GUARANTY FINANCIAL CORP /VA/
S-1/A, 1996-12-24
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: XECHEM INTERNATIONAL INC, DEFS14C, 1996-12-24
Next: MORGAN J P STRUCTURED FINANCE CORP, 8-K, 1996-12-24




   
As filed with the  Securities  and  Exchange  Commission  on December 24, 1996.
    
                                                  Registration No. 333-15873    
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                               AMENDMENT NO. 1 TO     
                                    FORM S-1
                          REGISTRATION STATEMENT UNDER
                           THE SECURITIES ACT OF 1933


                         GUARANTY FINANCIAL CORPORATION
             (Exact Name of Registrant as Specified in its Charter)

<TABLE>
<CAPTION>

<S>                                 <C>                                <C>
           Virginia                             6712                         54-1786496
(State or Other Jurisdiction of     (Primary Standard Industrial          (I.R.S. Employer
Incorporation or Organization)      Classification Code Number)        Identification Number)

</TABLE>
 
                            1658 State Farm Boulevard
                         Charlottesville, Virginia 22911
                                 (804) 970-1100     
    (Address, Including Zip Code, and Telephone Number, Including Area Code,
                  of Registrant's Principal Executive Offices)

                                 Thomas P. Baker
                      President and Chief Executive Officer
                         Guaranty Financial Corporation
                            1658 State Farm Boulevard
                         Charlottesville, Virginia 22911
                                 (804) 970-1100     

 (Name, Address, Including Zip Code, and Telephone Number, Including Area Code,
                              of Agent for Service)

                          Copies of Communications to:
                         Wayne A. Whitham, Jr., Esquire
                             R. Brian Ball, Esquire
                      Williams, Mullen, Christian & Dobbins
                        1021 East Cary Street, 16th Floor
                            Richmond, Virginia 23219

         Approximate  date of  commencement  of proposed sale to the public:  As
soon as practicable after the Registration Statement becomes effective.
         If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. [ ] ____________
         If this  Form is a  post-effective  amendment  filed  pursuant  to Rule
462(c) under the Securities Act, check the following box and list the Securities
Act  registration   statement  number  of  the  earlier  effective  registration
statement for the same offering. [ ] ____________
         If the  delivery  of the  prospectus  is  expected  to be made pursuant
to Rule  434,  please  check the following box:  [  ]
   
<TABLE>
<CAPTION>

                                          CALCULATION OF REGISTRATION FEE
 ============================== ====================== ====================== ==================== =================
    Title of Each Class of          Amount to be         Proposed Maximum      Proposed Maximum       Amount of
  Securities to be Registered        Registered         Offering Price Per         Aggregate         Registration
                                                             Share(1)          Offering Price(1)        Fee(2)
 ============================== ====================== ====================== ==================== =================
<S>                                <C>                         <C>                <C>                 <C>
 Common Stock,
   par value $1.25 per share       575,000 Shares              $9.00              $5,175,000          $1,569.00
 ============================== ====================== ====================== ==================== =================
<FN>
(1)  Estimated solely for the purpose of calculating the registration fee.
(2)  Registration fee with respect to the 575,000 shares was paid with the initial filing of the Registration
     Statement on November 8, 1996.
</FN>
</TABLE>
    
         The Registrant hereby amends this  Registration  Statement on such date
or dates as may be necessary to delay its  effective  date until the  Registrant
shall file a further amendment which specifically  states that this Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933 or until the  Registration  Statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.    





<PAGE>




                         Guaranty Financial Corporation

                              CROSS REFERENCE SHEET
                    Pursuant to Item 501(b) of Regulation S-K
            Showing Heading or Location in Prospectus of Information
                     Required by Items in Part I of Form S-1
   
<TABLE>
<CAPTION>

                        Item in Form S-1                        Location in Prospectus
                        ----------------                        ----------------------

<S>                                                             <C>
   1.        Forepart of the Registration Statement and         Facing Page; Cross Reference Sheet; Outside Front
             Outside Front Cover Page of Prospectus              Cover Page

   2.        Inside Front and Outside Back Cover Pages of       Inside Front and Outside Back Cover Page
             Prospectus

   3.        Summary Information; Risk Factors; and Ratio of    Prospectus Summary; The Company; Risk Factors
             Earnings to Fixed Charges

