the purchase of loans or
participations in loans from other financial  institutions.  The use of mortgage
brokers  or the  purchase  of loan  participations  typically  involves a higher
degree of credit risk and a lower rate of return then similar  loans  originated
by the  Bank.  The  higher  degree  of  credit  risk  may  result  in  the  Bank

                                     -2-


<PAGE>

experiencing an increase in the provision for possible loan losses over what has
been  experience  by the Bank in recent years.  To minimize such risk,  the Bank
would  only  purchase  loans  that  are  underwritten  pursuant  to  the  Bank's
underwriting  standards.  The lower  rate of return  may  negatively  effect the
Bank's net interest margin and net income.
    

Control by Management/Certain Anti-takeover Provisions
   
      A total of 233,572  shares of Common  Stock is  beneficially  owned by the
directors and executive  officers of the Company,  or 29.23% of the Common Stock
outstanding before the Offering. Hopper Soliday may offer shares of Common Stock
in the Offering to the directors and executive officers. It is expected that the
directors and executive  officers will  purchase  approximately  19,775  shares.
Accordingly,  assuming that the directors and executive  officers  purchase such
shares,  such persons would  beneficially  own an aggregate of 253,347 shares of
Common Stock or approximately  25.33% of the outstanding  Common Stock following
the Offering (assuming no use of the Over-allotment  Reserve). See "Management -
Security Ownership of Certain Beneficial Owners and Management."
    
      The Articles of  Incorporation  of the Company contain certain  provisions
designed to enhance the ability to the Board of Directors to deal with  attempts
to acquire  control of the  Company.  In  addition,  pursuant  to the  Company's
Articles of Incorporation, shares of preferred stock may be issued in the future
without further  shareholder  approval and upon such terms and  conditions,  and
having such rights,  privileges and  preferences,  as the Board of Directors may
determine.  While these  provisions may provide  flexibility in connection  with
acquisitions  and other corporate  purposes,  they could discourage or make more
difficult  a  merger,  tender  offer  or  proxy  contest,  even  though  certain
shareholders  may  wish to  participate  in such a  transaction.  Further,  such
provisions  could  potentially  adversely  affect the market price of the Common
Stock. See "Description of Capital Stock."

Competition

      The Company operates in a competitive environment,  competing for deposits
and loans  with  commercial  banks,  thrift  institutions,  and other  financial
institutions.  A number of mergers  and  consolidations  involving  banks in the
market  in which the Bank  operates  have  occurred  recently,  resulting  in an
intensification  of  competition  in  the  banking  industry  in  the  Company's
geographical  market.  The Company also  competes with money market mutual funds
for funds from  depositors.  Many of the Company's  competitors  possess greater
financial  resources or have  substantially  higher lending limits than does the
Company.

      Recent  changes  in  federal  banking  laws  are  expected  to  facilitate
interstate branching and merger activity among banks. Since September 1995, with
exceptions,  certain bank holding  companies  are  authorized  to acquire  banks
throughout the United States.  In addition,  on and after June 1, 1997,  certain
banks  will be  permitted  to  merge  with  banks  organized  under  the laws of
different  states.  Such  changes  may  result  in an  even  greater  degree  of
competition  in the  banking  industry  and  the  Company  may be  brought  into
competition with  institutions with which it does not presently  compete.  There
can be no assurance that the  profitability of the Company will not be adversely
affected  by the  increased  competition  which  may  characterize  the  banking
industry in the future. See "Business - Competition."

                                     -3-


<PAGE>


   
Best Efforts Offering

      The shares of Common  Stock are being  offered  by the  Company on a "best
efforts" basis.  Accordingly,  there can be no assurances that all of the shares
will be sold. No minimum number of shares is required to be sold under the terms
of this Offering.  All subscriptions  will be irrevocable by subscribers.  Those
subscriptions  accepted by the Company as of the Expiration Date will constitute
the shares  sold in this  Offering.  The  Offering  will  expire at __:__  _.m.,
prevailing  time,  on  ___________  __,  1996,  unless  further  extended at the
Company's discretion without notice to subscribers, for successive periods of 15
days, up to a period of __________.
    
                                   DILUTION
   
      Purchasers  of Common  Stock in the  Offering  will  experience  immediate
dilution  in book  value per share and  tangible  book  value per share from the
public  offering price. At June 30, 1996, the Company's book value per share was
$11.50.  After giving effect to the 200,800 shares of Common Stock at a price of
$13.50 per share and to the  payment of  estimated  offering  expenses,  the pro
forma  book value per share  would have been  $11.69.  This would  represent  an
immediate increase in book value of $0.19 per share to existing shareholders and
an immediate dilution to new investors of $1.81 per share.  "Tangible book value
per share" is determined by dividing the difference  between the total amount of
tangible assets and the total amount of liabilities by the number of outstanding
shares of Common Stock.
    
                                USE OF PROCEEDS
   
      The net  proceeds  to the  Company  from the sale of the  shares of Common
Stock offered  hereby are  estimated to be  approximately  $2.50 million  ($2.89
million if the  Over-allotment  Reserve is  utilized).  The net proceeds will be
available for general corporate purposes, primarily to support future growth and
the financing of possible future  acquisitions of other financial  institutions,
their branches or deposits.  There are currently no agreements or understandings
with  respect to any such  acquisitions  other than as set forth  under  "Recent
Developments  - Branch  Acquisition."  Pending their  longer-term  uses, the net
proceeds will be invested in short-term investment grade obligations.
    
                              MARKET INFORMATION
   
      Prior to this  Offering,  there  has been no  established  public  trading
market for the  Common  Stock.  The  Company  anticipates  that,  following  the
Offering, the Common Stock will be traded on the over-the-counter market through
the OTC Electronic  Bulletin Board. Hopper Soliday has advised the Company that,
upon  completion  of the  Offering,  it  intends  to make a market in the Common
Stock,  subject to market  conditions.  However,  a public  trading  market will
depend upon the presence in the market place of both willing  buyers and willing
sellers at any given time. Due to the relatively  small size of the Offering and
the  relatively  small  amount  of Common  Stock  currently  outstanding,  it is
unlikely that a stockholder base sufficiently  large to create an active trading
market will develop and, if developed, be maintained.  Therefore, a purchaser of
the Common Stock should have a long-term  investment intent and should recognize
that the  absence  or  discontinuance  of an active  trading  market may make it
difficult  to sell the Common  Stock after the  Offering and may have an adverse
effect on the price of the Common  Stock.  Additionally,  the  development  of a
liquid public market depends on the existence of willing buyers and sellers, the
presence of which is not within the control of the Company or any market  maker.
The number of active  buyers and sellers of the Common  Stock at any  particular
time may be limited.  Under such  circumstances,  investors  in the Common Stock
could have  difficulty  disposing of their shares on short notice and should not
view the Common Stock as a short-term investment.
    
                                     -4-


<PAGE>



      See  "Plan  of  Distribution"  for  information   concerning  the  factors
considered in determining the Offering Price. There can be no assurance that the
Offering Price will correspond to the price at which the Common Stock will trade
in the public market subsequent to the Offering. Trades in the Common Stock have
occurred infrequently on a local basis and generally involved a relatively small
number of  shares.  Based on  information  made  available  to it,  the  Company
believes that the selling price for the Common Stock during 1994, 1995, and 1996
was $10.00,  $10.50,  and $11.25,  respectively  (adjusted for the 4-for-1 stock
split  effected  June 20,  1996).  These  prices  represent  prices  voluntarily
disclosed by buyers or sellers and do not include any retail  markup,  markdown,
or commission,  and may not  necessarily  represent  actual  transactions.  Such
transactions may not be representative of all transactions  during the indicated
periods or of the actual  fair market  value of the Common  Stock at the time of
such transaction due to the infrequency of trades and the limited market for the
Common Stock.

                                   DIVIDENDS
   
      The Company has paid a cash dividend  every quarter since its formation in
1989. The Bank, prior to the Company's formation, has paid dividends for over 40
years.  It is the  intention  of the Company to continue  its  dividend  payment
policy  although  there can be no assurance that dividends will be paid, if any,
at historical  levels  following the Offering.  Declaration  of dividends by the
Board of  Directors  will depend upon a number of  factors,  including,  but not
limited  to,  the  amount of net  proceeds  from the  Offering  retained  by the
Company,  investment opportunities available to the Company or the Bank, capital
requirements, regulatory limitations, and general economic conditions.
    
      Dividends from the Company will depend, in part, upon receipt of dividends
from the Bank,  because the Company currently has no source of income other than
dividends from the Bank. The Bank may not declare or pay dividends on the Common
Stock if such payment would cause its regulatory capital to be reduced below the
minimum requirements imposed by the OCC regulations.

      The Company is also subject to certain regulatory  restrictions imposed by
the Federal  Reserve Board on the payment of dividends to its  stockholders.  In
addition,  the  source  of such  dividends  will  be,  in part,  dependent  upon
dividends from the Bank in addition to the net proceeds  retained by the Company
and  earnings  thereon.  The  Company  is also  subject to the  requirements  of
Pennsylvania law. See "Description of Capital Stock."

                                     -5-


<PAGE>



      The following table sets forth the dividends declared per share during the
period indicated, adjusted for the 4-for-1 stock split effected June 20, 1996.

                               Dividend Declared

1994

  First quarter..............        $0.10
  Second quarter.............         0.10
  Third quarter..............         0.10
  Fourth quarter.............         0.10
1995

  First quarter..............         0.10
  Second quarter.............         0.10
  Third quarter..............         0.10
  Fourth quarter (1).........         0.25
1996

  First quarter..............         0.10
  Second quarter.............         0.11
  Third quarter..............         0.11



(1)   Includes a $0.15 per share special dividend.

                                     -6-


<PAGE>



                                CAPITALIZATION
   
      The  following  table sets forth the  capitalization  of the Company as of
June 30, 1996, and as adjusted to give effect to the sale of $200,800  shares of
the Common Stock offered hereby (after giving effect to the payment of estimated
offering expenses).  This table should be read in conjunction with "Management's
Discussion  and Analysis" and the  Consolidated  Financial  Statements and Notes
thereto included in this Prospectus:
    
                 
<TABLE>
<CAPTION>

                                                           Historical Capitalization     Pro Forma Consolidated
                                                                 of the Company       Capitalization, as Adjusted(3)
                                                           -------------------------  ------------------------------
                                                                              (Dollars in Thousands)

<S>                                                                <C>                         <C>      
Deposits(1) ...............................................        $  94,650                   $  94,650
Borrowings and other liabilities ..........................            5,558                       5,558
                                                                     -------                     -------
      Total liabilities ...................................        $ 100,208                   $ 100,208
                                                                     =======                     =======
Capital Stock:
 Preferred stock, par value $1.00 per share................        $      --                   $      --
 Common stock, par value $1.25 per share
   (800,000 and 1,000,000 shares issued)(2) ...............            1,000                       1,250
Additional paid-in capital (2) ............................            1,013                       3,258
Treasury stock, at cost (800 and 0 shares) ................               (6)                         --
Net unrealized gain (loss) on securities available for sale             (109)                       (109)
Retained earnings .........................................            7,293                       7,293
                                                                     -------                      ------
      Total stockholders' equity ..........................        $   9,191                   $  11,692
                                                                     =======                      ======
Equity/Assets .............................................              8.4%                       10.4%

</TABLE>

- ---------------------
(1)  Does not reflect  withdrawals  from  deposit  accounts  for the purchase of
     Common  Stock in the  Offering.  Such  withdrawals  would  reduce pro forma
     deposits by the amount of such withdrawals.
(2)  Assumes that the Over-allotment  Reserve for 30,000 shares is not utilized.
     If  the  Over-allotment   Reserve  is  exercised  in  full,  Common  Stock,
     additional paid-in capital,  and total  stockholders'  equity would be $1.3
     million, $3.6 million, and $12.1 million, respectively.
(3)  Assumes  the  sale of  200,800  shares  of  Common  Stock.  The  pro  forma
     presentation  does not show the impact of (a) results of  operations  after
     the  Offering,  (b) changing  market prices of shares of Common Stock after
     the Offering, or (c) the sale of a smaller number of shares. See also "Risk
     Factors - Best Efforts Offering."
    
                     MANAGEMENT'S DISCUSSION AND ANALYSIS

      The following  discussion and analysis is intended to provide  information
about the financial condition and results of operation of the Company and should
be read in  conjunction  with  the  Consolidated  Financial  Statements  and the
related notes thereto appearing elsewhere in this prospectus.

General

      The Company's results of operations are dependent on the operations of the
Bank.  The Bank's  results of  operations  are  primarily  dependent  on its net
interest income,  which is the difference  between interest income earned on its
loan and investment securities portfolios and other interest earning assets, and
its cost of funds  consisting of interest expense paid on its deposits and other
interest  bearing  liabilities.  Net  interest  income is also  affected  by the
relative amounts (volume) of interest earning assets and liabilities. The Bank's
net income is also impacted by its provision for loan losses,  as well as, other
operating  income and other operating  expense.  Other operating income consists
principally  of service  charges  on deposit  accounts,  while  other  operating
expense is  comprised  of  salaries  and wages,  occupancy  expenses,  and other
general and administrative  expenses.  Earnings of the Bank are also impacted by
general economic,  competitive, and regulatory conditions,  particularly changes
in market interest rates, government policy, and actions of regulatory agencies.

                                     -7-


<PAGE>



Management Strategy

      The Company's philosophy is to combine quality personal service, strategic
office locations, and technology to offer a variety of loan and deposit products
tailored to fit the needs of its  customers.  To further  such  philosophy,  the
Company has  installed a wide area  network  (WAN) and teller  terminals at each
office,  along with  specialized loan and deposit software for the processing of
new loan and deposit accounts.  The WAN allows all users either through a teller
terminal  or  personal  computer  to  access  customer  account  information  in
significantly less time than could be done under the previous dedicated terminal
system.

      In  addition,  during  the first  six  months of 1996,  the  Company  took
advantage of several opportunities to expand its presence in its existing market
area.  This  included the opening of two de novo branch  office  facilities:  an
office in Butler  commenced  operations  May 20, 1996;  an office in Knox opened
August 12, 1996; and the planned  acquisition of a third office, also located in
Knox. See "Recent  Developments - Branch Acquisition." The Knox offices fit into
the Company's  current  operational area by bridging the market area between the
Emlenton and Clarion offices,  and the Butler office expands the Bank's presence
in northern Butler County.  While the Company has no further plans to expand its
branch   network,   Management   is   continually   identifying   and  assessing
opportunities for future expansion.

Asset/Liability Management
   
      The Company's earnings are primarily dependent on its net interest income.
Net interest income is affected by (1) the amount of interest-earning assets and
interest-bearing  liabilities,  (2) rates of interest earned on interest-bearing
assets and rates paid on  interest-bearing  liabilities,  and (3) the difference
("interest rate spread")  between rates of interest  earned on  interest-bearing
assets  and  rates  paid  on  interest-bearing   liabilities.   To  measure  the
relationship of  interest-earning  assets and  interest-bearing  liabilities and
their impact on net interest income,  the Company  maintains an  asset/liability
management program.
    
   
      One of the principal functions of the Company's asset/liability management
program  is to  monitor  the  level to which the  balance  sheet is  subject  to
interest  rate risk.  The goal of this  program  is to manage  the  relationship
between interest-earning assets and interest-bearing liabilities to minimize the
fluctuations  in the net interest  spread and achieve  consistent  growth in net
interest income during periods of changing interest rates. The Company evaluates
various interest rate analysis scenarios based upon various assumptions and past
experience in accordance  with the Joint Policy  Statement on Interest Rate Risk
published by the Federal Reserve Board,  the OCC, and the FDIC in June 1996. The
policy  statement  requires each  institution to develop  internal  policies and
procedures  for managing  interest rate risk in accordance  with the  principles
provided in the policy statement.  The regulatory  agencies examine,  as part of
their normal  supervisory  examination,  the Company's  policies and  procedures
relating to interest rate risk management to ensure that the Bank's policies and
procedures are consistent with safe and sound banking practices.
    
      Interest  rate  sensitivity  is the  relationship  of  differences  in the
amounts and  repricing  dates of  interest-earning  assets and  interest-bearing
liabilities.  These  differences,  or interest rate repricing  "gap," provide an
indication  to the extent to which net  interest  income  could be  affected  by
changes in interest rates.  During a period of rising interest rates, a positive
gap (when interest-earning assets are greater than interest-bearing liabilities)
is desirable.  A falling  interest rate  environment  would favor a negative gap
position   (when   interest-earning   assets  are  less  than   interest-bearing
liabilities).  However,  not all assets and liabilities with similar  maturities
and repricing opportunities will reprice at the same time or to the same degree.
As a result,  the  Company's  gap  position  is an  indicator  of the  Company's
interest

                                     -8-


<PAGE>



rate risk position but does not  necessarily  predict the impact on net interest
income given a change in interest rate levels.

                                     -9-


<PAGE>



      The  following  table sets forth the  Company's  gap position for June 30,
1996,  based  upon  contractual  repricing  opportunities  or  maturities,  with
variable rate products measured to the date of the next repricing opportunity as
opposed  to  contractual  maturities.   Fixed  rate  products  are  measured  to
contractual maturity  considering  scheduled payment amortization for fixed rate
loans.  With the exception of time deposits,  all deposits are assumed to mature
within ninety days.

<TABLE>
<CAPTION>

                                                                                  At June 30, 1996
                                                    --------------------------------------------------------------------------------
                                                                 0-90        91 Days -     1-3        3-5         5-10        Over
                                                    Balance      Days         1 Year      Years      Years        Years     10 Years
                                                    -------   ---------     -----------  --------  ---------   ----------   --------
                                                                                (Dollars in Thousands)

ASSETS

<S>                                                <C>        <C>          <C>         <C>         <C>         <C>        <C>      
  Interest-bearing deposits ....................   $      29  $      29    $    --     $    --     $    --     $    --    $      --
  Investment securities(1) .....................      38,392      2,840        7,081      13,466      13,382       1,623         --
  Loans(2) .....................................      63,446     17,477        5,809      11,592       9,455      14,001      5,112
                                                   ---------  ---------    ---------   ---------   ---------   ---------  ---------
     Total earning assets ......................     101,867     20,346       12,890      25,058      22,837      15,624      5,112
                                                   ---------  ---------    ---------   ---------   ---------   ---------  ---------

LIABILITIES

  Interest-bearing demand ......................      11,675     11,675           --          --          --          --         --
  Savings ......................................      13,549     13,549           --          --          --          --         --
  Money market funds ...........................      16,788     16,788           --          --          --          --         --
  Certificates of Deposit greater than .........   $   4,605        718        2,139       1,361         387          --         --
  Other time deposits ..........................      33,912      6,680       13,879      10,240       3,100          13         --
  Federal Funds Purchased ......................       1,000      1,000           --          --          --          --         --
  FHLB borrowings ..............................       4,000      4,000           --          --          --          --         --
  Capital lease obligation .....................         124         13           31          80          --          --         --
                                                   ---------  ---------    ---------   ---------   ---------   ---------  ---------
     Total interest bearing liabilities ........      85,653     54,423       16,049      11,681       3,487          13         --
                                                   ---------  ---------    ---------   ---------   ---------   ---------  ---------

Interest rate sensitivity gap ..................      16,214    (34,077)      (3,159)     13,377      19,350      15,611      5,112
Cumulative rate sensitivity gap/total assets ...     (34,077)   (37,236)     (23,859)     (4,509)     11,102      16,214
Rate sensitive assets/rate sensitive liabilities                   0.37 %       0.80 %      2.15 %      6.55%   1,201.85%       N/A

Interest rate sensitivity gap/total assets .....                 (31.15)%      (2.89)%     12.23 %     17.69%      14.27%      4.67%
Cumulative rate sensitivity gap/total assets ...                 (31.15)%     (34.04)%    (21.81)%    (4.12)%      10.15%     14.82%

</TABLE>

- ----------------
(1)   Includes debt securities available for sale at amortized cost.  Excludes 
      Federal Reserve and FHLB stock.
(2)   Includes nonaccrual loans.

                                        -10-


<PAGE>



      Average  Balance  Sheet.  The  following  tables set forth for the periods
indicated information regarding the total dollar amounts of interest income from
interest-earning  assets and the  resulting  average  yields,  the total  dollar
amount of interest  expense on  interest-bearing  liabilities  and the resulting
average  costs,  net  interest  income,  and the net  yield on  interest-earning
assets.


<TABLE>
<CAPTION>

                                                      Six Months Ended June 30, 1996        Six Months Ended June 30, 1995
                                                  ------------------------------------    -----------------------------------
                                                   Average                                 Average
                                                   Volume        Interest      Yield(1)     Volume      Interest    Yield(1)
                                                  ----------    -----------   ---------   ---------    ----------  ----------
                                                                              (Dollars in Thousands)

ASSETS
Interest-earning assets
  Investment securities
<S>                                               <C>            <C>             <C>      <C>            <C>         <C>  
    Taxable ...................................   $  25,296      $    735        5.82%    $ 18,763       $  492      5.24%
    Exempt from federal income tax ............       3,558           103        5.79        4,835          133      5.50
  Interest-bearing deposits in other banks ....          43             1        4.65           32            1      6.25
  Loans(2)(3) .................................      63,435         2,892        9.12       64,328        2,957      9.19
  Federal funds sold ..........................       2,742            77        5.62        2,524           72      5.71
                                                    -------        ------                   ------        -----         
     Total interest-earning assets ............      95,074         3,808        8.01       90,482        3,655      8.08
                                                                   ------        ----                     -----      ----
Noninterest-earning assets
  Cash and due from banks .....................       3,303                                  3,241
  Allowance for loan losses ...................        (705)                                  (677)
  Other assets ................................       3,206                                  3,318
     Total assets .............................   $ 100,878                               $ 96,364
                                                    =======                                 ======

LIABILITIES AND STOCKHOLDERS' EQUITY
Interest-bearing liabilities
  NOW accounts ................................   $  11,582           122        2.10    $  12,084          133      2.20
  Money market accounts .......................      15,893           256        3.22       17,711          290      3.27
  Savings deposits ............................      13,201           184        2.79       12,591          190      3.02
  Time deposits ...............................      36,403           960        5.27       32,250          819      5.08
  Obligation under capital lease ..............         134             4        5.97          171            6      7.02
  Short-term borrowings .......................         489            13        5.32           --           --      0.00
                                                    -------         -----                   ------        -----     
     Total interest-bearing liabilities .......      77,702         1,539        3.96       74,807        1,438      3.84
                                                                    -----        ----                     -----      ----
Noninterest-bearing liabilities
  Demand deposits .............................      13,488                                 12,736
  Other liabilities ...........................         424                                    395
  Capital .....................................       9,264                                  8,426
                                                    -------                                 ------
     Total liabilities and stockholders equity     $100,878                              $  96,364
                                                    ======                                  ======
Interest rate spread ..........................                                  4.05%                               4.24%
                                                                                 ====                                ====
Net interest income and net yield
  on interest-earning assets ..................                $   2,269         4.78%                    2,217      4.90%
                                                                   =====         ====                     =====      ====
                   
</TABLE>

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

(1)  Yields   on    interest-earning    assets   have   been   computed   on   a
     taxable-equivalent  basis using the federal  income tax  statutory  rate of
     34%.

(2)  Interest on loans includes fee income.

(3)  Non-accrual loans included.

                                        -11-


<PAGE>



Average Balance Sheet (cont.)
<TABLE>
<CAPTION>


                                                                       Year Ended December 31,
                                                               1995                              1994
                                                ------------------------------------ ------------------------------------

                                                  Average                                Average
                                                  Volume     Interest      Yield(1)      Volume     Interest     Yield(1)
                                                 --------    --------      --------      -------   ---------     --------

                                                       (Dollars in Thousands)

ASSETS
Interest-earning assets
  Investment Securities
<S>                                              <C>          <C>             <C>     <C>          <C>            <C>  
    Taxable ..................................   $ 18,924     $  1,034        5.46%   $  19,075    $    935       4.90%
    Exempt from federal income tax ...........      4,588          255        5.56        5,645         308       5.46
  Interest bearing deposits in other banks ...         38            2        5.26           17           1       5.88
  Loans(2)(3) ................................     64,701        6,051        9.35       61,574       5,510       8.95
  Federal funds sold .........................      3,408          198        5.81        2,915         115       3.95
                                                   ------       ------                   ------       -----
  Total interest-earning assets ..............     91,659        7,540        8.23       89,226       6,869       7.70
                                                                ------       -----                    -----       ----
Noninterest-earning assets

  Cash and due from banks ....................      3,226                                 4,359
  Allowance for loan losses ..................       (680)                                 (666)
  Other assets ...............................      3,188                                 3,184
                                                   ------        
     Total assets ............................   $ 97,393                              $ 96,103
                                                   ======                                ======

LIABILITIES AND STOCKHOLDERS' EQUITY

Interest-bearing liabilities

  NOW accounts ...............................   $ 12,217          272        2.23     $ 12,513         277       2.21
  Money market accounts ......................     16,793          554        3.30       19,533         602       3.08
  Savings deposits ...........................     12,600          385        3.06       12,968         393       3.03
  Time deposits ..............................     33,473        1,765        5.27       30,236       1,294       4.28
  Obligation under capital lease .............        162           10        6.17           59           7      11.86
  Borrowed funds .............................         --           --          --           --          --         --
                                                   ------        -----                   ------       ----- 
    Total interest-bearings liabilities            75,245        2,986        3.97       75,309       2,573       3.42
                                                                ------        -----                   -----       -----
Noninterest-bearing liabilities
  Demand deposits ............................     13,080                                12,471
  Other liabilities ..........................        431                                   515
  Capital ....................................      8,637                                 7,808
                                                   ------                                ------
    Total liabilities and stockholders'
      equity .................................   $ 97,393                              $ 96,103
                                                   ======                                ======
Interest rate spread .........................                                4.26%                               4.28%
                                                                              ====                                ====
Net interest income and net
    yield on interest-earning assets .........                $  4,554        4.97%                $  4,296       4.81%
                                                                 =====        ====                    =====       ====              

</TABLE>
                                            
- ----------------
(1)  Yields   on    interest-earning    assets   have   been   computed   on   a
     taxable-equivalent  basis using the federal  income tax  statutory  rate of
     34%.  
(2)  Interest on loans includes fee income.
(3)  Non-accrual loans included.

                                -12-


<PAGE>



      Rate/Volume  Analysis.  Changes in net interest income are attributable to
three  factors:  (1) a change  in the  volume  of an  interest-earning  asset or
interest-bearing  liability,  (2) a change in  interest  rates,  or (3) a change
attributable to a combination of changes in volume and rate. The following table
sets forth certain information regarding changes in interest income and interest
expense  of the  Company  for  the  periods  indicated.  For  each  category  of
interest-earning asset and interest-bearing  liability,  information is provided
on changes  attributable to (a) changes in volume (changes in volume  multiplied
by the old interest  rate);  and (b) changes in rates (changes in interest rates
multiplied by the old average volume).

<TABLE>
<CAPTION>


                                      Six Months Ended June 30,
                                       Year Ended December 31,
                                           1996 vs. 1995                  1995 vs. 1994             1994 vs. 1993
                                      ---------------------------  -------------------------  --------------------------
                                       Total     Change Due to     Total     Change Due to    Total     Change Due to
                                       Change  Volume(1)  Rate(1)  Change  Volume(1) Rate(1)  Change  Volume(1)  Rate(1)
                                       ------  ---------  ------   -----   --------  -------  ------  ---------  -------
                                                                        (In Thousands)

INTEREST INCOME ON:

<S>                                    <C>      <C>      <C>      <C>      <C>       <C>     <C>      <C>      <C>   
  Taxable investment securities ....   $ 243    $ 184    $  59    $  99    $  (7)    $ 106   $ (69)   $  94    $(163)
  Non-taxable investments ..........     (30)     (37)       7      (53)     (59)        6      88       82        6
  Interest bearing deposits in
    other banks ....................      --       --       --        1        1        --     (30)     (26)      (4)
  Loans ............................     (65)     (39)     (26)     541      289       252      50       68      (18)
  Federal funds sold ...............       5        6       (1)      83       22        61     (30)     (63)      33
                                       -----    -----    -----    -----    -----     -----   -----    -----    -----
      Total interest income ........     153      114       39      671      246       425       9      155     (146)
                                        ----    -----    -----    -----    -----     -----   -----    -----    -----

INTEREST EXPENSE ON:

  NOW accounts .....................     (11)      (5)      (6)      (5)      (8)        3     (13)      14      (27)
  Money market accounts ............     (34)     (29)      (5)     (48)     (89)       41     (16)     (14)      (2)
  Savings deposits .................      (6)      10      (16)      (8)     (12)        4      28       35       (7)
  Time deposits ....................     141      108       33      471      150       321     (80)     (58)     (22)
  Obligation under capital lease          (2)      (1)      (1)       3        7       (4)       3        2        1
  Borrowed funds ...................      13       13       --       --       --       --       --       --       --
                                       -----    -----    -----    -----    -----     -----   -----    -----    -----
     Total interest expense ........     101       96        5      413       48       365     (78)     (21)     (57)
                                       -----    -----    -----    -----    -----     -----   -----    -----    -----

NET INTEREST INCOME ................   $  52    $  18    $  34    $ 258    $ 198     $  60   $  87    $ 176    $  89
                                       =====    =====    =====    =====    =====     =====   =====    =====    =====

</TABLE>
   
- ---------------
(1)  Changes  in  interest  income/expense  not  arising  from  volume  or  rate
     variances are allocated proportionately to rate and volume.
    
                                        -13-


<PAGE>



Comparison of Financial Condition at June 30, 1996 and December 31, 1995

      Total assets at June 30, 1996 were to $109.4 million, an increase of $10.8
million or 10.95% over  December 31, 1995.  The increase was  primarily due to a
$12.9 million increase in available-for-sale investment securities,  principally
funded  through an  increase in deposits  of $5.7  million,  and a $4.0  million
short-term borrowing from the FHLB.

      Loans  receivable  at June 30, 1996 totaled $63.4  million,  a decrease of
$876,000  or 1.36%  from  December  31,  1995.  This  decline  is the  result of
relatively  flat loan demand  within the  Company's  market area  combined  with
normal  amortization and repayments of existing loans.  Management  believes the
decline to be cyclical. Management monitors current and expected loan growth and
will consider other means of generating loans should circumstances  warrant such
actions.  Those means could include the use of mortgage  brokers to obtain loans
or the  purchase  of  loans  or  participation  of loans  from  other  financial
institutions.

      Deposits of $94.7  million at June 30,  1996,  represented  an increase of
$5.7  million or 6.41% over  December  31,  1995.  The  increase  in deposits is
principally  related  to the  opening  of the  branch  office in  Butler.  Total
liabilities  at June 30, 1996 amounted to $100.2  million,  an increase of $10.6
million or 11.83% from December 31, 1995.  This increase was primarily due to an
increase in deposits combined with the increase in short-term borrowings used to
fund investment  securities  purchases in anticipation of the acquisition of the
Knox branch office.
   
