EMCLAIRE FINANCIAL CORP
SB-2, 1996-09-11
NATIONAL COMMERCIAL BANKS
Previous: DEFINED ASSET FDS MUNICIPAL INVT TR FD AMT MON PYMT SER 13, 485BPOS, 1996-09-11
Next: BARRINGER LABORATORIES INC, S-3, 1996-09-11




   As filed with the Securities and Exchange Commission on September 11, 1996
                           Registration No. 333-______

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    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. [  ]

<TABLE>
<CAPTION>
                       CALCULATION OF REGISTRATION FEE(1)
- --------------------------------------------------------------------------------------------------------
Title of Each Class of     Amount to be      Proposed         Proposed Maximum             Amount of
Securities Being Registered Registered    Offering Price  Aggregate Offering Price(2)  Registration Fee
- --------------------------------------------------------------------------------------------------------
Common Stock,
<S>                           <C>             <C>                <C>                        <C>       
$1.25 Par Value               230,800         $ 13.50            $ 3,115,800                $ 1,074.42
========================================================================================================
</TABLE>

(1)     Includes 30,000 shares that may be issued pursuant to an  over-allotment
        reserve  to enable  the  Company,  in its sole  discretion,  to  satisfy
        unfilled orders in the Offering.
(2)     Estimated solely for purposes of determining the registration fee.


<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  15  day  period.  Prior  to the
Offering, there has been no public market for the Common Stock.

         All  subscriptions  are  irrevocable.  No minimum sale of shares by the
Company  is  required.  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.


<PAGE>


<TABLE>
<CAPTION>


================================================================================================================
                          Offering                    Estimated Underwriting            Estimated Proceeds to
                           Price                Commissions and Other Expenses (1)             Company
- ----------------------------------------------------------------------------------------------------------------
<S>                        <C>                               <C>                             <C>   
Per Share ..........       $13.50                            $1.25                           $12.25
- ----------------------------------------------------------------------------------------------------------------
Total (2)...........       $2,710,800                        $250,000                        $2,460,800
================================================================================================================
</TABLE>

(1)      Includes $125,000 of estimated  underwriting  commissions to be paid to
         Hopper Soliday 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 $262,150 and estimated  proceeds to the Company would
         be $2,853,650. 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 which 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
                                  commercial   bank,   offering   a  variety  of
                                  financial  services  to meet the  needs of the
                                  communities  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 these percentages are
                                  in excess of national and peer group  averages
                                  for  similar  institutions  and also  believes
                                  that the Bank's focus on personalized customer
                                  service   is  the   primary   reason  for  the
                                  relatively high percentages. This base of core
                                  deposits  is  relatively  stable  and low cost
                                  compared  to  funding  via   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.......................    $2,460,800(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.  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.

Risk Factors..................    See "Risk Factors."

                                      (ii)


<PAGE>




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.   Regulatory   approval  of  the
                                  acquisition  was  obtained  from the Office of
                                  the  Comptroller  of the  Currency on July 26,
                                  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.

Proposed OTC Electronic Bulletin
Board Symbol..................

(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                                At December 31,
                                                June 30,      ------------------------------------------------------------       
                                                  1996           1995          1994        1993         1992        1991
                                              ------------    ---------   ---------     ---------    ---------   ---------
<S>                                                <C>          <C>           <C>         <C>          <C>          <C>   
Net loans as percent of deposits...........        66.27%       71.55%        72.05%      69.82%       71.17%       57.52%
Allowance for loan losses to total loans...         1.14         1.07          1.07        1.04         0.95         1.04
Equity to assets...........................         8.40         9.16          8.43        7.80         7.27         6.81
Non-performing loans to total 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%
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
Return on average assets ............       1.00     1.10     1.10     1.12     1.11     1.01     0.66
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"),  which was approved by the OCC
of the Currency on July 26, 1996. Under the terms of the Branch Acquisition, the
Bank agreed to acquire certain assets of $243,000, assume deposit liabilities of
$18.3 million (less a premium of 10% of deposit liabilities assumed) and receive
the net  proceeds  in  cash.  The  Branch  Acquisition  will be  consummated  on
September  20,  1996 and will be  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)

<TABLE>
<CAPTION>
                                                Emclaire                                   Pro Forma
                                               Financial                                  Consolidated
                                                 Corp.              Adjustments             Company
                                               ---------            -----------           ------------
                                                                  (In Thousands)

ASSETS
<S>                                           <C>                <C>                       <C>      
  Cash and due from banks                     $   4,057          $     175 (1)             $   4,232
  Federal funds sold                                                12,267 (1)                12,267
  Investment securities:
    Available for sale                           23,045                                       23,045
    Held to maturity                             15,621                                       15,621
  Loans                                          63,446                                       63,446
  Less: allowance for loan losses                 (724)                                        (724)
  Premises and equipment                          2,140                 68 (1)                 2,208
  Intangible assets                                 273              1,835 (1)                 2,108
  Other assets                                    1,540                                        1,540
                                                -------                                     --------
     Total Assets                              $109,398                                    $ 123,743
                                                =======                                     ========
LIABILITIES
  Non-interest bearing demand                   $14,121              1,934 (1)                16,055
  Interest bearing demand                        11,675              2,991 (1)                14,666
  Savings                                        13,549              1,512 (1)                15,061
  Money market                                   16,788              2,491 (1)                19,279
  Certificates of deposit                        38,517              9,417 (1)                47,934
                                                 ------                                     --------
     Total Deposits                              94,650                                      112,995
  Short-term borrowings                           5,000             (4,000)(2)                 1,000
  Capital lease obligation                          124                                          124
  Other liabilities                                 433                                          433
                                                -------                                     --------
     Total Liabilities                          100,207                                      114,552
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                                   $  123,743
                                                =======                                    =========
      Stockholders' Equity
</TABLE>

(1) Branch Acquisition in Knox, Pennsylvania.  Intangible assets consist of core
deposit intangible of $______,  non-compete  agreement of $ ______, and goodwill
of $______.  The core deposit, the non-compete  agreement,  and goodwill will be
amortized over a period of ________, _________, and ________, 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>




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. 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,"
under the  symbol  "__________."  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,  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."

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  ______________
shares. Accordingly, assuming that the directors and executive officers purchase
such  shares,  such  persons  would  beneficially  own an aggregate of _________
shares of Common Stock or  approximately  ____% of the outstanding  Common Stock
following the Offering (assuming no exercise of Hopper Soliday's  over-allotment
option).  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

                                       -2-


<PAGE>



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."

Ability to Extend Offering Period

         Sales to the public  will be  solicited  on a "best  efforts"  basis by
certain  directors  and  executive  officers of the Company and Hopper  Soliday.
Accordingly,  there can be no assurance  that the shares  offered hereby will be
sold.  The Company may extend the Offering  without notice to  subscribers,  for
successive offering 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  $11.65.  This would  represent  an
immediate increase in book value of $0.15 per share to existing shareholders and
an immediate dilution to new investors of $1.85 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  $2.46 million  ($2.85
million if the  Over-allotment  Reserve is  utilized).  The net proceeds will be
available for general  corporate  purposes,  primarily to support future growth,
primarily  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.  Pending their longer-term
uses,  the  net  proceeds  will  be  invested  in  short-term  investment  grade
obligations.

                                       -3-


<PAGE>




                               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," under the symbol "____." 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,  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.

         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.  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

                                       -4-


<PAGE>



and  earnings  thereon.  The  Company  is also  subject to the  requirements  of
Pennsylvania law. See "Description of Capital Stock."

         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.

                                       -5-


<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 shares of the
Common Stock  offered  hereby  (after  giving effect to the payment of estimated
offering expenses):

<TABLE>
<CAPTION>
                                                         Historical Capitalization     Pro Forma Consolidated
                                                             of the Company               Capitalization
                                                         -------------------------     ----------------------
                                                                        (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                        3,218
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                     $ 11,652
                                                                    =======                      =======
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 $12.0 million, respectively.
(3)      The pro forma  presentation  does not show the impact of (a) results of
         operations after the Offering,  or (b) changing market prices of shares
         of Common Stock after the Offering.

                                       -6-


<PAGE>



                      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.

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 current 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 program.

                                       -7-


<PAGE>



         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 decay rates and past
experience.

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

                                       -8-


<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 $100,000 .........     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.

                                       -9-


<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.

                                      -10-


<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.

                                      -11-


<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.

                                      -12-


<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.

         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.

         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.

                                      -13-


<PAGE>



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 June  30,  1996,  approximately  $324,000  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,  plus an  additional
$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."

         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  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

                                      -14-


<PAGE>



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.  It is  anticipated  that the
acquisition  of the Knox office  will  result in an  increase  in  salaries  and
benefits  of  approximately  $7,900 per month.  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. The WAN and teller terminal  projects will increase  equipment  expense
approximately  $75,000 per year. The opening and  acquisition of the two offices
in  Knox,  respectively,  will  increase  occupancy  and  equipment  expense  by
approximately $60,000 annually.

         Other operating  expense declined $64,000 or 11.00% at 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 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

                                      -15-


<PAGE>



$9,000.  It is  anticipated  that other  operating  costs will  increase  as the
purchase of the Knox office is completed,  principally costs associated with the
amortization of the purchase  premium which could total  approximately  $190,000
annually.

         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 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 these 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,

                                      -16-


<PAGE>



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
program.

         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 the  increase of accrued
interest receivable due to the 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,  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

                                      -17-


<PAGE>



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.