   4.        Use of Proceeds                                    Use of Proceeds

   5.        Determination of Offering Price                    Outside Front Cover Page; Underwriting

   6.        Dilution                                           Not Applicable

   7.        Selling Security Holders                           Not Applicable

   8.        Plan of Distribution                               Underwriting

   9.        Description of Securities to be Registered         Outside Front Cover Page; Description of Capital
                                                                 Stock

   10.       Interests of Named Experts and Counsel             Legal Matters; Experts

   11.       Information with Respect to the Registrant
            (a)       Description of Business                   Prospectus Summary; Guaranty Financial
                                                                 Corporation; Business
            (b)       Description of Property                   Business
            (c)       Legal Proceedings                         Business
            (d)       Market Price, Dividends and Related       Market Price and Dividend Data
                      Shareholder Matters
            (e)       Financial Statements                      Financial Statements
            (f)       Selected Financial Data                   Selected Financial Data
            (g)       Supplementary Financial Information       Not Applicable
            (h)       Management's Discussion and Analysis of   Management's Discussion and Analysis of Financial
                      Financial Condition and Results of         Condition and Results of Operations
                      Operations
            (i)       Changes in and Disagreements with         Not Applicable
                      Accountants
            (j)       Directors and Executive Officers          Management
            (k)       Executive Compensation                    Management
            (l)       Security Ownership of Certain             Management
                      Beneficial



<PAGE>



                      Owners and Management
            (m)       Certain Relationships and Related         Management
                      Transactions

   12.       Disclosure of Commission Position on               Description of Capital Stock
             Indemnification for Securities Act Liabilities

</TABLE>
    



<PAGE>

   
Information   contained  herein  is  subject  to  completion  or  amendment.   A
registration  statement  relating  to these  securities  has been filed with the
Securities  and Exchange  Commission.  These  securities may not be sold nor may
offers to buy be accepted prior to the time the registration  statement  becomes
effective.  This  prospectus  shall  not  constitute  an  offer  to  sell or the
solicitation of an offer to buy nor shall there be any sale of these  securities
in any State in which such offer,  solicitation  or sale would be unlawful prior
to registration or qualification under the securities laws of any such State.
    

                                   PROSPECTUS     

      PRELIMINARY PROSPECTUS DATED DECEMBER 24, 1996, SUBJECT TO COMPLETION    


                                 500,000 SHARES

                                     [LOGO]


                                  COMMON STOCK

            Guaranty Financial Corporation,  a Virginia corporation ("Guaranty")
   is offering for sale 500,000 shares of its Common Stock,  par value $1.25 per
   share (the "Common Stock"). The Common Stock is quoted on the Nasdaq SmallCap
   Market under the symbol  "GSLC".  On December 17, 1996, the quotation for the
   Common Stock was $8.25 bid - $8.75  offered and the last  reported sale price
   was $8.75 per share on December  17,  1996.  Guaranty  reserves  the right to
   increase the total number of shares  offered by not more than 75,000  shares.
   See  "Underwriting"  for  information  regarding  the factors  considered  in
   determining the offering price.
    

            See "Risk Factors" at page 7 for certain information that should be
   considered by prospective investors.    
                                 --------------

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

        THE SECURITIES OFFERED HEREBY ARE NOT SAVINGS ACCOUNTS OR SAVINGS
       DEPOSITS, AND THEY ARE NOT INSURED BY THE FEDERAL DEPOSIT INSURANCE
              CORPORATION OR BY ANY OTHER STATE OR FEDERAL AGENCY.
                                 --------------
   
<TABLE>
<CAPTION>

                                                               Broker/Dealer                 Proceeds to
                                      Price to Public          Commission (1)             Guaranty (2)(3)(4)
                                      ---------------          --------------            -------------------

<S>                                <C>                     <C>                        <C>
   Per Share.....................  $                       $                          $
                                    --------------------    ----------------------     -----------------------
   Total (3).....................  $                       $                          $
                                    --------------------   -----------------------     -----------------------
   ------------
<FN>
   (1)      Payable to McKinnon & Company, Inc. (the "Underwriter"), as selling
            agent for  Guaranty.  Guaranty has agreed to indemnify the
            Underwriter against certain civil liabilities, including liabilities
            under the Securities Act of 1933.
   (2)      Before deducting expenses payable by Guaranty estimated at
            approximately $_______.
   (3)      Assumes the sale of the entire 500,000 Shares offered hereby.
   (4)      Guaranty  reserves  the right to increase the total number of shares
            offered by not more than 75,000  shares.  If all of such  additional
            shares are purchased, the total Price-to-Public,  total Underwriting
            Discount  and  total  Proceeds  to  Guaranty  will be  increased  to
            $_________,   $___________and   $___________,    respectively.   See
            "Underwriting".