     During  the six months  ended June 30,  1996,  total  non-performing  loans
increased by $821,000.  The increase was primarily due to $831,000 in loans to a
single  customer being  classified as impaired.  See "Business -  Non-Performing
Assets."
    
      Stockholders'  equity  increased  $158,000  or 1.75%  during the first six
months of 1996, as a result of net retained earnings, which more than offset the
net unrealized loss on  available-for-sale  securities,  which declined $175,000
net of tax the applicable effect.

Comparison of Financial Condition at December 31, 1995 and December 31, 1994

      Total assets at December 31, 1995 of $98.6 million represented an increase
of $1.9 million or 1.96% from December 31, 1994. This increase was primarily the
result of increased  federal funds sold of $1.6 million or 177.78% from year-end
1994,  combined with an increase in  investment  securities of $975,000 or 3.83%
from year-end 1994.

      In December 1995, in accordance with Financial  Accounting Standards Board
Special Report,  "A Guide to  Implementation  of Statement No. 115 on Accounting
for Certain Investments in Debt and Equity Securities," the Company reclassified
certain of its investment securities from the held-to-maturity classification to
the  available-for-sale  classification.  These debt securities had an amortized
cost of $10.0 million and an unrealized  gain of $44,000.  The net  appreciation
resulting  from this  transaction  was recorded,  net of the federal  income tax
effect,  to an unrealized  gain account,  which is a component of  stockholders'
equity.

      Loans receivable at December 31, 1995 of $64.3 million increased $236,000,
or 0.37%,  from $64.1 million at December 31, 1994.  Loan growth during 1995 was
minimal  as loan  demand  slowed  during the  second  half of 1995.  See also "-
Comparison of Financial Condition at June 30, 1996 and December 31, 1995."

      Deposits exhibited a slight increase of $957,000 or 1.09% during 1995, due
to growth in time  certificates  of deposit as deposit  customers  sought higher
rates of return.

                                        -14-


<PAGE>



      Stockholders'  equity increased  $877,000 or 10.75% over year-end 1994 due
to  net  retained   earnings   combined  with  a  $66,000   unrealized  gain  on
available-for-sale investment securities.


Comparison of Operating Results for the Six Months Ended June 30, 1996 and 1995
   
      General.  Net income for the first six months of 1996 totaled  $501,000 or
$0.63 per share as  compared  to $521,000 or $0.65 per share for the same period
in 1995.  The  decline  in net  income  can be  attributed  to  several  factors
including  (1)  start-up  and  operational  costs for the two new offices  which
amounted  to $93,000  during the six months  ended June 30,  1996.  These  costs
consist of additional  employee expenses,  occupancy,  regulatory fees, printing
and supplies and additional  advertising and promotional  costs; (2) in addition
to the employees hired and trained to staff the two newest branch  offices,  the
board of directors and management hired,  transferred,  and promoted  additional
personnel to staff newly created  positions within the Company.  These positions
include, chief financial officer,  manager of human resources,  secondary market
mortgage loan officer,  and assistant marketing director.  In addition,  several
persons were hired as loan officers and management  trainees at existing  office
locations.  As a result, the number of full time equivalent  employees increased
to 69 at June  30,  1996  from 52 as of June  30,  1995;  and (3) a  significant
investment  was  made  in the  technological  needs  of  the  Company  with  the
installation of a wide area network ("WAN") and teller  terminals at each office
location,  along  with  the  purchase  of  computer  software  systems  for loan
originations,  deposit account openings, and collections.  The total cost of the
networking  project is estimated to be  approximately  $650,000,  including  all
hardware and software.  At September 30, 1996,  approximately  $563,000 had been
disbursed for this project.
    
   
   With the anticipated acquisition of the second office in Knox in September
1996, it is anticipated  recurring  quarterly  operating  costs will increase by
$44,000  beginning  the last  quarter of 1996,  $45,000 of  non-recurring  costs
associated  with converting and supplying the office are expected to be incurred
in the third and fourth  quarters  of 1996.  See "Recent  Developments  - Branch
Acquisition."
    
   
      Management  estimates  that annual  operating  expenses  will  increase by
approximately $1.2 million,  before taxes, as a result of the new branches,  the
additional  employees and the investment in technology.  Management expects that
both interest income and fee income will increase  significantly  as a result of
the new  branches,  employees  and  technology,  however,  it is not possible to
precisely estimate such revenue increases at this time.
    
See "- Other Operating Expense."


      Net  Interest  Income.  Net  interest  income  on a tax  equivalent  basis
increased $52,000 or 2.35% from $2.2 million for the sixth months ended June 30,
1995, due  principally  to an increase in interest  income of $153,000 which was
partially offset by a $101,000 increase in interest expense.

      The increase in interest  income was derived  primarily  from  earnings on
taxable  investment  securities  which  increased  $243,000 from 1995, due to an
increase in the average  balance to $25.3  million at June 30, 1996,  from $18.8
million at June 30, 1995. This 34.57% increase in taxable investment  securities
was funded  principally  by a $4.0 million  short-term  borrowing  from the FHLB
incurred  in  anticipation  of the  purchase of the branch  office in Knox,  and
deposit growth at the Butler branch office  location.  In addition,  the overall
yield on taxable investment  securities  increased slightly to 5.82% at June 30,
1996 from  5.24% at June 30,  1995 due to a  moderate  rise in  market  interest
rates.

      The increase in investment  interest income offset the decline in earnings
in both tax exempt investment securities and loans. Tax exempt securities income
on a tax equivalent  basis declined $30,000 or 22.56% due to maturities of state
and local  government debt issues.  The tax equivalent rates available for these
types of securities during the first six months of 1996 compared  unfavorably to
taxable debt  instruments  with similar  credit and  interest  rate risks.  As a
result, these maturities were reinvested in taxable securities. Management

                                        -15-


<PAGE>



continually assesses opportunities to invest in tax exempt debt securities,  and
will  consider  such  investments  should  future  market  conditions  make them
favorable.

      Interest  income  on loans for the  first  six  months  of 1996,  on a tax
equivalent  basis,  declined  $65,000 or 2.20% as compared to the same period in
1995. This decrease is due to a combined decrease in both the yield obtained and
the volume of funds invested in the loan portfolio. The average balance of loans
remained largely unchanged from 1995,  declining $893,000 or 1.39%. This decline
is  attributable to the relatively flat loan demand in the Bank's general market
area.  Management  believes the  establishment  of the Butler branch office will
serve to expand the Bank's lending area within the same general market. However,
as with almost all de novo operations, it will take time to establish a presence
and name  recognition  as a  lender  in the  Butler  area  and  there  can be no
assurances this new branch will generate the desired level of lending.

      Interest expense  increased  $101,000 or 7.02% during the first six months
of 1996,  as compared to the same period in 1995,  due primarily to the increase
in the volume of time deposits, the average balance of which increased 12.88% to
$36.4  million from the same period in 1995. As a result of the increase in time
deposits  combined with borrowing from the FHLB, the cost of funds  increased to
3.96% for the first six  months of 1996 from  3.84%  during  the same  period in
1995.

      Provision  for Loan  Losses.  The  provision  for loan  losses for the six
months ended June 30, 1996 and 1995 totalled $72,000.  Management makes periodic
provisions  to the  allowance  for loan losses to maintain  the  allowance at an
acceptable level  commensurate with  management's  assessment of the credit risk
inherent in the loan  portfolio.  See "The Business of Bank - Allowance for Loan
Losses" for a discussion of  management's  procedures in monitoring the adequacy
of the allowance for loan losses.

      Other  Operating  Income.  Other  operating  income,  which  is  comprised
principally of fees and charges on customer deposit  accounts,  increased $2,000
or 1.04% from the six month periods ended June 30, 1995 to 1996. Service charges
on customer accounts  increased $15,000 or 10.56%, due largely to an increase in
the number of deposit accounts.  Other operating income decreased $13,000 during
the same period because of a decline in commissions  received on loan and health
insurance  coverage on customer  loan  accounts,  due to the lack of loan demand
previously discussed.
   
      Other Operating  Expense.  Other operating  expense  increased  $94,000 or
6.14%  during the six month  period  ended June 30, 1996 as compared to the same
period in 1995.  Salaries and employee benefits increased $134,000 or 17.77% due
to the hiring of  additional  personnel,  as well as the impact of normal salary
and cost  increases  related  to  existing  employees.  All of the 20  employees
(including six part-time  employees) hired thus far in 1996 commenced employment
during the second quarter.  As a result,  the salaries and benefits recorded for
the  first  six  months  do not  reflect  the full  impact  of these  additional
employees  for the six months ended June 30, 1996.  Through the first six months
of 1996, a monthly accrual of $10,000 was recorded for a discretionary  year-end
bonus  paid to  employees  and  officers  based  upon the Bank  meeting  certain
earnings goals.
    

No further accruals are expected.
   
      Occupancy  and  equipment  expenses  increased  $23,000  or 11.73%  due to
additional  costs related to the operation of the Butler office,  as well as the
addition  of three  automatic  teller  machines at two  existing  offices and an
off-site ATM location.  The Butler office also has an ATM as will the new office
in Knox.
    
   
      Other  operating  expense  declined  $64,000  or 11.00% for the six months
ended June 30, 1996 as compared to the same period in 1995,  due  primarily to a
decrease in deposit  insurance  premiums.  During the six months  ended June 30,
1995, deposit insurance premiums totaled $98,000.  For the six months ended June
30, 1996,  the Company paid the minimum fee of $500 per quarter.  This  decrease
was partially offset by increased costs for network expenses associated with the
installation of ATMs which increased $14,000 or

                                        -16-


<PAGE>



63.64% from the same period in 1995; telephone,  and printing and supplies which
increased  $6,000 or 25.00% and  $12,000 or  22.64%,  respectively  due to costs
associated with the additional branch offices. In addition, costs for consulting
and  regulatory  fees in  connection  with the Butler and Knox  offices  and the
purchase of the second Knox office totaled  approximately  $9,000.  As mentioned
previously,  management  expects that annual operating expenses will increase by
approximately $1.2 million,  before taxes, as a result of the new branches,  the
additional  employees  and the  investment  in  technology.  The  details of the
expected increase in operating expenses are summarized in the following table:
    
   
                                                    Estimated
                                                    Annualized
Category                                             Amount
                                                    --------  

Butler office.............................          $  350
Knox 338..................................             195
Knox Main Street office...................             163
Amortization of intangible assets.........             152
Other personnel...........................             220
Computer hardware and software............             100
                                                     -----
     Total................................          $1,180
                                                     =====
    
   


      The Board of Directors and  management  analyzed the  potential  effect of
each of these expenditures prior to approval and believe that these expenditures
will have an overall positive effect on the Company's  franchise and shareholder
value,  but  also  realize  that  the  expenditures  will  most  likely  depress
profitability  ratios in the short term.  The Board of Directors and  management
also expect that both interest income and fee income will increase significantly
as a  result  of the new  branch  offices,  new  employees  and new  technology.
However,  it is not possible to precisely  estimate such revenue  increases,  if
any, at this time.
    
   
      Statements  concerning  future  performance,   developments,   or  events,
concerning expectations for growth and market forecasts,  and any other guidance
on future periods,  constitute forward-looking statements which are subject to a
number of risks and  uncertainties,  including  interest rate  fluctuations  and
government  and  regulatory  actions which might cause actual  results to differ
materially from stated expectations or estimates.
    
      Income Tax  Expense.  Income  taxes  decreased  $2,000 or 0.88% during the
first six months of 1996 when  compared to the same  period in 1995,  due to the
2.95% decline in pre-tax income.

Comparison of Operating Results for the Years Ended December 31, 1995 and 1994

      General.  Net income for the year ended  December  31, 1995  totaled  $1.2
million or $1.47 per share compared to $1.1 million or $1.35 per share for 1994.
This increase of 8.82% in net income is principally  attributable  to a $273,000
or 6.53%  increase in net  interest  income,  partially  offset by a $106,000 or
3.66% increase in other operating expenses.

      Net  Interest  Income.  Net  interest  income  on a tax  equivalent  basis
increased  $258,000 or 6.01% in 1995 from 1994.  This increase was the result of
an  increase in  interest  income of $671,000  offset by an increase in interest
expense of $413,000.

      Interest income increased  primarily because of an increase in interest on
loans of  $541,000  or 9.82% on a tax  equivalent  basis.  This  increase is the
result of an increase in the average  balance of loans to $64.7  million 


                                        -17-


<PAGE>

in 1995 from an average  balance of $61.6  million in 1994.  Earnings on taxable
investment  securities  increased $99,000 due to an increase on the yield on the
portfolio.  In  addition,  interest  earnings  on federal  funds sold  increased
$83,000 due to an increase in the yield  coupled with an increase in the average
balance of federal funds sold.
   
      The  increase in interest  income was  partially  offset by an increase in
interest  expense of $413,000 in 1995 resulting  principally  from a $471,000 or
36.40% increase of interest paid on time deposits.  This increase  resulted from
an increase in the average  interest  rate on time deposits  which  increased to
5.27% for 1995 from  4.28%for  1994.  In  addition,  the average  amount of time
deposits  increased 10.71% to $33.5 million in 1995. The increase in the average
balance of time deposits  resulted from existing  customers  transferring  funds
from  other  deposit  accounts,  particularly  money  market  accounts,  to take
advantage of relatively higher rates of interest available on time deposits.
    
      As a result of the above listed  factors,  the net yield on earning assets
increased to 4.97% for 1995 from 4.81% for 1994.

      Provision  for Loan  Losses.  The  provision  for loan losses for 1995 was
$143,000,  a 8.33% increase from the $132,000  provided in 1994. The increase in
the provision for loan losses was a result of management's  analysis of the loan
portfolio,  including the loan growth experienced by the Company starting in mid
1994 and running  through mid 1995.  See also  "Business of the Bank - Allowance
for Loan Losses".

      Other Operating  Income.  Other operating income increased $4,000 or 1.04%
to $389,000 for 1995. This minimal  fluctuation  corresponded  with the relative
stability of the deposit portfolio,  the average balance of which increased only
$545,000 in 1995 from 1994. Service fees on deposit accounts increased $5,000 or
1.72%,  while other income  declined  slightly due  principally to a decrease in
commissions earned on life and health insurance on customer loan accounts.

      Other  Operating  Expense.  Other  operating  expense  for 1995  increased
$106,000 or 3.66% from 1994.  The primary  reason for this minimal  increase was
the decrease in deposit insurance premiums which were reduced 48.21% to $101,000
for the year ended  December 31, 1995 from $195,000 for the year ended  December
31,  1994,  due to  regulations  approved  on August 8, 1995 which  reduced  the
premium for well capitalized  commercial banks from 23 cents per $100 of insured
deposits to 4 cents per $100 of insured  deposits.  This reduced premium expense
was offset by  increases  to salaries  and benefits of $114,000 or 7.97% in 1995
due to normal  recurring  salary  adjustments  and normal  increases in employee
benefits.  Furniture and equipment  expense  increased $22,000 or 10.53% in 1995
due  principally  to  costs  associated  with  maintenance  contracts  for  data
processing equipment which increased $12,000 and miscellaneous equipment repairs
and maintenance  which increased $7,000.  Advertising  expense increased $25,000
during 1995 as a result of an  increased  focus on  marketing  and  advertising,
including print and radio commercials. Miscellaneous losses increased $37,000 in
1995 compared to 1994 due to a write down of a parcel of other real estate owned
to fair value.

      Income Tax Expense. Income tax expense increased to $520,000 for 1995 from
the  $454,000  recorded  in  1994,  representing  an  increase  of  14.54%,  due
principally  to the 10.52%  increase in pre-tax  income,  combined with a 17.24%
decrease in tax exempt securities income.

Liquidity and Capital Resources
   
      Liquidity.  Liquidity represents the Company's ability to meet normal cash
flow  requirements  of its  customers  for the funding of loans and repayment of
deposits.  Liquidity is generally  derived from the repayments and maturities of
loans and investment  securities.  Management monitors liquidity daily, and on a
monthly  basis  incorporates   liquidity  management  into  its  asset/liability
management program.
    
                                        -18-


<PAGE>


   
      Operating  activities,  as presented in the statement of cash flows in the
accompanying financial statements presented elsewhere herein,  provided $323,000
in cash  during the first six  months of 1996,  generated  principally  from net
income, as compared to the $781,000 provided during the same period in 1995. The
primary reason for the decrease during 1996 was an increase in accrued  interest
receivable  due to an increase in  investment  securities  which  generally  pay
interest semi-annually.
    
   
      Investing   activities   consist   primarily  of  loan   originations  and
repayments, and investment purchases and maturities. These activities used $12.5
million  in funds  during  the first six  months  of 1996,  principally  for the
purchase  of  investment  securities.  For the same  period  in 1995,  financing
activities  provided  $2.3  million  in funds,  resulting  from $4.1  million in
investment securities maturities,  which funded $975,000 in investment purchases
and $964,000 of net loan originations.
    
      Financing activities consist of the solicitation and repayment of customer
deposits,  borrowings and repayments,  and the payment of dividends.  During the
six months ended June 30, 1996,  financing  activities  yielded $10.5 million in
funds, principally derived from an increase in deposit accounts, short-term FHLB
borrowings,  and federal funds  purchased.  During the six months ended June 30,
1995,  financing activities used $330,000 for deposit repayments and the payment
of dividends.

      In addition  to using the loan and  investment  portfolios  as a source of
liquidity,  the Company  has access to funds from other  sources if the need for
additional  funds would arise.  There are available  lines of credit through the
FHLB,  along with a federal  funds line of credit  available  through the Bank's
primary  correspondent  bank. In addition,  the Bank has access to funds through
the discount  window at the Federal  Reserve Bank.  The Company also has a ready
source of funds  through  the  available-for-sale  component  of the  investment
securities portfolio.

      The Company  anticipates it will have  sufficient  funds available to meet
the needs of its customers for deposit repayments and loan fundings. At June 30,
1996, loan and letter of credit commitments totaled $5.9 million.  Many of these
commitments  are in the form of lines of credit and  letters of credit  that are
available  for  use  by  the  borrower,   but  are  generally  not  drawn  upon.
Certificates of deposit and other time deposits  scheduled to mature in one year
or less totaled $23.4 million at June 30, 1996.  The planned  acquisition of the
Knox office will  provide an  immediate  source of  liquidity,  as the Bank will
receive cash,  less a premium,  in connection with the assumption of the deposit
liabilities.
   
      Capital  Resources.  Capital  adequacy  is the  ability of the  Company to
support  growth while  protecting  the interests of  depositors  and the deposit
insurance fund. Bank  regulatory  agencies have developed  certain capital ratio
requirements,  which  are used to  assist  them in  monitoring  the  safety  and
soundness of  financial  institutions.  Management  continually  monitors  these
capital  requirements  and believes the Company to be in  compliance  with these
regulations at June 30, 1996. See also "Business - Regulation - The Bank."
    
                                        -19-


<PAGE>



      The following table sets forth the Bank's  regulatory  capital position at
June 30,  1996,  as  compared  to the minimum  regulatory  capital  requirements
imposed on the Bank by the OCC at that date.

                                         At June 30, 1996
                                     -----------------------
                                      Amount      Percentage
                                     ---------   -----------
                                     (Dollars in Thousands)

Tier 1 risk-based capital:

  Actual.........................      $9,016        14.39%
                                        -----        -----
     Excess......................      $6,521        10.39%
                                        =====        =====

Total risk-based capital

  Actual.........................      $9,740        15.55%
  Regulatory requirement.........       5,011         8.00
                                        -----        -----
     Excess .....................      $4,729         7.55%
                                        =====        =====

Leverage Capital

  Actual.........................      $9,016         8.71%
  Regulatory Requirement.........       3,105         3.00
                                        -----         ----
      Excess.....................      $5,911         5.71%
                                        =====         ====



Impact of Inflation and Changing Prices

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

Impact of Recent Accounting Standards

      FASB Statement on Accounting  for the  Impairment of Long-Lived  Asset and
for  Long-Lived  Assets to be Disposed  of. In March 1995,  FASB issued SFAS No.
121, which will become  effective for years  beginning  after December 15, 1995.
This  Statement  requires  that  long-lived  assets  and  certain   identifiable
intangibles to be held and used by an entity be reviewed for impairment whenever
events or changes in circumstances indicate that the carrying amount of an asset
may not be  recoverable.  Recoverability  is evaluated  based upon the estimated
future cash flows  expected to result from the use of the asset and its eventual
disposition.  If expected  cash flows are less than the  carrying  amount of the
asset, an impairment loss is recognized.  Additionally,  this Statement requires
that long-lived assets and certain identifiable intangibles to be disposed of be
reported  at the lower of carrying  amount or fair value less cost to sell.  The
impact  of  adopting  this  Statement  had no  effect  on the  Bank's  financial
position, operations or liquidity.

      FASB Statement on Accounting for Mortgage  Servicing  Rights. In May 1995,
FASB issued SFAS No. 122, which will become effective,  on a prospective  basis,
for years beginning after December 31, 1995.  This 


                                        -20-


<PAGE>

Statement requires mortgage banking  enterprises to recognize as separate assets
rights to service  mortgage loans,  however those servicing rights are acquired.
When  mortgage  loans,  acquired  either  through a purchase  transaction  or by
origination,  are  sold  or  securitized  with  servicing  rights  retained,  an
allocation  of the total cost of the  mortgage  loans should be made between the
mortgage  servicing rights and the loans based on their relative fair values. In
subsequent   periods,   all  mortgage   servicing  rights  capitalized  must  be
periodically  evaluated for impairment  based on the fair value of those rights,
and any impairments recognized through a valuation allowance.  However, based on
existing  conditions,  management  believes  that the  impact of  adopting  this
Statement  is not  material  to the Bank's  financial  position,  operations  or
liquidity.  Effective January 1, 1997, this Statement will be superseded by SFAS
No. 125, which is discussed below.

      FASB  Statement on Accounting  for  Stock-Based  Compensation.  In October
1995,  the FASB issued  SFAS No.  123.  SFAS No. 123 defines a "fair value based
method" of accounting for an employee stock option whereby  compensation cost is
measured  at the grant  date  based on the value of the award and is  recognized
over the service  period.  FASB  encouraged all entities to adopt the fair value
based  method,  however,  it will  allow  entities  to  continue  the use of the
"intrinsic value based method" prescribed by Accounting Principles Board ("APB")
Opinion No. 25. Under the intrinsic value based method, compensation cost is the
excess of the  market  price of the stock at the grant  date over the  amount an
employee must pay to acquire the stock. However, most stock option plans have no
intrinsic  value at the  grant  date  and,  as  such,  no  compensation  cost is
recognized  under APB Opinion No. 25.  Entities  electing to continue use of the
accounting  treatment  of APB  Opinion  No.  25  must  make  certain  pro  forma
disclosures  as if the fair value based method had been applied.  The accounting
requirements  of SFAS No. 123 are  effective  for  transactions  entered into in
years beginning after December 15, 1995. Pro forma  disclosures must include the
effects of all awards granted in years  beginnings  after December 15, 1994. The
Company currently has no stock-based compensation plans.

      FASB  Statement on  Accounting  for  Transfers  and Servicing of Financial
Assets and  Extinguishment  of  Liabilities.  In June 1996, FASB issued SFAS No.
125, which will be effective,  on a prospective basis, for years beginning after
December 31, 1996. SFAS No. 125 provides  accounting and reporting standards for
transfers and servicing of financial  assets and  extinguishment  of liabilities
based on consistent application of a financial- components approach that focuses
on control. SFAS No. 125 extends the "available for sale" and "trading" approach
of SFAS No.  115 to  non-security  financial  assets  that can be  contractually
prepaid or  otherwise  settled in such a way that the holder of the asset  would
not recover substantially all of its recorded investment.  In addition, SFAS No.
125 amends SFAS No. 115 to prevent a security  from being  classified as held to
maturity  if the  security  can be prepaid or settled in such a manner  that the
holder of the  security  would not  recover  substantially  all of its  recorded
investment.  The extension of the SFAS No. 115 approach to certain  non-security
financial  assets and the  amendment to SFAS No. 115 are effective for financial
assets held on or acquired  after  January 1, 1997.  Effective  January 1, 1997,
SFAS No. 125 will supersede SFAS No. 122, which is discussed  above.  Management
has not yet  determined  the  effect,  if any,  SFAS No.  125  will  have on the
Company's financial statements.

                                      BUSINESS

General
   
      The Company was  incorporated  in  Pennsylvania in 1989 to own and control
all of the capital stock of the Bank.  The Company is a registered  bank holding
company  pursuant  to the Bank  Holding  Company Act of 1956,  as  amended.  The
Company  has no  employees  other than  executive  officers  whom do not receive
compensation  for serving in such capacity.  Because the Company has not engaged
in any  significant  business  to  date,  almost  entirely  all of the  business
conducted by the Company on a consolidated  basis is conducted through the Bank,
its wholly owned subsidiary.
    
                                        -21-


<PAGE>



      The Farmers  National Bank of Emlenton was organized in 1900 as a national
banking  association,  and operates  under the  supervision of the OCC. The Bank
operated  from a single office until 1978 when it opened its first branch office
in Eau Claire. A second branch was established in Clarion in 1985.  During 1991,
the Bank acquired the East Brady and Emlenton branch  operations of Mellon Bank.
The  Emlenton  office of Mellon  Bank was closed and  donated to the  Borough of
Emlenton while the deposit  accounts were  transferred to the existing  Emlenton
office.  On May 20, 1996, a fifth  office was  established  in Bon Aire Plaza in
Butler,  and a sixth office opened on August 12, 1996 in a grocery store located
in Knox.
   
      On September  20, 1996,  the Bank  completed the  acquisition  of a branch
facility  located  on Main  Street  in Knox from  Mellon  Bank,  pursuant  to an
agreement  entered into on May 3, 1996.  Under the terms of the  agreement,  the
Bank  assumed  the  deposit  liabilities  of the office and  purchased  the real
estate,  furniture, and equipment. The Bank paid a cash premium for the deposits
assumed based upon a percentage of the total deposits acquired. The price of the
real estate,  furniture,  and equipment was based upon a negotiated  price.  See
"Recent Developments - Branch Acquisition."
    
      The Bank operates as a full-service  community bank, offering a variety of
financial  services  to meet the needs of its  markets  served.  Those  services
include  accepting time and demand deposits from the general public and together
with  other  funds,  using the  proceeds  to  originate  secured  and  unsecured
commercial  and consumer  loans,  finance  commercial  transactions  and provide
construction  and mortgage  loans,  as well as home equity and personal lines of
credit.   In  addition   funds  are  also  used  to  purchase   investment   and
mortgage-backed securities.

Market and Geographic Lending Area
   
      The Bank's primary market area consists of Venango,  Clarion,  Butler, and
northern Armstrong  Counties,  Pennsylvania.  The areas of service are generally
small or rural  communities with populations  ranging between 69 and 258 persons
per square mile. The population work force is a mix of  professional,  farm, and
labor. The cities of Clarion,  Butler, and Oil City offer the largest population
concentrations.  The average income for the counties  served ranges from $21,093
to $34,498 per year. The lending areas serviced by the Bank generally consist of
customers  residing or doing  business  within a fifteen mile radius of a branch
office.
    
Lending Activities

      Historically,  the principal lending activities of the Bank have consisted
of the origination of residential mortgage loans, commercial loans, and consumer
loans.  At June 30, 1996,  the Bank's loan  portfolio  totaled  $63.4 million of
which $30.3 million or 47.81% was one-to-four family residential mortgage loans,
and $11.0 million or 17.30% of total loans were commercial loans secured by real
estate. Consumer loans comprised $12.1 million or 19.00% of the portfolio, while
commercial loans, other than those secured by real estate,  totaled $9.6 million
or 15.10%.

                                        -22-


<PAGE>



      The following table sets forth selected data related to the composition of
the Bank's loan portfolio by type of loan on the dates indicated.


<TABLE>
<CAPTION>

                                     June 30,                              December 31,
                      ---------------------------------------  -------------------------------------
                             1996                1995                1995                1994
                      ------------------  -------------------  -----------------  ------------------
                       Amount    Percent   Amount    Percent   Amount    Percent   Amount    Percent
                      --------  --------  --------  ---------  --------  -------  --------   -------
                                                  (Dollars in Thousands)

Commercial, industrial
<S>                    <C>       <C>       <C>        <C>      <C>       <C>       <C>       <C>   
  and agricultural.... $ 9,579   15.10%    $ 8,300    12.77%   $ 9,010   14.01%    $ 8,048   12.56%
Commercial and multi-
  family real estate    10,979   17.30      11,436    17.60     10,969   17.05      11,478   17.91
1-4 family real estate  30,335   47.81      31,907    49.09     31,196   48.50      31,258   48.78
Consumer..............  12,052   19.00      12,870    19.80     12,510   19.45      12,769   19.92
Other.................     501    0.79         481     0.74        637    0.99         533    0.83
                       -------  ------     -------   ------     ------  ------      ------  ------

     Total loans......  63,446  100.00%     64,994   100.00%    64,322  100.00%     64,086  100.00%
                                ======               ======             ======              ======

Less:
  Allowance for loan
    losses............     724                 687                 687                 688
                        ------              ------              ------              ------

     Net loans........ $62,722             $64,307             $63,635             $63,398
                        ======              ======              ======              ======

</TABLE>


      One-to-Four  Family Mortgage  Loans.  The Bank offers first mortgage loans
secured by one-to-four  family residences  located in the Bank's primary lending
area.  Typically such residences are single family owner occupied units. At June
30,  1996,  47.81% of the loan  portfolio  was  secured  by  one-to-four  family
residential real estate  mortgages.  The Bank currently offers 5, 7, 10, 15, and
20 year fixed rate  mortgages as well as balloon  mortgages  with five and seven
year  maturities.  It is the Bank's  general  policy that borrowers will have at
least an 80% loan to value ratio at the time the loan is granted.  The Bank may,
at its option,  renew the balloon loans at the  prevailing  market rate, for the
remaining  amortization term of the original loan. Monthly payments are based on
20 years  for the five year  balloon  mortgage  and 30 years for the seven  year
balloon.  Renewal of a balloon mortgage loan is based on the credit history,  as
well as the  current  qualifications  of the  borrower  at the time of  renewal.
Balloon  mortgages are offered in an effort to minimize the Bank's interest rate
risk  exposure.  Interest  rates  charged  on  fixed  rate  mortgage  loans  are
competitively priced based on local market conditions. Loan origination fees are
generally not charged by the Bank. The Bank recently  received Federal Home Loan
Mortgage Corporation ("FHLMC") qualification as an approved lender. As a result,
the Bank may sell loans to and service  loans for the FHLMC.  While the Bank has
made no such  sales to date,  it  anticipates  the  ability to sell loans to the
FHLMC will allow it develop a fixed rate 30 year mortgage product,  a portion of
such loans would be sold to minimize  interest rate risk exposure with servicing
retained.
   