         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.
<TABLE>
<CAPTION>

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

Tier 1 risk-based capital:
<S>                                                         <C>                 <C>   
  Actual.......................................             $9,016              14.39%
  Regulatory requirement.......................              2,495               4.00
                                                             -----              -----
     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%
                                                             =====               ====
</TABLE>



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

                                      -18-


<PAGE>



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 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.

                                      -19-


<PAGE>



                                    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 conduct
by the Company on a consolidated basis is conducted through the Bank, its wholly
owned subsidiary.

         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 anticipates  completing 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 will assume the deposit liabilities of the office and purchase the real
estate,  furniture,  and  equipment.  The Bank will pay 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  will be  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
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%.

                                      -20-


<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 a 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.

                                      -21-


<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

                                      -22-


<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.  Based upon the receipt $2.46 million
in proceeds  from the  Offering,  the Bank expects its lending limit for any one
borrower to increase to $1.83 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>                                                                      

                                      -23-


<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.

         Consumer 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.

                                      -24-


<PAGE>



         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
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:

<TABLE>
<CAPTION>

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

<S>                                                            <C>                  <C>                  <C> 
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

</TABLE>


         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

                                      -25-


<PAGE>



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 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>



                                      -26-


<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 will be repaid from the funds  received  through the assumption of the
Knox office deposit accounts.

                                      -27-


<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, as defined,  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>




                                      -28-


<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>
                                                                     



                                      -29-


<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 comprise
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.

                                      -30-


<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>




                                      -31-


<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.

Subsidiary Activity

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

                                      -32-


<PAGE>



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 six 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
- -----------                        -----------------                      --------------

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

East Brady Office                  Bon Aire Office                        Knox 338 Office
- -----------------                  ---------------                        ---------------
Broad and Brady Streets            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 supermarket,  and is
operated  under a 5 year lease with an option to renew.  The branch office to be
acquired,  located on Main Street in Knox,  will be owned by the Bank.  The Bank
also maintains a remote ATM facility located in a supermarket in East Brady.

                                      -33-


<PAGE>



         The Bank  also  owns two  lots  located  on Main  Street  in  Emlenton,
Pennsylvania.  The lots are  currently  used for employee  parking with one site
under   consideration  for  future  expansion  of  the  Bank's  data  processing
operations.

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.

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.

         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 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

                                      -34-


<PAGE>



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.

The Bank

         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."

         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.

                                      -35-


<PAGE>



         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  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.

                                      -36-


<PAGE>



         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.

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

                                      -37-


<PAGE>



         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.

         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  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 by 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.

                                      -38-


<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.

                                      -39-


<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, all 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

                                      -40-


<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.

<TABLE>
<CAPTION>
                                                  Annual Compensation
                               -----------------------------------------------------------
Name and                       Fiscal                                       Other Annual
Principal Position              Year          Salary          Bonus        Compensation(1)
- ------------------              ----          ------          -----        ---------------

<S>                             <C>          <C>             <C>               <C>   
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

</TABLE>

- ------------------------
(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.


                                      -41-


<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.

                                      -42-


<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.

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

<S>                                  <C>                               <C>                   <C>
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%

</TABLE>

- ------------------------------
(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 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 right to acquire

                                      -43-


<PAGE>



         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 under the symbol  "_________."  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

                                      -44-


<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

                                      -45-


<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  an agency  agreement  between the
Company and Hopper Soliday,  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 Offerings;  and (iv) keeping  records of
all stock orders.

         Materials for the Offering have been 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 to _______________, 1996. All

                                      -46-


<PAGE>



orders will be irrevocable  until  ______________,  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 Offerings 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, of which 2% of such aggregate
amount  will be paid to  Hopper  Soliday  as a  management  fee and 5.0% 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
Offerings,  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

                                      -47-


<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 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

                                      -48-


<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 twelve 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 Emclair  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 an  additional 15 days
(if so extended,  the "Expiration  Date"). It is anticipated that in the event a
Selling Group is utilized, the Offering would be terminated. The Offering or any
Offering  utilizing a Selling  Group must be completed  within 15 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 SEC (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  Offerings  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
Offerings,  responding to questions regarding the Offerings 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.

                                      -49-


<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 Offerings 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.

Right to Amend or Terminate the Offerings

         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  Securities and Exchange  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.

                              AVAILABLE INFORMATION

         Neither  the  Company  nor  the  Bank  is  currently   subject  to  the
informational  requirements  of the Securities  Exchange Act of 1934, as amended
(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

                                      -50-


<PAGE>



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.

         Unless the context  otherwise  requires,  references  to the  "Company"
include Emclaire Financial Corp. and The Farmers National Bank of Emlenton,  its
only operating subsidiary.

                                      -51-


<PAGE>



                            EMCLAIRE FINANCIAL CORP.

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
<TABLE>
<CAPTION>

                                                                                                            Page(s)

<S>                                                                                                            <C>
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

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

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
</TABLE>

                                      -52-


<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 May 3, 1996,  the Bank entered into an agreement to acquire  certain  deposit
liabilities  of  the  Knox,  Pennsylvania  office  of  Mellon  Bank,  N.A.  in a
transaction  which will be recorded as a branch  purchase.  The Bank will assume
deposit liabilities of approximately $18.3 million and acquire the land building
and  equipment.  The  acquisition  is expected to be completed  during the third
quarter of 1996.

                                       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>

<TABLE>
<CAPTION>

<S>                                                                       <C>
=====================================================================     ==========================================================
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                                Up to 200,800 Shares
solicitation would be unlawful.  Neither the delivery of this
prospectus by the Bank or the Company nor any sale made                                            Common Stock
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                                   [LOGO]
                                                              ----
Additional Information........................................
Summary.......................................................
Selected Financial and Other Data.............................
Risk Factors..................................................
Use of Proceeds...............................................
Market Information............................................                            EMCLAIRE FINANCIAL CORP.
Dividends.....................................................           (Holding Company for The Farmers National Bank of Emlenton)
Capitalization................................................
Pro Forma Data................................................
Management's Discussion and Analysis or
  Plan of Operation...........................................                                    -----------
Business......................................................                                    PROSPECTUS
Management....................................................                                    -----------
Plan of Distribution..........................................
Description of Capital Stock..................................
Legal Matters.................................................
Experts.......................................................
Index to Financial Statements.................................




                                                                                          HOPPER SOLIDAY & CO., INC.





   Until the later of __________ ____, 1996, or 25 days after                                Dated:______________ ____, 1996
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           THESE SECURITIES ARE NOT DEPOSITS OR ACCOUNTS
dealers to deliver a prospectus when acting as underwriters               AND   ARE  NOT  FEDRALLY ISURED OR GUARANTEED
and with respect to their unsold allotments or subscriptions.
 




=====================================================================     ==========================================================
</TABLE>


<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

        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:

*       Special counsel and local counsel legal fees.......        $ 32,500
*       Printing...........................................          30,000
*       Postage and mailing................................          10,000
*       Accounting fees....................................          20,000
*       Data processing....................................           5,000
*       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.................................           2,000
*       Reimbursable and other expenses....................          18,425
                                                                   --------
*       TOTAL..............................................        $250,000
                                                                   ========

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

Item 26.       Recent Sales of Unregistered Securities.

               Not Applicable


<PAGE>



Item 27.  Exhibits.

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

         (a)   List of Exhibits:

                1.1   Agency Agreement with Hopper Soliday & Co., Inc.*

                1.2   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.*

                5.1   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*

        -------------
        *  To be filed supplementally.

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");



<PAGE>



                (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.

        (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 September 11, 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 September 11, 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 September 11, 1996
                           Registration No. 333-______

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   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>



                          INDEX TO EXHIBITS TO FORM SB-2

EXHIBIT               DOCUMENT
- -------               --------

 1.1        Agency Agreement with Hopper Soliday & Co., Inc.*

 1.2        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*

- -------------
*  To be filed supplementally.







                             AMENDED AND RESTATED
                           ARTICLES OF INCORPORATION
                                      OF
                           EMCLAIRE FINANCIAL CORP.

     Article 1. Name. The name of the  corporation is Emclaire  Financial  Corp.
(hereinafter referred to as the "Corporation").

     Article 2. Registered  Office.  The address of the registered office of the
Corporation in the  Commonwealth of  Pennsylvania is 612 Main Street,  Emlenton,
Pennsylvania 16373, in the County of Venango.

     Article 3. Nature of Business.  To have unlimited power to engage in and do
any lawful act concerning any or all lawful business for which  corporations may
be incorporated  under the provisions of the Pennsylvania  Business  Corporation
Law of 1988, as amended.

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

     Article 5. Capital Stock.

     A. Authorized Amount. The total number of shares of capital stock which the
Corporation  has authority to issue is 15,000,000  of which  3,000,000  shall be
serial preferred  stock,  par value $1.00 per share  (hereinafter the "Preferred
Stock"),  and  12,000,000  shall be  common  stock,  par  value  $1.25 per share
(hereinafter  the "Common  Stock").  Except to the extent  required by governing
law, rule or regulation,  the shares of capital stock may be issued from time to
time by the Board of Directors  without further  approval of  stockholders.  The
Corporation  shall have the authority to purchase its capital stock out of funds
lawfully available therefor.