</FN>
</TABLE>
    
           The Shares  are  offered by the  Underwriter,  as selling  agent for
   Guaranty,  subject to prior sale,  on a best  efforts  basis,  and subject to
   certain other conditions, including the right to reject any order in whole or
   in part.  This  offering  will close on or about  January  ___,  1997.  Funds
   received by the  Underwriter  will be deposited at, and held by, Crestar Bank
   (the "Escrow  Agent") in a  noninterest-bearing  escrow  account in Richmond,
   Virginia.  It is expected  that such funds will be  released  from the escrow
   account  and  delivery of the Shares  will be made on or about  January  ___,
   1997.    

                            McKinnon & Company, Inc.

               The date of this Prospectus is _________ ___, 1996

<PAGE>

                   [GRAPHIC: MAPS OF VIRGINIA, CHARLOTTESVILLE
                            AND HARRISONBURG SHOWING
                           LOCATIONS OF MAIN OFFICE,
                          EXISTING BRANCH OFFICES, AND
                            PROPOSED BRANCH OFFICE]

            IN CONNECTION WITH THIS OFFERING,  THE UNDERWRITER MAY OVER-ALLOT OR
   EFFECT  TRANSACTIONS  WHICH  STABILIZE  OR MAINTAIN  THE MARKET  PRICE OF THE
   COMMON STOCK OF GUARANTY AT A LEVEL ABOVE THAT WHICH MIGHT OTHERWISE  PREVAIL
   IN THE OPEN MARKET.  SUCH TRANSACTIONS MAY BE EFFECTED ON THE NASDAQ SMALLCAP
   MARKET, IN THE  OVER-THE-COUNTER  MARKET OR OTHERWISE.  SUCH STABILIZING,  IF
   COMMENCED, MAY BE DISCONTINUED AT ANY TIME.



<PAGE>



                              AVAILABLE INFORMATION

         Guaranty's  principal  executive  offices are located at 1658 State
Farm Boulevard,  Charlottesville,  Virginia 22911,  and its telephone  number is
(804)  970-1100.  Guaranty is subject to the  informational  requirements of the
Securities  Exchange  Act of 1934,  as  amended  (the  "Exchange  Act"),  and in
accordance therewith files reports,  proxy statements and other information with
the Securities and Exchange Commission (the "Commission").  Such reports,  proxy
statements and other  information  can be inspected and copied at the offices of
the Commission, at 450 Fifth Street, N.W., Room 1024, Washington, D.C. 20549 and
at regional offices of the Commission at the following  locations:  Northwestern
Atrium Center, 500 West Madison Street, Suite 1400, Chicago, Illinois 60661-2511
and World Trade Center, New York, New York 10048. Copies of such material can be
obtained  from the  Public  Reference  Section  of the  Commission  at 450 Fifth
Street,  N.W.,  Washington,  D.C. 20549 at prescribed  rates.  In addition,  the
Commission  maintains a Web site  (address:  http://www.sec.gov)  that  contains
reports, proxy statements and other information regarding Guaranty.      

         Guaranty has filed with the Commission a Registration  Statement, as
amended, on Form S-1 under the Securities Act of 1933, as amended,  with respect
to the Common Stock offered herein.  This Prospectus does not contain all of the
information set forth in the Registration Statement, certain items of which have
been omitted in accordance with the rules and regulations of the Commission. For
further information  pertaining to Guaranty and the Common Stock offered herein,
reference is made to the  Registration  Statement  and  amendments  and exhibits
thereto, which may be inspected and copied as described above.     





                                       -3-
<PAGE>

                               PROSPECTUS SUMMARY

         The following  summary does not purport to be complete and is qualified
in its entirety by the detailed information and financial statements,  including
notes thereto, included elsewhere in this Prospectus.     