      Home  Equity  Loans.  The Bank  originates  home equity  loans  secured by
single-family residences.  These loans may be either a single advance fixed rate
loan  with a terms of up to 15  years,  or a  variable  rate  revolving  line of
credit.  These loans are made only on owner-occupied  single-family  residences.
These  loans are  generally  subject  to an 80%  combined  loan-to-value  ratio,
including any other  outstanding  mortgages or liens. The Bank offers a variable
rate home  equity line of credit  which  adjusts  quarterly  based on the 91 day
Treasury bill rate plus 400 basis points.
    
                                     -23-


<PAGE>



      Commercial  and   Commercial   Real  Estate  Loans.   Commercial   lending
constitutes a significant portion of the Bank's lending activities  comprising a
combined  total  of  32.40%  of the  total  loan  portfolio  at June  30,  1996.
Commercial real estate loans  generally  consist of loans granted for commercial
purposes secured by commercial or other  nonresidential real estate.  Commercial
loans consist of secured and unsecured  loans for such items as capital  assets,
inventory, operating funds, and other commercial purposes.  Approximately 60% of
all  commercial and  commercial  real estate loans have variable  interest rates
based  on the  prime  lending  rate as  published  in the Wall  Street  Journal.
Commercial  real estate loans  generally  have  maturities  ranging from 5 to 15
years.  Commercial loans consist of lines of credit subject to annual review and
renewal or single  advance fixed term loans with  maturities  generally  ranging
from 1 to 10 years.

      Consumer Loans. Consumer loans comprised  approximately 19.00% of the loan
portfolio at June 30, 1996.  In general,  these loans consist of fixed rate term
loans for automobile  purchases,  home  improvements not secured by real estate,
capital, and other personal  expenditures.  Such loans are granted to qualifying
borrowers at competitive  interest rates. In addition,  the Bank funds education
loans under various government guaranteed student loan programs. Education loans
totaled  approximately  $3.6 million at June 30, 1995.  These loans are serviced
for the Bank by a third party. The Bank also offers unsecured revolving personal
lines of credit and overdraft protection. Such loans do not currently comprise a
significant portion of the consumer loan portfolio.

      Loan Underwriting Risks. Adjustable-rate mortgage loans decrease the risks
associated with changes in interest rates by periodically repricing, but involve
other risks because as interest rates increase,  the underlying  payments by the
borrower increase,  thus increasing the potential for default. At the same time,
the  marketability  of the underlying  collateral  may be adversely  affected by
higher interest  rates.  Upward  adjustment of the contractual  interest rate is
also limited by the maximum periodic  interest rate adjustment  permitted by the
adjustable-rate  mortgage loan documents,  and, therefore is potentially limited
in  effectiveness  during periods of rapidly rising interest rates.  These risks
have not had an adverse effect on the Bank.

      While  commercial real estate and consumer or other loans provide benefits
to the Bank's asset/liability management program by reducing the Bank's exposure
to interest rate changes,  due to their generally  shorter terms,  and producing
higher  yields,  such  loans may  entail  significant  additional  credit  risks
compared to  owner-occupied  residential  mortgage  lending.  However,  the Bank
believes that the higher yields and shorter  terms  compensate  the Bank for the
increased credit risk associated with such loans.

      Commercial real estate lending entails  significant  additional risks when
compared with one-to-four family residential  lending.  For example,  commercial
loans  typically  involve larger loan balances to single  borrowers or groups of
related  borrowers,  and the  payment  experience  on such  loans  typically  is
dependent  on the  successful  operation  of the  project.  These  risks  can be
significantly  impacted by the cash flow of the  borrowers and supply and demand
conditions  in the market for the services or products  offered by the borrower.
In periods of decreasing cash flows, the commercial  borrower may permit a lapse
in general  maintenance  of the  property  causing  the value of the  underlying
collateral to deteriorate.

      In addition,  due to the type and nature of the  collateral,  and, in some
cases the absence of collateral, consumer lending generally involves more credit
risk when compared with one-to-four family residential lending. Consumer lending
collections  are  typically  dependent on the  borrower's  continuing  financial
stability,  and thus,  are more  likely to be  adversely  effected  by job loss,
divorce,  illness,  and  personal  bankruptcy.  In most cases,  any  repossessed
collateral for a defaulted  consumer loan will not provide an adequate source of
repayment of the outstanding loan balance. The remaining deficiency often

                                     -24-


<PAGE>



does not warrant further  substantial  collection  efforts against the borrower,
however a deficiency judgment is normally filed against the borrower.
   
      Loans to One Borrower.  National banks are subject to limits on the amount
of credit which they can extend to one borrower. Under current law, loans to one
borrower are limited to an amount equal to 15% of unimpaired capital and surplus
on an unsecured  basis,  and an  additional  amount  equal to 10% of  unimpaired
capital and surplus if the loan is secured by readily marketable collateral.  At
June  30,  1996,  the  Bank's  loans-to-one  borrower  limit  based  upon 15% of
unimpaired  capital was $1.46  million.  At June 30,  1996,  the Bank's  largest
aggregation of loans to one borrower was approximately $854,000 of loans secured
by equipment  leased to  franchised  fast food vendors.  In addition,  the lease
contracts are assigned to the Bank and the  principals of the borrowing  company
have provided  personal  guarantees.  At June 30, 1996,  all of these loans were
performing in accordance with their terms.  Based upon the receipt $2.50 million
in proceeds  from the  Offering,  the Bank expects its lending limit for any one
borrower to increase to $1.84 million.
    
      Loan Maturities. The following table sets forth the maturity of the Bank's
loans at June 30,  1996.  The table does not include  prepayments  or  scheduled
repayments. All loans are shown maturing based upon contractual maturities:

<TABLE>
<CAPTION>


                                            Commercial
                           Commercial,       & Multi-
                           Industrial &       Family       1 - 4 Family
                           Agricultural     Real Estate    Real Estate     Consumer     Other      Total
                           ------------     -----------    ------------    --------     -----      -----
                                                          (In Thousands)

<S>                          <C>           <C>               <C>           <C>          <C>       <C>    
Non-accrual..............    $    88       $    706          $    188      $     57     $  --     $ 1,039
                              ------        -------           -------       -------      ----      ------

Amounts Due:
  Within 3 months........      5,577          6,589             1,701           927       322      15,116
  3 months to 1 year.....        222             98               384           664        20       1,388
                              ------        -------           -------       -------      ----      ------
     Total due within 1 year   5,799          6,687             2,085         1,591       342      16,504
                              ------        -------           -------       -------      ----      ------

After 1 year:

    1 to 3 years.........      1,889            120             1,272         3,871        26       7,178
    3 to 5 years.........      1,390            695             1,955         4,466        39       8,545
    5 to 10 years .......        356          1,563             8,892         2,047        94      12,952
    10 to 15 years.......         57          1,208            12,808            20        --      14,093
    Over 15 years........         --             --             3,135            --        --       3,135
                              ------        -------           -------       -------      ----      ------

     Total due after 1 year    3,692          3,586            28,062        10,404       159      45,903
                              ------        -------           -------       -------      ----      ------
     Total...............    $ 9,579        $10,979           $30,335       $12,052      $501      63,446
                               =====         ======            ======        ======       ===      ====== 

     Allowance for loan losses.......................................................                 724
                                                                                                  -------

                                                                                                  $62,722
                                                                                                  =======
     
</TABLE>



                                        -25-


<PAGE>




      Loan Solicitation and Processing.  The Bank's sources of loan applications
include  existing  or past  customers,  call-ins  and  walk-ins,  attorneys  and
advertisements in local media.
   
      Loan  requests,  other than  commercial  loan  requests,  are processed by
having the  customer  complete  an  application.  Information  contained  in the
application,  such as credit references and credit history, is verified, and the
value of any underlying  collateral is assessed.  If the loan is within the loan
officer's authorized lending authority, the loan can be approved by the officer.
Loans exceeding a particular  officer's  lending authority are subject to review
and approval by either the officer's loan  committee,  the board loan committee,
or the full board of directors.  Once approved, the customer is notified, and in
the case of residential mortgage loans, a written commitment notice provided.

Arrangements are then made with the borrower to fund the loan.
    
      Commercial  loan  requests are  processed by having the customer  submit a
request or written loan proposal, depending on the nature and amount of the loan
requested.  Financial  information  is  requested  from the  applicant  and that
information is analyzed and the value of any underlying  collateral is assessed.
If the loan is within the loan officers  authorized lending authority,  the loan
can be approved by the officer.  Loans exceeding a particular  officer's lending
authority  are  subject to review and  approval  by either  the  officer's  loan
committee,  the board  loan  committee,  or the full  board of  directors.  Once
approved,  the customer is  notified,  and  arrangements  are then made with the
borrower to fund the loan.

      Loan Commitments. The Bank generally grants commitments to fund fixed rate
single-family  mortgage loans for up to 30 days at a specified term and interest
rate. In addition,  commitments for revolving lines of credit, both consumer and
commercial are made.  These  commitments are generally  subject to annual review
and renewal based upon past performance and the current credit worthiness of the
borrower. In addition, to the loan and line of credit commitments,  the Bank has
various  commitments under letters of credit. At June 30, 1996,  commitments for
unfunded  loans and lines of  credit,  and  letters of credit  amounted  to $4.8
million and $1.1 million, respectively.

Non-Performing Assets

      General.  The Bank's general collection policy is to provide a late notice
to commercial and consumer  accounts 10 days past due. Late charges are assessed
on consumer loans after 15 days past due.  Delinquent  accounts are contacted by
phone at 18 days past due,  and a  collection  letter is issued on the 20th day.
Commercial  loans are  subject to call at 30 days past due.  Notice of intent to
foreclose is provided to consumer mortgage  customers at 60 days past due. At 90
days,  foreclosure  proceedings are initiated on real estate  securing  mortgage
loans. In general,  personal  property securing loans is subject to repossession
at 50 days past due.

      Loans are continually  monitored by management and the Board of Directors.
Loans are placed on nonaccrual  status when, in the opinion of  management,  the
collection of additional interest is doubtful;  but not longer than 90 days past
due for non-real  estate  loans and 120 days past due for loans  secured by real
estate.  Interest  accrued  and  unpaid  at the time the  account  is  placed on
nonaccrual  status is generally  charged  against  interest  income.  Subsequent
payments are either applied to the outstanding  principal balance or recorded as
interest income based upon management's  assessment of the collectibility of the
account.  At June 30, 1996,  the Bank had $53,000 in loans  greater than 90 days
past due and still accruing  interest,  and $1.04 million in loans on nonaccrual
status.

      Of the nonaccrual and nonperforming  loans,  $831,000 in principal amounts
of loans to a single customer were classified as impaired loans.  Under SFAS No.
114, a loan is considered to be impaired when, based on current information,  it
is probable the Bank will be unable to collect all principal and

                                     -26-


<PAGE>



interest due in accordance  with the  contractual  terms of the loan  agreement.
These impaired loans consist of six commercial and commercial  real estate loans
to one borrower. The loans are secured by real estate and vehicles. The borrower
recently sought  bankruptcy  protection  under Chapter 11, and has yet to file a
plan of reorganization. While management believes the Bank is adequately secured
by the  underlying  collateral,  the  lack of a plan of  reorganization  and the
number of unsecured creditors,  is likely to cause a delay of time before a plan
of  reorganization  can be  adopted  and  implemented.  As part of  management's
ongoing  assessment  of its loan  portfolio,  $93,000 of the  allowance for loan
losses at June 30, 1996 had been allocated for these loans.

      The following  table sets forth  non-performing  loans,  other real estate
owned, and repossessions at June 30, 1996 and December 31, 1995 and 1994:


                                                             At December 31,
                                                At June 30,  ---------------
                                                   1996       1995      1994
                                                  -----       ----     -----
                                                    (In Thousands)

Loans past due 90 days or more and accruing      $   53    $   77    $   55
Nonaccrual loans .............................    1,039       194       441
                                                  -----     -----     -----
     Non-performing loans ....................    1,092       271       496
Other real estate owned ......................       46        --       340
Repossessions ................................       --        --         3
                                                  -----     -----     -----

     Total non performing assets .............   $1,138    $  271    $  839
                                                  =====     =====     =====

Non-performing loans to total loans ..........     1.72%     0.42%     0.77%
Allowance for loan losses to non-
  performing loans ...........................    66.30    253.51    138.71
Non-performing loans to total assets .........     1.00      0.27      0.51


      Allowance for Loan Losses.  The  possibility  of loan losses is one of the
inherent risks  associated  with lending.  Management  realizes,  and experience
indicates,  that losses may exist at any point in time in the loan portfolio. As
a result,  periodic  provisions  are made to the  allowance for loan losses each
year and charged to expense.  Such provisions are made to maintain the allowance
at a level sufficient to recognize this inherent risk.

      In order to ensure the allowance is maintained at an adequate  level,  the
Bank employs a  comprehensive  quarterly  internal  loan review  function.  This
review includes an assessment of significant loans and commitments,  as well as,
a continuing  assessment of classified,  problem,  or  nonperforming  loans, and
assessment  of the  overall  quality  of the loan  portfolio.  Based  upon  this
evaluation,  allocations  of the current  allowance are made,  with accounts not
subject  to  specific  review  having  allocations  made  based  upon  fixed and
historical loan loss factors.  The unallocated  portion of the allowance is then
assessed  to  ascertain  if  it  is  sufficient  to  withstand  any   previously
unidentified losses. On a quarterly basis, a report is presented to the Board of
Directors for their review and approval.

      In addition to monitoring  classified  and delinquent  loan accounts,  the
Bank  maintains a separate  "watch  list" of loan  accounts  that are subject to
ongoing review and assessment. Loans placed on the watch list are accounts that,
while not  exhibiting  the  deficiencies  and  characteristics  associated  with
classified  assets,  exhibit  one  or  more  deficiencies  or  weaknesses,  or a
financial position that has exhibited signs of deterioration,  such as a decline
in certain performance ratios, where more frequent assessment

                                     -27-


<PAGE>



of the account status is warranted. At June 30, 1996, accounts on the watch list
totaled $395,000, comprised primarily of consumer real estate mortgage loans.

      The  following  table sets forth  information  with  respect to the Bank's
allowance for loan losses for the periods indicated:

<TABLE>
<CAPTION>

                                                            Six Months Ended         Year Ended
                                                                June 30,            December 31,
                                                          --------------------  -------------------
                                                            1996       1995       1995       1994
                                                          --------   ---------  --------  ----------
                                                                  (Dollars in Thousands)


<S>                                                       <C>        <C>        <C>        <C>    
Total loans outstanding ...............................   $63,446    $64,994    $64,322    $64,086
                                                           ======     ======     ======     ======
Average loans outstanding .............................   $63,435    $64,328    $64,701    $61,574
                                                           ======     ======     ======     ======


Allowance for loan losses at beginning of period.......  $    687    $   688    $   688    $   639
Provision charged to expense ..........................        72         72        143        132
                                                           ------     ------     ------     ------
Charge-offs:

  Commercial and industrial ...........................         2         11         10         14
  Commercial, multi-family and 1 - 4 family real estate        43         55          9
  Consumer and other ..................................        62         58        140        104
                                                           ------     ------     ------     ------
     Total ............................................        64        112        205        127
Recoveries:
  Commercial, industrial and agricultural .............         1          1          6          4
  Commercial, multi-family and 1 - 4 family real estate        30         30          2
  Consumer ............................................        28          8         25         38
                                                           ------     ------     ------     ------
     Total ............................................        29         39         61         44
  Net charge-offs .....................................        35         73        144         83
                                                           ------     ------     ------     ------

Allowance for loan losses at end of period ............   $   724    $   687    $   687    $   688
                                                           ======     ======     ======     ======


Allowance for loan losses as a percent of total loans..      1.14%      1.06%      1.07%      1.07%
Net charge-offs as a percent of average loans .........      0.06%      0.11%      0.22%      0.13%

</TABLE>




                                     -28-


<PAGE>



      The following  table provides a breakdown of the allowance for loan losses
for the periods indicated:

<TABLE>
<CAPTION>


                                 At June 30,                   At December 31,
                            --------------------  -----------------------------------------
                                  1996                  1995               1994
                            -------------------   -------------------- --------------------
                                    % of Loans            % of Loans           % of Loans
                                          to                   to                   to
                            Amount   Total Loans  Amount  Total Loans  Amount   Total Loans
                            ------   -----------  ------  -----------  ------  ------------
                                           (Dollars in Thousands)

Commercial, industrial and
<S>                          <C>        <C>        <C>        <C>       <C>        <C>   
  agricultural ...........   $185       15.10%     $158       14.01%    $185       12.56%
Commercial and multi-
  family real estate .....    156       17.30        87       17.05      107       17.91
1 - 4 family real estate .     26       47.81        33       48.50       36       48.78
Consumer .................     95       19.00       113       19.45      110       19.92
Other ....................     --        0.79        --        0.99       --        0.83
                                       ------       ---      ------                -----
Unallocated ..............    262                   296                  250
                              ---                   ---                  ---
     Total loans .........   $724      100.00%     $687      100.00%    $688      100.00%
                              ===      ======       ===      ======      ===      ======

</TABLE>


Investment Portfolio

      Income from  investing  activities  provides a significant  portion of the
Bank's total income.  The Bank  maintains an investment  portfolio of securities
such  as U.S.  government  and  agency  securities,  state  and  municipal  debt
obligations,  corporate notes and bonds, and to a lesser extent, mortgage-backed
securities.   Management   generally  maintains  an  investment  portfolio  with
relatively  short maturities to minimize overall interest rate risk. At June 30,
1996, approximately 93.97% of the total debt securities portfolio had maturities
of five years or less.

      Investment decisions are made within policy guidelines  established by the
Board of Directors. This policy is aimed at maintaining a diversified investment
portfolio,   which  complements  the  overall   asset/liability   and  liquidity
objectives of the Bank,  while limiting the related credit risk to an acceptable
level. To meet the credit risk objectives,  nongovernment  debt instruments must
have a rating of "A" or better to be held in the portfolio.

      The Bank's investment policy allows up to 100% of the investment portfolio
to be classified as "available-for-sale." While management has historically held
debt  securities  to  maturity,  at June 30, 1996,  approximately  59.60% of the
investment portfolio was classified  available-for-sale.  While this increase in
available  for sale  securities  does not  indicate a  fundamental  change  from
management's past investment  practices,  it does allow the investment portfolio
to be used as a tool to  provide  additional  liquidity  beyond  that of  normal
principal and interest payments,  while also allowing for a restructuring of the
investment  portfolio  should market or other economic factors indicate the need
to do so.

   
      In  anticipation of the acquisition of the Knox office of Mellon Bank, the
Bank purchased $4.0 million of investment  securities,  which were classified as
available for sale,  using a short-term  borrowing from the FHLB. This borrowing
was repaid on September 20, 1996 from the funds received  through the assumption
of  the  Knox  office  deposit  accounts.  See  "Recent  Developments  -  Branch
Purchase."
    

                                     -29-


<PAGE>



   
      The following table sets forth the carrying value of the Bank's investment
portfolio  including equity investments in the Federal Reserve Bank and the FHLB
at the  dates  indicated.  At June 30,  1996,  the  market  value of the  Bank's
investment  portfolio totaled $38.5 million.  During the periods indicated,  the
Company had no securities of a single issuer that exceeded 10% of  stockholders'
equity.
    

<TABLE>
<CAPTION>


                                                                 At December 31,
                                 At June 30,        -----------------------------------
                                    1996                      1995               1994
                          ------------------------  ------------------------  ---------
                           Available     Held To     Available     Held To      Held To
                           For Sale     Maturity     For Sale     Maturity     Maturity
                          -----------   ----------  -----------   ----------  ---------
                                                  (In Thousands)

<S>                          <C>          <C>          <C>          <C>         <C>    
U.S. Treasury...........     $14,484      $ 5,035      $ 9,693      $ 6,078     $11,773
U.S. Government agency .       2,992        1,000           --        1,000       1,000
Obligations of states and
  political subdivisions          --        3,470           --        3,870       5,194
Corporate...............       5,129        4,358           --        2,758       3,373
Mortgage-backed securities        --        1,758           --        2,544       3,679
Federal Reserve and Federal
  Home Loan Bank stock..         440           --          418           --         417
                              ------       ------       ------       ------      ------
                             $23,045      $15,621      $10,111      $16,250     $25,436
                              ======       ======       ======       ======      ======

</TABLE>



                                     -30-


<PAGE>



      The following table sets forth certain information regarding the amortized
cost,   weighted  average  yields,  and  maturities  of  the  Bank's  investment
securities  portfolio  at June 30,  1996,  exclusive  of  investments  in equity
securities of the Federal Reserve and Federal Home Loan Banks.

<TABLE>
<CAPTION>

                                                 After One Year But   After Five Years But
                             Within One Year      Within Five Years     Within Ten Years       After Ten Years            Total
                           -----------------     ------------------   --------------------   -----------------     -----------------
                           Amount      Yield     Amount      Yield     Amount      Yield     Amount      Yield     Amount      Yield
                           ------     ------     ------      -----    -------     --------   -------     -----     ------      -----
                                                                      (Dollars in Thousands)

Available for Sale

<S>                         <C>        <C>      <C>          <C>      <C>          <C>       <C>        <C>       <C>         <C>  
  U.S. Treasury.........    $2,015     5.72%    $12,469      6.16%    $    --        --      $   --        --     $14,484     6.10%
  U.S. Government Agency        --       --       2,992      6.40          --        --          --        --       2,992     6.40
  Corporate.............        --       --       3,511      6.94       1,618      7.18          --        --       5,129     7.02
                             -----               ------      ----       -----      ----        ----                 -----

     Total                  $2,015     5.72%    $18,972      6.34%    $ 1,618      7.18%     $   --        --%    $22,605     6.35%
                             =====     ====      ======      ====       =====      ====        ====

Held to Maturity

  U.S. Treasury.........    $4,026     5.13%     $1,009      5.99%    $    --        --%      $  --        --%    $  5,035    5.30%
  U.S. Government Agency     1,000     4.88          --        --          --        --          --        --       1,000     4.88
  Obligations of states and
    political subdivisions   1,055     3.85       2,415      3.79          --        --          --        --       3,470     3.81
  Corporate.............     1,313     6.36       3,045      6.25          --        --          --        --       4,358     6.28
  Mortgage-backed securities    --       --       1,072      5.70          --        --         686      7.60       1,758     6.45
                             -----                -----                ------                   ---                 ----- 
     Total                  $7,394     5.13%     $7,541      5.35%    $    --        --%      $ 686      7.60%    $15,621     5.35%
                             =====     ====       =====      ====      ======      ====         ===      ====      ======     ====

</TABLE>




                                        -31-


<PAGE>



Sources of Funds

      General.  Deposits are the primary  source of the Bank's funds for lending
and  investing  activities.  Secondary  sources of funds are  derived  from loan
repayments  and  investment  maturities.  Loan  repayments  can be  considered a
relatively stable funding source,  while deposit activity is greatly  influenced
by interest  rates and general  market  conditions.  The Bank also has access to
funds through credit facilities  available from the FHLB and through its primary
correspondent  bank. In addition,  the Bank can obtain advances from the Federal
Reserve Bank discount window.

   
      Deposits.  The Bank  offers  a wide  variety  of  retail  deposit  account
products to both  consumer and  commercial  deposit  customers.  Time  deposits,
consisting principally of retail,  fixed-rate  certificates of deposit comprised
40.69% of the deposit portfolio at June 30, 1996. Core deposits considered to be
noninterest  bearing and  interest  bearing  demand  deposit  accounts,  savings
deposits,  and  money  market  accounts  accounted  for  59.31%  of the  deposit
portfolio at June 30, 1996.
    

      The Bank intends to continue to emphasize  retail deposit  accounts as its
primary source of funds. Deposit products are promoted in periodic newspaper and
radio   advertisements,   along  with  notices   provided  in  customer  account
statements.  The Bank does not broker  certificates of deposits and held no such
deposits at June 30, 1996. The Bank's market strategy is based on its reputation
as a  community  bank that  provides  quality  products  and  personal  customer
service.

      The Bank pays interest rates on its interest bearing deposit products that
are competitive with rates offered by other financial institutions in its market
area. Interest rates on deposits are reviewed weekly by management considering a
number of factors  including (1) the Bank's  internal  cost of funds;  (2) rates
offered  by  competing  financial   institutions;   (3)  investing  and  lending
opportunities; and (4) the Bank's liquidity position.

                                     -32-


<PAGE>



      The  following  table  sets  forth the types of  deposits  at the  periods
indicated.

<TABLE>
<CAPTION>


                                                                                            At December 31,
                                           At June 30,            ------------------------------------------------------------------
                                              1996                              1995                              1994
                                --------------------------------  --------------------------------  --------------------------------
                                  Average    Average    Percent     Average    Average    Percent     Average    Average     Percent
                                  Balance     Rate     of Total     Balance     Rate     of Total     Balance     Rate      of Total
                                  -------    -------   --------     -------    -------   ---------   --------    -------    --------

<S>                               <C>          <C>       <C>        <C>         <C>         <C>       <C>          <C>        <C>   
Non-interest bearing demand...    $13,488        --%     14.89%     $13,080        --%      14.84%    $12,471        --%      14.22%
Interest bearing demand.......     11,582      2.10      12.79       12,217      2.23       13.86      12,513      2.21       14.26
Savings.......................     13,201      2.79      14.58       12,600      3.06       14.29      12,968      3.03       14.78
Money market..................     15,893      3.22      17.55       16,793      3.30       19.05      19,533      3.08       22.27
Certificates of deposit.......     36,403      5.27      40.19       33,473      5.27       37.97      30,236      4.28       34.47
                                   ------               ------       ------                ------      ------                 -----

                                  $90,567      3.36%    100.00%      $88,163     3.38%     100.00%    $87,721      2.93%     100.00%
                                   ======      ====     ======        ======     ====      ======      ======      ====      ======


</TABLE>


                                     -33-


<PAGE>



      Jumbo Certificates of Deposit.  Jumbo certificates of deposit are accounts
of $100,000 or more.  These  accounts  totaled $4.6 million at June 30, 1996 and
consisted  principally of deposits by local governmental  bodies, with the rates
being  negotiated or bid by the Bank. The following  table sets forth the amount
and maturity of jumbo certificates of deposit at June 30, 1996.

                               Certificates
     Maturity Period            of Deposit
- -------------------------     --------------
                              (In Thousands)

Less than 90 Days.......          $  718
3 Months to 1 Year......           2,139
Greater than 1 Year.....           1,748
                                   -----
     Total..............          $4,605
                                   =====



   
      Short-Term  Borrowings.  While deposits are the primary funding source for
the lending and  investment  activities of the Bank,  other funding  sources are
available should the need arise or favorable market  conditions  exist. The Bank
has access to funds through credit facilities made available by the FHLB and its
primary  correspondent  bank,  as well as access  to the  Federal  Reserve  Bank
discount window. Historically, the Bank has rarely had occasion to borrow funds,
however  as  previously  discussed  (see "-  Investment  Portfolio"),  the  Bank
obtained  a  short-term  borrowing  of $4.0  million  from the FHLB to  purchase
investment  securities in  anticipation  of the completion of the acquisition of
the Knox branch office of Mellon Bank. In addition,  at June 30, 1996,  the Bank
had purchased  federal  funds  totaling  $1.0  million,  which was  subsequently
repaid.
    

      The  following  table  sets forth  information  pertaining  to  short-term
borrowings  for the six months  ended June 30,  1996.  No such  borrowings  were
outstanding for the years ended December 31, 1995 and 1994.

                                                 Six Months Ended
                                                  June 30, 1996
                                               --------------------
                                              (Dollars in Thousands)

Short-term borrowings:

  Average balance outstanding during the period      $  489
  Maximum amount outstanding at any month-end
    during the period.......................         $5,000
  Weighted average interest rate............           5.52%
  Total short-term borrowings at period end.         $5,000



      Other Borrowings. The Bank leases certain of its data processing equipment
under a capital  lease.  The term of the lease is 60 months  expiring June 1999.
The obligation  remaining under the terms of this agreement  totaled $124,000 at
June 30, 1996.


                                     -34-


<PAGE>

Subsidiary Activity

      The  Company has one  wholly-owned  subsidiary,  the Bank.  As of June 30,
1996, the Bank had no subsidiaries.

Personnel

      At June 30, 1996, the Bank had 69 full time equivalent employees.  None of
its employees are represented by a collective bargaining unit. The Bank believes
its relationship with its employees to be satisfactory.

Competition

      The Bank  competes  with regional and other  community  commercial  banks,
thrift institutions,  credit unions, and non financial institution entities such
as mutual funds and securities  brokers,  for deposit customers,  in its primary
market area of Venango,  Clarion,  Butler and northern  Armstrong  Counties.  In
addition  to  competing  financial  institutions,  the Bank also  competes  with
mortgage brokers,  mortgage banking companies and consumer finance companies for
loan customers.

      The Bank  competes  for  deposit  funds by  offering  a variety of deposit
products,  quality personal service and competitive interest rates. In addition,
the Bank offers a number of other  services  including  but not limited to, safe
deposit boxes, night depositories, automated teller machines, wire transfers and
direct deposit.

      The Bank  competes for loans by charging  competitive  interest  rates and
nominal fees, along with providing  efficient and comprehensive  service to loan
customers.

Properties

   
      The Company  owns no real  property  but  utilizes  the main office of the
Bank.  The  Company's and the Bank's  executive  offices are located at 612 Main
Street,  Emlenton,  Pennsylvania.  The  Company  pays no rent or  other  form of
consideration  for the use of this facility.  The Bank has seven offices located
in  Venango,  Clarion,  and Butler  counties,  Pennsylvania.  The  Bank's  total
investment  in office  property and  equipment  was $3.1 million with a net book
value of $2.1 at June 30, 1996.
    
   
<TABLE>
<CAPTION>


Main Office                Eau Claire Office               Clarion Office              Knox Main Street Office
- -----------                -----------------               --------------              -----------------------
<C>                        <C>                             <C>                         <C>                          
612 Main Street            207 South Washington Street     Sixth and Wood Streets      Main and State Streets
Emlenton, Pennsylvania     Eau Claire, Pennsylvania        Clarion, Pennsylvania       Knox, Pennsylvania
Venango County             Butler County                   Clarion County              Clarion County

East Brady Office          Bon Aire Office                 Knox 338 Office
- -----------------          ---------------                 ---------------
Broad and Brady Street     1101 North Main Street          Rt. 338 South
East Brady, Pennsylvania   Butler, Pennsylvania            Knox, Pennsylvania
Clarion County             Butler County                   Clarion County

</TABLE>
    
   
      All  offices  are owned by the Bank,  except for the Bon Aire and Knox 338
offices  which are  leased.  The Bon Aire office is a unit in the Bon Aire Plaza
operated  under a 5 year  lease  with an option to renew.  The Knox 338  office,
which commenced operations August 12, 1996, is located in a 


                                     -35-


<PAGE>


supermarket,  and is operated under a 5 year lease with an option to renew.  The
Bank also  maintains  a remote ATM  facility  located in a  supermarket  in East
Brady.
    
   
      The  Bank  also  owns  two  lots  located  on  Main  Street  in  Emlenton,
Pennsylvania. The lots are currently used for employee parking.
    