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

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

                                        1


<PAGE>



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

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

     Article 6.  Incorporators.  The name and mailing  address of each  original
incorporator of the Corporation was as follows:

<TABLE>
<CAPTION>

      Name                              Address            Number & Class of Shares
- ------------------     ------------------------------------------------------------
<S>                    <C>                                            <C>
Ronald L. Ashbaugh     Box 154                                        1
                       Emlenton, Pennsylvania  16273

Clinton R. Coulter     Box 354                                        1
                       Parker, Pennsylvania  16059
Bernadette H. Crooks   Route 1  Box 368                               1
                       Clarion, Pennsylvania  16214
George W. Freeman      Box 667                                        1
                       Knox, Pennsylvania  16232
Rodney C. Heeter       Box 218                                        1
                       Sligo, Pennsylvania  16255
Robert L. Hunter       332 W. Sunbury Road                            1
                       Butler, Pennsylvania  16001
J. Michael King        Route 3                                        1
                       Emlenton, Pennsylvania  16373
John B. Mason          Box 239                                        1
                       Knox, Pennsylvania  16232

</TABLE>

     Article 7. Preemptive  Rights.  The shareholders of this Corporation  shall
not have preemptive rights with respect to any securities of this Corporation.

                                        2


<PAGE>



     Article 8. Merger,  Consolidation,  Liquidation or Dissolution.  No merger,
consolidation,  liquidation,  or dissolution of this  Corporation nor any action
that would result in the sale or other  disposition of all or substantially  all
of the assets of this  Corporation  shall be valid unless first  approved by the
affirmative  vote  of the  holders  of at  least  eighty  percent  (80%)  of the
outstanding  shares of Common Stock of this Corporation.  This Article 8 may bot
be amended  unless first approved by the  affirmative  vote of the holders of at
least eighty  percent  (80%) of the  outstanding  shares of Common Stock of this
Corporation.

     Article 9. Cumulative Voting. Cumulative voting rights shall not exist with
respect to the election of directors.

     Article 10. Opposition of Tender (or Other Offer).

     A. The Board of Directors may, if it deems it advisable, oppose a tender or
other offer for the Corporation's securities, whether the offer is in cash or in
the securities of a corporation or otherwise. When considering whether to oppose
an offer, the Board of Directors may, but is not legally  obligated to, consider
any relevant, germane or pertinent issue; by way of illustration,  but not to be
considered  any  limitation  on the power of the Board of  Directors to oppose a
tender or other offer for this Corporation's securities,  the Board of Directors
may,  but  shall  not  be  legally  obligated  to,  consider  any  or all of the
following:

            (i)   Whether the offer  price is acceptable based on the historical
and present operating results or financial condition of this Corporation;

            (ii)  Whether  a  more  favorable  price  could be obtained for this
Corporation's securities in the future;

            (iii) The social and economic effects of the offer or transaction on
this Corporation and any of its  subsidiaries,  employees,  depositors,loan  and
other customers,  creditors,  shareholders and other elements of the communities
in which this Corporation and any of its subsidiaries operate or are located;

            (iv) The  reputation  and  business  practice of the offeror and its
management  and  affiliates  as they would affect the  shareholders,  employees,
depositors, and customers of the Corporation and its subsidiaries and the future
value of the Corporation's stock;

            (v) The  value of the  securities  (if any)  which  the  offeror  is
offering in exchange for the Corporation's  securities,  based on an analysis of
the worth of the corporation or other entity whose securities are being offered;

            (vi) The business and financial conditions and earnings prospects of
the offeror,  including,  but not limited to, debt service and other existing or
likely  financial  obligations of the offeror,  and the possible  affect of such
conditions  upon  this  Corporation  and any of its  subsidiaries  and the other
elements  of  the  communities  in  which  this   Corporation  and  any  of  its
subsidiaries operate or are located;

            (vii) Any  antitrust or other legal and  regulatory  issues that are
raised by the offer.

                                        3


<PAGE>


      (b) If the Board of Directors determines that an offer should be rejected,
it may take any lawful  action to  accomplish  its purpose,  including,  but not
limited to, any or all of the following: advising shareholders not to accept the
offer;  litigation against the offeror;  filing complaints with all governmental
and  regulatory  authorities;  acquiring the offeror  corporation's  securities;
selling or otherwise  issuing  authorized  but unissued  securities  or treasury
stock or granting options with respect thereto; acquiring a company to create an
antitrust  or other  regulatory  problem for the offeror;  and  obtaining a more
favorable offer from another individual or entity.



                                        4







                                     BY-LAWS
                                       of
                            EMCLAIRE FINANCIAL CORP.

                                    Article 1

                               CORPORATION OFFICE

      Section  1.1 The  Corporation  shall  have and  continuously  maintain  in
Pennsylvania  a  registered  office  which may, but need not, be the same as its
place of business  and at an address to be  designated  from time to time by the
Board of Directors.

      Section 1.2 The  Corporation may also have offices at such other places as
the Board of  Directors  may from time to time  designate or the business of the
Corporation may require.

                                    Article 2

                              SHAREHOLDERS MEETINGS

      Section 2.1 All  meetings of the  shareholders  shall be held at such time
and place as may be fixed from time to time by the Board of Directors.

      Section 2.2 The annual meeting of the shareholders  shall be held no later
than the thirty-first day of May in each year, when the shareholders shall elect
members  to the Board of  Directors  and  transact  such other  business  as may
properly be brought before the meeting.

      Section 2.3 Special meetings of the shareholders may be called at any time
by the  President or a majority of the Board of  Directors  or of its  Executive
Committee.  At any time,  upon  written  request  of any person who has called a
special  meeting,  it shall be the duty of the  Secretary to fix the time of the
meeting which, if the meeting is called pursuant to a statutory right,  shall be
held not more than  sixty (60) days after the  receipt  of the  request.  If the
Secretary  neglects  or  refuses to fix the time of the  meeting,  the person or
persons calling the meeting may do so.

      Section  2.4  Written  notice  of all  shareholder  meetings  (other  than
adjourned  meetings of  shareholders),  shall state the place,  date,  hour, the
purpose  thereof  and shall be served  upon,  or  mailed,  postage  prepaid,  or
telegraphed,  charges prepaid,  at least ten days before such meeting,  unless a
greater  period of notice is  required by statute or by these  By-laws,  to each
shareholder  entitled to vote thereat at such address as appears on the transfer
books for shares of the Corporation.

      Section 2.5 When a meeting of shareholders  is adjourned,  it shall not be
necessary to give any notice of the  adjourned  meeting or of the business to be
transacted at an adjourned meeting, other than by announcement at the meeting at
which the adjournment is taken, unless the Board of Directors fixes a new record
date for the adjourned meeting.

                                        1


<PAGE>



                                    Article 3

                             QUORUM OF SHAREHOLDERS

      Section 3.1 The presence,  in person or by proxy, of shareholders entitled
to cast at least a majority of the votes which all  shareholders are entitled to
cast on the  particular  matter  shall  constitute  a  quorum  for  purposes  of
considering such matter,  and unless  otherwise  provided by statute the acts of
such  shareholders  at a  duly  organized  meeting  shall  be  the  acts  of the
shareholders.  If,  however,  any meeting of  shareholders  cannot be  organized
because of lack of a quorum,  those present,  in person or by proxy,  shall have
the power,  except as otherwise  provided by statute,  to adjourn the meeting to
such  time  and  place as they  may  determine,  without  notice  other  than an
announcement at the meeting,  until the requisite  number of shareholders  for a
quorum shall be present,  in person or by proxy,  except that in the case of any
meeting  called for the election of directors such meeting may be adjourned only
for periods not exceeding  fifteen (15) days as the holders of a majority of the
shares present,  in person or by proxy,  shall direct,  and those who attend the
second  of  such  adjourned  meetings,   although  less  than  a  quorum,  shall
nevertheless  constitute a quorum for the purpose of electing directors.  At any
adjourned  meeting at which a quorum  shall be present  or so  represented,  any
business  may be  transacted  which might have been  transacted  at the original
meeting if a quorum had been present. The shareholders  present, in person or by
proxy,  at  a  duly  organized   meeting  can  continue  to  do  business  until
adjournment, notwithstanding the withdrawal of enough shareholders to leave less
than a quorum.

                                    Article 4

                                  VOTING RIGHTS

      Section  4.1  Except as may be  otherwise  provided  by  statute or by the
Articles of  Incorporation,  at every  shareholders  meeting,  every shareholder
entitled to vote thereat shall have the right to one vote for every share having
voting  power  standing  in his name on the  transfer  books  for  shares of the
Corporation on the record date fixed for the meeting. No share shall be voted at
any meeting if an installment is due and unpaid thereon.

      Section  4.2 When a quorum is present at any meeting the voice vote of the
holders of a majority of the stock having voting power, present, in person or by
proxy,  shall decide any question brought before such meeting except as provided
differently by statute or by the Articles of Incorporation.

      Section  4.3 Upon  demand  made by a  shareholder  entitled to vote at any
election  for  directors  before the voting  begins,  the  election  shall be by
ballot.

                                    Article 5

                                     PROXIES

      Section  5.1  Every   shareholder   entitled  to  vote  at  a  meeting  of
shareholders  or to express  consent or dissent to  corporate  action in writing
without a meeting may authorize another

                                        2


<PAGE>



person or persons to act for him by proxy.  Every  proxy  shall be  executed  in
writing by the  shareholder  or his duly  authorized  attorney in fact and filed
with the Secretary of the Corporation. A proxy, unless coupled with an interest,
shall be revocable at will, notwithstanding any other agreement or any provision
in the  proxy  to the  contrary,  but the  revocation  of a proxy  shall  not be
effective  until  notice  thereof  has  been  given  to  the  Secretary  of  the
Corporation. No unrevoked proxy shall be valid after eleven (11) months from the
date of its execution,  unless a longer time is expressly provided therein,  but
in no event shall a proxy, unless coupled with an interest, be voted after three
years from the date of its execution.  A proxy shall not be revoked by the death
or incapacity  of the maker,  unless before the vote is counted or the authority
is  exercised,  written  notice  of such  death  or  incapacity  is given to the
Secretary of the Corporation.

                                    Article 6

                                   RECORD DATE

      Section 6.1 The Board of  Directors  may fix a time,  not more than ninety
(90) days prior to the date of any  meeting of  shareholders,  or the date fixed
for the payment of any dividend or  distribution,  or the date for the allotment
of rights,  or the date when any change or conversion or exchange of shares will
be made  or go into  effect,  as a  record  date  for the  determination  of the
shareholders  entitled  to  notice  of,  and to vote at,  any such  meeting,  or
entitled to receive payment of any such dividend or distribution,  or to receive
any such  allotment of rights,  or to exercise the rights in respect to any such
change,  conversion or exchange of shares.  In such case, only such shareholders
as shall be  shareholders  of record on the date so fixed  shall be  entitled to
notice of, or to vote at, such meeting or to receive payment of such dividend or
distribution  or to receive such allotment of rights or to exercise such rights,
as the case may be,  notwithstanding  any transfer of any shares on the transfer
books for shares of the  Corporation  after any record date fixed as  aforesaid.
The  Board  of  Directors  may  close  the  transfer  books  for  shares  of the
Corporation  against  transfers  of shares  during the whole or any part of such
period,  and in such case written or printed  notice  thereof shall be mailed at
least ten (10) days before closing thereof to each  shareholder of record at the
address  appearing on the records of the  Corporation  or supplied by him to the
Corporation  for the purpose of notice.  While the transfer  books for shares of
the Corporation are closed,  no transfer of shares shall be made thereon.  If no
record  date is  fixed  by the  Board  of  Directors  for the  determination  of
shareholders entitled to receive notice of, and vote at, a shareholders meeting,
transferees  of shares  which are  transferred  on the books of the  Corporation
within  ten (10)  days  next  preceding  the date of such  meeting  shall not be
entitled to notice of or to vote at such meeting.

                                    Article 7

                                  VOTING LISTS

      Section 7.1 The officer or agent having  charge of the transfer  books for
shares  of the  Corporation  shall  make a  complete  list  of the  shareholders
entitled to vote at any meeting of shareholders, arranged in alphabetical order,
with the  address  of and the number of shares  held by each.  The list shall be
produced and kept open at the time and place of the meeting and shall be subject
to the  inspection of any  shareholder  during the whole time of the meeting for
the

                                        3


<PAGE>



purposes thereof except that, if the Corporation has 5,000 or more shareholders,
in lieu of the  making  of the list  the  Corporation  may make the  information
therein available at the meeting by any other means.

      Section 7.2 Failure to comply with the  requirements  of Section 7.1 shall
not affect the  validity of any action  taken at a meeting  prior to a demand at
the meeting by any shareholder entitled to vote thereat to examine the list. The
original  share  register or transfer  book, or a duplicate  thereof kept in the
Commonwealth  of  Pennsylvania  shall be prima facie  evidence as to who are the
shareholders  entitled to examine the list or share register or transfer book or
to vote an any meeting of shareholders.

                                    Article 8

                               JUDGES OF ELECTION

      Section  8.1 In  advance  of any  meeting  of  shareholders,  the Board of
Directors may appoint judges of election,  who need not be shareholders,  to act
at the meeting or any  adjournment  thereof.  If judges of  election  are not so
appointed,  the presiding  officer of the meeting may, and on the request of any
shareholder  shall,  appoint  judges of election at the  meeting.  The number of
judges  shall be one or three.  A person  who is a  candidate  for  office to be
filled at the meeting shall not act as a judge.

      Section  8.2 In case any person  appointed  as a judge  fails to appear or
fails or refuses to act,  the vacancy may be filled by  appointment  made by the
Board of Directors in advance of the  convening of the meeting or at the meeting
by the presiding officer thereof.

      Section 8.3 The judges of election  shall  determine  the number of shares
outstanding and the voting power of each, the shares represented at the meeting,
the  existence of a quorum,  the  authenticity,  validity and effect of proxies,
receive votes or ballots, hear and determine all challenges and questions in any
way arising in connection with the right to vote,  count and tabulate all votes,
determine  the result and do such acts as may be proper to conduct the  election
or vote with fairness to all shareholders.  The judges of election shall perform
their duties  impartially,  in good faith,  to the best of their  ability and as
expeditiously  as is  practical.  If there are three  judges  of  election,  the
decision, act or certificate of a majority shall be effective in all respects as
the decision, act or certificate of all.

      Section 8.4 On request of the presiding officer of the meeting,  or of any
shareholder,  the  judges of  election  shall  make a report in  writing  of any
challenge or question or matter determined by them, and execute a certificate of
any fact found by them.  Any report or  certificate  made by them shall be prima
facie evidence of the facts stated therein.

                                    Article 9

                   CONSENT OF SHAREHOLDERS IN LIEU OF MEETING

      Section 9.1 Any action  required or  permitted to be taken at a meeting of
the shareholders, or of a class of shareholders, may be taken without a meeting,
prior or subsequent

                                        4


<PAGE>



to the action,  if a consent or consents in writing  setting forth the action so
taken shall be signed by all of the  shareholders  who would be entitled to vote
at a meeting  for such  purpose  and shall be filed  with the  Secretary  of the
Corporation.

      Section 9.2 The consent or consents in writing  required by this Article 9
may be given by proxy in accordance with Section 5.1 hereof.

                                   Article 10

                                    DIRECTORS

      Section 10.1 Any  shareholder  who intends to nominate or to cause to have
nominated any  candidate for election to the Board of Directors  (other than any
candidate  proposed by the Corporation's then existing Board of Directors) shall
so notify the Secretary of the  Corporation  in writing not less than sixty (60)
days prior to the date of any meeting of shareholders called for the election of
directors.  Such  notification  shall contain the following  information  to the
extent known by the notifying shareholder.

          (a) the name and address of each proposed nominee;

          (b) the age of each proposed nominee;

          (c) the principal occupation of each proposed nominee;

          (d) the  number of shares of the  Corporation  owned by each  proposed
              nominee;

          (e) the total number of shares that to the  knowledge of the notifying
              shareholder will be voted for each proposed nominee;

          (f) the name and residence address of the notifying shareholder; and

          (g) the  number of shares of the  Corporation  owned by the  notifying
              shareholder.

      Any nomination for director not made in accordance with this Section shall
be disregarded by the presiding officer of the meeting,  and votes cast for each
such nominee shall be disregarded  by the judges of election.  In the event that
the same  person  is  nominated  by more than one  shareholder,  if at least one
nomination for such person complies with this Section,  the nomination  shall be
honored and all votes cast for such nominee shall be counted.

      Section 10.2 The number of directors that shall constitute the whole Board
of  Directors  shall be not less than  three.  The Board of  Directors  shall be
classified  into three  classes,  each  class to be elected  for a term of three
years.  The terms of the respective  classes shall expire in successive years as
provided in Section  10.3  hereof.  Within the  foregoing  limits,  the Board of
Directors may from time to time fix the number of directors and their respective
classifications.

                                        5


<PAGE>




      Section  10.3  At  the  1991  annual  meeting  of   shareholders   of  the
Corporation,  the  shareholders  shall elect ten (10) directors as follows:  two
Class A directors to serve until the 1992 annual meeting of shareholders,  three
Class B directors to serve until the 1993 annual  meeting of  shareholders,  and
three Class C directors to serve until the 1994 annual meeting of  shareholders.
Each class shall be elected in a separate  election.  At each annual  meeting of
shareholders  thereafter,  successors to the class of directors whose term shall
then expire shall be elected to hold office for a term of three  years,  so that
the term of office of one class of directors  shall expire in each year. for the
election of directors. Such notification shall contain the following information
to the extent known by the notifying shareholder.

          (a) the name and address of each proposed nominee;

          (b) the age of each proposed nominee;

          (c) the principal occupation of each proposed nominee;

          (d) the  number of shares of the  Corporation  owned by each  proposed
              nominee;

          (e) the total number of shares that to the  knowledge of the notifying
              shareholder will be voted for each proposed nominee;

          (f) the name and residence address of the notifying shareholder; and

          (g) the  number of shares of the  Corporation  owned by the  notifying
              shareholder.

      Any nomination for director not made in accordance with this Section shall
be disregarded by the presiding officer of the meeting,  and votes cast for each
such nominee shall be disregarded  by the judges of election.  In the event that
the same  person  is  nominated  by more than one  shareholder,  if at least one
nomination for such person complies with this Section,  the nomination  shall be
honored and all votes cast for such nominee shall be counted.

      Section 10.2 The number of directors that shall constitute the whole Board
of  Directors  shall be not less than  three.  The Board of  Directors  shall be
classified  into three  classes,  each  class to be elected  for a term of three
years.  The terms of the respective  classes shall expire in successive years as
provided in Section  10.3  hereof.  Within the  foregoing  limits,  the Board of
Directors may from time to time fix the number of directors and their respective
classifications.