Legal Proceedings

      Neither  the  Bank nor the  Company  is  involved  in any  material  legal
proceedings. The Bank, from time to time, is party to litigation which arises in
the  ordinary  course  of  business,  such as claims to  enforce  liens,  claims
involving the  origination  and servicing of loans,  and other issues related to
the business of the Bank.  In the opinion of  management  the  resolution of any
such issues would not have a material adverse impact on the financial  position,
results of operation, or liquidity of the Bank or the Company.

Supervision and Regulation

      Bank holding  companies  and banks are  extensively  regulated  under both
federal  and state  law.  Set forth  below is a summary  description  of certain
provisions of certain laws which relate to the regulation of the Company and the
Bank.  The  description  does not purport to be complete and is qualified in its
entirety by reference to the applicable laws and regulations.

   
Regulation - The Company
    

      The  Company,  as  a  registered  bank  holding  company,  is  subject  to
regulation  under the Bank Holding Company Act of 1956, as amended (the "BHCA").
The Company is required to file  quarterly  reports and annual  reports with the
Federal  Reserve Board and such  additional  information as the Federal  Reserve
Board may require  pursuant to the BHCA.  The Federal  Reserve Board may conduct
examinations of the Company and its subsidiaries.

      The Federal  Reserve  Board may  require  that the  Company  terminate  an
activity or terminate control of or liquidate or divest certain  subsidiaries or
affiliates  when the Federal  Reserve Board believes the activity or the control
of the subsidiary or affiliate  constitutes a significant  risk to the financial
safety, soundness, or stability of any of its banking subsidiaries.  The Federal
Reserve  Board also has the  authority  to regulate  provisions  of certain bank
holding  company  debt,  including  authority  to impose  interest  ceilings and
reserve requirements on such debt. Under certain circumstances, the Company must
file written notice and obtain  approval from the Federal Reserve Board prior to
purchasing or redeeming its equity securities.

   
      Under the BHCA and  regulations  adopted by the Federal  Reserve  Board, a
bank  holding  company  and its  nonbanking  subsidiaries  are  prohibited  from
requiring  certain  tie-in  arrangements  in  connection  with any  extension of
credit,  lease,  or sale of property or  furnishing  of services.  Further,  the
Company is required by the Federal  Reserve Board to maintain  certain levels of
capital.  Because  the  Company  has less  than  $150  million  in  assets  on a
consolidated  basis,  the  capital  levels of the Bank are deemed by the Federal
Reserve  Board  to  be  the  capital  levels  of  the  Company.  For  additional
information  on the capital  levels of the Bank,  see "- Regulation - The Bank -
Capital  Standards"  and  "Management's  Discussion and Analysis - Liquidity and
Capital Resources - Capital Resources."
    

      The  Company is  required  to obtain  the prior  approval  of the  Federal
Reserve Board for the acquisition of more than 5% of the  outstanding  shares of
any class of voting securities or substantially 


                                     -36-


<PAGE>

all of the assets of any bank or bank  holding  company.  Prior  approval of the
Federal  Reserve Board is also required for the merger or  consolidation  of the
Company and another bank holding company.

     The  Company  is  prohibited  by the BHCA,  except in  certain  statutorily
prescribed instances,  from acquiring direct or indirect ownership or control of
more than 5% of the outstanding  voting shares of any company that is not a bank
or bank holding  company and from engaging  directly or indirectly in activities
other than those of  banking,  managing  or  controlling  banks,  or  furnishing
services  to its  subsidiaries.  However,  the  Company,  subject  to the  prior
approval of the Federal Reserve Board, may engage in any activities,  or acquire
shares of companies engaged in activities that are deemed by the Federal Reserve
Board to be so closely related to banking or managing or controlling banks as to
be a proper incident thereto.

      Under  Federal  Reserve  Board  regulations,  a bank  holding  company  is
required  to serve as a source  of  financial  and  managerial  strength  to its
subsidiary  banks and may not  conduct  its  operations  in an unsafe or unsound
manner. In addition, it is the Federal Reserve Board's policy that in serving as
a source of strength to its  subsidiary  banks,  a bank holding  company  should
stand ready to use available  resources to provide adequate capital funds to its
subsidiary  banks  during  periods of financial  stress or adversity  and should
maintain  the  financial  flexibility  and  capital-raising  capacity  to obtain
additional  resources  for  assisting  its  subsidiary  banks.  A  bank  holding
company's  failure to meet its  obligations  to serve as a source of strength to
its subsidiary  banks will generally be considered by the Federal  Reserve Board
to be an unsafe and  unsound  banking  practice  or a  violation  of the Federal
Reserve  Board's  regulations  or both.  This  doctrine  has become known as the
"source of strength"  doctrine.  The validity of the source of strength doctrine
has been and is  likely  to  continue  to be the  subject  of  litigation  until
definitively resolved by the courts or by Congress.

   
Regulation - The Bank
    
   
      General.  The Bank,  as a  national  banking  association,  is  subject to
primary supervision,  examination, and regulation by the OCC. If, as a result of
an  examination  of the  Bank,  the OCC  should  determine  that  the  financial
condition,  capital resources,  asset quality,  earnings prospects,  management,
liquidity,  or other aspects of the Bank's operations are unsatisfactory or that
the Bank or its  management is violating or has violated any law or  regulation,
various  remedies are available to the OCC.  Such remedies  include the power to
enjoin "unsafe or unsound  practices," to require  affirmative action to correct
any  conditions   resulting  from  any  violation  or  practice,   to  issue  an
administrative order that can be judicially  enforced,  to direct an increase in
capital, to restrict the growth of the Bank, to assess civil monetary penalties,
and  to  remove  officers  and  directors.  The  FDIC  has  similar  enforcement
authority, in addition to its authority to terminate a bank's deposit insurance,
in the  absence  of action  by the OCC and upon a  finding  that a bank is in an
unsafe or unsound  condition,  is engaging in unsafe or unsound  activities,  or
that its conduct poses a risk to the deposit insurance fund or may prejudice the
interest of its  depositors.  The Bank is not subject to any such actions by the
OCC or the FDIC.
    

      The  deposits of the Bank are insured by the FDIC in the manner and to the
extent provided by law. For this protection, the Bank pays a quarterly statutory
assessment.  See "- Premiums for Deposit  Insurance." Various other requirements
and  restrictions  under the laws of the United States affect the  operations of
the Bank.  Federal statutes and regulations relate to many aspects of the Bank's
operations,  including  reserves  against  deposits,  interest  rates payable on
deposits, loans, investments, mergers and acquisitions,  borrowings,  dividends,
locations of branch offices, capital requirements, and disclosure obligations to
depositors  and  borrowers.  Further,  the Bank is required to maintain  certain
levels of capital. See "- Capital Standards."

                                    -37-


<PAGE>

      Restrictions on Transfers of Funds to the Company by the Bank. The Company
is a legal entity separate and distinct from the Bank. The prior approval of the
OCC is  required  if the  total  of all  dividends  declared  by the Bank in any
calendar year exceeds the Bank's net profits (as defined) for that year combined
with its retained net profits (as defined) for the preceding two years, less any
transfers to surplus.

      The OCC  also  has  authority  to  prohibit  the  Bank  from  engaging  in
activities that, in the OCC's opinion, constitute unsafe or unsound practices in
conducting its business. It is possible,  depending upon the financial condition
of the bank in question  and other  factors,  that the OCC could assert that the
payment of dividends or other payments might, under some circumstances,  be such
an unsafe or unsound  practice.  Further,  the OCC and the Federal Reserve Board
have  established  guidelines  with respect to the  maintenance  of  appropriate
levels of capital by banks or bank holding  companies under their  jurisdiction.
Compliance with the standards set forth in such guidelines and the  restrictions
that are or may be imposed  under the prompt  corrective  action  provisions  of
federal  law could limit the amount of  dividends  which the Bank may pay to the
Company.  See "- Prompt  Corrective  Regulatory  Action  and  Other  Enforcement
Mechanisms"  and "- Capital  Standards"  for a  discussion  of these  additional
restrictions on capital distributions.

      The Bank is subject to certain  restrictions imposed by federal law on any
extensions  of credit to, or the  issuance of a guarantee or letter of credit on
behalf of, the Company or other  affiliates,  the purchase of or  investments in
stock or other securities  thereof,  the taking of such securities as collateral
for loans and the  purchase of assets of the Company or other  affiliates.  Such
restrictions  prevent the Company and such other  affiliates from borrowing from
the Bank unless the loans are secured by  marketable  obligations  of designated
amounts.  Further,  such secured loans and  investments by the Bank to or in the
Company or to or in any other  affiliate is limited to 10% of the Bank's capital
and surplus  (as  defined by federal  regulations)  and such  secured  loans and
investments  are limited,  in the  aggregate,  to 20% of the Bank's  capital and
surplus  (as  defined  by  federal  regulations).   Additional  restrictions  on
transactions  with  affiliates  may be  imposed  on the Bank  under  the  prompt
corrective action provisions of federal law. See "-Prompt  Corrective Action and
Other Enforcement Mechanisms."

      Capital  Standards.  The Federal  Reserve  Board and the OCC have  adopted
risk-based minimum capital  guidelines  intended to provide a measure of capital
that  reflects  the  degree of risk  associated  with a  banking  organization's
operations  for both  transactions  reported on the balance  sheet as assets and
transactions,  such as letters of credit and  recourse  arrangements,  which are
recorded as off balance  sheet items.  Under these  guidelines,  nominal  dollar
amounts of assets and credit  equivalent  amounts of off balance sheet items are
multiplied by one of several risk  adjustment  percentages,  which range from 0%
for assets with low credit risk, such as certain U.S.  Treasury  securities,  to
100% for assets with relatively high credit risk, such as business loans.

      A  banking  organization's  risk-based  capital  ratios  are  obtained  by
dividing  its  qualifying  capital  by  its  total  risk  adjusted  assets.  The
regulators measure  risk-adjusted assets, which include off balance sheet items,
against  both total  qualifying  capital  (the sum of Tier 1 capital and limited
amounts of Tier 2 capital) and Tier 1 capital. Tier 1 capital consists primarily
of common stock,  retained  earnings,  noncumulative  perpetual  preferred stock
(cumulative  perpetual  preferred stock for bank holding companies) and minority
interests in certain  subsidiaries,  less most intangible assets. Tier 2 capital
may consist of a limited  amount of the  allowance  for possible  loan and lease
losses,  cumulative  preferred stock,  long term preferred stock,  eligible term
subordinated  debt and certain other  instruments with some  characteristics  of
equity.  The inclusion of elements of Tier 2 capital is subject to certain other
requirements  and  limitations  of the  federal  banking  agencies.  The federal
banking  agencies  require  a  minimum  ratio of  qualifying  total  capital  to
risk-adjusted   assets  of  8%  and  a  minimum  ratio  of  Tier  1  

                                     -38-


<PAGE>

capital to risk-adjusted assets of 4%. In addition to the risk-based guidelines,
federal banking regulators  require banking  organizations to maintain a minimum
amount of Tier 1 capital to total assets, referred to as the leverage ratio.

   
      Only  a  well  capitalized  depository  institution  may  accept  brokered
deposits  without  prior  regulatory  approval.   Under  FDIC  regulations,   an
institution  is  generally  considered  "well  capitalized"  if it  has a  total
risk-based  capital ratio of at least 10%, a Tier 1 risk-based  capital ratio of
at least 6%, and a Tier 1 capital  (leverage)  ratio of at least 5%. Federal law
generally  requires  full-scope  on-site  annual  examinations  of  all  insured
depository  institutions  by the  appropriate  federal  bank  regulatory  agency
although   the   examination   may   occur  at   longer   intervals   for  small
well-capitalized  or state chartered  banks. At June 30, 1996, the Bank was well
capitalized.  See  "Management's  Discussion and Analysis  Liquidity and Capital
Resources - Capital Resources."
    

      Federally supervised banks and savings associations are currently required
to report deferred tax assets in accordance with SFAS No. 109. See Note 8 of the
Notes to Consolidated Financial Statements.  The federal banking agencies issued
final  rules,  effective  April 1, 1995,  which limit the amount of deferred tax
assets that are allowable in computing an institution's  regulatory capital. The
standard has been in effect on an interim basis since March 1993.

      Future changes in regulations or practices could further reduce the amount
of capital  recognized  for  purposes of capital  adequacy.  Such a change could
affect the ability of the Bank to grow and could restrict the amount of profits,
if any, available for the payment of dividends.

      Prompt  Corrective Action and Other  Enforcement  Mechanisms.  Federal law
requires each federal banking agency to take prompt corrective action to resolve
the problems of insured  depository  institutions,  including but not limited to
those that fall below one or more prescribed  minimum  capital  ratios.  The law
requires  each federal  banking  agency to promulgate  regulations  defining the
following five  categories in which an insured  depository  institution  will be
placed,  based on the level of its capital ratios: well capitalized,  adequately
capitalized,  undercapitalized,  significantly undercapitalized,  and critically
undercapitalized. In September 1992, the federal banking agencies issued uniform
final  regulations  implementing  the prompt  corrective  action  provisions  of
federal law.

      An institution  that, based upon its capital levels, is classified as well
capitalized,  adequately  capitalized,  or  undercapitalized  may be  treated as
though it were in the next lower  capital  category if the  appropriate  federal
banking agency,  after notice and  opportunity  for hearing,  determines that an
unsafe or unsound  condition  or an unsafe or  unsound  practice  warrants  such
treatment.  At each successive  lower capital  category,  an insured  depository
institution  is subject to more  restrictions.  The  federal  banking  agencies,
however, may not treat an institution as critically  undercapitalized unless its
capital ratio actually warrants such treatment.

      In  addition  to  restrictions  and  sanctions  imposed  under the  prompt
corrective action provisions, commercial banking organizations may be subject to
potential  enforcement  actions by the federal  regulators for unsafe or unsound
practices in conducting  their  businesses or for  violations of any law,  rule,
regulation  or any  condition  imposed in  writing by the agency or any  written
agreement with the agency.  Enforcement  actions may include the imposition of a
conservator  or  receiver,  the issuance of a cease and desist order that can be
judicially enforced,  the termination of insurance of deposits (in the case of a
depository  institution),  the imposition of civil money penalties, the issuance
of  directives  to  increase  capital,  the  issuance  of  formal  and  informal
agreements,   the   issuance  of  removal   and   prohibition   orders   against
institution-affiliated  parties  and the  enforcement  of such  actions  through

                                     -39-


<PAGE>
injunctions or restraining  orders based upon a judicial  determination that the
agency would be harmed if such equitable relief was not granted.

      Safety and Soundness Standards. In July 1995, the federal banking agencies
adopted final guidelines  establishing  standards for safety and soundness.  The
guidelines set forth operational and managerial  standards  relating to internal
controls,  information  systems and internal audit systems,  loan documentation,
credit underwriting, interest rate exposure, asset growth and compensation, fees
and  benefits.  Guidelines  for asset  quality and  earnings  standards  will be
adopted in the  future.  The  guidelines  establish  the  safety  and  soundness
standards that the agencies will use to identify and address problems at insured
depository institutions before capital becomes impaired. If an institution fails
to comply with a safety and soundness standard,  the appropriate federal banking
agency may require  the  institution  to submit a  compliance  plan.  Failure to
submit  a  compliance  plan or to  implement  an  accepted  plan may  result  in
enforcement action.

      Premiums  for  Deposit  Insurance.  Federal  law has  established  several
mechanisms  to  increase  funds  to  protect  deposits  insured  by  the  BIF as
administered  by the FDIC.  The FDIC is  authorized  to borrow up to $30 billion
from the United States Treasury; up to 90% of the fair market value of assets of
institutions  acquired by the FDIC as receiver from the Federal  Financing Bank;
and from  depository  institutions  that are members of BIF. Any  borrowings not
repaid by asset sales are to be repaid through  insurance  premiums  assessed to
member institutions.  The result of these provisions is that the assessment rate
on  deposits  of BIF members  could  increase  in the future.  The FDIC also has
authority to impose special assessments against insured deposits.

      The FDIC  implemented  a final  risk-based  assessment  system,  effective
January 1, 1994, under which an institution's premium assessment is based on the
probability  that the deposit  insurance  fund will incur a loss with respect to
the  institution,  the likely amount of any such loss,  and the revenue needs of
the deposit insurance fund. On August 8, 1995, the FDIC issued final regulations
adopting an  assessment  rate  schedule  for BIF members of 4 to 31 basis points
effective  on June 1, 1995.  On November  14,  1995,  the FDIC  further  reduced
deposit insurance  premiums to a range of 0 to 27 basis points effective for the
semi-annual  period  beginning  January  1, 1996 with a  minimum  assessment  of
$2,000.

   
      Beginning  January 1, 1997,  pursuant to the Economic Growth and Paperwork
Reduction Act of 1996 (the "Act"),  the Bank will pay, in addition to its normal
deposit  insurance  premium  as  a  member  of  the  BIF,  an  amount  equal  to
approximately   1.3  basis  points  toward  the   retirement  of  the  Financing
Corporation  bonds ("Fico Bonds") issued in the 1980's to assist in the recovery
of the savings and loan industry.  Member of the Savings  Association  Insurance
Fund  ("SAIF"),  by  contrast,  will pay, in addition  to their  normal  deposit
insurance premium, approximately 6.4 basis points. Based on total deposits as of
June  30,  1996  (includes  the  assumption  of $14.1  million  of  deposits  in
connection with the Mellon branch acquisition),  had the Act been in effect, the
Bank's annual deposit insurance premium would have been  approximately  $14,000.
Beginning no later than January 1, 2000,  the rate paid to retire the Fico Bonds
will be equal for members of the BIF and the SAIF. The Act also provides for the
merging  of the BIF and the  SAIF by  January  1,  1999  provided  there  are no
financial  institutions  still  chartered as savings  associations at that time.
Should the insurance  funds be merged before  January 1, 2000,  the rate paid by
all members of this new fund to retire the Fico Bonds would be equal.
    

      Interstate  Banking and  Branching.  In September  1994,  the  Riegel-Neal
Interstate  Banking and Branching  Efficiency Act of 1994 (the "Interstate Act")
became  law.  Under the  Interstate  Act,  beginning  one year after the date of
enactment, a bank holding company that is adequately capitalized and managed may
obtain  approval  under the BHCA to acquire an existing  bank located in another
state without regard to state law. A bank holding company would not be permitted
to make such an  acquisition  if, upon  
      
                                      -40-


<PAGE>
consummation, it would control (a) more than 10% of the total amount of deposits
of insured  depository  institutions  in the United States or (b) 30% or more of
the deposits in the state in which the bank is located.  A state may increase or
decrease the  percentage of total  deposits that may be held in that state y any
one bank or bank holding  company if  application  of such  percentage  does not
discriminate  against  out-of-state  banks. An out-of-state bank holding company
may not acquire a state bank in existence for less than a minimum length of time
that may be prescribed by state law except that a state may not impose more than
a five year existence requirement.

   
      Community  Reinvestment Act. Under the Community Reinvestment Act ("CRA"),
as  implemented  by OCC  regulations,  a bank has a continuing  and  affirmative
obligation  consistent with its safe and sound operation to help meet the credit
needs of its entire community,  including low and moderate income neighborhoods.
The CRA does  not  establish  specific  lending  requirements  or  programs  for
financial institutions nor does it limit an institution's  discretion to develop
the types of  products  and  services  that it  believes  are best suited to its
particular  community,  consistent  with the CRA.  The CRA  requires the OCC, in
connection with its examination of a 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 by such institution. The OCC evaluates
an  institution's  CRA performance  utilizing a four tiered  descriptive  rating
system.  The Bank received the rating of  "satisfactory" as a result of its last
evaluation in March 6, 1996.
    

                                     -41-


<PAGE>



                                  MANAGEMENT

      The  following  table sets forth certain  information  with respect to the
directors  and  executive  officers of the Company.  The  Company's  articles of
incorporation and bylaws provide for staggered terms for the Board of Directors.
The Board of Directors has been divided into three classes so that,  after their
initial  terms,  approximately  one-third  of the  directors  are  elected  to a
three-year  term at each  annual  shareholders  meeting.  Each  director  of the
Company also serves as a director of the Bank.

<TABLE>
<CAPTION>


                                       Position with      Director       Current Term
Name of Individual          Age (1)     the Company       Since(2)         Expires
- ------------------          -------    -------------      --------        --------


<S>                           <C>     <C>                      <C>            <C> 
Ronald L. Ashbaugh(3)         60       President and           1971           1997
                                       Chairman of the
                                           Board

Dr. Clinton R. Coulter        87          Director             1962           1997

David L. Cox(3)               45       Vice President          1991           1998
                                        and Director

Bernadette H. Crooks          73          Director             1985           1999

George W. Freeman             65          Director             1964           1997

Rodney C. Heeter              59          Director             1988           1998

Robert L. Hunter              54          Director             1974           1999

J. Michael King               48          Director             1988           1998

John B. Mason                 48          Director             1985           1999

Elizabeth C. Smith            65          Director             1995           1997

John J. Boczar                37         Treasurer              n/a            n/a

Ronald L. Larimore            50         Secretary              n/a            n/a

</TABLE>

- ------------------------------
(1)  As of June 30, 1996.
(2)  Refers to the year the individual first became a director of the Company or
     the Bank.
(3)  Effective  December 31, 1996, Mr. Ashbaugh will step down from his position
     as President. He will, however, remain a member of the Board. At that time,
     it is  anticipated  that Mr. Cox will succeed Mr.  Ashbaugh as President of
     both the Company and the Bank.

Biographical Information

     The  business  experience  of each  director and  executive  officer of the
Company is set forth below. All directors and executive officers have held their
present positions for a minimum of five years unless otherwise stated.

     Ronald L. Ashbaugh has been President of the Bank since 1972 and a director
of the Bank since 1971.  Mr.  Ashbaugh  became  President  and a director of the
Company upon its formation in 1989.

                                     -42-


<PAGE>



     Dr.  Clinton R.  Coulter  has been a director of the Bank since 1962 and of
the Company  since its  formation in 1989.  Dr.  Coulter is retired from private
practice as a general practitioner of medicine.

     David L. Cox has been a Senior Vice  President of the Bank since 1989 and a
director of the Bank since 1991.  Mr. Cox also serves as Vice  President  of the
Company and has been a director of the Company since 1991.

     Bernadette  H. Crooks has been a director of the Bank since 1985 and of the
Company  since its  formation in 1989.  Ms.  Crooks is a  consultant  for Crooks
Clothing,  Inc. located in Clarion,  Pennsylvania and was employed with the Tree
House Department  (ladies  department) of Crooks Clothing as a manager and buyer
for over 25 years.

     George W.  Freeman  has been a  director  of the Bank since 1964 and of the
Company  since its formation in 1989.  Mr.  Freeman is retired from Quaker State
Corporation,  Oil City, Pennsylvania and currently owns and operates a tree farm
in Emlenton, Pennsylvania.

     Rodney C.  Heeter  has been a  director  of the Bank  since 1988 and of the
Company since its formation in 1989.  Mr. Heeter is the manager of Heeter Lumber
Co., Inc., a retail building and ready mix concrete  supplier  located in Sligo,
Pennsylvania.

   
     Robert L.  Hunter  has been a  director  of the Bank  since 1974 and of the
Company  since its  formation  in 1989.  Mr.  Hunter is the  President of Hunter
Leasing,  Inc., a truck leasing  company  located in Butler,  Pennsylvania.  Mr.
Hunter is also the  secretary  and  treasurer of Hunter Truck Sales and Service,
Inc.,  Eau  Claire,  Pennsylvania,   and  Hunter  Truck  Center,  Inc.,  Butler,
Pennsylvania,  as well as a partner in Hunter Realty,  a real estate  management
partnership, located in Eau Claire, Pennsylvania.
    

     J.  Michael  King has been a  director  of the Bank  since  1988 and of the
Company  since its  formation in 1989.  Mr. King is a partner in the law firm of
Lynn, King and Schreffler located in Emlenton, Pennsylvania.

     John B. Mason has been a director of the Bank since 1985 and of the Company
since its  formation in 1989.  Mr.  Mason has been an  insurance  agent with the
agency of H.B. Beels & Sons, Inc. located in Knox,  Pennsylvania  since 1970 and
also currently serves as the agency's secretary and treasurer.

     Elizabeth  C. Smith has been a director of the Bank and the  Company  since
1995.  Ms.  Smith is the owner and  assistant  to the  innkeeper  for the Inn at
Oakmont located in Oakmont, Pennsylvania.

     John J. Boczar has served as the Vice President and Chief Financial Officer
of the Bank and as Treasurer of the Company since May 1996.  Prior to that time,
Mr. Boczar was an accountant  with the accounting  firm of S.R.  Snodgrass A.C.,
serving most recently as a manager.

     Ronald L.  Larimore  has served as Vice  President  and Cashier of the Bank
since 1985 and as Secretary of the Company since 1989.

Director and Executive Officer Compensation

     Director  Compensation.  Directors are not  compensated  for  attendance at
board of director  meetings of the  Company.  During the fiscal year 1995,  each
member of the Board of Directors of the

                                     -43-


<PAGE>



Bank received a fee of $400 per month. Additionally,  each member of a committee
of the Board of Directors of the Company  received $50 per  committee  meetings.
Effective,  May 1996, committee and special meeting fees were raised to $100 per
meeting. For the year ended December 31, 1995, total fees paid to directors were
$51,000.

      Executive  Officer  Compensation.  The Company has no full time employees,
but relies on the employees of the Bank for the limited services required by the
Company. All compensation paid to officers and employees is paid by the Bank.

      The following table sets forth the cash and non-cash  compensation awarded
to or earned by the Chief Executive Officer of the Company. No executive officer
of the Company had a salary and bonus during the years ended  December 31, 1995,
1994, and 1993 that exceeded $100,000 for services rendered in all capacities to
the Company.

                                        Annual Compensation

Name and                  Fiscal                           Other Annual
Principal Position         Year     Salary     Bonus      Compensation(1)
- ------------------        ------    ------     -----      ---------------

Ronald L. Ashbaugh         1995     $85,813    $10,243        $4,800
President and Chairman of  1994     $81,375    $ 9,732        $4,800
  the Board                1993     $78,375    $ 9,597        $4,800

- ------------------------
(1)  Does not include the value of certain other  benefits,  which do not exceed
     10% of the total salary --- and bonus of the individual.

Other Benefits

      Pension Plan. The Bank sponsors a  tax-qualified  defined  benefit pension
plan (the "Pension Plan").  All full-time  employees of the Bank are eligible to
participate  if the employee has completed  five years of service or reached the
age of 55 unless (i) the  employee is covered  under  another  plan to which the
Bank contributes;  or (ii) the employee is covered under a collective bargaining
agreement  with the Bank that does not  provide for  coverage  under the Pension
Plan.  The Pension  Plan is intended to comply with ERISA.  For the Pension Plan
year ended December 31, 1995, the highest  permissible  annual benefit under the
Internal  Revenue Code of 1986,  as amended  (the "Code") is $120,000.  Benefits
under the Pension Plan are not subject to offset for Social Security benefits.

      The  Pension  Plan  provides  for monthly  payments to each  participating
employee at normal  retirement age (age 65). The monthly  benefits payable under
the  Pension  Plan are equal to 1.1% of the first $675 of  average  compensation
plus 1.5% of average  compensation  in excess of $675, for each year of service.
If a participant  elects early  retirement,  the participant  receives a reduced
monthly  benefit.  If a  participant  elects late  retirement,  the  participant
receives an  increased  monthly  benefit.  Benefits are paid for the life of the
participant following retirement.  The Pension Plan also provides for guaranteed
payments in the event of death, up to 60 monthly payments or a lump sum payment.
At December 31, 1995,  Mr.  Ashbaugh had 37 years of credited  service under the
Pension Plan.

      Total Pension Plan expense for the years ended  December 31, 1995 and 1994
amounted to $9,000 and $13,000, respectively.

                                     -44-


<PAGE>



Certain Relationships and Related Transactions

      The Bank had no "interlocking"  relationships existing on or after January
1,  1995 in  which  (i) any  executive  officer  is a  member  of the  Board  of
Directors/Trustees  of another  entity,  one of whose  executive  officers  is a
member of the Bank's Board of Directors,  or where (ii) any executive officer is
a member of the compensation committee of another entity, one of whose executive
officers is a member of the Bank's Board of Directors.

      The Bank,  like many  financial  institutions,  has  followed  a policy of
granting  various types of loans to officers and directors.  Such loans (a) have
been made in the ordinary course of business, (b) were made on substantially the
same terms and conditions,  including  interest rates and  collateral,  as those
prevailing  at the time  for  comparable  transactions  with  the  Bank's  other
customers, and (c) do not involve more than the normal risk of collectibility or
present other unfavorable  features.  All loans by the Bank to its directors and
executive  officers  are  subject  to  regulations  restricting  loans and other
transactions  with  affiliated  persons  of the  Bank.  Loans  to  officers  and
directors of the Bank and their affiliates, amounted to approximately $1,359,000
or 14.80% of the Bank's  equity at June 30,  1996.  Assuming the sale of 200,800
shares,  loans to  officers  and  directors  of the Bank at that date would have
totalled approximately 11.66% of pro forma stockholders' equity of the Company.

                                     -45-


<PAGE>



        SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

      The following table sets forth, as of August 20, 1996, certain information
as to each  person who was known to be the  beneficial  owner of more than 5% of
the Company's Common Stock, followed by certain information as to the beneficial
ownership of the  directors  individually  and by all  directors  and  executive
officers of the Company as a group.

                                                 Amount and Nature
   Name of Individual         Position with        of Beneficial       Percent
  or Identity of Group       the Corporation       Ownership(1)(2)    of Class
  --------------------       ---------------       ---------------    --------

Barbara C. McElhattan
P.O. Box 515

Emlenton, PA  16373 (3)            --                  63,140          7.90%

Mary E. Dascombe
6906 Buckhead Drive

Raleigh, NC  27609 (4)             --                  83,712         10.47%

F.N.B. Corporation
Hermitage Square

Hermitage, PA  16148               --                  90,160         11.28%

Ronald L. Ashbaugh (5)    President and Chairman       10,000          1.25%
                              of the Board

Dr. Clinton R. Coulter (5)      Director               17,136          2.14%

David L. Cox (5)             Vice President             7,600         -.-- %(6)
                              and Director

Bernadette H. Crooks (7)        Director               77,480          9.69%

George W. Freeman (8)           Director               75,200          9.41%

Rodney C. Heeter (9)            Director                4,000         -.-- %(6)

Robert L. Hunter (5)            Director                4,800         -.-- %(6)

J. Michael King (5)             Director                4,000         -.-- %(6)

John B. Mason (5)               Director                2,260         -.-- %(6)

Elizabeth C. Smith (5)          Director               26,660          3.34%

All Executive Officers and
  Directors as a Group (10
  Directors, four Executive
  Officers, 12 persons in
  total)                                              233,572         29.23%

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

   
(1)  The  securities  "beneficially  owned" by an individual  are  determined in
     accordance with the definitions of "beneficial  ownership" set forth in the
     General Rules and  Regulations of the  Securities  and Exchange  Commission
     (the  "Commission")  and  may  include  securities  owned  by  or  for  the
     individual's  spouse and minor  children and any other relative who has the
     same home,  as well as  securities  to which the  individual  has or shares
     voting or investment power or has the
    

                                     -46-


<PAGE>



     right to acquire  beneficial  ownership  within 60 days of August 20, 1996.
     Beneficial ownership may be disclaimed as to certain of the securities.
(2)  Information furnished by the directors, the Company, and individual owners.
(3)  Of the 63,140 shares beneficially owned by Mrs.  McElhattan,  31,980 shares
     are owned  individually,  26,640  shares are owned jointly with her spouse,
     and 4,520 shares are owned individually by her spouse.
(4)  Of the 83,712 shares beneficially owned by Mrs. Dascombe, 61,320 shares are
     owned individually and 22,392 shares are owned individually by her spouse.
(5)  All shares are owned individually.
(6)  Less than 1.00%.
(7)  Of the 77,480 shares  beneficially owned by Mrs. Crooks,  71,880 shares are
     owned individually and 5,600 are owned individually by her spouse.
(8)  Of the 75,200 shares  beneficially owned by Mr. Freeman,  73,200 shares are
     owned individually and 2,000 shares are owned individually by his spouse.
(9)  Of the 4,000  shares  beneficially  owned by Mr.  Heeter,  2,000 shares are
     owned individually and 2,000 shares are owned individually by his spouse.