      Section  10.3  At  the  1991  annual  meeting  of   shareholders   of  the
Corporation,  the  shareholders  shall elect ten (10) directors as follows:  two
Class A directors to serve until the 1992 annual meeting of shareholders,  three
Class B directors to serve until the 1993 annual  meeting of  shareholders,  and
three Class C directors to serve until the 1994 annual meeting of  shareholders.
Each class shall be elected in a separate  election.  At each annual  meeting of
shareholders  thereafter,  successors to the class of directors whose term shall
then expire shall be elected to hold office for a term of three  years,  so that
the term of office of one class of directors shall expire in each year.

                                        6


<PAGE>




      Section  10.4 The Board of  Directors  may declare  vacant the office of a
director  who has  been  judicially  declared  of  unsound  mind or who has been
convicted of an offense  punishable by imprisonment  for a term of more than one
year or for any other proper cause which these By-laws may specify or if, within
sixty (60) days or such other time as these  By-laws may specify after notice of
his selection, he does not accept the office either in writing or by attending a
meeting  of the Board of  Directors  and  fulfill  such  other  requirements  of
qualification as these By-laws may specify.

      Section 10.5 Upon  application of any  shareholder or director,  the court
may remove from office any director in case of fraudulent or dishonest  acts, or
gross abuse of authority or discretion with reference to the Corporation, or for
any other  proper  cause,  and may bar from office any director so removed for a
period  prescribed by the court.  The  Corporation  shall be made a party to the
action and, as a prerequisite to the maintenance of an action under this Section
10.5, a shareholder  shall comply with Section 1782 of the Business  Corporation
Law of 1988, and any amendments or supplements thereto.

      Section 10.6 An act of the Board of Directors  done during the period when
a director  has been  suspended  or removed  for cause  shall not be impugned or
invalidated  if  the  suspension  or  removal  is  thereafter  rescinded  by the
shareholders or by the Board of Directors or by the final judgment of a court.

      Section  10.7 The Board of Directors  may appoint a person who  previously
held the position of director to be a director emeritus. A director emeritus may
attend  meetings of the Board of Directors.  A director  emeritus may advise the
Board of Directors on any  proposed  corporate  action but shall not have voting
rights. The compensation of a director emeritus shall be determined from time to
time by resolution of the Board of Directors.

                                   Article 11

                         VACANCIES ON BOARD OF DIRECTORS

      Article 11.1  Vacancies  on the Board of  Directors,  including  vacancies
resulting  from an  increase  in the number of  directors,  shall be filled by a
majority of the remaining members of the Board of Directors,  though less than a
quorum, and each person so appointed shall be a director until the expiration of
the term of office of the class of directors to which he was appointed.

                                   Article 12

                          POWERS OF BOARD OF DIRECTORS

      Section 12.1 The business and affairs of the Corporation  shall be managed
by its Board of Directors, which may exercise all such powers of the Corporation
and do all such lawful acts and things as are not by statute or by the  Articles
of  Incorporation  or by these By-laws  directed or required to be exercised and
done by the shareholders.

                                        7


<PAGE>



      Section  12.2 A  director  shall  stand  in a  fiduciary  relation  to the
Corporation and shall perform his duties as a director,  including his duties as
a member of any committee of the Board of Directors upon which he may serve,  in
good faith,  in a manner he reasonably  believes to be in the best  interests of
the  corporation and with such care,  including  reasonable  inquiry,  skill and
diligence,   as  a  person  of  ordinary   prudence   would  use  under  similar
circumstances. In performing his duties, a director shall be entitled to rely in
good faith on information,  opinions, reports or statements, including financial
statements and other  financial  data, in each case prepared or presented by any
of the following:

     (a)  One or more officers or employees of the Corporation whom the director
          reasonably  believes  to be  reliable  and  competent  in the  matters
          presented.

     (b)  Counsel,  public  accountants or other persons as to matters which the
          director  reasonable  believes to be within the professional or expert
          competence of such persons.

     (c)  A committee  of the Board of  Directors  upon which he does not serve,
          duly  designated  in  accordance  with law,  as to matters  within its
          designated authority, which committee the director reasonably believes
          to merit confidence.

      A director  shall not be  considered  to be acting in good faith if he has
knowledge  concerning the matter in question that would cause his reliance to be
unwarranted.

      Section 12.3 In discharging the duties of their respective positions,  the
Board  of  Directors,  committees  of the  Board  of  Directors  and  individual
directors may, in considering  the best interests of the  Corporation,  consider
the effects of any action upon  employees,  upon  suppliers and customers of the
Corporation and upon communities in which offices or other establishments of the
Corporation are located,  and all other pertinent factors.  The consideration of
those factors shall not constitute a violation of Section 12.2.

      Section  12.4  Absent  breach of  fiduciary  duty,  lack of good  faith or
self-dealing,  actions  taken as a  director  or any  failure to take any action
shall be presumed to be in the best interests of the Corporation.

      Section 12.5 A director  shall.  not be personally  liable,  as such,  for
monetary  damages  for any action  taken,  or any  failure  to take any  action,
unless:

     (a)  the  director has breach or failed to perform the duties of his office
          under this Article 12; and

     (b)  the breach or failure to  perform  constitutes  self-dealing,  willful
          misconduct or recklessness.

      Section 12.6  The provisions of Section 12.5 shall not apply to:

     (a)  the responsibility or liability of a director pursuant to any criminal
          statute; or

                                        8


<PAGE>



     (b)  the  liability  of a director  for the  payment of taxes  pursuant  to
          local, State or Federal law.

      Section 12.7 A director of that Corporation who is present at a meeting of
the Board of Directors,  or of a committee of the Board of  Directors,  at which
action on any  corporate  matter is taken shall be presumed to have  assented to
the action  taken unless his dissent is entered in the minutes of the meeting or
unless he files his  written  dissent to the action  with the  Secretary  of the
Corporation  before the adjournment  thereof or transmits the dissent in writing
to the Secretary of the  corporation  immediately  after the  adjournment of the
meeting.  The right to dissent  shall not apply to a director who voted in favor
of the action.  Nothing in this Section 12.7 shall bar a director from asserting
that minutes of any meeting  incorrectly  omitted his dissent if,  promptly upon
receipt of a copy of such minutes, he notifies the Secretary of the Corporation,
in writing, of the asserted omission or inaccuracy.

                                   Article 13

                      COMMITTEES OF THE BOARD OF DIRECTORS

      Section  13.1 The Board of  Directors  may,  by  resolution  adopted  by a
majority of the directors in office, establish one or more committees to consist
of one or more  directors  of the  Corporation.  Any  committee,  to the  extent
provided in the resolution of the Board of Directors or in these By-laws,  shall
have and may exercise all of the powers and authority of the Board of Directors,
except  that a  committee  shall  not have  any  power  or  authority  as to the
following:

     (a)  The submission to  shareholders  of any action  requiring  approval of
          shareholders  under  applicable law, the Articles of  Incorporation or
          these By-laws.

     (b)  The creation or filing of vacancies in the Board of Directors.

     (c)  The adoption, amendment or repeal of these By-laws.

     (d)  The  amendment or repeal of any  resolution  of the Board of Directors
          that by its  terms is  amendable  or  repealable  only by the Board of
          Directors.

     (e)  Action on matters  committed  by these  By-laws or  resolution  of the
          Board of Directors to another committee of the Board of Directors.

      Section 13.2 The Board of Directors may designate one or more directors as
alternate  members of any committee  who may replace any absent or  disqualified
member at any meeting of the committee or for the purposes of any written action
by the committee.  In the absence or  disqualification of a member and alternate
member or members of a committee,  the member or members  thereof present at any
meeting and not disqualified from voting, whether or not he or they constitute a
quorum,  may unanimously  appoint another  director to act at the meeting in the
place of the absent or disqualified member.

      Section 13.3 Each  committee of the Board of Directors  shall serve at the
pleasure of the Board of Directors. The term "Board of Directors",  when used in
any provision of this Article

                                        9


<PAGE>



13 relating to the  organization or procedures of or the manner of taking action
by the  Board of  Directors,  shall be  construed  to  include  and refer to any
executive or other  committee of the Board of  Directors.  Any provision of this
Article 13 relating or referring to action to be taken by the Board of Directors
or  the  procedure  required  therefor  shall  be  satisfied  by the  taking  of
corresponding  action by a  committee  of the Board of  Directors  to the extent
authority  to take the action has been  delegated to the  committee  pursuant to
this Article 13.

                                   Article 14

                       MEETINGS OF THE BOARD OF DIRECTORS

      Section 14.1 An organization meeting may be held immediately following the
annual shareholders  meeting without the necessity of notice to the directors to
constitute a legally  convened  meeting,  or the directors may meet at such time
and place as may be fixed by  either a notice  or  waiver  of notice or  consent
signed by all of such directors.

      Section 14.2 Regular  meetings of the Board of Directors shall be held not
less often than  semi-annually  at a time and place  determined  by the Board of
Directors at the preceding meeting. One or more directors may participate in any
meeting of the Board of Directors,  or of any committee  thereof,  by means of a
conference telephone or similar  communications  equipment by means of which all
persons participating in the meeting can hear one another.

      Section 14.3 Special  meetings of the Board of Directors  may be called by
the President on one day's notice to each director,  either personally or in the
manner set forth under Article 33 hereof;  special  meetings  shall be called by
the  Chairperson of the Board or the President in like manner and on like notice
upon the written request of three directors.

      Section 14.4 At all meetings of the Board of Directors,  a majority of the
directors  shall  constitute a quorum for the  transaction of business,  and the
acts of a  majority  of the  directors  present  at a  meeting  in  person or by
conference  telephone or similar  communications  equipment at which a quorum is
present in person or by such  communications  equipment shall be the acts of the
Board of Directors,  except as may be otherwise specifically provided by statute
or by the Articles of Incorporation  or by these By-laws.  If a quorum shall not
be  present  in person or by  communications  equipment  at any  meeting  of the
directors,  the  directors  present may  adjourn the meeting  from time to time,
without notice other than  announcement at the meeting,  until a quorum shall be
present or as permitted herein.

                                   Article 15

                    INFORMAL ACTION BY THE BOARD OF DIRECTORS

      Section 15.1 Any action  required or permitted to be taken at a meeting of
the  directors  may be taken  without a meeting if, prior or  subsequent  to the
action, a consent or consents thereto by all of the directors in office is filed
with the Secretary of the Corporation.

                                       10


<PAGE>



                                   Article 16

                            COMPENSATION OF DIRECTORS

      Section 16.1  Directors,  as such,  may receive a stated  salary for their
services  or a fixed sum and  expenses  for  attendance  at regular  and special
meetings,  or any combination of the foregoing as may be determined from time to
time by resolution of the Board of Directors, and nothing contained herein shall
be construed to preclude any director from serving the  Corporation in any other
capacity and receiving compensation therefor.

                                   Article 17

                                    OFFICERS

      Section 17.1 The officers of the Corporation shall be elected by the Board
of Directors at its organization  meeting and shall be a President,  a Secretary
and a Treasurer.  At its option,  the Board of Directors may elect a Chairperson
of the Board.  The Board of Directors may also elect one or more vice Presidents
and such other officers and appoint such agents as it shall deem necessary,  who
shall hold their  offices for such terms,  have such  authority and perform such
duties as may from time to time be  prescribed  by the Board of  Directors.  Any
number of offices may be held by the same person.

      Section 17.2 The compensation of all officers of the Corporation  shall be
fixed by the Board of Directors.

      Section  17.3 Each  officer  shall hold  office for a term of one year and
until his successor has been selected and qualified or until his earlier  death,
resignation  or removal.  Any officer may resign at any time upon written notice
to the Corporation.  The resignation  shall be effective upon receipt thereof by
the  Corporation or at such subsequent time as may be specified in the notice of
resignation.  The  Corporation  may  secure  the  fidelity  of any or all of the
officers by bond or otherwise.

      Section 17.4 Any officer or agent of the Corporation may be removed by the
Board of Directors with or without cause. The removal shall be without prejudice
to the  contract  rights,  if  any,  of  any  person  so  removed.  Election  or
appointment' of an officer or agent shall not of itself create contract rights.

      Section  17.5 An officer  shall  perform  his duties as an officer in good
faith,  in a manner he  reasonably  believes to be in the best  interests of the
Corporation  and  with  such  care,  including  reasonable  inquiry,  skill  and
diligence,   as  a  person  of  ordinary   prudence   would  use  under  similar
circumstances. A person who so performs his duties shall not be liable by reason
of having been an officer of the Corporation.

                                       11


<PAGE>



                                   Article 18

                          THE CHAIRPERSON OF THE BOARD

      Section 18.1 The Chairperson of the Board shall preside at all meetings of
the  shareholders  and  directors.  He shall  supervise  the carrying out of the
policies  adopted or approved by the Board of Directors.  He shall also have and
may  exercise  such  further  powers  and  duties  as from  time to time  may be
conferred upon or assigned to him by the Board of Directors.

                                   Article 19

                                  THE PRESIDENT

      Section 19.1 The  President  shall be the chief  executive  officer of the
Corporation;  shall have  general and active  management  of the business of the
Corporation; shall see that all orders and resolutions of the Board of Directors
are put into effect, subject, however, to the right of the Board of Directors to
delegate  any  specific  powers,  except  such as may be by statute  exclusively
conferred  on  the  President,  or to  any  other  officer  or  officers  of the
Corporation.  The President  shall execute bonds,  mortgages and other contracts
requiring a seal under the seal of the  Corporation,  except  where  required or
permitted  by law to be  otherwise  signed and  executed  and  except  where the
signing and  execution  thereof  shall be  expressly  delegated  by the Board of
Directors to some other officer or agent of the  Corporation.  In the absence or
incapacity  of the  Chairperson  of the Board,  the  President  shall preside at
meetings of the  shareholders  and the directors.  If there is no Chairperson of
the Board,  the President shall have and exercise all powers  conferred by these
By-laws or otherwise on the Chairperson of the Board.

                                   Article 20

                               THE VICE PRESIDENT

      Section 20.1 The Vice President or, if more than one, the Vice  Presidents
in the order  established  by the Board of  Directors  shall,  in the absence or
incapacity of the  President,  exercise all powers and perform the duties of the
President.  The Vice  Presidents,  respectively,  shall  also  have  such  other
authority  and perform such other duties as may be provided in these  By-laws or
as shall be  determined  by the Board of  Directors or the  President.  Any Vice
President  may, in the  discretion of the Board of  Directors,  be designated as
"executive" "senior", or by departmental or functional classification.

                                   Article 21

                                  THE SECRETARY

      Section  21.1 The  Secretary  shall  attend all  meetings  of the Board of
Directors and of the  shareholders  and keep accurate  records thereof in one or
more minute books kept for that purpose and shall perform the duties customarily
performed  by the  secretary  of a  corporation  and such other duties as may be
assigned to him by the Board of Directors or the President.

                                       12


<PAGE>




                                   Article 22

                                  THE TREASURER

      Section 22.1 The Treasurer  shall have the custody of the corporate  funds
and  securities;   shall  keep  full  and  accurate  accounts  of  receipts  and
disbursements in books belonging to the Corporation and shall perform such other
duties as may be assigned to him by the Board of Directors or the President.  He
shall give bond in such sum and with such surety as the Board of  Directors  may
from time to time direct.

                                   Article 23

                               ASSISTANT OFFICERS

      Section 23.1 Each assistant officer shall assist in the performance of the
duties of the officer to whom he is assistant  and shall  perform such duties in
the absence of the officer. He shall perform such additional duties as the Board
of Directors, the President or the officer to whom he is assistant may from time
to time assign him.  Such  officers may be given such  functional  titles as the
Board of Directors shall from time to time determine.

                                   Article 24

                                 INDEMNIFICATION

      Section 24.1 (Third Party  Actions)  The  Corporation  shall have 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  corporation),  by  reason  of  the  fact  that  he is  or  was a
representative  of the  Corporation,  or is or was serving at the request of the
Corporation 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 Corporation 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  Corporation  and,  with  respect to any
criminal  proceeding,  had  reasonable  cause to believe  that his  conduct  was
unlawful.

      Section  24.2  (Derivative  Actions) The  Corporation  shall have 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
Corporation  to procure a judgment in its favor by reason of the fact that he is
or was a  representative  of the Corporation or is or was serving at the request
of  the  Corporation  as  a  representative   of  another  domestic  or  foreign
corporation for profit or not-for-profit,  partnership,  joint venture, trust or
other enterprise, against expenses

                                       13


<PAGE>



(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 Corporation.  Indemnification shall not be made under this
section in respect of any claim, issue or matter as to which the person has been
adjudged to be liable to the Corporation  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 Corporation 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   (Mandatory   Indemnification)   To  the  extent   that  a
representative of the Corporation 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.

      Section 24.4 (Procedure for Effecting Indemnification) Unless ordered by a
court, any indemnification under Sections 24.1 (relating to third party actions)
or 24.2 (relating to derivative  actions) shall be made by the Corporation  only
as authorized in the specific case upon a determination that  indemnification of
the  person is proper in the  circumstances  because  he has met the  applicable
standard  of conduct set forth in those  sections.  The  determination  shall be
made:

          (a)  by  the  Board  of  Directors  by a  majority  vote  of a  quorum
               consisting  of  directors  who were not  parties to the action or
               proceeding;

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

          (c)  by the shareholders.

      Section 24.5 (Advancing  Expenses)  Expenses  (including  attorneys' fees)
incurred in defending  any action or  proceeding  referred to in this Article 24
may be paid by the Corporation in advance of the final disposition of the action
or proceeding  upon receipt of an  undertaking  by or on behalf of the person to
repay the amount if it is  ultimately  determined  that he is not entitled to be
indemnified by the Corporation as authorized in this Article 24 or otherwise.

      Section 24.6  (Supplementary Coverage)

          (a)  The  indemnification  and advancement of expenses provided by, or
               granted  pursuant to, the other sections of this Article 24 shall
               not be deemed  exclusive  of any  other  rights to which a person
               seeking   indemnification  or  advancement  of  expenses  may  be
               entitled under any By-law,  agreement,  vote of  shareholders  or
               disinterested directors or otherwise, both as to

                                       14


<PAGE>



               action in his  official  capacity  and as to  action  in  another
               capacity while holding that office.  The Corporation may create a
               fund of any nature, which may, but need not be, under the control
               of a  trustee,  or  otherwise  secure or insure in any manner its
               indemnification obligations, whether arising under or pursuant to
               this Section 24.6 or otherwise.

          (b)  Indemnification  pursuant to subsection  (a) of this Section 24.6
               shall  not be made in any case  where the act or  failure  to act
               giving rise to the claim for  indemnification  is determined by a
               court to have constituted willful misconduct or recklessness.