                         DESCRIPTION OF CAPITAL STOCK

   
      The  authorized  capital of the Company  consists of 12,000,000  shares of
Common Stock, par value $1.25 per share and 3,000,000 shares of preferred stock,
par value $1.00 per share (the "Preferred  Stock"). As of August 20, 1996, there
were issued and outstanding  799,200 shares of Common Stock,  which were held by
approximately  226  shareholders  of record.  The  shares of Common  Stock to be
issued  hereby will be fully paid and  non-assessable.  Upon  completion  of the
Offering,  the Company  anticipates  that the Common Stock will be quoted on the
OTC Electronic  Bulletin  Board.  The Bank acts as transfer agent for the Common
Stock.
    

Common Stock

      The holders of Common Stock are entitled to receive  dividends when and as
declared by the Board out of funds legally available therefor.  Upon dissolution
of the  Company,  the holders of Common  Stock are entitled to share pro rata in
the Company's net assets after payment or provision for payment of all debts and
liabilities  of the  Company,  and after  provisions  for any class of Preferred
Stock or other senior security which may be issued by the Company.

      The  holders  of Common  Stock are  entitled  to one vote per share on all
matters submitted to a vote of the shareholders and may not cumulate their votes
for the election of  directors.  Subject to the voting  rights of the holders of
Preferred  Stock, if any, the exclusive  voting power for all purposes is vested
in the holders of the Common  Stock.  Each share of Common  Stock is entitled to
participate  on a pro rata  basis in  dividends  and  other  distributions.  The
holders  of  Common  Stock  do not  have  preemptive  rights  to  subscribe  for
additional  shares that may be issued by, and no share is entitled in any manner
to any preference over any other share.

Preferred Stock

      The Company has the  authority,  exercisable by its Board of Directors and
without  shareholder  approval,  to  issue,  in one or more  series,  shares  of
Preferred Stock from time to time and in such series and with such  preferences,
limitations,  and relative rights as may be determined by the Board of Directors
for  such  purposes  and  for  such  consideration  as it  may  deem  advisable.
Accordingly, the Board of

                                     -47-


<PAGE>



Directors,  without shareholder  approval,  may authorize the issuance of one or
more  series of  Preferred  Stock with the same  voting  power as the holders of
Common Stock.

      The  creation  and  issuance  of any  series  of  Preferred  Stock and the
relative  rights,  designations,  and  preferences  of such series,  if and when
established,  will depend upon, among other things,  the future capital needs of
the Company,  then  existing  market  conditions  and other factors that, in the
judgment of the Board of  Directors,  might  warrant the  issuance of  Preferred
Stock.  As of the date of this  Prospectus,  the  Company  has no  arrangements,
undertakings, or plans with respect to the issuance of Preferred Stock.

              CERTAIN RESTRICTIONS ON ACQUISITION OF THE COMPANY

General

      The Company's  Articles of  Incorporation  and Bylaws and the Pennsylvania
Business  Corporation Law (the "PBCL") contain  certain  provisions  designed to
enhance the ability of the Board of Directors  to deal with  attempts to acquire
control  of the  Company.  These  provisions,  and the  ability  of the Board of
Directors  to issue  shares of  Preferred  Stock and to set the  voting  rights,
preferences,  and other terms  thereof,  may be deemed to have an  anti-takeover
effect and may discourage  takeover  attempts that have not been approved by the
Board of Directors  (including  takeovers which certain shareholders may deem to
be in their best interest).  These provisions also could discourage or make more
difficult a merger, tender offer, or proxy contest, even though such transaction
may be  favorable  to the  interests  of  shareholders,  and  could  potentially
adversely affect the market price of the Common Stock.

      The following briefly summarizes  protective  provisions  contained in the
Articles  and Bylaws  and  provided  by the PBCL.  This  summary is  necessarily
general and is not intended to be a complete description of all the features and
consequences of those provisions,  and is qualified in its entirety by reference
to the Articles and Bylaws and the statutory provisions contained in the PBCL.

Articles and Bylaws

      Staggered Terms for Members of the Board of Directors.  The Bylaws provide
that the Board of  Directors  be divided  into three  classes as nearly equal in
number as  possible,  with one class to be elected  annually for a term of three
years and until their successors are elected and qualified.  Vacancies occurring
in the Board of  Directors,  including  vacancies  created by an increase in the
number of directors,  may be filed by the Board of Directors,  and any directors
so chosen  shall hold office until the  expiration  of the term of office of the
class of directors to which such person was appointed.

      Removal of Directors.  Pursuant to the Bylaws,  the Board of Directors may
declare  vacant the office of a director  who has been  judicially  declared  of
unsound mind or who has be convicted of an offense  punishable  by  imprisonment
for a term  of  more  than  one  year.  In  addition,  upon  application  of any
shareholder  or  director,  a court of  competent  jurisdiction  may remove from
office a director  for certain  specified  actions  and may bar the  director so
removed from further serving as a director.

      Mergers,   Consolidations,   and  Sales  of  Assets.   The   Articles   of
Incorporation  provide  that any  merger,  consolidation,  or action  that would
result  in the  sale or other  disposition  of all or  substantially  all of the
assets of the Company must be approved by at least 80% of the outstanding shares
of Common  Stock of the Company.  The members of the Board of Directors  and the
executive  officers  of  the  Corporation   beneficially  owned  29.23%  of  the
outstanding  shares of Common Stock as of the August 20, 1996.  This  provision,
when viewed in combination with the Common Stock beneficially owned by directors
and  executive  officers and  additional  purchases by directors  and  executive
officers in the

                                     -48-


<PAGE>



Offering,  may discourage  potential proxy contests and other potential takeover
attempts,  particularly  those that have not been  negotiated  with the Board of
Directors, and thus, generally may serve to perpetuate current management.

     Other  Provisions.  Other provisions in the Articles of  Incorporation  and
Bylaws  effect the rights of  shareholders  including:  (1) a  provision  in the
Articles  permitting the Board to review  considerations  other than shareholder
interests  in  evaluating a tender  offer  (Article  10), (2) a provision in the
Bylaws  stating that only the Board of Directors or the president can the call a
special  meeting of  shareholders  (Art.  2, Sec.  2.3),  (3) a provision in the
Bylaws requiring 60 days advance notice for shareholder nominations of directors
(Art.  10,  Sec.  10.1),  and (4)  provisions  in the Bylaws  limiting  personal
liability of directors  (Art.  12, Sec. 12.5) and providing  indemnification  to
directors,  officers,  and  employees  of the Company  (Art.  24) under  certain
circumstances, including actions on behalf of the Company.

     Amendment  of Governing  Instruments.  Pennsylvania  law  provides  that no
amendment to the Articles of  Incorporation  may be effected  unless it is first
proposed by the Board of Directors of the Company and  thereafter  approved by a
majority of the votes cast by the holders of the  outstanding  Common Stock.  In
addition,  certain  provisions  of the  Articles  of  Incorporation  relating to
mergers, consolidations, liquidation, dissolution, or sale of all assets require
the  approval  of 80% of the  outstanding  shareholders  in order to amend  such
provisions.  The Bylaws of the Company  provide  that the Bylaws may be altered,
amended, or repealed by the affirmative vote of the holders of two-thirds of the
outstanding shares of Common Stock of the Company or by the majority vote of the
members of the Board of Directors.

                             PLAN OF DISTRIBUTION

General

   
     Subject to the terms and  conditions  of the agency  agreement  between the
Company and Hopper Soliday (the "Agency  Agreement"),  Hopper Soliday has agreed
to assist the Company,  on a best efforts  basis,  to market the Common Stock in
the  Offering.  The Agency  Agreement  provides that the  obligations  of Hopper
Soliday  thereunder  are subject to approval of certain legal matters by counsel
and to various other  conditions.  The nature of Hopper Soliday's  obligation is
such  that it is not  committed  to  purchase  and pay for any of the  shares of
Common Stock.
    
   
     Hopper Soliday is a broker-dealer  registered with the NASD.  Specifically,
Hopper Soliday will assist in the Offering in the following manner: (i) training
and educating the Company's and the Bank's employees regarding the mechanics and
regulatory  requirements of the offering  process;  (ii) conducting  information
meetings for potential investors, if necessary; (iii) managing the sales efforts
in the Offering; and (iv) keeping records of all stock orders.
    
   
     Materials  for the  Offering  will be  initially  distributed  to potential
investors by mail,  with  additional  copies  available  at the Bank's  offices.
During  the  Offering,  officers  of the  Company  may be  available  to  answer
questions, however, such officers will not be permitted to make statements about
the Bank or the  Company  unless  such  information  is also  set  forth in this
Prospectus,  and they will not be authorized to render  investment  advice.  All
subscribers  for the shares to be offered  will be  instructed  to send  payment
directly to the Bank.
    
   
     A minimum  purchase of 100 shares  (minimum  investment  of  $1,350.00)  is
required.  No person will be allowed to purchase  more than 10,000  shares.  The
Offering will  terminate at _____ p.m.  local time,  Emlenton,  Pennsylvania  on
__________, 1996, unless extended for up to an additional 30 days 

                                     -49-


<PAGE>



(to _______________, 1996). The Company may cancel the Offering at any time, and
orders for Common Stock which have been  submitted  prior thereto are subject to
cancellation under such circumstances.
    
Over-Allotment Reserve

      The Company  may, in its sole  discretion,  increase  the number of shares
offered hereby by 30,000 shares to 230,800 shares in order to permit the Company
to satisfy unfilled orders in the Offering.  However,  no assurance can be given
that the Company will utilize the Over-allotment  Reserve in whole or in part to
satisfy unfilled orders in the Offering.

Marketing Arrangements

   
      The Company  has  engaged  Hopper  Soliday as a  financial  and  marketing
advisor in connection  with the Offering and Hopper Soliday has agreed to act as
an underwriter on a best efforts basis to solicit  purchase orders for shares of
Common Stock in the  Offering.  Hopper  Soliday is not obligated to purchase any
shares.  The Company,  with the assistance of Hopper Soliday,  proposes to offer
the shares of Common Stock  directly to the public at the public  offering price
set forth on the cover page of this  Prospectus.  Hopper Soliday has received an
advisory and  consulting  fee of $20,000.  The Company shall also pay fees equal
to: (1) 2.00% of the gross offering  proceeds of all shares of Common Stock sold
to existing shareholders, except for orders from directors, officers, employees,
and immediate  family  members of such persons;  (2) 3.00% of the gross offering
proceeds  of all shares of Common  Stock sold to the  public,  except for orders
from  directors,  officers,  employees,  and  immediate  family  members of such
persons;  and (3) 7.00% of the gross  offering  proceeds  of sales made  through
selected  broker/dealers,  including Hopper Soliday ("Selling Group"),  of which
2.00% of such  aggregate  amount will be paid to Hopper  Soliday as a management
fee and 5.00% of such aggregate amount will be paid the particular Selling Group
member as a marketing fee.
    
   
      The  Company  will  pay for all of its  expenses  in  connection  with the
Offering,  including legal,  accounting,  printing, and advertising expenses. In
addition,  Hopper  Soliday and its counsel  will be  reimbursed  for  reasonable
out-of-pocket expenses not to exceed $7,500 and legal fees of up to $15,000.
    
   
      The Company has agreed to indemnify Hopper Soliday,  to the extent allowed
by law, for reasonable  costs and expenses in connection  with certain claims or
liabilities, including certain liabilities under the Securities Act.
    

Determination of Offering Price

      The Offering Price has been  determined by the Company with the assistance
of Hopper Soliday based on certain factors including recent prices of trades for
the Common Stock,  an evaluation of the financial  condition and  performance of
the Company,  and comparisons of the relationships  between market prices,  book
values, and earnings per share of other financial institutions of a similar size
and asset quality. Such decision will not be solely based upon an actual trading
market for the Common  Stock;  accordingly,  there can be no assurance  that the
Common Stock may be resold at or above the Offering Price.

Procedure for Subscribing for Common Stock in the Offering

      Use of Order Forms. Orders for the Common Stock will only be accepted upon
completion of an Order Form.  Any person  receiving an Order Form who desires to
subscribe for shares of Common 

                                     -50-


<PAGE>

Stock  must do so  prior to the  Expiration  Date by  delivering  (by mail or in
person) to the Bank a properly  executed and completed  Order Form together with
full  payment of the  Purchase  Price for all shares for which  subscription  is
made.  The Company  shall have the right,  in their sole  discretion,  to permit
institutional  investors  to  submit  contractually  irrevocable  orders  in the
Offering at any time prior to the Expiration Date. Once tendered,  orders cannot
be revoked without the consent of the Company.

      The  method of  delivery  of Order  Forms  and  payment  of the  aggregate
purchase  price to the  Company  will be at the  election  and risk of  Offering
participants,  but if sent by mail, the Company recommends that such Order Forms
and payments be sent by registered mail,  properly insured,  with return receipt
requested and that a sufficient  number of days be allowed to ensure delivery to
the Company and  clearance  of payment  prior to the  Expiration  Date.  Because
uncertified checks may take five business days to clear,  investors are strongly
urged to pay, or arrange for payment,  by means of certified or cashier's check,
money order, or wire transfer of funds.

      In the event an Order Form (i) is not  received or is  received  after the
Expiration  Date;  (ii) is  defectively  completed or executed;  or (iii) is not
accompanied  by the full required  payment for the shares  subscribed for or, in
the case of an institutional investor, by delivering irrevocable orders together
with a legally  binding  commitment to pay the full  purchase  price prior to 48
hours before the Expiration  Date, the Company may, but will not be required to,
waive any  irregularity on any Order Form or require the submission of corrected
Order Forms or the remittance of full payment for subscribed shares by such date
as the Company may otherwise specify.  The waiver of an irregularity on an Order
Form in no way  obligates  the  Company to waive any other  irregularity  on any
other Order  Form.  Waivers  will be  considered  on a case by case  basis.  The
Company  reserves the right in its sole  discretion  to accept or reject  orders
received on photocopies or facsimile Order Forms, or whose payment is to be made
by wire transfer or payment from private third parties.  The  interpretation  by
the Company of the acceptability of the Order Forms will be final.
   
      To ensure  that each  purchaser  receives a  Prospectus  at least 48 hours
before the  Expiration  Date, in accordance  with Rule 15c2-8 of the  Securities
Exchange Act of 1934, as amended (the  "Exchange  Act"),  no Prospectus  will be
mailed any later than five days prior to such date or hand  delivered  any later
than two days  prior to such  date.  Execution  of the Order  Form will  confirm
receipt or delivery in  accordance  with Rule  15c2-8.  Order Forms will only be
distributed with a Prospectus.
    
      Payment  for  Shares.  For  subscriptions  to be  valid,  payment  for all
subscribed shares, computed on the basis of the Purchase Price, will be required
to accompany all properly  completed  Order Forms, on or prior to the expiration
date  specified  on the Order Form unless such date is extended by the  Company.
Payment  for shares of Common  Stock may be made (i) in cash,  if  delivered  in
person,  (ii) by check or money order  payable to the Company,  or (iii) by wire
transfer  of funds to the escrow  account  maintained  by the  Company  for such
purposes  at  ________,  Account  No.  ______;  ABA No.  ______.  For  orders or
subscriptions  of  $25,000  or  more,  payments  must be made by wire  transfer,
certified  check,  cashier's check, or money order. An executed Order Form, once
received by the Company, may not be modified,  amended, or rescinded without the
consent of the Company. All funds received in payment of the purchase price will
be held by the Company in a non-interest bearing escrow account at the Bank.

      Subscriptions  for Common  Stock which are  received  by the Company  from
participants  in the  Offering  may not be revoked  without  the  consent of the
Company.
   
      Investors  who elect to purchase  shares of Common  Stock from a member of
the Selling Group are advised that any  broker-dealer  who  participates  in the
Selling Group will be required either (i) upon 

                                     -51-


<PAGE>


receipt  of an  executed  Order  Form or  direction  to execute an Order Form on
behalf of an investor, to forward the aggregate purchase price to the Company on
or before  twelve noon,  prevailing  time,  of the  business day next  following
receipt of such  executed  Order Form or direction to execute an Order Form;  or
(ii)  upon  receipt  of  confirmation  by such  broker-dealer  of an  investor's
interest  in  purchasing   shares,  and  following  an  acknowledgment  by  such
broker-dealer  to such investor on the next business day next following  receipt
of confirmation, to debit the account of such investor on the third business day
next following  receipt of  confirmation  and to forward the aggregate  purchase
price to the Company on or before 12:00 noon,  prevailing  time, of the business
day next following such debiting.
    
   
      Anyone with  questions or requiring  assistance  concerning the procedures
for purchasing shares should call Stock Information Center at (412) ____________
and ask to speak to a representative  about the Emclaire  Financial Corp. Common
Stock Offering.
    

      No  Order  Form  is  binding  until  accepted  by  the  Company  following
expiration of the Offering. The Company may, in its sole discretion,  reject any
order in whole or in part without liability to the prospective purchaser.

Expiration Date

   
      The   Offering   will   terminate   at  5:00  p.m.,   Eastern   time,   on
__________________,  1996 unless  extended by the Company up to an additional 30
days. It is anticipated that a Selling Group will be utilized  concurrently with
the Offering or commence  subsequently  thereafter  at the  discretion of Hopper
Soliday  after  consultation  with the  Company.  The  Offering,  including  the
Offering  utilizing a Selling Group,  must be completed within 30 days after the
close of the Offering,  or  _____________________,  1996 unless  extended by the
Company.  If the Offering is not  completed  within ____ days after the date the
Prospectus is declared effective by the Commission (by _____________, 1996), all
funds received will be returned promptly without interest.
    

Issuance of Common Stock

      Certificates  representing  Common Stock  issued in the  Offering  will be
mailed to the persons  entitled  thereto at the address noted on the Order Form,
as soon as practicable following  consummation of the Offering. Any certificates
returned as undeliverable will be held until claimed by persons legally entitled
thereto or  otherwise  disposed of in  accordance  with  applicable  law.  Until
certificates  for the Common Stock are available  and delivered to  subscribers,
subscribers  may  not be able to  sell  the  shares  of  stock  for  which  they
subscribed.

Restriction on Sales Activities

   
      The  Common  Stock  will be offered  in the  Offering  principally  by the
distribution  of this Prospectus and through  activities  conducted at the Stock
Information  Center  located at the Main  Office of the Bank,  612 Main  Street,
Emlenton,  Pennsylvania.  The Stock  Information  Center is  expected to operate
during normal  business  hours  throughout  the Offering.  It is expected that a
registered  representative  employed by Hopper  Soliday  will be working at, and
supervising the operation of, the Stock Information Center.  Hopper Soliday will
be responsible for overseeing the mailing of materials relating to the Offering,
responding to questions regarding the Offering and processing Order Forms. It is
expected  that  Bank  and  Company  personnel  will  be  present  in  the  Stock
Information  Center to assist Hopper Soliday with clerical matters and to answer
questions related solely to the business of the Company.
    

                                     -52-


<PAGE>



   
      Directors and  executive  officers of the Company may  participate  in the
solicitation  of offers to purchase  Common  Stock in  jurisdictions  where such
participation is not prohibited. Other employees of the Company and the Bank may
participate in the Offering in ministerial capacities or providing clerical work
in effecting a sales transaction.  Such other employees have been instructed not
to solicit  offers to purchase  Common  Stock or provide  advice  regarding  the
purchase of Common Stock.  Questions of prospective  purchasers will be directed
to executive  officers of the Company or  registered  representatives  of Hopper
Soliday. The Company will rely on Rule 3a4-1 promulgated under the Exchange Act,
and sales of Common Stock will be conducted in accordance with Rule 3a4-1, so as
to permit  officers,  directors,  and  employees to  participate  in the sale of
Common Stock. No officer,  director, or employee of the Company or the Bank will
be  compensated  in  connection  with  such  person's   solicitations  or  other
participation   in  the  Offering  by  the  payment  of   commissions  or  other
remuneration  based either  directly or indirectly on transactions in the Common
Stock.
    
   
Restrictions on Sales

      The  executive  officers and directors of the Company and the Company have
agreed  that they will not offer,  sell,  contract to sell or grant an option to
purchase  or  otherwise  dispose of any  shares of the Common  Stock in the open
market or otherwise,  for a period of 90 days from the Expiration Date,  without
the prior written consent of Hopper Soliday.
    
   
Right to Amend or Terminate the Offering

      The Company expressly reserves the right to amend the terms and conditions
of the Offering,  whether the terms and conditions are more or less favorable to
Offering  participants.  In the event of a  material  change to the terms of the
Offering,  the Company will file a post-effective  amendment to its Registration
Statement,  of which this Prospectus is a part, and resolicit subscribers to the
extent required by the Commission.  The Company expressly reserves the right, at
any time  prior to  delivery  of shares  of  Common  Stock  offered  hereby,  to
terminate the Offering if the Offering is prohibited by law or regulation or the
Board  of  Directors  concludes,  in its  judgment,  that it is not in the  best
interests of the Company to complete the Offering under the  circumstances.  The
Offering  would be  terminated  by the Company by giving oral or written  notice
thereof to Hopper  Soliday  and  making a public  announcement  thereof.  If the
Offering is so terminated, all funds received from Offering participants will be
promptly refunded, without interest.
    
                                 LEGAL MATTERS

      The  validity of the Common Stock  offered  hereby will be passed upon for
the Company by Malizia,  Spidi, Sloane & Fisch, P.C.,  Washington,  D.C. Certain
legal  matters in  connection  with the Offering  will be passed upon for Hopper
Soliday by Pepper, Hamilton & Scheetz, Pittsburgh, Pennsylvania.

                                    EXPERTS

      The Consolidated  Financial Statements of the Company at December 31, 1995
and 1994, and for the years then ended are included  herein in reliance upon the
report  of S.R.  Snodgrass,  A.C.,  independent  certified  public  accountants,
appearing  elsewhere  herein,  and upon the authority of such firm as experts in
accounting and auditing.

                                     -53-


<PAGE>



                             AVAILABLE INFORMATION

   
      Neither the Company nor the Bank is currently subject to the informational
requirements of the Exchange Act.
    

      The Company has filed with the Commission a Registration Statement on Form
SB-2 (herein,  together with all  amendments  and  exhibits,  the  "Registration
Statement") under the Securities Act with respect to the Common Stock offered by
this Prospectus. This Prospectus contains information concerning the Company but
does not contain all of the information set forth in the Registration Statement.
The Registration  Statement and other  information filed by the Company with the
Commission can be inspected  without charge at the public  reference  facilities
maintained by the Commission at Room 1024, 450 Fifth St., N.W., Washington, D.C.
20549.

   
      The  Company  furnishes  to its  shareholders  annual  reports  containing
consolidated financial statements for each fiscal year audited by an independent
accounting firm.
    

                                     -54-


<PAGE>



                           EMCLAIRE FINANCIAL CORP.

                  INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

                                                                       Page(s)

Independent Auditors' Report ..............................................F-1

Consolidated Balance Sheet as of December 31, 1995 and 1994................F-2

Consolidated Statement of Income for the Years
  Ended December 31, 1995 and 1994.........................................F-3

Consolidated Statement of Changes in Stockholders' Equity
  for the Years Ended December 31, 1995 and 1994 ......................... F-4

Consolidated Statement of Cash Flows for the
  Years Ended December 31, 1995 and 1994 ..................................F-5

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

Unaudited Consolidated Balance Sheet as of June 30, 1996 and 1995..........S-1

Unaudited Consolidated Statement of Income for the Three and Six
  Months ended June 30, 1996 and 1995......................................S-2

Unaudited Consolidated Statement of Changes in

  Stockholders' Equity for the Six Months ended June 30, 1996............. S-3

Unaudited Consolidated Statement of Cash Flows for the

  Six Months ended June 30, 1996 and 1995 .................................S-4

Notes to Unaudited Consolidated Financial Statements ......................S-5

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

                                     -55-



<PAGE>

                      [LETTERHEAD OF S.R. SNODGRASS, A.C.]


                         REPORT OF INDEPENDENT AUDITORS
                         ------------------------------


    Board of Directors and Stockholders
    Emclaire Financial Corp.

    We have audited the consolidated  balance sheet of Emclaire  Financial Corp.
    and   Subsidiary  as  of  December  31,  1995  and  1994,  and  the  related
    consolidated statements of income, changes in stockholders' equity, and cash
    flows  for  the  years  then  ended.  These  financial  statements  are  the
    responsibility of the Company's management. Our responsibility is to express
    an opinion on these financial statements based on our audits.

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

    In our opinion,  the  consolidated  financial  statements  referred to above
    present fairly, in all material respects, the financial position of Emclaire
    Financial  Corp.  and  Subsidiary as of December 31, 1995 and 1994,  and the
    results of their operations and their cash flows for the years then ended in
    conformity with generally accepted accounting principles.

    As  explained  in  the  notes  to  the  consolidated  financial  statements,
    effective  January 1, 1995, the Company changed its method of accounting for
    impaired  loans and the  related  allowance  for loan  losses and  effective
    January 1, 1994, changed its method of accounting for investment securities.


    /s/S.R. Snodgrass, A.C.

    Wexford, PA
    February 16, 1996, except for Note 15, as to
    which the date is June 20, 1996
   
                                       F-1
<PAGE>

                            EMCLAIRE FINANCIAL CORP.
                           CONSOLIDATED BALANCE SHEET
<TABLE>
<CAPTION>

                                                               December 31,
                                                           1995            1994
                                                      ------------    ------------

    ASSETS

<S>                                                   <C>             <C>         
Cash and due from banks                               $  3,175,347    $  3,624,304
Federal funds sold                                       2,500,000         900,000
Investment securities:
      Available for sale                                10,111,138            --
      Held to maturity (approximate market value of
        $16,299,328 and $24,757,249)                    16,249,637      25,435,754
Loans                                                   64,322,111      64,086,297
Less allowance for loan losses                             687,415         687,578
                                                      ------------    ------------
               Net loans                                63,634,696      63,398,719

Premises and equipment                                   1,663,096       1,655,543
Accrued interest and other assets                        1,264,867       1,699,373
                                                      ------------    ------------

               TOTAL ASSETS                           $ 98,598,781    $ 96,713,693
                                                      ============    ============

LIABILITIES
Deposits:

      Noninterest - bearing demand                    $ 12,606,044    $ 13,138,034
      Interest - bearing demand                         12,370,668      13,083,280
      Savings                                           12,805,694      12,731,538
      Money market                                      15,604,881      18,738,869
      Time                                              35,556,273      30,294,405
                                                      ------------    ------------
                Total deposits                          88,943,560      87,986,126
Accrued interest and other liabilities                     622,924         572,917
                                                      ------------    ------------
                TOTAL LIABILITIES                       89,566,484      88,559,043
                                                      ------------    ------------

STOCKHOLDERS' EQUITY

Common stock, par value $1.25 per share; 12,000,000
    shares authorized, 800,000 shares issued             1,000,000       1,000,000
Surplus                                                  1,013,080       1,013,080
Retained earnings                                        6,959,932       6,147,970
Net unrealized gain on securities                           65,685            --
Treasury stock, at cost (800 shares)                        (6,400)         (6,400)
                                                      ------------    ------------
     TOTAL STOCKHOLDERS' EQUITY                          9,032,297       8,154,650
                                                      ------------    ------------
TOTAL LIABILITIES AND STOCKHOLDERS'

     EQUITY                                           $ 98,598,781    $ 96,713,693
                                                      ============    ============
</TABLE>







See accompanying notes to the consolidated financial statements.

                                       F-2
<PAGE>

                            EMCLAIRE FINANCIAL CORP.
                        CONSOLIDATED STATEMENT OF INCOME
<TABLE>
<CAPTION>

                                                         Year Ended December 31,
                                                             1995         1994
                                                          ----------   ----------

    INTEREST INCOME
<S>                                                       <C>          <C>       
       Loans, including fees                              $6,035,217   $5,497,595
       Interest - bearing deposits in other banks              2,122          641
       Federal funds sold                                    198,240      114,729
       Investment securities:
              Taxable                                      1,033,546      934,799
              Exempt from federal income tax                 168,164      202,776
                                                          ----------   ----------
                         Total interest income             7,437,289    6,750,540
                                                          ----------   ----------

INTEREST EXPENSE
       Deposits                                            2,976,453    2,565,373
       Lease obligations                                       9,943        7,278
                                                          ----------   ----------
                         Total interest expense            2,986,396    2,572,651
                                                          ----------   ----------

NET INTEREST INCOME                                        4,450,893    4,177,889

Provision for loan losses                                    143,000      132,000
                                                          ----------   ----------
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES        4,307,893    4,045,889
                                                          ----------   ----------

OTHER OPERATING INCOME
      Service fees on deposit accounts                       296,148      290,812
      Other                                                   92,786       93,896
                                                          ----------   ----------
                         Total other operating income        388,934      384,708
                                                          ----------   ----------

OTHER OPERATING EXPENSE
      Salaries and employee benefits                       1,544,172    1,429,555
      Occupancy                                              157,256      153,189
      Furniture and equipment                                231,102      209,498
      Other                                                1,072,227    1,107,175
                                                          ----------   ----------
                         Total other operating expense     3,004,757    2,899,417
                                                          ----------   ----------

Income before income taxes                                 1,692,070    1,531,180

Income taxes                                                 520,468      453,854
                                                          ----------   ----------

NET INCOME                                                $1,171,602   $1,077,326
                                                          ==========   ==========

EARNINGS PER SHARE                                        $     1.47   $     1.35

AVERAGE SHARES OUTSTANDING                                   799,200      799,200

</TABLE>

See accompanying notes to the consolidated financial statements.