          (c)  Indemnification  pursuant to subsection  (a) of this Section 24.6
               under any By-law, agreement, vote of shareholders or directors or
               otherwise,  may be granted for any action taken or any failure to
               take any  action and may be made  whether or not the  Corporation
               would  have the power to  indemnify  the  person  under any other
               provision  of law except as  provided  in this  Section  24.6 and
               whether or not the indemnified liability arises or arose from any
               threatened, pending or completed action by or in the right of the
               Corporation.

      Section  24.7 (Power to Purchase  Insurance)  The  Corporation  shall have
power to purchase and maintain insurance on behalf of any person who is or was a
representative  of the  Corporation  or is or was  serving at the request of the
Corporation as a representative  of another domestic or foreign  corporation for
profit or not-for-profit,  partnership, joint venture, trust or other enterprise
against  any  liability  asserted  against  him and  incurred by him in any such
capacity,  or arising out of his status as such,  whether or not the Corporation
would  have the  power  to  indemnify  him  against  that  liability  under  the
provisions of this Article 24.

      Section  24.8  (Application  to  Surviving  or New  Corporations)  For the
purpose  of this  Article  24,  references  to  "the  Corporation"  include  all
constituent  corporations  absorbed in a consolidation,  merger or division,  as
well as the surviving or new corporations  surviving or resulting therefrom,  so
that any person who is or was a representative of the constituent,  surviving or
new  corporation,  or is or was  serving  at  the  request  of the  constituent,
surviving or new corporation as a representative  of another domestic or foreign
corporation for profit or not-for-profit,  partnership,  joint venture, trust or
other enterprise,  shall stand in the same position under the provisions of this
Article 24 with respect to the  surviving or new  corporation  as he would if he
had served the surviving or new corporation in the same capacity.

      Section 24.8  (Application to Employee Benefit Plans) For purposes of this
Article 24:

     (a)  References to "other enterprises" shall include employee benefit plans
          and  references to "serving at the request of the  Corporation"  shall
          include  any  service  as a  representative  of the  Corporation  that
          imposes duties on, or involves  services by, the  representative  with
          respect  to  an   employee   benefit   plan,   its   participants   or
          beneficiaries.

                                       15


<PAGE>



     (b)  Excise taxes assessed on a person with respect to an employee  benefit
          plan pursuant to applicable law shall be deemed "fines."

     (c)  Action with  respect to an employee  benefit  plan taken or omitted in
          good  faith by a  representative  of the  Corporation  in a manner  he
          reasonable  believed  to be in the  interest of the  participants  and
          beneficiaries  of the plan  shall be  deemed  to be action in a manner
          that is not opposed to the best interests of the Corporation.

      Section 24.9  (Duration  and Extent of Coverage) The  indemnification  and
advancement  of expenses  provided  by, or granted  pursuant to, this Article 24
shall,  unless otherwise  provide when authorized or ratified,  continue as to a
person who has ceased to be a representative  of the Corporation and shall inure
to the benefit of the heirs and personal representative of that person.

                                   Article 25

                               SHARE CERTIFICATES

      Section 25.1 The share  certificates of the Corporation  shall be numbered
and  registered in a share  register as they are issued;  shall bear the name of
the registered holder, the number and class of shares represented  thereby,  the
par value of each share or a  statement  that such shares are without par value,
as the case may be; shall be signed by the President or a Vice President and the
Secretary or the Treasurer or any other person properly  authorized by the Board
of Directors,  and shall bear the corporate seal,  which seal may be a facsimile
engraved or printed.  Where the  certificate  is signed by a transfer agent or a
registrar,  the signature of any corporate  officer on such certificate may be a
facsimile  engraved  or printed.  In case any  officer who has signed,  or whose
facsimile  signature  has been placed  upon,  any share  certificate  shall have
ceased to be such officer because of death,  resignation or otherwise before the
certificate is issued,  it may be issued by the Corporation with the same effect
as if the officer had not ceased to be such at the date of its issue.

                                   Article 26

                               TRANSFER OF SHARES

      Section 26.1 Upon surrender to the Corporation of a share certificate duly
endorsed by the person named in the certificate or by attorney duly appointed in
writing and  accompanied  where  necessary  by proper  evidence  of  succession,
assignment or authority to transfer,  a new  certificate  shall be issued to the
person  entitled  thereto  and the old  certificate  canceled  and the  transfer
recorded  upon the  transfer  books for shares of the  Corporation.  No transfer
shall be made if it would be  inconsistent  with the  provisions of Article 8 of
the Pennsylvania Uniform Commercial Code.

                                       16


<PAGE>



                                   Article 27

                                LOST CERTIFICATES

      Section  27.1 Where a  shareholder  of the  Corporation  alleges the loss,
theft or destruction of one or more  certificates  for shares of the Corporation
and requests the issuance of a  substitute  certificate  therefor,  the Board of
Directors may direct a new certificate of the same tenor and for the same number
of shares to be issued to such person upon such person's  making of an affidavit
in form  satisfactory  to the  Board of  Directors  setting  forth  the facts in
connection  therewith,  provided  that prior to the receipt of such  request the
Corporation  shall not have either  registered a transfer of such certificate or
received  notice  that  such  certificate  has  been  acquired  by a  bona  fide
purchaser.  When  authorizing  such  issue  of a new  certificate  the  Board of
Directors may, in its  discretion  and as a condition  precedent to the issuance
thereof, require the owner of such lost, stolen or destroyed certificate, or his
heirs or legal  representatives,  as the case may be, to  advertise  the same in
such manner as it shall require and/or give the  Corporation a bond in such form
and  with  surety  or  sureties,  with  fixed  or  open  penalty,  as  shall  be
satisfactory  to the Board of  Directors,  as  indemnity  for any  liability  or
expense  which it may  incur by  reason of the  original  certificate  remaining
outstanding.

                                   Article 28

                                    DIVIDENDS

      Section 28.1 The Board of Directors  may,  from time to time,  at any duly
convened regular or special meeting or by unanimous consent in writing,  declare
and  pay  dividends  upon  the  outstanding  shares  of  capital  stock  of  the
Corporation  in cash,  property  or  shares of the  Corporation,  so long as any
dividend shall not be in violation of law and the Articles of Incorporation.

      Section 28.2 Before payment of any dividend, there may be set aside out of
any funds of the  Corporation  available for  dividends  such sum or sums as the
Board of Directors from time to time, in their absolute discretion, think proper
as a reserve fund to meet  contingencies,  or for equalizing  dividends,  or for
repairing  or  maintaining  any property of the  Corporation,  or for such other
purposes as the Board of Directors shall believe to be for the best interests of
the  Corporation,  and the Board of  Directors  may reduce or  abolish  any such
reserve in the manner in which it was created.

                                   Article 29

                        FINANCIAL REPORT TO SHAREHOLDERS

      Section 29.1 The President and the Board of Directors  shall present prior
to each annual meeting of the shareholders a full and complete  statement of the
business and affairs of the Corporation for the preceding year.

                                       17


<PAGE>



                                   Article 30

                                   INSTRUMENTS

      Section 30.1 Any note,  mortgage,  evidence of  indebtedness,  contract or
other document,  or any assignment or endorsement  thereof,  executed or entered
into between the  Corporation  and any other person,  when signed by one or more
officers or agents  having  actual or apparent  authority  to sign it, or by the
President or a Vice President and Secretary or Assistant  Secretary or Treasurer
or Assistant  Treasurer of the Corporation,  shall be held to have been properly
executed for and in behalf of the Corporation.

      Section 30.2 The  affixation of the corporate  seal shall not be necessary
to the valid  execution,  assignment or  endorsement  by the  Corporation of any
instrument or other document.

                                   Article 31

                                   FISCAL YEAR

      Section  31.1 The fiscal  year of the  Corporation  shall be the  calendar
year.

                                   Article 32

                                      SEAL

      Section 32.1 The corporate seal shall have  inscribed  thereon the name of
the  Corporation,  the year of its  organization  and the words "Corporate Seal,
Pennsylvania."  Such seal may be used by causing it or a facsimile thereof to be
impressed or affixed in any manner reproduced.

                                   Article 33

                           NOTICES AND WAIVERS THEREOF

      Section 33.1 Whenever written notice is required to be given to any person
under the provisions of applicable law, by the Articles of  Incorporation  or of
these By-laws,  it may be given to the person either  personally or by sending a
copy thereof by first class or express  mail,  postage  prepaid,  or by telegram
(with messenger service specified),  telex or TWX (with answer back received) or
courier service,  charges prepaid,  or by telecopier,  to his address (or to his
telex,  TWX,  telecopier  or  telephone  number)  appearing  on the books of the
Corporation or, in the case of directors, supplied by him to the Corporation for
the  purpose of  notice.  If the  notice if sent by mail,  telegraph  or courier
service,  it shall be deemed to have been given to the person  entitled  thereto
when deposited in the United States mail or with 'a telegraph  office or courier
service  for  delivery  to that  person  or,  in the case of telex or TWX,  when
dispatched.  A notice of meeting  shall  specify the place,  day and hour of the
meeting  and any other  information  required  by any other  provision  of these
By-laws.

                                       18


<PAGE>



      Section 33.2 Whenever any written notice is required to be given under the
provisions of applicable law, the Articles of Incorporation or of these By-laws,
a waiver  thereof in  writing,  signed by the person or persons  entitled to the
notice,  whether  before  or after  the time  stated  therein,  shall be  deemed
equivalent  to the giving of the notice.  Except as otherwise  required by these
By-laws, neither the business to be transacted at, nor the purpose of, a meeting
need be  specified  in the  waiver of notice  of the  meeting.  In the case of a
special meeting of shareholders,  the waiver of notice shall specify the general
nature of the business to be transacted.

      Section  33.3  Attendance  of a person at any meeting  shall  constitute a
waiver of notice of the meeting  except where a person attends a meeting for the
express  purpose  of  objecting,  at  the  beginning  of  the  meeting,  to  the
transaction  of any  business  because the meeting  was not  lawfully  called or
convened.

      Section 33.4 Whenever any notice or  communication is required to be given
to  any  person  under  the  provisions  of  applicable  law,  the  Articles  of
Incorporation,  these  By-laws,  the  terms  of  any  agreement  and  any  other
instrument  or as a condition  precedent  to taking any  corporate  action,  and
communication  with that  person is then  unlawful,  the giving of the notice or
communication to that person shall not be required and there shall be no duty to
apply for a license or other  permission to do so. Any action or meeting that is
taken or held without notice or communication to that person shall have the same
validity as if the notice or  communication  had been duly given.  If the action
taken is such as to require  the filing of any  document  with  respect  thereto
under any  provision of law or any  agreement or other  instrument,  it shall be
sufficient,  if such is the fact and if notice or communication in required,  to
state therein that notice or communication  was given to all persons entitled to
receive  notice or  communication  except  persons with whom  communication  was
unlawful.

      Section 33.5 Section 33.4 shall also be applicable to any shareholder with
whom the Corporation  has been unable to communicate  for more than  twenty-four
(24) consecutive  months because  communications to the shareholder are returned
unclaimed or the  shareholder  has otherwise  failed to provide the  Corporation
with a current address. Whenever the shareholder provides the Corporation with a
current  address,  Section 33.4 shall cease to be applicable to the  shareholder
under this Section 33.5.

                                   Article 34

                                   EMERGENCIES

      Section 34.1 The Board of Directors may adopt emergency  By-laws,  subject
to repeal or change by action of the shareholders,  which shall, notwithstanding
any different  provisions of law, of the Articles of  Incorporation  or of these
By-laws,  be  effective  during any  emergency  resulting  from an attack on the
United States, a nuclear disaster or another  catastrophe as a result of which a
quorum of the Board of Directors  cannot  readily be  assembled.  The  emergency
By-laws may make any provision that may be appropriate for the  circumstances of
the  emergency  including,  procedures  for  calling  meetings  of the  Board of
Directors, quorum

                                       19


<PAGE>


requirements   for  meetings  and  procedures  for  designating   additional  or
substitute directors.

      Section  34.2  The  Board  of  Directors,  either  before  or  during  any
emergency, may provide, and from time to time modify, lines of succession in the
event that during the emergency any or all officers or agents of the Corporation
shall for any reason be rendered  incapable of discharging their duties and may,
effective  in the  emergency,  change  the head  offices  or  designate  several
alternative head offices or regional offices of the Corporation or authorize the
officers to do so.

      Section 34.3 A representative of the Corporation acting in accordance with
any  emergency  By-laws shall not be liable  except for willful  misconduct  and
shall not be liable for any action taken by him in good faith in an emergency in
furtherance of the ordinary  business affairs of the Corporation even though not
authorized by the emergency or other By-laws then in effect.

      Section 34.4 To the extent not inconsistent  with any emergency By-laws so
adopted,  the  By-laws of the,  Corporation  shall  remain in effect  during any
emergency  and, upon its  termination,  the emergency  By-laws shall cease to be
effective.

      Section 34.5 Unless otherwise provided in emergency By-laws, notice of any
meeting of the Board of  Directors  during an  emergency  shall be given only to
those directors to whom it is feasible to reach at the time and by such means as
are feasible at the time,  including  publication,  radio or television.  To the
extent  required to constitute a quorum at any meeting of the Board of Directors
during any  emergency,  the officers of the  Corporation  who are present shall,
unless otherwise provided in emergency By-laws,  be deemed, in order of rank and
within the same rank in order of seniority, directors for the meeting.

                                   Article 35

                                   AMENDMENTS

      Section  35.1 These  By-laws  may be  altered,  amended or repealed by the
affirmative  vote of the  holders of  two-thirds  of the  outstanding  shares of
Common Stock at any regular or special meeting duly convened after notice to the
shareholders of that purpose,  or by a majority vote of the members of the Board
of  Directors at any regular or special  meeting  thereof  duly  convened  after
notice to the  directors  of that  purpose,  subject  always to the power of the
shareholders  to change such action of the Board of Directors by the affirmative
vote of the holders of two-thirds of the outstanding shares of Common Stock.



                                       20



                      MALIZIA, SPIDI, SLOANE & FISCH, P.C.
                                Attorneys at Law
                               One Franklin Square
                               1301 K Street, N.W.
                                 Suite 700 East
                             Washington, D.C. 20005
                            Telephone: (202) 434-4660
                           Telecopier: (202) 434-4661




September 6, 1996

Board of Directors
Emclaire Financial, Corp.
612 Main Street, Box D
Emlenton, Pennsylvania  16373

        Re:    Registration Statement Under the Securities Act of 1933
               -------------------------------------------------------   

Ladies and Gentlemen:

        This opinion is rendered in connection with the  Registration  Statement
on Form SB-2 to be filed with the Securities and Exchange  Commission  under the
Securities Act of 1933 relating to the offer and sale of up to 230,800 shares of
common  stock,  par value  $1.25 per share (the  "Common  Stock"),  of  Emclaire
Financial Corp.  (the  "Company").  As special  counsel to the Company,  we have
reviewed the corporate proceedings relating to the offering and such other legal
matters as we have deemed appropriate for the purpose of rendering this opinion.

        Based on the foregoing,  we are of the opinion that the shares of Common
Stock of the Company covered by the aforesaid  Registration Statement will, when
issued  in  accordance  with the  terms of the  offering  against  full  payment
therefor,  be validly issued,  fully paid, and non- assessable  shares of Common
Stock of the Company.

        This opinion is given as of the date hereof and we assume no  obligation
to advise you of changes that may hereafter be brought to our attention.

        We hereby consent to the use of this opinion and to the reference to our
firm appearing in the Company's Prospectus under the heading "Legal Matters." We
also  consent  to any  references  to our legal  opinion  referred  to under the
aforementioned headings in the Prospectus.

                                       Very truly yours,


                                       /s/Malizia, Spidi, Sloane & Fisch, P.C.
                                       MALIZIA, SPIDI, SLOANE & FISCH, P.C.



 
                         INDEPENDENT AUDITOR'S CONSENT



We consent to the use in this Registration Statement 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.


Wexford, PA
September 4, 1996



<TABLE> <S> <C>


<ARTICLE>                               9
<MULTIPLIER>                         1000
        
<S>                                  <C>                 <C>
<PERIOD-TYPE>                        6-MOS               YEAR
<FISCAL-YEAR-END>                    DEC-31-1996         DEC-31-1995 
<PERIOD-END>                         JUN-30-1996         DEC-31-1995
<CASH>                                   4,057                3,175
<INT-BEARING-DEPOSITS>                       0                    0
<FED-FUNDS-SOLD>                             0                2,500
<TRADING-ASSETS>                             0                    0
<INVESTMENTS-HELD-FOR-SALE>             23,045               10,111
<INVESTMENTS-CARRYING>                  15,621               16,250
<INVESTMENTS-MARKET>                    15,463               16,299
<LOANS>                                 63,446               64,322  
<ALLOWANCE>                                724                  687
<TOTAL-ASSETS>                         109,398               98,599
<DEPOSITS>                              94,650               88,944
<SHORT-TERM>                             5,000                    0
<LIABILITIES-OTHER>                        557                  623
<LONG-TERM>                                  0                    0
                        0                    0
                                  0                    0
<COMMON>                                 1,000                1,000
<OTHER-SE>                               8,191                8,032
<TOTAL-LIABILITIES-AND-EQUITY>         109,398               98,599
<INTEREST-LOAN>                          2,886                6,035
<INTEREST-INVEST>                          803                1,202
<INTEREST-OTHER>                            77                  200
<INTEREST-TOTAL>                         3,766                7,437
<INTEREST-DEPOSIT>                       1,522                2,976
<INTEREST-EXPENSE>                       1,539                2,986
<INTEREST-INCOME-NET>                    2,227                4,308
<LOAN-LOSSES>                               72                  143
<SECURITIES-GAINS>                           0                    0
<EXPENSE-OTHER>                          1,625                3,005
<INCOME-PRETAX>                            725                1,692
<INCOME-PRE-EXTRAORDINARY>                 501                1,172
<EXTRAORDINARY>                              0                    0
<CHANGES>                                    0                    0
<NET-INCOME>                               501                1,172
<EPS-PRIMARY>                             0.63                 1.47
<EPS-DILUTED>                                0                    0
<YIELD-ACTUAL>                            4.78                 4.97
<LOANS-NON>                              1,039                  194
<LOANS-PAST>                                53                   77
<LOANS-TROUBLED>                             0                    0
<LOANS-PROBLEM>                            395                    0
<ALLOWANCE-OPEN>                           687                  688
<CHARGE-OFFS>                               64                  205
<RECOVERIES>                                29                   61
<ALLOWANCE-CLOSE>                          724                  687
<ALLOWANCE-DOMESTIC>                       462                  391
<ALLOWANCE-FOREIGN>                          0                    0
<ALLOWANCE-UNALLOCATED>                    262                  296
        




</TABLE>


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