                                       F-3
<PAGE>

                            EMCLAIRE FINANCIAL CORP.
            CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY

<TABLE>
<CAPTION>
                                                                                        Net
                                                                                    Unrealized
                                              Common                   Retained         Gain         Treasury    
                                              Stock        Surplus     Earnings    on Securities      Stock       Total
                                         ------------  ------------ -------------  -------------  ----------- ------------

<S>                                      <C>           <C>           <C>           <C>          <C>           <C>         
    Balance, December 31, 1993           $  1,000,000  $  1,013,080  $  5,390,324  $          - $     (6,400) $  7,397,004

    Net income                                                          1,077,326                                1,077,326
    Dividends declared
       ($.40 per share)                                                  (319,680)                                (319,680)
                                         ------------  ------------  ------------  ------------ ------------  ------------

    Balance, December 31, 1994              1,000,000     1,013,080     6,147,970             -       (6,400)    8,154,650

    Net income                                                          1,171,602                                1,171,602
    Dividends declared
       ($.45 per share)                                                  (359,640)                                (359,640)
    Net unrealized gain on securities                                                    65,685                     65,685
                                         ------------  ------------  ------------  ------------ ------------  ------------

    Balance, December 31, 1995           $  1,000,000  $  1,013,080  $  6,959,932  $     65,685 $     (6,400) $  9,032,297
                                         ============  ============  ============  ============ ============  ============

</TABLE>





See accompanying notes to the consolidated financial statements.

                                       F-4
<PAGE>

                            EMCLAIRE FINANCIAL CORP.
                      CONSOLIDATED STATEMENT OF CASH FLOWS
<TABLE>
<CAPTION>

                                                                                  Year Ended December 31,
                                                                                     1995          1994
                                                                               -----------    -----------

OPERATING ACTIVITIES
<S>                                                                            <C>            <C>        
     Net income                                                                 $ 1,171,602    $ 1,077,326
     Adjustments to  reconcile  net income to net cash  provided by 
            operating activities:
            Depreciation and amortization                                           240,571        266,749
            Amortization of investment security
                discounts and premiums                                              224,633        284,286
            Provision for loan losses and real estate owned                         143,000        157,472
            Deferred income taxes                                                   (24,062)       (65,352)
            Increase in accrued interest receivable                                 (35,425)      (154,073)
            Increase in accrued interest payable                                     63,907          9,234
            Other, net                                                              111,108        (28,007)
                                                                                -----------    -----------
                      Net cash provided by operating activities                   1,895,334      1,547,635
                                                                                -----------    -----------
INVESTING ACTIVITIES
      Investment securities held to maturity:
           Proceeds from maturities and repayments                                6,524,531      3,715,569
           Purchases                                                             (7,574,662)    (6,256,093)
      Net loan originations                                                        (332,827)    (3,134,439)
      Purchases of premises and equipment                                          (153,913)      (136,118)
      Proceeds from sales of other real estate owned                                231,163         31,096
                                                                                -----------    -----------
                       Net cash used for investing activities                    (1,305,708)    (5,779,985)
                                                                                -----------    -----------
FINANCING ACTIVITIES
      Net increase in deposits                                                      957,434        990,049
      Payments for obligation under capital lease                                   (36,377)       (38,702)
      Cash dividends paid                                                          (359,640)      (319,680)
                                                                                -----------    -----------
                       Net cash provided by financing activities                    561,417        631,667
                                                                                -----------    -----------

                       Increase (decrease) in cash and
                           cash equivalent                                        1,151,043     (3,600,683)

CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR                                    4,524,304      8,124,987
                                                                                -----------    -----------
CASH AND CASH EQUIVALENTS AT END OF YEAR                                        $ 5,675,347    $ 4,524,304
                                                                                ===========    ===========
</TABLE>





See accompanying notes to the consolidated financial statements.

                                       F-5
<PAGE>

       EMCLAIRE FINANCIAL CORP.
       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

    1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

       Organization
       ------------

       Emclaire  Financial  Corp.   (Company)  is  a  Pennsylvania   corporation
       organized as the holding company of the Farmers National Bank (Bank). The
       Bank is a national  association  located in  Pennsylvania.  The Company's
       principal  sources  of revenue  emanate  from its  investment  securities
       portfolio, its portfolio of residential real estate, commercial mortgage,
       commercial and consumer loans,  as well as a variety of deposit  services
       offered to its customers through four offices.  The Company is supervised
       by the Board of Governors of the Federal Reserve  System,  while the Bank
       is subject to regulation and supervision by the Office of the Comptroller
       of the Currency.

       Basis of Presentation
       ---------------------

       The consolidated financial statements of the Company include its wholly -
       owned  subsidiary,  the Bank.  All  intercompany  transactions  have been
       eliminated in  consolidation.  The investment in subsidiary on the parent
       company  financial  statements is carried at the parent  company's equity
       position in the underlying net assets.

       The financial  statements have been prepared in conformity with generally
       accepted accounting  principles.  In preparing the financial  statements,
       management is required to make estimates and assumptions  that affect the
       reported  amounts of assets and liabilities as of the date of the balance
       sheet and  revenues and expenses  for the period.  Actual  results  could
       differ  significantly  from those estimates.  Material estimates that are
       subject to  significant  change in the near - term are the  allowance for
       loan losses and accrued pension benefits.

       A summary of the significant accounting and reporting policies applied in
       the presentation of the accompanying financial statements follows:

       Investment Securities
       ---------------------

       Effective  January 1, 1994,  the Company  adopted  Statement of Financial
       Accounting Standards No. 115, "Accounting for Certain Investments in Debt
       and Equity  Securities."  In adopting  Statement No. 115, the Company has
       classified  investment  securities into two categories:  Held to Maturity
       and Available for Sale. Debt securities  acquired with the intent to hold
       to maturity are stated at cost adjusted for  amortization  of premium and
       accretion of discount  which are computed  using the interest  method and
       recognized  as  adjustments  of  interest  income.   Certain  other  debt
       securities   have  been   classified  as  available  for  sale  to  serve
       principally for liquidity  purposes.  Unrealized holding gains and losses
       for available for sale securities are reported as a separate component of
       stockholders'  equity,  net of tax, until realized.  Realized  securities
       gains and losses are computed using the specific  identification  method.
       Interest  and  dividends  on  securities  are  recognized  as income when
       earned.

       Common  stock of the  Federal  Home Loan Bank and  Federal  Reserve  Bank
       represents  ownership in  institutions  which are wholly - owned by other
       financial  institutions.  These equity  securities  are  accounted for at
       cost.

                                       F-6
<PAGE>

    1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

       Loans
       -----

       Loans are reported at their  principal  amount net of the  allowance  for
       loan losses. Interest on all loans is recognized as income when earned on
       the accrual  method.  The accrual of interest is  discontinued  on a loan
       when  management  believes,   after  considering  economic  and  business
       conditions,   that  the  borrower's  financial  condition  is  such  that
       collection  of  interest  is  doubtful.  Interest  payments  received  on
       nonaccrual  loans is  recorded  as income or  applied  against  principal
       according  to  management's  judgment  as to the  collectibility  of such
       principal.

       Effective  January 1, 1995,  the Company  adopted  Statement of Financial
       Accounting  Standards  Statement  No. 114,  "Accounting  by Creditors for
       Impairment  of a Loan," as amended by Statement No. 118,  "Accounting  by
       Creditors for Impairment of a Loan - Income Recognition and Disclosures."
       Under this  Standard,  the Company  estimates  credit  losses on impaired
       loans based on the present value of expected cash flows or the fair value
       of the  underlying  collateral if the loan  repayment is expected to come
       from the sale or  operation  of such  collateral.  For  purposes  of this
       Standard,  nonaccrual  commercial  and  commercial  real estate loans are
       considered to be impaired.  Prior to 1995,  the credit losses  related to
       these loans were estimated based on  undiscounted  cash flows or the fair
       value of the underlying collateral.

       Statement No. 118  amends  Statement  No. 114 to permit a creditor to use
       existing methods  for  recognizing  interest  income  on  impaired  loans
       eliminating the income recognition  provisions of  Statement No. 114. The
       adoption of Statements No. 114 and  No. 118 had no material effect on the
       Company's financial position or results of operations.

       Loan origination fees and certain direct loan origination costs are being
       deferred  and the net amount  amortized as an  adjustment  of the related
       loan yield.  The Company is amortizing these amounts over the contractual
       lives of the related loans.

       Allowance for Loan Losses
       -------------------------

       The  Bank  uses the  allowance  method  in  providing  for  loan  losses.
       Accordingly,  all loan  losses  are  charged  to the  allowance,  and all
       recoveries  are  credited  to  it.  The  allowance  for  loan  losses  is
       established  through a provision for loan losses  charged to  operations.
       The  allowance is  maintained  at a level  believed by  management  to be
       sufficient to absorb  estimated  potential  credit  losses.  Management's
       determination  of the  adequacy  of the  allowance  is based on  periodic
       evaluations  of the credit  portfolio and other  relevant  factors.  This
       evaluation is inherently  subjective as it requires  material  estimates,
       including  the  amounts  and  timing of  expected  future  cash  flows on
       impaired  loans,  which may be  susceptible to  significant  change.  The
       allowance  for loan  losses on  impaired  loans is one  component  of the
       methodology for determining the allowance for loan losses.  The remaining
       components of the allowance for loan losses provide for estimated  losses
       on commercial loans,  consumer loans, real estate mortgages,  and general
       amounts for  historical  loss  experience,  uncertainties  in  estimating
       losses and inherent risks in the various credit portfolio.

       Premises and Equipment
       ----------------------

       Premises and equipment are stated at cost less accumulated  depreciation.
       Depreciation is computed on the straight - line method over the estimated
       useful lives of the assets.  Expenditures for maintenance and repairs are
       charged  against  income  as  incurred.  Costs  of  major  additions  and
       improvements are capitalized.

                                       F-7
<PAGE>

    1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

       Real Estate Owned
       -----------------

       Real estate owned  acquired in settlement of foreclosed  loans is carried
       as a component  of other  assets at the lower of cost or fair value minus
       estimated cost to sell.  Valuation  allowances  for estimated  losses are
       provided when the carrying value of the real estate acquired  exceeds the
       fair  value.  Direct  costs  incurred  in  the  foreclosure  process  and
       subsequent  holding  costs  incurred on such  properties  are recorded as
       expenses of current operations.

       Intangible Assets
       -----------------

       Intangible  assets  represent  core deposit  premiums  paid for  acquired
       branch  offices.  The core  deposit  |premiums  are  amortized  using the
       straight - line method over an eight year period.

       Pension Plan
       ------------

       The Bank  maintains a non -  contributory  defined  benefit  pension plan
       covering  substantially  all employees  and officers.  The plan calls for
       benefits to be paid to eligible  employees at retirement  based primarily
       upon  years  of  service  with  the  Bank  and  compensation  rates  near
       retirement.

       Income Taxes
       ------------

       The Company and the Bank file a  consolidated  federal income tax return.
       Deferred tax assets and  liabilities  are reflected at currently  enacted
       income  tax rates  applicable  to the  period in which the  deferred  tax
       assets or liabilities are expected to be realized or settled.  As changes
       in tax laws or rates are enacted, deferred tax assets and liabilities are
       adjusted through the provision for income taxes.

       Earnings Per Share
       ------------------

       Earnings per share are  calculated  using the weighted  average number of
       shares of stock outstanding for the periods presented.

       Cash Flow Information
       ---------------------

       The Company has defined cash equivalents as those amounts included in due
       from banks and federal funds sold.

       Cash  payments  for  interest  in  1995  and  1994  were  $2,922,489  and
       $2,563,417, respectively. Cash payments for income taxes in 1995 and 1994
       were $541,000 and $483,448, respectively.

       During 1994, the Company  transferred  $335,072 from loans to real estate
       owned. In addition, a capital lease obligation for $199,683 was initiated
       to record an in - house computer system upgrade.

                                       F-8
<PAGE>

    2. INVESTMENT SECURITIES

       In December,  1995, in accordance with the Financial Accounting Standards
       Board Special Report,  "A Guide to Implementation of Statement No. 115 on
       Accounting for Certain  Investments in Debt and Equity  Securities,"  the
       Company  reclassified  investment  securities  from the held to  maturity
       classification to the available for sale classification with an amortized
       cost of $10,012,503 and an estimated market value of $10,057,238. The net
       appreciation of these securities was recorded net of federal income taxes
       to an  unrealized  gain  account,  which is a component of  stockholders'
       equity.

       The amortized cost and estimated  market values of investment  securities
       available for sale are summarized as follows:

<TABLE>
<CAPTION>
                                                                1995
                                      --------------------------------------------------------
                                                        Gross         Gross       Estimated
                                        Amortized    Unrealized     Unrealized      Market
                                          Cost          Gains         Losses         Value
                                      ------------  ------------  ------------    ------------

       AVAILABLE FOR  SALE
<S>                                   <C>           <C>           <C>             <C>         
       U. S. Treasury securities      $  9,593,915  $    121,733  $    (22,210)   $  9,693,438
       Equity securities                   417,700             -             -         417,700
                                      ------------  ------------  ------------    ------------

                     Total            $ 10,011,615  $    121,733  $    (22,210)   $ 10,111,138
                                      ============  ============  ============    ============
</TABLE>

       The amortized cost and estimated  market values of investment  securities
       held to maturity are summarized as follows:

<TABLE>
<CAPTION>
                                                                         1995
                                                --------------------------------------------------------
                                                                  Gross         Gross       Estimated
                                                  Amortized    Unrealized     Unrealized      Market
                                                    Cost          Gains         Losses         Value
                                                ------------  ------------  ------------    ------------

       HELD TO MATURITY
       U. S. Treasury securities and
         obligations of U. S. Government
<S>                                             <C>           <C>            <C>            <C>         
         corporations and agencies              $  7,077,756  $     26,891   $     (4,147)  $  7,100,500
       Obligations of states and political
          subdivisions                             3,869,528         3,262         (9,283)     3,863,507
       Corporate notes                             2,758,448        52,433         (5,451)     2,805,430
       Mortgage-backed securities                  2,543,905         2,276        (16,290)     2,529,891
                                                ------------  ------------   ------------   ------------

                     Total                      $ 16,249,637  $     84,862   $    (35,171)  $ 16,299,328
                                                ============  ============   ============   ============
</TABLE>

                                       F-9

<PAGE>

    2. INVESTMENT SECURITIES (Continued)

<TABLE>
<CAPTION>
                                                                         1994
                                                --------------------------------------------------------
                                                                  Gross         Gross       Estimated
                                                  Amortized    Unrealized     Unrealized      Market
                                                    Cost          Gains         Losses         Value
                                                ------------  ------------  ------------    ------------

       HELD TO MATURITY
       U. S. Treasury securities and
         obligations of U. S. Government
<S>                                            <C>            <C>            <C>            <C>         
         corporations and agencies             $ 12,773,029   $      2,700   $   (442,919)  $ 12,332,810
       Obligations of states and political
          subdivisions                            5,194,333              -        (86,514)     5,107,819
       Corporate notes                            3,372,369              -        (52,069)     3,320,300
       Mortgage-backed securities                 3,679,223              -        (99,703)     3,579,520
                                               ------------   ------------   ------------   ------------
                     Total debt securities       25,018,954          2,700       (681,205)    24,340,449
       Equity securities                            416,800              -              -        416,800
                                               ------------   ------------   ------------   ------------

                     Total                     $ 25,435,754   $      2,700   $   (681,205)  $ 24,757,249
                                               ============   ============   ============   ============
</TABLE>

       Investment  securities with an amortized cost and estimated  market value
       of approximately $3,547,442 and $3,551,250, respectively, at December 31,
       1995, and $2,688,000 and $2,547,750,  respectively, at December 31, 1994,
       were  pledged to secure  deposits  and for other  purposes as required by
       law.

       The  amortized  cost and  estimated  market value of debt  securities  at
       December 31, 1995, by  contractual  maturity,  are shown below.  Expected
       maturities will differ from contractual  maturities because borrowers may
       have the  right to call or prepay  obligations  with or  without  call or
       prepayment penalties.

<TABLE>
<CAPTION>

                                          AVAILABLE FOR  SALE         HELD TO MATURITY
                                      -------------------------   ------------------------- 
                                                      Estimated                  Estimated
                                        Amortized       Market     Amortized       Market
                                           Cost         Value         Cost          Value
                                      -----------   -----------   -----------   -----------

<S>                                  <C>           <C>           <C>           <C>        
       Due in one year or less        $      --     $      --     $ 8,121,953   $ 8,160,915
       Due after one year through
          five years                    9,593,915     9,693,438     5,583,779     5,608,522
                                      -----------   -----------   -----------   -----------
                                        9,593,915     9,693,438    13,705,732    13,769,437
       Mortgage-backed securities            --            --       2,543,905     2,529,891
                                      -----------   -----------   -----------   -----------

              Total                   $ 9,593,915   $ 9,693,438   $16,249,637   $16,299,328
                                      ===========   ===========   ===========   ===========
</TABLE>

                                       F-10
<PAGE>



    3. LOANS

       Major classifications of loans are summarized as follows:

<TABLE>
<CAPTION>
                                                1995          1994
                                            -----------   -----------

<S>                                         <C>           <C>        
       Commercial and industrial            $ 9,611,079   $ 8,575,910
       Real estate mortgages                 42,164,981    42,736,409
       Consumer                              12,546,051    12,773,978
                                            -----------   -----------
                                             64,322,111    64,086,297

       Less allowance for loan losses           687,415       687,578
                                            -----------   -----------

             Net loans                      $63,634,696   $63,398,719
                                            ===========   ===========

</TABLE>

       In the  normal  course of  business,  loans are  extended  to  directors,
       executive officers, and their associates. In management's opinion, all of
       these loans are on  substantially  the same terms and conditions as loans
       to other  individuals  and businesses of comparable  creditworthiness.  A
       summary of loan activity for those  directors,  executive  officers,  and
       their  associates  with  aggregate loan balances in excess of $60,000 for
       the year ended December 31, 1995, is as follows:

               Balance                                        Balance
            December 31,                         Amounts     December 31,
              1994                Additions     Collected       1995
            ------------          ---------     ---------    ------------

        $    1,061,231            1,021,967      693,501   $  1,389,697

       The Bank's primary  business  activity is with  customers  located within
       Venango, Clarion, and Butler Counties. Commercial, residential, personal,
       and agricultural  loans are granted.  Although the Bank has a diversified
       loan  portfolio  at December  31,  1995 and 1994,  loans  outstanding  to
       individuals   and  businesses  are  dependent  upon  the  local  economic
       conditions within the immediate trade area.

       Loans on which the accrual of interest has been discontinued  amounted to
       $441,000  at  December  31,  1994.  If  interest  on these loans had been
       accrued,  interest  income  would have been  increased  by  approximately
       $22,200 for 1994. At December 31, 1995, the Bank had no impaired loans.

    4. ALLOWANCE FOR LOAN LOSSES

       Changes in the allowance for loan losses are summarized as follows:

                                                1995       1994      
                                              --------   --------
         
         Balance, January 1                   $687,578   $638,965
         Add:
            Provision charged to operations    143,000    132,000
            Recoveries                          61,869     43,852
         Less loans charged off                205,032    127,239
                                              --------   --------
         
         Balance, December 31                 $687,415   $687,578
                                              ========   ========

       For federal income tax purposes the reserve for loan losses is maintained
       at the maximum allowable under the Internal Revenue Code and approximated
       $158,053 at December 31, 1995 and 1994.

  
                                     F-11
<PAGE>

    5. PREMISES AND EQUIPMENT

       Major  classifications  of  premises  and  equipment  are  summarized  as
       follows:

                                            1995         1994
                                         ----------   ----------
         
         Land and improvements           $  208,742   $  185,085
         Buildings                        1,358,247    1,349,232
         Furniture and fixtures           1,025,630      904,388
                                          2,592,619    2,438,705
                                         ----------   ----------
         Less accumulated depreciation      929,523      783,162
                                         ----------   ----------
         
                     Total               $1,663,096   $1,655,543
                                         ==========   ==========
  
       Depreciation and amortization  charged to operations was $146,361 in 1995
       and $143,397 in 1994.

    6. DEPOSITS

       Time  deposits  include  certificates  of  deposit  in  denominations  of
       $100,000 or more. Such deposits  aggregated  $3,597,000 and $2,640,000 at
       December 31, 1995 and 1994, respectively.

    7.  OTHER EXPENSE

       The following is an analysis of other expense:

                                                1995         1994
                                             ----------   ----------
         
         Advertising                         $   71,156   $   46,420
         Amortization of intangible assets       91,115       99,448
         Professional services                   76,931       73,002
         FDIC insurance                         100,722      194,963
         Forms and supplies                     101,854      108,715
         Postage                                 93,596       84,907
         Other                                  536,853      499,720
                                             ----------   ----------
         
                  Total                      $1,072,227   $1,107,175
                                             ==========   ==========

    8. INCOME TAXES

       The provision for income taxes is summarized as follows:

                                        1995         1994
                                     ---------    ---------

       Currently payable             $ 544,530    $ 519,206
       Deferred                        (24,062)     (65,352)
                                     ---------    ---------

                   Total provision   $ 520,468    $ 453,854
                                     =========    =========

                                       F-12
<PAGE>

    8. INCOME TAXES (Continued)

       The tax effects of deductible and taxable temporary differences that give
       rise to significant  portions of the deferred tax assets and deferred tax
       liabilities, respectively, at December 31 are as follows:

                                                              1995       1994
                                                            --------   --------
         
         Deferred tax assets:
            Provision for loan losses                       $179,983   $180,039
            Core deposit intangible amortization              33,977     21,985
            Capital lease obligation                          48,648     61,016
            Provision for loss on other real estate owned       --        8,500
            Pension expense                                   10,762      3,368
                                                            --------   --------
                Gross deferred tax assets                    273,370    274,908
            Less valuation allowance                            --         --
                                                            --------   --------
                Deferred tax assets after allowance          273,370    274,908
                                                            --------   --------
         
         Deferred tax liabilities:
            Net unrealized gain on securities                 33,838       --
            Depreciation                                     166,422    172,526
            Loan origination costs, net                        5,742      4,120
            Cash to accrual conversion                          --       32,983
            Discount accretion                                13,559      1,694
                                                            --------   --------
               Gross deferred tax liabilities                219,561    211,323
                                                            --------   --------

               Net deferred tax asset                       $ 53,809   $ 63,585
                                                            ========   ========

       No valuation  allowance was established at December 31, 1995 and 1994, in
       view of the  Company's  ability to carry - back to taxes paid in previous
       years and future  anticipated  taxable  income  which is evidenced by the
       Company's earnings potential.

       The  reconciliation  between the federal statutory rate and the Company's
       effective income tax rate is as follows:

                                              1995                 1994
                                     --------------------    -----------------
                                                    % of                % of
                                                   Pre-tax             Pre-tax
                                       Amount      Income     Amount   Income
                                     ----------  ---------  --------- -------- 

        Provision at statutory rate   $ 575,304     34.0 % $ 520,601    34.0 %
        Effect of tax exempt income     (57,450)    (3.4)    (77,716)   (5.1)
        Other                             2,614      0.2      10,969     0.7
                                      ---------     ----     -------    ----  

        Actual tax expense and
           effective rate            $ 520,468     30.8 %  $ 453,854    29.6 %
                                     =========     ====      =======    ====  

                                       F-13
<PAGE>

    9. PENSION PLAN

       The following  presents the  components  of the pension  expense for each
       year.

<TABLE>
<CAPTION>

                                                                   1995         1994
                                                                ---------    ---------

<S>                                                             <C>          <C>      
            Service cost of benefits earned during the period   $  47,800    $  54,034
            Interest cost on projected benefit obligation          62,534       59,388
            Return on plan assets                                (287,502)       8,531
            Net amortization and deferral                         186,302     (109,340)
                                                                ---------    ---------

            Net periodic pension cost                           $   9,134    $  12,613
                                                                =========    =========
</TABLE>

       The  actuarial  present  value  of  accumulated  benefit  obligations  at
       December 31, 1995 and 1994,  was $607,113 and $466,572  including  vested
       benefit  obligations of $600,275 and $463,355.  The following  table sets
       forth the funded status and amounts  recognized in the balance  sheets at
       December 31:

<TABLE>
<CAPTION>
                                                                  1995          1994
                                                            -------------  ------------- 


<S>                                                         <C>            <C>          
       Plan assets at fair value                            $   1,339,813  $   1,059,208
       Projected benefit obligation                             1,010,270        763,726
                                                            -------------  ------------- 
       Funded status                                              329,543        295,482
       Unrecognized net gain from past experience different
             from that assumed                                   (233,154)      (181,940)
       Unamortized prior service cost                               1,174          1,246
       Unrecognized net transition asset                         (129,216)      (137,307)
                                                            -------------  ------------- 
       Accrued pension cost                                 $     (31,653) $     (22,519)
                                                            =============  ============= 
</TABLE>

       Plan assets primarily consist of debt and equity mutual funds at December
       31, 1995 and 1994.

       In preparing  the above  information  the following  actuarially  assumed
       rates were used.

                                                           1995          1994
                                                           ----          ----

          Discount rate                                    7.50 %        8.25 %
          Rate of increase in future compensation levels   5.00          5.00
          Rate of return on plan assets                    8.50          8.50

    10. AVAILABLE LINE OF CREDIT

       The Bank had a credit  arrangement with a borrowing limit at December 31,
       1995,  of  approximately  $9,844,000  with the Federal  Home Loan Bank of
       Pittsburgh.  This  credit  line is subject to annual  renewal,  incurs no
       service  charges,  and is  secured  by a blanket  security  agreement  on
       outstanding   residential  mortgage  loans.  There  were  no  outstanding
       borrowings on this line of credit during 1995 and 1994.

                                       F-14
<PAGE>

    11. COMMITMENTS

       In the normal  course of  business,  the Bank makes  various  commitments
       which are not reflected in the  accompanying  financial  statements.  The
       Bank offers such products to enable its customers to meet their financing
       objectives.  These instruments  involve, to varying degrees,  elements of
       credit and interest  rate risk in excess of the amount  recognized in the
       balance  sheet.  The  Bank's  exposure  to  credit  loss in the  event of
       nonperformance  by the other  parties  to the  financial  instruments  is
       represented by the contractual amounts as disclosed.  Losses, if any, are
       charged to the allowance for loan losses. The Bank minimizes its exposure
       to credit  loss under  these  commitments  by  subjecting  them to credit
       approval and review  procedures  and  collateral  requirements  as deemed
       necessary.

       The off - balance sheet  commitments  were  comprised of the following at
       December 31:

                                                         1995          1994
                                                    ------------  ------------

             Commitments to extend credit           $  5,002,000  $  4,473,000
             Standby letters of credit                 1,089,000       778,000

       Commitments to extend credit are agreements to lend to a customer as long
       as  there  is no  violation  of any  condition  established  in the  loan
       agreement.   These  commitments  are  comprised  primarily  of  available
       commercial  and personal  lines of credit and loans  approved but not yet
       funded. The Bank uses the same credit policies in making loan commitments
       and   conditional   obligations  as  it  does  for  on  -  balance  sheet
       instruments.  Since many of the credit line  commitments  are expected to
       expire without being fully drawn upon, the total  contractual  amounts do
       not necessarily represent future funding requirements.

       Standby  letters of credit obligate the Bank to disburse funds to a third
       party if the  Bank's  customer  fails to  perform  under the terms of the
       agreement with the beneficiary. These instruments are issued primarily to
       support bid or performance - related  contracts.  The coverage period for
       these  instruments  is typically a one year period with an annual renewal
       option subject to prior approval by management. The Bank holds collateral
       for these  instruments,  as deemed  necessary,  which are typically  Bank
       deposit instruments.

    12. REGULATORY RESTRICTIONS

       Cash and Due from Banks
       -----------------------

       The district  Federal Reserve Bank requires the Bank to maintain  certain
       reserve balances. As of December 31, 1995 and 1994, the Bank had required
       reserves  of  $603,000  and  $639,000  comprised  of  vault  cash,  and a
       depository amount held with the Federal Reserve Bank.

       Loans
       -----

       The Federal  Reserve Act limits  extensions  of credit by the Bank to the
       Company and  requires  such  credits to be  collateralized.  Further such
       secured loans are limited in amount to 10% of the Bank's capital surplus.
       There  were no loans  outstanding  between  the Bank and the  Company  at
       December 31, 1995 and 1994.

                                       F-15
<PAGE>

    12.  REGULATORY RESTRICTIONS (Continued)

       Dividends
       ---------

       The Bank is subject to a dividend  restriction which generally limits the
       amount of dividends that can be paid by a national  bank.  Prior approval
       of the  Comptroller  of the  Currency  is  required  if the  total of all
       dividends  declared by a national  bank in any calendar  year exceeds net
       profits as defined for the year  combined  with its  retained net profits
       for the two  preceding  calendar  years less any  required  transfers  to
       surplus.  Using  this  formula,  the  amount  available  for  payment  of
       dividends by the Bank in 1996, without approval of the Comptroller,  will
       be limited to $1,585,000 plus net profits  retained up to the date of the
       dividend declaration.

       Regulatory Capital Requirements
       -------------------------------

       The Bank is  subject  to risk - based  capital  rules.  These  guidelines
       include a common framework for defining  elements of capital and a system
       for  relating  capital to risk.  The minimum  total risk - based  capital
       requirement is 8.00%. The capital position of the Bank as of December 31,
       1995 and 1994,  as  calculated  by  management,  was 15.92%  and  14.16%,
       respectively.

       Additionally, the general regulatory guidelines establish a minimum ratio
       of  leverage  capital  to  adjusted  total  assets of 3.00% for top rated
       financial  institutions.  Less highly rated  institutions,  or those with
       higher levels of risk,  are required to maintain  ratios 100 to 200 basis
       points above the minimum level. The Bank's ratios under these guidelines,
       as calculated by management, as of December 31, 1995 and 1994, were 8.71%
       and 7.99%, respectively.

       Based upon these  guidelines,  at December 31, 1995 and 1994, the Bank is
       classified as "Well Capitalized."

    13. FAIR VALUE DISCLOSURE OF FINANCIAL INSTRUMENTS

       Statement of Financial Accounting Standards No. 107,  "Disclosures  About
       Fair Value of Financial  Instruments,"  requires  the Company to disclose
       the estimated fair value of its financial instruments.

       Financial  instruments  are  defined as cash,  evidence  of an  ownership
       interest in an entity, or a contract which creates an obligation or right
       to receive or deliver  cash or  another  financial  instrument  from/to a
       second entity on potentially favorable or unfavorable terms.

       Fair value is defined as the amount at which a financial instrument could
       be exchanged in a current  transaction between willing parties other than
       in a forced or  liquidation  sale.  If a quoted market price is available
       for a financial instrument,  the estimated fair value would be calculated
       based upon the market price per trading unit of the instrument.

       If no readily  available  market  exists,  the fair value  estimates  for
       financial instruments would be based upon management's judgment regarding
       current  economic  conditions,  interest rate risk,  expected cash flows,
       future estimated losses,  and other factors as determined through various
       option  pricing  formulas  or  simulation  modeling.  As  many  of  these
       assumptions result from judgments made by management based upon estimates
       which are inherently  uncertain,  the resulting estimated fair values may
       not be  indicative  of the amount  realizable in the sale of a particular
       financial  instrument.  In addition,  changes in the assumptions on which
       the estimated fair values are based may have a significant  impact on the
       resulting estimated fair values.
                                       
                                      F-16

<PAGE>

    13.  FAIR VALUE DISCLOSURE OF FINANCIAL INSTRUMENTS (Continued)

       As  certain  assets  and  liabilities,  such as  deferred  tax assets and
       premises and equipment,  are not considered  financial  instruments,  the
       estimated  fair value of financial  instruments  would not  represent the
       full value of the Company.

       The Company  employed  simulation  modeling in determining  the estimated
       fair value of financial  instruments  for which quoted market prices were
       not available based upon the following assumptions:

       Cash and Due From Banks, Federal Funds Sold, Accrued Interest Receivable,
       -------------------------------------------------------------------------
       and Accrued Interest Payable
       ----------------------------

       The fair value is equal to the current carrying value.

       Investment Securities
       ---------------------

       The fair value of  securities  held to maturity is equal to the available
       quoted market price.  If no quoted market price is available,  fair value
       is estimated using the quoted market price for similar securities.

       The fair value of  securities  available for sale is equal to the current
       carrying value.

       Loans and Deposits
       ------------------

       The fair value of loans is estimated by discounting the future cash flows
       using a simulation model which estimates future cash flows and constructs
       discount  rates  that  consider  reinvestment  opportunities,   operating
       expenses,  non - interest  income,  credit quality,  and prepayment risk.
       Demand,  savings,  and money  market  deposit  accounts are valued at the
       amount payable on demand as of year end. Fair value for time deposits are
       estimated  using  a  discounted  cash  flow   calculation   that  applies
       contractual  costs currently  being offered in the existing  portfolio to
       current  market  rates being  offered for  deposits of similar  remaining
       maturities.

       Commitments to Extend Credit and Standby Letters of Credit
       ----------------------------------------------------------

       These  financial  instruments  are  generally  not  subject  to sale  and
       estimated  fair values are not readily  available.  The  carrying  value,
       represented  by the  net  deferred  fee  arising  from  the  unrecognized
       commitment  or  letter  of  credit,  and the fair  value,  determined  by
       discounting the remaining contractual fee over the term of the commitment
       using  fees  currently  charged  to enter into  similar  agreements  with
       similar  credit risk,  are not considered  material for  disclosure.  The
       contractual  amounts of  unfunded  commitments  and letters of credit are
       presented in the Commitments and Contingent Liabilities note.

                                       F-17
<PAGE>

    13.  FAIR VALUE DISCLOSURE OF FINANCIAL INSTRUMENTS (Continued)

       The  estimated  fair  values  at  December  31,  1995,  of the  Company's
financial instruments are as follows:

<TABLE>
<CAPTION>

                                                                        1995
                                                              --------------------------
                                                                Carrying        Fair
                                                                  Value         Value
                                                              ------------  ------------

       Financial assets:
<S>                                                           <C>           <C>         
          Cash and due from banks and federal funds sold      $  5,675,347  $  5,675,347
          Investment securities available for sale              10,111,138    10,111,138
          Investment securities held to maturity                16,249,637    16,299,328
          Net loans                                             63,634,696    65,317,000
          Accrued interest receivable                              753,195       753,195
                                                              ------------  ------------

                   Total                                      $ 96,424,013  $ 98,156,008
                                                              ============  ============

       Financial liabilities:

          Deposits                                            $ 88,943,560  $ 89,259,000
          Accrued interest payable                                 259,603       259,603
                                                              ------------  ------------

                   Total                                      $ 89,203,163  $ 89,518,603
                                                              ============  ============
</TABLE>


    14. PARENT COMPANY

                             CONDENSED BALANCE SHEET
<TABLE>
<CAPTION>

                                                                      December 31,
                                                                  1995            1994
                                                              ------------  ------------

       ASSETS
<S>                                                           <C>           <C>         
       Cash on deposit in subsidiary bank                     $     10,024  $      8,419
       Investment in subsidiary                                  9,019,643     8,137,172
       Other assets                                                  2,630         9,059
                                                              ------------  ------------

          Total assets                                        $  9,032,297  $  8,154,650
                                                              ============  ============

       STOCKHOLDERS' EQUITY                                   $  9,032,297  $  8,154,650
                                                              ============  ============
</TABLE>

                                       F-18
<PAGE>

    14. PARENT COMPANY (Continued)

                          CONDENSED STATEMENT OF INCOME
<TABLE>
<CAPTION>

                                                                                   Year Ended December 31,
                                                                                     1995          1994
                                                                                -------------  ------------

       INCOME
<S>                                                                             <C>            <C>         
          Dividends from subsidiary                                             $     359,640  $    319,680

       EXPENSES                                                                         7,310        15,481
                                                                                -------------  ------------

       Income before income taxes                                                     352,330       304,199
       Income tax benefit                                                              (2,486)       (5,264)
                                                                                -------------  ------------

       Income before equity in undistributed earnings of subsidiary                   354,816       309,463
       Equity in undistributed earnings of subsidiary                                 816,786       767,863
                                                                                -------------  ------------

       NET INCOME                                                               $   1,171,602  $  1,077,326
                                                                                =============  ============
</TABLE>

                        CONDENSED STATEMENT OF CASH FLOWS
<TABLE>
<CAPTION>
                                                                       Year Ended December 31,
                                                                         1995          1994
                                                                     ------------  ------------

       OPERATING ACTIVITIES
<S>                                                                  <C>           <C>         
          Net income                                                 $  1,171,602  $  1,077,326
          Adjustments to reconcile net income to net cash provided
               by operating activities:
               Equity in undistributed earnings of subsidiary            (816,786)     (767,863)
               Amortization                                                 3,097        12,487
               Other, net                                                   3,332         5,610
                                                                     ------------  ------------
                    Net cash provided by operating activities             361,245       327,560
                                                                     ------------  ------------

       FINANCING ACTIVITIES
          Cash dividends paid                                            (359,640)     (319,680)
                                                                     ------------  ------------

          Increase in cash                                                  1,605         7,880

       CASH AT BEGINNING OF YEAR                                            8,419           539
                                                                     ------------  ------------

       CASH AT END OF YEAR                                           $     10,024  $      8,419
                                                                    ============  ============
</TABLE>

    15. STOCK SPLIT

       On June 20, 1996, the Company  effected a four - for - one stock split of
       its common stock.  As a result of this  transaction,  the  authorized and
       issued  number  of  shares   increased  from  3,000,000  and  200,000  to
       12,000,000 and 800,000,  respectively, and the par value was reduced from
       $5.00 per share to $1.25 per share.  All  references in the  accompanying
       financial  statements  to the number of shares and the per share  amounts
       have been restated to reflect this stock split.

                                      F-19


<PAGE>






                            EMCLAIRE FINANCIAL CORP.
                           Consolidated Balance Sheet
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                                                          June 30,
                                                                                            1996
                                                                                            ----

ASSETS
<S>                                                                                     <C>          
  Cash and due from banks.....................................................          $   4,056,998
  Investment securities:
    Available for sale........................................................             23,044,609
    Held to maturity (estimated market value of $15,463,241
      and $22,029,000)........................................................             15,621,248
  Loans.......................................................................             63,446,109
  Less allowance for loan losses..............................................                724,346
                                                                                          -----------
    Net loans.................................................................             62,721,763
  Premises and equipment......................................................              2,140,059
  Accrued interest and other assets...........................................              1,813,640
                                                                                          -----------
     TOTAL ASSETS.............................................................           $109,398,317
                                                                                          ===========

LIABILITIES
  Deposits
    Non-interest bearing demand...............................................           $ 14,120,915
    Interest bearing demand...................................................             11,674,860
    Savings...................................................................             13,549,128
    Money market..............................................................             16,788,332
    Time......................................................................             38,517,090
                                                                                          -----------
       Total deposits.........................................................             94,650,325
  Short-term borrowings.......................................................              5,000,000
  Obligation under capital lease..............................................                123,918
  Accrued interest and other liabilities......................................                433,377
                                                                                          -----------
     TOTAL LIABILITIES........................................................            100,207,620
                                                                                          -----------

STOCKHOLDERS' EQUITY
  Common stock, par value $1.25 per share; 12,000,000 shares
    authorized, 800,000 shares issued.........................................              1,000,000
  Additional paid in capital..................................................              1,013,080
  Retained earnings...........................................................              7,293,297
  Net unrealized loss on securities...........................................               (109,280)
  Treasury stock, at cost (800 shares)........................................                 (6,400)
                                                                                          -----------
     TOTAL STOCKHOLDERS' EQUITY...............................................              9,190,697
                                                                                          -----------

     TOTAL LIABILITIES AND

       STOCKHOLDERS' EQUITY...................................................           $109,398,317
                                                                                          ===========
</TABLE>


See accompanying notes to the consolidated financial statements.

                                       S-1


<PAGE>



                            EMCLAIRE FINANCIAL CORP.
                        Consolidated Statement of Income
                                   (Unaudited)
<TABLE>
<CAPTION>

                                                                       Three Months Ended       Six Months Ended
                                                                            June 30,                 June 30,
                                                                   -----------------------   -----------------------
                                                                       1996        1995         1995        1994
                                                                   -----------  ----------   ----------   ----------
INTEREST INCOME
<S>                                                                <C>          <C>          <C>          <C>       
  Loans, including fees ........................................   $1,407,188   $1,494,743   $2,885,556   $2,942,322
  Interest bearing deposits in other banks .....................          404          498        1,118          887
  Federal funds sold ...........................................       37,833       45,731       76,767       71,677
  Investment securities:
    Taxable ....................................................      416,418      248,766      734,788      492,289
    Exempt from federal income tax .............................       32,712       42,911       67,854       87,993
                                                                   ----------   ----------   ----------   ----------
      Total interest income ....................................    1,894,555    1,832,649    3,766,083    3,595,168

INTEREST EXPENSE
  Deposits .....................................................      760,835      737,869    1,521,506    1,431,926
  Short-term borrowings ........................................       13,499         --         13,499         --
  Lease obligation .............................................        1,963        3,047        3,995        5,712
                                                                   ----------   ----------   ----------   ----------
     Total interest expense ....................................      776,297      740,916    1,539,000    1,437,638
                                                                   ----------   ----------   ----------   ----------

NET INTEREST INCOME ............................................    1,118,258    1,091,733    2,227,083    2,157,530

Provision for loan losses ......................................       36,000       36,000       72,000       72,000
                                                                   ----------   ----------   ----------   ----------

NET INTEREST INCOME AFTER PROVISION
  FOR LOAN LOSSES ..............................................    1,082,258    1,055,733    2,155,083    2,085,530
                                                                   ----------   ----------   ----------   ----------

OTHER OPERATING INCOME
  Service fees on deposit accounts .............................       82,061       75,164      156,709      141,613
  Other ........................................................       19,380       29,993       38,479       51,252
                                                                   ----------   ----------   ----------   ----------
     Total other operating income ..............................      101,441      105,157      195,188      192,865
                                                                   ----------   ----------   ----------   ----------

OTHER OPERATING EXPENSE
  Salaries and employee benefits ...............................      511,915      402,940      887,735      753,549
  Occupancy, furniture and equipment ...........................      111,093       95,968      219,469      196,031
  Other ........................................................      277,637      295,171      517,820      581,730
                                                                   ----------   ----------   ----------   ----------
     Total other operating expense .............................      900,645      794,079    1,625,024    1,531,310
                                                                   ----------   ----------   ----------   ----------

Income before income taxes .....................................      283,054      366,811      725,247      747,085
Income taxes ...................................................       85,190      109,581      224,050      225,981
                                                                   ----------   ----------   ----------   ----------

NET INCOME .....................................................   $  197,864   $  257,230   $  501,197   $  521,104
                                                                   ==========   ==========   ==========   ==========

EARNINGS PER SHARE .............................................   $     0.25   $     0.32   $     0.63   $     0.65
AVERAGE SHARES OUTSTANDING .....................................      799,200      799,200      799,200      799,200

DIVIDEND PER SHARE .............................................   $     0.11   $     0.10   $     0.21   $     0.20

</TABLE>

See accompanying notes to the consolidated financial statements 

                                       S-2


<PAGE>



                            EMCLAIRE FINANCIAL CORP.
            Consolidated Statement of Changes in Stockholders' Equity
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                         Net
                                             Additional               Unrealized
                                  Common      Paid in     Retained    Gain (Loss)    Treasury
                                  Stock       Capital     Earnings   on Securities     Stock        Total
                                  -----       -------     --------   -------------     -----        -----

<S>                            <C>          <C>          <C>          <C>          <C>           <C>       
Balance December 31, 1995      $1,000,000   $1,013,080   $6,959,932   $   65,685   $   (6,400)   $9,032,297
Net income ..............                                   501,197                                 501,197
Dividends declared ($.21 
  per share).............                                  (167,832)                               (167,832)
Net unrealized loss on
 securities..............                                               (174,965)                  (174,965)
                               ----------   ----------   ----------   ----------   ----------    ----------
Balance June 30, 1996....      $1,000,000   $1,013,080   $7,293,297   $ (109,280)  $   (6,400)   $9,190,697
                               ==========   ==========   ==========   ==========   ===========   ==========
</TABLE>


See accompanying notes to the consolidated financial statements.

                                       S-3


<PAGE>



                            EMCLAIRE FINANCIAL CORP.
                      Consolidated Statement of Cash Flows
                                   (Unaudited)
<TABLE>
<CAPTION>

                                                                                         Six Months Ended June 30,                
                                                                                     ----------------------------------
                                                                                         1996                   1996
                                                                                     ------------            ----------
OPERATING ACTIVITIES
<S>                                                                                  <C>                     <C>       
  Net income................................................................         $    501,197            $  521,104
  Adjustments to reconcile net income to net cash
    provided by operating activities:
      Depreciation and amortization.........................................              136,620               128,316
      Net amortization of investment security
        discounts and premiums..............................................              117,845               126,013
      Provision for loan losses.............................................               72,000                72,000
      (Increase) decrease in accrued interest receivable....................             (252,709)               22,505
      Increase in accrued interest payable..................................               25,715                59,608
      Other, net............................................................             (277,785)             (148,880)
                                                                                       ----------            ----------
        Net cash provided by operating activities...........................              322,883               780,666
                                                                                       ----------            ----------

INVESTING ACTIVITIES
  Proceeds from maturities and repayments of investment securities:
    Held to maturity........................................................            3,669,806             4,094,653
  Purchases of investment securities:
    Available for sale......................................................          (13,221,460)                   --
    Held to maturity........................................................           (3,136,371)             (974,610)
  Net loan repayments (originations)........................................              788,221              (963,754)
  Purchases of premises and equipment.......................................             (561,196)               (2,824)
  Proceeds from sales of other real estate..................................                   --                96,751
                                                                                       ----------            ----------
        Net cash (used for) provided by investing activities................          (12,461,000)            2,250,216
                                                                                       ----------            ----------

FINANCING ACTIVITIES
  Net increase (decrease) in deposits.......................................            5,706,765              (152,457)
  Net increase in short-term borrowings.....................................            5,000,000                    --
  Payments for obligation under capital lease...............................              (19,165)              (17,954)
  Cash dividends paid.......................................................             (167,832)             (159,840)
                                                                                       ----------            ----------
        Net cash provided by (used for) financing activities................           10,519,768              (330,251)
                                                                                       ----------            ----------

        Increase (decrease) in cash and cash equivalents....................           (1,618,349)            2,700,631

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD............................            5,675,347             4,524,304
                                                                                       ----------             ---------
CASH AND CASH EQUIVALENTS AT END OF PERIOD..................................          $ 4,056,998            $7,224,935
                                                                                       ==========             =========

</TABLE>

See accompanying notes to the consolidated financial statements.

                                       S-4


<PAGE>



                            EMCLAIRE FINANCIAL CORP.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1.  GENERAL

The accounting and financial  reporting policies of Emclaire Financial Corp. and
its wholly-owned  subsidiary,  The Farmers  National Bank of Emlenton  ("Bank"),
conform to generally  accepted  accounting  principles  and to general  practice
within the banking  industry.  In the opinion of  management,  the  accompanying
unaudited   consolidated   financial  statements  of  Emclaire  Financial  Corp.
("Company")  contain all  adjustments,  consisting  of only normal and recurring
adjustments,  necessary for the fair  presentation  of the  Company's  financial
position,  results of operations and cash flows for the periods  presented.  The
results of operations for the interim periods are not necessarily  indicative of
the results to be expected for the full year.

2.  COMMON STOCK

Stock Split

On June 20, 1996, the Company effected a four-for-one split of its common stock.
As a result of this  transaction,  the  authorized  and issued  number of shares
increased from  3,000,000 and 200,000 to 12,000,000  and 800,000,  respectively,
and the par value was  reduced  from  $5.00  per share to $1.25 per  share.  All
references in the accompanying  financial statements to the number of shares and
the per share amounts have been restated to reflect this stock split.

Proposed Stock Sale

On July 12, 1996,  the Board of  Directors of the Company  approved the offering
for sale of up to 230,800 shares of common stock. These shares are to be sold by
prospectus  only at a price to be determined  prior to commencement of the sale.
It is  anticipated  the sale of these  shares  will  commence  during the fourth
quarter of 1996.

3.  PENDING BRANCH ACQUISITION
   
On September 20, 1996,  the Bank acquired  certain  deposit  liabilities  of the
Knox,  Pennsylvania  office of Mellon Bank, N.A. in a transaction  recorded as a
branch purchase.  The Bank assumed deposit  liabilities of  approximately  $14.1
million and acquired the land,  building and equipment.  The amount by which the
acquisition  cost  exceeded  the  value  of  the  assets   purchased,   totaling
approximately $1.4 million, was recorded as an intangible asset.
     

                                       S-5


<PAGE>



4.  INVESTMENT SECURITIES

The amortized  cost and estimated  market  values of investment  securities  are
summarized as follows:

<TABLE>
<CAPTION>
                                                          At June 30, 1996
                                        ----------------------------------------------------
                                                         Gross          Gross      Estimated
                                        Amortized     Unrealized     Unrealized      Market
                                           Cost          Gains         Losses        Value
                                       -----------    ----------   ------------  ------------ 
Available for Sale
U.S. Treasury securities and
  Obligations of U.S. Government
<S>                                    <C>           <C>           <C>            <C>        
  corporations and agencies ........   $17,577,445   $    25,052   $  (127,389)   $17,475,108
Corporate notes ....................     5,192,339          --         (63,238)     5,129,101
                                       -----------   -----------   -----------    -----------
   Total debt securities ...........    22,769,784        25,052      (190,627)    22,604,209
Equity investment in Federal Reserve
  and Federal Home Loan Banks ......       440,400          --            --          440,400
                                       -----------   -----------   -----------    -----------
   Total ...........................   $23,210,184   $    25,052   $  (190,627)   $23,044,609
                                       ===========   ===========   ===========    ===========
</TABLE>

<TABLE>
<CAPTION>

                                                          At June 30, 1996
                                       ----------------------------------------------------
                                                        Gross          Gross      Estimated
                                       Amortized     Unrealized     Unrealized      Market
                                          Cost          Gains         Losses        Value
                                      -----------    ----------   ------------  ------------ 

Held to Maturity
U.S. Treasury securities and
  Obligations of U.S. Government
<S>                                   <C>           <C>           <C>            <C>        
  corporations and agencies .......   $ 6,035,375   $      --     $   (29,469)   $ 6,005,906
Obligations of states and political
  subdivisions ....................     3,469,630         1,900       (13,868)     3,457,662
Corporate notes ...................     4,358,031         4,491       (62,590)     4,299,932
Mortgage-backed securities ........     1,758,212          --         (58,471)     1,699,741
                                      -----------   -----------   -----------    -----------
   Total ..........................   $15,621,248   $     6,391   $  (164,398)   $15,463,241
                                      ===========   ===========   ===========    ===========
</TABLE>


Investment  securities  with a carrying  value and an estimated  market value of
$3,077,390 and $3,067,430,  respectively  were pledged to secure public deposits
and other purposes as required by law.


                                       S-6


<PAGE>



The  amortized  cost and estimated  market value of debt  securities at June 30,
1996, by contractual maturity,  are shown below. Expected maturities will differ
from  contractual  maturities  because  borrowers  may have the right to call or
prepay obligations with or without call or prepayment penalties.

<TABLE>
<CAPTION>

                                                         Available for Sale                          Held to Maturity
                                                   ---------------------------------         ----------------------------------
                                                                            Estimated                                 Estimated
                                                      Amortized              Market              Amortized             Market
                                                        Cost                  Value                Cost                 Value
                                                    -----------          -----------           -----------          ----------
<S>                                                 <C>                  <C>                   <C>                  <C>        
Due in one year or less..........................   $ 2,017,847          $ 2,015,000           $ 7,394,212          $ 7,392,828
Due after 1 year through 5 years.................    19,128,304           18,970,990             6,468,824            6,370,672
Due after 5 years through 10 years...............     1,623,633            1,618,219                    --                   --
                                                    -----------          -----------           -----------          -----------
                                                     22,769,784           22,604,209            13,863,036           13,763,500
Mortgage-backed securities ......................            --                   --             1,758,212            1,699,741
                                                    -----------          -----------           -----------          -----------
   Total.........................................   $22,769,784          $22,604,209           $15,621,248          $15,463,241
                                                     ==========           ==========            ==========           ==========

</TABLE>


5.  IMPAIRED LOANS

At June 30, 1996,  the recorded  investment in loans which are  considered to be
impaired  was  $831,381,  all of which  was  placed  in  nonaccrual  status.  In
addition,  $93,000 of the related  allowance for loan losses has been  allocated
for these impaired loans. At June 30, 1996,  there were commitments for unfunded
letters  of credit  totalling  $7,500,  to a  borrower  with  outstanding  loans
considered to be impaired.

The average  recorded  investment in impaired  loans during the six months ended
June 30, 1996,  was  approximately  $840,791.  For the six months ended June 30,
1996, interest income totalling $13,330 was recognized on impaired loans, all of
which was recognized using the cash basis method of income recognition.

6.  SHORT-TERM BORROWINGS

Short-term borrowings consist of federal funds purchased and a Federal Home Loan
Bank ("FHLB")  borrowing  which  matures  September 12, 1996. It is expected the
FHLB  borrowing  will be renewed at maturity  until the completion of the branch
acquisition  described in Note 3, when it will be repaid from the cash  proceeds
received.  The  outstanding  balances  and related  information  for  short-term
borrowings are summarized as follows:

<TABLE>
<CAPTION>
                                                      Federal Home          Federal
                                                        Loan Bank             Funds
                                                        Advance             Purchased
                                                      ------------         ------------
<S>                                                    <C>                  <C>       
Average balance outstanding during the period...       $  417,582           $   71,429
Maximum amount outstanding at any
  month-end during the period...................       $4,000,000           $1,000,000
Weighted average interest rate..................             5.54%                5.05%
Total short-term borrowings at period end.......       $4,000,000           $1,000,000

</TABLE>


                                       S-7


<PAGE>




The  Bank  maintains  a  revolving  line of  credit  with a  borrowing  limit of
approximately $3.15 million with the FHLB. This credit line is subject to annual
renewal,  incurs no  service  charges,  and is  secured  by a  blanket  security
agreement on outstanding  residential  mortgage loans and FHLB stock held by the
Bank. In addition,  the Bank has a revolving federal funds line of credit with a
borrowing  limit of $2 million with a  correspondent  Bank.  This credit line is
subject to annual renewal,  incurs no service charges and is unsecured.  At June
30, 1996, no amounts were outstanding on the FHLB line of credit, and $1 million
was outstanding in federal funds purchased.

                                       S-8



<PAGE>





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

                                   TABLE OF CONTENTS

                                      Page
   
Additional Information..............
Summary.............................
Selected Financial and Other Data...
Recent Developments - Branch Acquisition
Risk Factors........................
Use of Proceeds.....................
Market Information..................
Dividends...........................
Capitalization......................
Pro Forma Data......................
Management's Discussion and Analysis
Business............................
Management..........................
Plan of Distribution................
Description of Capital Stock........
Legal Matters.......................
Experts.............................
Index to Financial Statements.......
    
   Until  the  later of _____ _,  1996,  or 25 days  after  commencement  of the
offering of Common Stock, all dealers  effecting  transactions in the registered
securities,  whether or not participating in this distribution,  may be required
to deliver a  prospectus.  This is in addition to the  obligation  of dealers to
deliver a  prospectus  when  acting as  underwriters  and with  respect to their
unsold allotments or subscriptions.

                                  Up to 200,800 Shares

                                     Common Stock

                                        [LOGO]

                               EMCLAIRE FINANCIAL CORP.

   
               Holding Company for The Farmers National Bank of Emlenton
    

                                      PROSPECTUS

                              HOPPER SOLIDAY & CO., INC.

                                Dated: _______ __, 1996

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




<PAGE>


                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS
   
Item 24.  Indemnification of Directors and Officers.

         The  officers,  directors,  agents,  and  employees  of the Company are
indemnified with respect to certain actions pursuant to Pennsylvania law and the
Bylaws of the Corporation.

         Pennsylvania corporate law provides broad statutory indemnification for
directors,  officers,  employees,  and agents  including  the right to  maintain
insurance. Pennsylvania law requires mandatory indemnification for expenses if a
representative of a company is successful on the merits or otherwise,  in either
a third party or derivative action.

         The  aforementioned  indemnification  provisions under Pennsylvania law
are   non-exclusive.   A   Pennsylvania   corporation   may   grant   additional
indemnification  rights  through its bylaws or through an  agreement,  a vote of
stockholders,  or a vote of disinterested directors and may create a fund of any
nature to secure its indemnification obligations

         Section  24.1 of the  Bylaws  of the  Company  relates  to third  party
actions. The Company has the power to indemnify any person who was or is a party
or is  threatened  to be made a party to any  threatened,  pending or  completed
action or proceeding,  whether civil, criminal,  administrative or investigative
(other than an action by or in the right of the Company),  by reason of the fact
that he is or was a representative  of the Company,  or is or was serving at the
request  of the  Company as a  representative  of  another  domestic  or foreign
corporation for profit or not-for-profit,  partnership,  joint venture, trust or
other enterprise, against expenses (including attorneys' fees), judgments, fines
and  amounts  paid in  settlement  actually  and  reasonably  incurred by him in
connection  with the  action or  proceeding  if he acted in good  faith and in a
manner he reasonably believed to be in, or not opposed to, the best interests of
the Company  and,  with respect to any criminal  proceeding,  had no  reasonable
cause to believe his  conduct was  unlawful.  The  termination  of any action or
proceeding by judgment,  order,  settlement or conviction or upon a plea of nolo
contendere or its equivalent  shall not of itself create a presumption  that the
person did not act in good faith and in a manner that he reasonably  believed to
be in, or not opposed to, the best interests of the Company and, with respect to
any criminal  proceeding,  had reasonable  cause to believe that his conduct was
unlawful.

         Section  24.2  of the  Bylaws  of the  Company  relates  to  derivative
actions.  The  Company  has the power to  indemnify  any  person who was or is a
party,  or is  threatened  to be made a party,  to any  threatened,  pending  or
completed  action by or in the right of the Company to procure a judgment in its
favor by reason of the fact that he is or was a representative of the Company or
is or was serving at the request of the Company as a  representative  of another
domestic or foreign corporation for profit or not-for-profit, partnership, joint
venture, trust or other enterprise, against expenses (including attorneys' fees)
actually  and  reasonably  incurred  by him in  connection  with the  defense or
settlement of the action if he acted in good faith and in a manner he reasonably
believed  to be in,  or not  opposed  to,  the best  interests  of the  Company.
Indemnification  may not be made under this  section of the Bylaws in respect of
any claim, issue or matter as to which the person has been adjudged to be liable
to the Company  unless and only to the extent that the court of common  pleas of
the judicial district embracing the county in which the registered office of the
Company is located or the court in which the action was brought  determines upon
application  that,  despite the adjudication of liability but in view of all the
circumstances  of the case,  the person is fairly  and  reasonably  entitled  to
indemnity  for the expenses  that the court of common pleas or other court deems
proper.

         Section 24.3 of the Bylaws of the Company relates to when a  person  is
entitled to mandatory


<PAGE>



indemnification.  To the extent  that a  representative  of the Company has been
successful  on the merits or  otherwise  in defense of any action or  proceeding
referred to in Sections 24.1 (relating to third party actions) or 24.2 (relating
to derivative  actions) or in defense of any claim, issue or matter therein,  he
shall be indemnified against expenses  (including  attorneys' fees) actually and
reasonably incurred by him in connection therewith.

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

   
Item 25.  Other Expenses of Issuance and Distribution.

         The  estimated   expenses,   other  than  underwriting   discounts  and
commissions, in connection with the Offering are as follows:

<TABLE>
<CAPTION>

<S>      <C>                                                                                               <C>     
*        Special counsel and local counsel legal fees..........................................            $ 32,500
*        Printing..............................................................................               7,500
*        Postage and mailing...................................................................              10,000
*        Accounting fees.......................................................................              10,000
*        SEC Registration Fee..................................................................               1,075
*        NASD Fairness Filing..................................................................               1,000
*        Blue Sky legal and filing fees........................................................               5,000
*        Underwriter's expenses, including legal fees..........................................             125,000
*        Stock Certificates....................................................................               1,000
*        Reimbursable and other expenses.......................................................              16,925
                                                                                                             ------
*        TOTAL.................................................................................            $210,000
                                                                                                            =======

</TABLE>

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

Item 27.  Exhibits.

         The  exhibits  filed  as  part of this  Registration  Statement  are as
follows:

  (a)     List of Exhibits:
   
           1.1     Form of Agency Agreement with Hopper Soliday & Co., Inc.*

           1.2     Form of Selected Dealers Agreement*

           3(i)    Articles of Incorporation of Emclaire Financial Corp.*

           3(ii)   Bylaws of Emclaire Financial Corp.*

           4       Specimen Stock Certificate of Emclaire Financial Corp.*

 -------------
 *  Previously filed.


<PAGE>




           5.1     Opinion of Malizia,  Spidi,  Sloane  &  Fisch, P.C. regarding
                   legality of securities registered*

          10       Purchase and Assumption Agreement Between Mellon  Bank,  N.A.
                   as Seller and Farmers National Bank of Emlenton as  Purchaser
                   dated as of May 3, 1996*

          11       Statement  re:  Computation  of  Per  Share  Earnings  (see 
                   "Selected Financial Data - Summary  of  Operations"  and  the
                   Notes  to  Consolidated  Financial Statements included in the
                   Prospectus in Part I of this Registration Statement.)*

          21       Subsidiaries of the Registrant (See "Business - Subsidiaries"
                   included in the Prospectus  in  Part  I  of this Registration
                   Statement.)*

          23.1     Consent of Malizia, Spidi, Sloane & Fisch, P.C. (contained in
                   its opinion filed as Exhibit 5.1)*

          23.2     Consent of S.R. Snodgrass, A.C.

          24       Power of Attorney (reference is made to the signature page)*

          99.1     Stock Order Form

          99.2     Marketing Materials

         -------------
         *  Previously filed.

    

Item 28.  Undertakings.

         The undersigned registrant hereby undertakes:

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

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

                   (ii)  Reflect  in the  prospectus  any facts or events  which
individually or together,  represent a fundamental  change in the information in
the  registration  statement.  Notwithstanding  the  foregoing,  any increase or
decrease  in  volume  of  securities  offered  (if the  total  dollar  value  of
securities offered would not exceed that which was registered) and any deviation
from  the  low or  high  end of the  estimated  maximum  offering  range  may be
reflected in the form of prospectus  filed with the Commission  pursuant to Rule
424(b) if, in the aggregate,  the changes in volume and price  represent no more
than a 20  percent  change  in the  maximum  offering  price  set  forth  in the
"Calculation of Registration Fee" table in the effective registration statement.

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

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


<PAGE>



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

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

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


<PAGE>



                                   SIGNATURES

         In accordance with the  requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements  for filing on Form SB-2 and authorized  this  registration
statement  to be  signed  on its  behalf  by the  undersigned,  in the  City  of
Emlenton, Commonwealth of Pennsylvania, on October 16, 1996.

                                  EMCLAIRE FINANCIAL CORPORATION



                                  By: /s/ Ronald L. Ashbaugh
                                      ------------------------------------------
                                      Ronald L. Ashbaugh
                                      President
                                      (Duly Authorized Representative)

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

         In accordance with the requirements of the Securities Act of 1933, this
registration  statement  has been signed below by the  following  persons in the
capacities indicated on October 16, 1996



/s/ Ronald L. Ashbaugh              /s/ John J. Boczar
- -----------------------------       --------------------------------------------
Ronald L. Ashbaugh                  John J. Boczar
President                           Treasurer
(Principal Executive Officer)       (Principal Financial and Accounting Officer)



/s/ Dr. Clinton R. Coulter          /s/ David L. Cox
- -----------------------------       --------------------------------------------
Dr. Clinton R. Coulter              David L. Cox
Director                            Vice President and Director



/s/ Bernadette H. Crooks            /s/ George W. Feeman
- -----------------------------       --------------------------------------------
Bernadette H. Crooks                George W. Freeman
Director                            Director



/s/ Rodney C. Heeter                /s/ Robert L. Hunter
- -----------------------------       --------------------------------------------
Rodney C. Heeter                    Robert L. Hunter
Director                            Director


<PAGE>



                               SIGNATURES (cont.)



/s/ J. Michael King                 /s/ John B. Mason
- -----------------------------       --------------------------------------------
J. Michael King                     John B. Mason
Director                            Director



/s/ Elizabeth C. Smith
- -----------------------------
Elizabeth C. Smith
Director


<PAGE>


   
    As filed with the Securities and Exchange Commission on October 16, 1996
    
                           Registration No. 333-11773

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
   
                                 AMENDMENT NO. 3
    
                                       TO
                                   EXHIBITS TO
                                    FORM SB-2

                             Registration Statement
                                    Under the
                             Securities Act of 1933



                            EMCLAIRE FINANCIAL CORP.
- --------------------------------------------------------------------------------
                 (Name of Small Business Issuer in Its Charter)

Pennsylvania                                 6021                 25-160691
- --------------------------------------------------------------------------------
(State or Other jurisdiction of        (Primary Standard      (I.R.S. Employer
incorporation or organization)    Industrial Classification  Identification No.)
                                         Code Number)

              612 Main Street, Box D, Emlenton, Pennsylvania 16373
                                 (412) 867-2311
- --------------------------------------------------------------------------------
          (Address and telephone number of principal executive offices)

                          Ronald L. Ashbaugh, President
                            Emclaire Financial Corp.
              612 Main Street, Box D, Emlenton, Pennsylvania 16373
                                 (412) 867-2311
- --------------------------------------------------------------------------------
            (Name, address and telephone number of agent for service)

                  Please send copies of all communications to:
                            Gregory A. Gehlmann, Esq.
                            Michael W. Zarlenga, Esq.
                      MALIZIA, SPIDI, SLOANE & FISCH, P.C.
           1301 K Street, N.W., Suite 700 East, Washington, D.C. 20005



        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:

 As soon as practicable after this Registration Statement is declared effective.


<PAGE>

<TABLE>
<CAPTION>


                         INDEX TO EXHIBITS TO FORM SB-2

EXHIBIT                    DOCUMENT
- -------                    --------
   
<S>           <C>                                                         
 1.1          Form of Agency Agreement with Hopper Soliday & Co., Inc.*

 1.2          Form of Selected Dealers Agreement*

 3(i)         Articles of Incorporation of Emclaire Financial Corp.*

 3(ii)        Bylaws of Emclaire Financial Corp.*

 4            Specimen Stock Certificate of Emclaire Financial Corp.*

 5            Opinion of Malizia, Spidi, Sloane & Fisch, P.C. regarding legality of securities registered*

10            Purchase and Assumption Agreement Between Mellon Bank, N.A. as Seller and Farmers
              National Bank of Emlenton as Purchaser dated as of May 3, 1996*

11            Statement re: Computation of Per Share Earnings (see "Selected Financial Data - Summary
              of Operations" and the Notes to Consolidated Financial Statements included in the Prospectus
              in Part I of this Registration Statement.)*

21            Subsidiaries of the Registrant (See "Business - Subsidiaries" included in the Prospectus in
              Part I of this Registration Statement.)*

23.1          Consent of Malizia, Spidi, Sloane & Fisch, P.C. (contained in its opinion filed as Exhibit
              5)*

23.2          Consent of S.R. Snodgrass, A.C.

24            Power of Attorney (reference is made to the signature page)*

99.1          Stock Order Form

99.2          Marketing Materials
</TABLE>

- -------------
*  Previously filed.
    






  
<PAGE>


                      [Letterhead of S.R. Snodgrass, A.C.]


                          INDEPENDENT AUDITOR'S CONSENT



We  consent  to the  use in  this  Amendment  No.  3 to  Registration  Statement
333-11773 of Emclaire  Financial Corp. on Form SB-2 of our report dated February
16, 1996,  except for Note 15, as to which the date is June 20, 1996,  appearing
in the Prospectus, which is part of this Registration Statement.

We also  consent to the  reference  to us under the  headings  "Experts" in such
Prospectus.

/s/S.R. Snodgrass, A.C.




S.R. Snodgrass, A.C.
Wexford, PA
October 11, 1996


                            EMCLAIRE FINANCIAL CORP.
           (HOLDING COMPANY FOR THE FARMERS NATIONAL BANK OF EMLENTON)

                          STOCK SUBSCRIPTION AGREEMENT
                          ----------------------------

    Your Properly Completed Stock Subscription Agreement Must Be Returned To:
          Emclaire Financial Corp., 612 Main Street, Emlenton, PA 16373

This  Stock  Subscription  Agreement,  properly  executed  and with the  correct
payment,  must be received for the Offering  Termination Date, which is expected
to be ________________p.m. on __________________, 1996, but may be earlier or as
late as , 1996, at the discretion of the Company, in accordance with  provisions
described in the Prospectus.

                                NUMBER OF SHARES
Fill in the number of shares of Common  Stock you wish to purchase and the Total
Purchase Price.  The minimum order is 100 shares and the maximum order is 10,000
shares. The purchase price is $13.50 per share.

                               STOCK REGISTRATION
Print the name(s) in which you want the stock  registered.  See the registration
guidelines in this package for instructions. Enter the Social Security Number of
Tax I.D.  Number of one of the registered  owners.  Only one number is required.
Indicate  the  manner  in  which  you wish to take  ownership  by  checking  the
appropriate  box. If necessary,  check  "other" and write in such  ownerships as
corporation,  trust or estate.  If stock is purchased  for a trust,  date of the
agreement and trust title must be included.

                                     PAYMENT
Enclose a check,  bank draft or money order made payable to "Emclaire  Financial
Corp."  in the  amount of the  Total  Purchase  Price.  All  subscription  funds
received and accepted by the Company will be deposited into an escrow account at
the Farmers National Bank of Emlenton.

                                TELEPHONE NUMBERS
Please  enter  a  daytime  and an  evening  telephone  number  where  you may be
contacted in the event that we cannot process your Stock Subscription  Agreement
as given.

                                 ACKNOWLEDGEMENT
Please sign and date the Stock  Subscription  Agreement.  When  subscribing as a
custodian, corporate officer, etc., please add your signature and title.

                                                          Total
Number of                     Price Per                   Purchase
Shares                        Share                       Price

                 x           13.50 =                      $
- ------------                                               ---------------------

                                                          Individual
- ----------------------------------------------     ------
Name(s) in which the stock is to be registered

                                                          Joint Tenants WROS
- ----------------------------------------------     ------
Name(s) in which the stock is to be registered

                                                          Uniform Gift to Minors
- ----------------------------------------------     ------
Street Address

                                                          Other
                                                   ------      -----------------
- ----------------------------------------------
City              State             Zip


- ----------------------------------------------     -----------------------------
Social Security or Tax ID Number                   Daytime Phone

                                                   -----------------------------
                                                   Evening Phone

                     *PLEASE READ THE BACK OF THIS DOCUMENT*


<PAGE>
This  Stock  Subscription  Agreement,  properly  executed  and with the  current
payment,  must be  received  before  the  Offering  Termination  date,  which is
expected to be _______________ p.m. on ______________,  1996, but may be earlier
or as  late  as  ________________,  1996,  at the  discretion  of the  Bank,  in
accordance with provisions described in the Prospectus.  This Stock Subscription
Agreement  will be  deemed  receivable  upon the date of  delivery  of the Stock
Subscription  Agreement,  with payment, to the address set forth on the front of
this page.  This Stock  Subscription  Agreement may be returned by mailing it in
the postage prepaid envelope.

I (We) (hereinafter referred to as the "Undersigned") acknowledge receipt of the
Prospectus and any supplements thereto. The Undersigned  understands that, after
receipt by the Company,  this Stock Subscription  Agreement may not be modified,
withdrawn  or revoked  without the consent of the  Company.  The Company has the
right to accept or  reject,  in whole or in part,  this  Subscription  Agreement
prior to the consummation of the Offering. If this Stock Subscription  Agreement
is  rejected  in whole or in part,  the  applicable  subscription  funds will be
promptly  returned  to the  subscriber.  This Stock  Subscription  Agreement  is
binding,  after  acceptance  by the  Company,  upon  the  heirs,  estate,  legal
representatives, assigns and successors of the Undersigned and shall survive the
death, disability or dissolution of the Undersigned.  The Undersigned agrees not
to transfer or assign the Common Stock except in accordance  with all applicable
laws.

The  provision  in this Stock  Subscription  Agreement  shall be  construed  and
enforced  according t the laws of the State of Pennsylvania.  In the event there
is any conflict  between the  Prospectus  and any  supplements  thereto and this
Stock   Subscription   Agreement  is  executed  on  behalf  of  a   corporation,
partnership,  trust or other entity, the Undersigned has been duly authorized to
execute  this  Stock  Subscription   Agreement  and  all  other  instruments  in
connection  with the  purchase of the Common  stock,  and the  signature  of the
Undersigned  is  binding  upon  such  corporation,  partnership,  trust or other
entity.  The  Company  retains  the  right  to  request  the  production  of  an
appropriate  certification  for  said  authorization.  This  Stock  Subscription
Agreement constitutes the entire agreement among the parties hereto with respect
to the subject matter hereof and may be amended only in writing  executed by the
party to be bound thereby.

                                NASD AFFILIATION
Under the regulations of the National  Association of Securities  Dealers,  Inc.
("NASD"), certain persons may not be eligible to purchase shares.

If you are an owner,  director,  officer,  partner,  agent or employee of a NASD
member  firm or an  associate  or a member of the  immediate  family of any such
person, please initial at the following line.  _____________

If you are a senior officer of a bank,  savings and loan institution,  insurance
company,  registered investment company,  registered investment advisory firm or
any  other  institutional  type  account;  or a person  who is  employed  in the
securities department of any such institution or who otherwise may influence the
buying and/or selling of securities by any of such institutions;  or a member of
the immediate family of any such person, please initial at the following line.
_________________

                                 SUBSTITUTE W-9
I (We) am/are not subject to backup withholding either (1) because I (we) am/are
exempt from back-up  withholding,  (2) I (we) have not been notified that I (we)
am/are  subject  to back-up  withholding  as a result of a failure to report all
interest on dividends,  or (3) the Internal Revenue Service has notified me (us)
that I (we) am/are no longer subject to back-up withholding. (You must cross out
2 if the IRS notified you that you are currently subject to backup withholding.)

                                 ACKNOWLEDGEMENT

I (WE) ACKNOWLEDGE THAT THIS SECURITY IS NOT A SAVINGS ACCOUNT OR DEPOSIT AND IS
NOT FEDERALLY INSURED AND IS NOT GUARANTEED BY THE FEDERAL GOVERNMENT.

I (we) further certify that I (we) received a Prospectus prior to purchasing the
Common  Stock  of  Emclaire  Financial  Corp.  and  acknowledge  the  terms  and
conditions  described  therein.  The  Prospectus  that I (we) received  contains
disclosure concerning the nature of the security being offered and describes the
risks involved in the investment. See "Risk Factors" on pages 1 through 3 of the
Prospectus.

Under the penalties of perjury,  I (we) certify that the  information  contained
herein,  including the Social Security Number or Taxpayer  Identification Number
given above, is true, correct and complete.


- --------------------------   ---------------------------------------------------
Signature        Date        Signature (if second signature is required)    Date

          THIS STOCK SUBSCRIPTION AGREEMENT IS NOT VOID UNLESS SIGNED.
   FOR ASSISTANCE, PLEASE CALL THE STOCK INFORMATION CENTER AT (412) 867-2311
<PAGE>



                         Stock Registration Guidelines
                         -----------------------------

For reasons of clarity and  standardization,  the stock  transfer  industry  has
developed uniform stockholder  registrations which we utilize in the issuance of
your stock  certificate(s)  for the  Common  Stock.  If you have any  questions,
please  consult your legal advisor

Stock  ownership must be registered in one of the following manners: 

Individual:  

Avoid the use of two initials.  Include the first given name, middle initial and
last  name of the  stockholder.  Omit  words of  limitation  that do not  affect
ownership rights such as "special  account," "single man," "personal  property,"
etc.

Joint:  

Joint  ownership  of stock by two or more  persons  shall  be  inscribed  on the
certificate with one of the following types of ownership. Names should be joined
by "and," do not  connect  with "or." Omit  titles  such as "Mrs.,"  "Dr.," etc.
Joint Tenants - Joint Tenancy with Right of  Survivorship  and not as Tenants in
Common may be  specified  to identify  two or more  owners  where  ownership  is
intended to pass automatically to the surviving  tenant(s).  Tenants in Common -
Tenants in Common may be specified to identify two or more owners. When stock is
held as tenancy in common,  upon the death of one  co-tenant,  ownership  of the
stock  will  be held  by the  surviving  co-tenant(s)  and by the  heirs  of the
decreased  co-tenant.  All parties  must agree to the transfer or sale of shares
held in this form of ownership.

Uniform Gifts To Minors:

Stock may be held in the name of a custodian for a minor under the Uniform Gifts
to Minors laws of the individual states. There may be only one custodian and one
minor designated on a stock certificate.  The standard abbreviation of custodian
is "CUST," while the  description  "Uniform  Gifts to Minors Act" is abbreviated
"UNIF GIFT MIN ACT." Standard U.S. Postal Service state abbreviations  should be
used to describe the appropriate state. For example, stock held by John P. Jones
under the Delaware Uniform Gifts to Minors Act will be abbreviated:

      JOHN P. JONES CUST SUSAN A. JONES
      UNIF GIFT MIN ACT DE

Fiduciaries:

Stock held in a fiduciary capacity must contain the following:

1.    The name(s) of the fiduciary -

      -     If an individual, list the first given name, middle initial, and 
            last name.
      -     If a corporation, list the corporate title.
      -     If an individual and a corporation, list the corporation's title 
            before the individual.


<PAGE>


2.    The fiduciary capacity -

      -  Administrator  -  Committee -  Trustee                     -  Custodian
      -  Conservator    -  Executor  -  Personal Representative

3.    The type of document governing the fiduciary relationship. Generally, such
      relationships  are  either  under  a form of  living  trust  agreement  or
      pursuant to a court  order.  Without a document  establishing  a fiduciary
      relationship, your stock may not be registered in a fiduciary capacity.

4.    The  date  of  the  document  governing  the  relationship.  The  date  of
      the document need not be used in the description of a trust  created  by a
      will.

5.    Either of the following:

      The name of the maker, donor or testator

                  or

      The name of the beneficiary

      Example of Fiduciary Ownership:

      John D. Smith, Trustee for Tom A. Smith

      Under Agreement Dated 6/9/74

6.    The taxpayer identification number if a trust.

This Stock Subscription Agreement is neither an offer to sell nor a solicitation
of an offer to buy  securities.  The  Offering  is made only by the  Prospectus.
These securities are not bank deposits, are not obligations of, or guaranteed by
any bank,  are not  insured  or  guaranteed  by the  Federal  Deposit  Insurance
Corporation  or any other  governmental  agency,  and involve  investment  risk,
including the possible loss of principal.



                      [COVER LETTER FOR INITIAL MAILING]

[Date]

Dear Shareholders and Friends:

     We are pleased to announce that Emclaire Financial Corp. (the "Company") is
conducting a common stock offering of up to 200,800 shares. The shares are being
offered to the Company's  shareholders,  customers,  business associates and the
general public. The purchase price is $13.50 per share.

     The  Company  is the  holding  company  for the  Farmers  National  Bank of
Emlenton (the "Bank"), a national banking  association.  The Bank has seven full
service  branch  offices in Venango,  Clarion and Butler  Counties.  At June 30,
1996,  the Company had total  consolidated  assets,  deposits and  stockholders'
equity of $109.4 million, $100.2 million and $9.2 million, respectively.

     Please  read the  enclosed  Prospectus  carefully.  It  includes  important
financial and other  information about the Company and describes the Offering in
detail. To subscribe for shares, please complete the enclosed Stock Subscription
Agreement and submit it, along with full payment of the purchase  price,  to the
Company in the enclosed  postage-paid  return  envelope,  which must be received
before 5:00 p.m. on ________________________.

     If you have questions about the Offering, please call the Stock Information
Center  at (412)  867-2311  and ask to speak  with a  representative  about  the
Emclaire Financial Corp. Stock Offering.

                                         Sincerely,



                                         Ronald L. Ashbaugh
                                         President and Chairman of the Board

RLA/skf
Enclosure

This  letter is neither an offer to sell nor a  solicitation  of an offer to buy
securities.  The Offering is made only by the Prospectus.  These  securities are
not bank deposits,  are not  obligations  of, or guaranteed by any bank, are not
insured or guaranteed by the Federal Deposit Insurance  Corporation or any other
governmental agency, and involve investment risk, including the possible loss of
principal.


<PAGE>



                      [COVER LETTER FOR RESPONSE MAILING]

[Date]

Dear Potential Investor:

      Thank you for your  interest  in  Emclaire  Financial  Corporation's  (the
"Company")  common stock offering of up to 200,800 shares.  The shares are being
offered to the Company's  shareholders,  customers,  business associates and the
general public. The purchase price is $13.50 per share.

      The  Company is the  holding  company  for The  Farmers  National  Bank of
Emlenton (the "Bank"), a national banking  association.  The Bank has seven full
service  branch  offices in Venango,  Clarion and Butler  Counties.  At June 30,
1996,  the Company had total  consolidated  assets,  deposits and  stockholders'
equity of $109.4 million, $100.2 million and $9.2 million, respectively.

      Please read the  enclosed  Prospectus  carefully.  It  includes  important
financial and other  information about the Company and describes the Offering in
detail. To subscribe for shares, please complete the enclosed Stock Subscription
Agreement and submit it, along with full payment of the purchase  price,  to the
Company in the enclosed  postage-paid  return  envelope,  which must be received
before 5:00 p.m. on _____________________.

      If you have any  questions  about  the  Offering,  please  call the  Stock
Information  Center at (412)  867-2311  and ask to speak  with a  representative
about the Emclaire Financial Corp. Stock Offering.

                                      Sincerely,



                                      Ronald L. Ashbaugh
                                      President and Chairman of the Board

RLA/skf
Enclosure

This  letter is neither an offer to sell nor a  solicitation  of an offer to buy
securities.  The Offering is made only by the Prospectus.  These  securities are
not bank deposits,  are not  obligations  of, or guaranteed by any bank, are not
insured or guaranteed by the Federal Deposit Insurance  Corporation or any other
governmental agency, and involve investment risk, including the possible loss of
principal.


<PAGE>



                          [NEWSPAPERS ADVERTISEMENT]

      This announcement is neither an offer sell nor a solicitation of offers to
buy the stock of  Emclaire  Financial  Corp.  The  offering  is made only by the
prospectus which is available upon request.

                               You are Invited to
                    Share in the Future of Community Banking

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

                            Emclaire Financial Corp.
                              (Holding Company for
                     The Farmers National Bank of Emlenton)

                                 200,800 Shares

                                  Common Stock

                                $13.50 per Share

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

                        WE ARE NOW OFFERING COMMON STOCK

    To learn more about buying shares of Emclaire Financial Corp., please...

                            Call us at (412) 867-2311
                                       OR
           Clip the coupon and mail it to our Stock Information Center

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

                                      LOGO

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

                                 (Coupon layout)


<PAGE>



                [Community Meeting Invitation and Advertisement]

                                      LOGO

           (Holding company for The Farmers National Bank of Emlenton)

   You are cordially invited to a Community Information Meeting and Reception

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

        Please join the Board of Directors and Senior Management Team of
     Emclaire Financial Corp. at one of the community information meetings
          listed below. We will tell you more about our commitment to
          community banking and our stock offering. To reserve a place
       for yourself and your friends who may have an interest in becoming
                   a shareholder of Emclaire Financial Corp.,
                       please call us at (412) 867-2311.


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

                           Dates, Times and Locations






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


                                      LOGO

                    Share in the Future of Community Banking

        This announcement is neither an offer to sell nor a solicitation
             of offers to buy the stock of Emclaire Financial Corp.
              The offering is made only by the prospectus which is
                             available upon request.


<PAGE>










                             [Q & A Brochure Cover]






                               Share in the Future
                              of Community Banking



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

                               Questions & Answers
                            About Our Stock Offering


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







                                      Logo

           (Holding Company for The Farmers National Bank of Emlenton)

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



<PAGE>



                                  INTRODUCTION

Emclaire  Financial Corp. (the "Company") is the holding company for The Farmers
National Bank of Emlenton.

The  Company  is raising a maximum of $2.71  million  of  additional  capital by
offering up to 200,080 shares of common stock ("Common Stock").

Some of the most  frequently  asked questions about the Company and the Offering
are outlined below.

INFORMATION ABOUT EMCLAIRE FINANCIAL CORP.

Q. What is the background of the Company?

A. The Company is a bank holding company headquartered in Emlenton, Pennsylvania
and is the  holding  company  for The Farmers  National  Bank of  Emlenton  (the
"Bank"). The Bank has seven full service offices located in Venango, Clarion and
Butler Counties. As of June 30, 1996, the Company had total consolidated assets,
deposits  and  shareholders'  equity of  approximately  $109.4  million,  $100.2
million and $9.2 million, respectively.

The Bank provides a wide range of community  banking  services for consumers and
small to medium-size companies.  Lending is concentrated in residential mortgage
and other real estate  loans,  commercial  and  agricultural  loans and consumer
loans to local  borrowers.  The Company's  lending and investing  activities are
funded  principally  by  deposits  obtained  through  its retail  branch  office
network.

The Bank's  approach is that of a community  bank --  development  of  long-term
customer   relationships,   personalized   service,   convenient  locations  and
convenient hours of operation.

Q. What have been the Company's results of operations?

A. The Company reported net income of approximately  $1.172 million for the year
ended December 31, 19956,  which  represents a return on average assets of 1.10%
and a return on average equity of 13.56%.

For the six months  ended June 30,  1996,  the  Company  reported  net income of
$501,000,  representing  an annualized  return on average assets of 1.00% and an
annualized return on average equity of 10.86%.


<PAGE>



                                  THE OFFERING

GENERAL

The  Company is offering up to 200,800  shares of Common  Stock in an  Offering,
through which the Company's  shareholders,  customers and the general public may
subscribe for shares.

The  Offering  will  conclude on  _________________________,  unless the Company
extends the Offering for up to an additional  _______ days.  The Company may, in
its sole  discretion,  increase  the number of shares to  230,800  shares in the
event shares are  oversubscribed  in the  Offering.  The  additional  shares are
referred to as the "Over-allotment Reserve."

Q. How will the net proceeds of the Offerings be used?

A. The net proceeds to the Company from the  Offerings  are estimated to be $2.5
million,  if all 200,800 shares are sold. The Company  intends to contribute the
net  proceeds  to the Bank as  additional  capital  to  support  the  growth and
expansion of the Bank.

Q. How many shares are being  offered,  and is there a minimum  number of shares
that must be  subscribed  for by  investors in order for the Company to complete
the Offerings and receive proceeds?

A. The Company is offering up to 200,800 shares  (excluding  the  Over-allotment
Reserve) of Common Stock. There is no minimum of shares which must be subscribed
for in order for the  Offering to close and  proceeds to be  distributed  to the
Company.  All  subscriptions  are  irrevocable  upon  receipt  by  the  Company,
regardless  of the  aggregate  number of shares which may be  subscribed  for by
investors  and even if the market  price of the  Common  Stock  falls  below the
purchase price during the period of the Offering.  In the Offering,  the minimum
number of shares that may be  subscribed  for per investor is 100 shares and the
maximum  number per investor is 10,000  shares,  unless  waived by the Company's
Board of Directors.

PRICING

Q. What is the Offering  Price per share of the Common Stock in the Offering and
how was the Offering Price determined?

A. The  Offering  Price per share is $13.50.  The  Offering  Price of the Common
Stock has been  determined by the Board of Directors of the Company after taking
into  account  various  factors  including  prevailing  market  conditions,  the
Company's  earnings and current  financial  position,  the Company's  prospects,
recent trading  history of the Common Stock,  current  stockholders'  equity per
share  and the  value  of  similar  securities.  The  Offering  Price  does  not
necessarily  reflect the price at which the Common Stock may trade following the
Offering.


<PAGE>



Q. Must I pay a commission when buying the shares?

A. No  brokerage  commission  or fee  will be  charged  to  subscribers  for the
purchase of Common Stock in the Offering.  The Company is responsible for paying
all of the expenses of the Offering.

ORDERING

Q. How do I pay for the Common Stock?

A.  Subscribers  must complete and submit to the Company the Stock  Subscription
Agreement.  Subscribers  should  make  payment  in the  amount of the  aggregate
purchase  price,  by check payable to "Emclaire  Financial  Corp.".  Payment for
shares of Common Stock may be made (i) if delivered in person,  (ii) by check or
money order  payable to the Company,  or (iii) by wire  transfer of funds to the
escrow  account  maintained  by the  Company  for such  purposes  at The Farmers
National Bank of Emlenton,  Account No. ________________;  ABA No. ____________.
For orders or  subscriptions  of $25,000 or more,  payments must be made by wire
transfer,  certified  check,  cashier's  check or money order. An executed Stock
Subscription  Agreement,  once  received by the  Company,  may not be  modified,
amended or rescinded  without the consent of the Company.  All funds received in
payment  of the  purchase  price will be held by the  Company in a  non-interest
bearing escrow account at the Bank. Remittance to the Company may be made in the
enclosed postage paid return envelope.

Q. What are the purchase limitations?

A. Each  investor in the Offering is required to subscribe  for a minimum of 100
shares.  The maximum  subscription  for each  investor in the Offering is 10,000
shares, unless waived by the Company's Board of Directors.  The Company reserves
the right to accept or  reject,  in whole or in part,  any  subscription  in the
Offering.

Q. How do I purchase common stock through an IRA?

A. You may establish a  self-directed  IRA through a  broker-dealer,  or another
fiduciary of your choosing.  Call the Stock Information  Center and speak with a
representative  for assistance with IRA orders.  IRA  transactions can take some
time, so contact the Stock Information Center early.

TIMING

Q. When is the Offering expected to conclude?

A. The Offering is expected to  terminate  at 5:00 P.M. on  ___________________,
unless  extended  by the Company for up to an  additional  30 days.  The Company
reserves the right to terminate the Offering,  without prior notice, at any time
after ____________________.


<PAGE>



Q. When will I receive my stock certificate?

A. Stock certificates for shares subscribed for and accepted by the Closing Date
are expected to be issued within 15 days after such date.

AFTERMARKET

Q. How is the Company's stock traded?

A. Prior to the  Offering,  there has been no public market for the Common Stock
of the Company.  Although there can be no assurance,  the Company  expects that,
following the Offering,  the Common Stock will be traded in the over-the-counter
market  ("OTC")  through the OTS  "Electronic  Bulletin  Board." There can be no
assurance, however, that an active trading market will develop or, if developed,
will be sustained following the Offering. Hopper Soliday has advised the Company
that, upon completion of the Offering, it intends to make a market in the Common
Stock, subject to market conditions.

Q. Will dividends be paid on the common stock?

A. The Company has paid cash  dividends  every year since its formation in 1989.
It is the present intention of the Board of Directors to continue to pay regular
quarterly cash dividends.

The Company paid annual  dividends  of 0.55 cents per share in 1995  (includes a
$0.15 per share special dividend). The Company paid quarterly dividends of $0.10
in the  first  quarter  of 1996 and  $0.11  per  share in the  second  and third
quarters of 1996.

Payments of dividends is dependent  upon a number of factors  considered  by the
Board of  Directors,  including  certain  regulatory  considerations,  operating
results, financial condition and general business conditions.

Q. In the future, how can I purchase additional shares or sell shares?

A. Shares may be traded through any stockbroker. A commission may be charged for
trades  through a stockbroker.  Hopper  Soliday  intends to make a market in the
stock after the offering, subject to market conditions.

FURTHER INFORMATION

Q. How can I get additional information about the Offering?

A. You may obtain  additional  information about the Offerings by contacting the
Stock Information Center at (412) 867-2311.

This  Questions  and  Answers  Pamphlet  is  neither  an  offer  to  sell  nor a
solicitation  of an offer to buy  securities.  The  Offering is made only by the
Prospectus.  The  shares  of  Common  Stock  are  not  bank  deposits,  are  not
obligations  of, or guaranteed by the bank, are not insured or guaranteed by the
Federal Deposit  Insurance  Corporation or any other  governmental  agency,  and
involve investment risk, including the possible loss of principal. Copies of the
Prospectus  may be  obtained by calling  the Stock  Information  Center at (412)
867-2311. See the "Special Risk Considerations"  section of the Prospectus for a
discussion of certain matters that should be considered carefully by prospective
purchasers of the Common Stock.




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