         Guaranty Financial Corporation  ("Guaranty") is the holding company for
Guaranty  Savings and Loan,  F.A. (the "Bank"),  a federally  chartered  savings
association  that is converting  to a Virginia  chartered  bank.  The Bank is 15
years old, operates four branches in the City of  Charlottesville  and Albemarle
County, Virginia, and plans to open a fifth branch in Harrisonburg,  Virginia in
the spring of 1997.  Guaranty  is the only  community  bank or savings  and loan
headquartered or operating in  Charlottesville  or Albemarle County. At June 30,
1996, Guaranty had grown to assets of $110.2 million,  deposits of $74.7 million
and tangible  stockholders'  equity of $6.4 million,  or $6.91 per share. In the
fiscal year ended June 30, 1996,  net income  increased  71.0% to $643,000  from
$376,000  in fiscal  1995 and,  with  69.4%  more  average  shares  outstanding,
earnings  per share were  constant  at $.70.  The  return on average  assets and
average equity  increased from 0.41% to 0.64% and from 9.67% to 10.24% from 1995
to 1996. At June 30, 1996,  deposits  were up 42.4% from June 30, 1995,  and, at
June 30, 1996 the leverage  ratio was 6.01% down from 6.72% at June 30, 1995. In
order to support  asset and  deposit  growth and to  facilitate  approval of its
conversion from a federal thrift to a state bank, management intends to increase
its  equity to asset  ratio to  approximately  9.00%  which is more in line with
banks of similar size.     

         Guaranty  has filed  applications  to  convert  from a federal savings
association to a  Virginia-chartered  bank. If such  applications  are approved,
Guaranty anticipates that the conversion will occur in February,  1997. Guaranty
does not  anticipate  that the charter  conversion  will have any material short
term effect on its business or results of operations.  Capital  requirements  of
banks  and  savings  associations  are  essentially  the same.  Guaranty's  FDIC
insurance  assessment  would not change as the  result of a charter  conversion.
Guaranty would conduct this Offering to support its  anticipated  growth even if
it were not seeking to convert to a bank charter.    

         Guaranty is  expanding  its loan and  deposit  products in an effort to
improve  its net  interest  margin.  Certain  of those new  products,  including
commercial loans and commercial checking accounts,  in Guaranty's  opinion,  are
not considered traditional thrift products.  Guaranty's strategy is that it will
be better  able to market such  products  if it  operates  as a bank.  Office of
Thrift Supervision  ("OTS") regulations that currently govern Guaranty limit the
percentage of its assets that may be invested in commercial and consumer  loans.
While Guaranty does not believe that such limits would affect its commercial and
consumer lending  activities in the short run, after a charter  conversion,  OTS
regulations would not apply to Guaranty.  As a bank, no comparable commercial or
consumer lending restrictions would apply to Guaranty.    

         In the past, Guaranty has been primarily a residential mortgage lender.
Recently,  Guaranty has begun to offer consumer, small business, home equity and
commercial  loans and has recently hired  commercial and consumer loan officers.
Consumer and commercial  lending  involve risks that differ from those presented
by residential  mortgage lending. See "Business - Credit Policies." The business
strategy  in  converting  from a  savings  and loan to a  commercial  bank is to
increase Guaranty's net interest margin and performance ratios. In 1996, the net
interest  margin was 2.54%,  up from 2.38% in 1995, but still was  significantly
below average bank levels.    

         Guaranty's  special  assessment  in connection  with  recently  enacted
federal  legislation  to  recapitalize  the Savings  Association  Insurance Fund
("SAIF") of the Federal Deposit  Insurance  Corporation  ("FDIC") was a one-time
charge  against  earnings of $347,000  pre-tax,  $225,000  after  taxes,  in the
quarter  ended  September  30, 1996.  Without the special  one-time  assessment,
Guaranty  would have earned  $192,000  or $.21 per share for the  quarter  ended
September  30, 1996, a 24.3%  increase  from the  comparable  quarter last year.
Assets at September  30, 1996 were $115.2  million,  a 21.1%  increase  over the
prior year.  The net interest  margin  increased to 2.66% for the quarter  ended
September 30, 1996, up from 2.56% in the  comparable  quarter of the prior year.
The FDIC deposit insurance premium on SAIF insured deposits will be reduced from
the prior annual rate of $2.60 per $1,000 of deposits to a new estimated  annual
rate of $.64 per $1,000 of  deposits  in  calendar  1997.  Based on  deposits of
$78.656 million at September 30,  

                                      -4-
<PAGE>


1996, this reduction  would decrease  insurance costs and increase annual income
by  approximately  $154,000  pre-tax and $108,000 after taxes.  With  Guaranty's
significant  growth in deposits in fiscal  1996 and in  anticipation  of further
deposit  growth  from two  additional  branch  offices  opened in  December  and
scheduled to open in the spring of 1997,  management  believes future reductions
in deposit insurance  assessments will offset the one-time special assessment in
less than three years.     

         The  directors  of  Guaranty  have  agreed  with the  Underwriter  to a
standard  requirement  not to sell or otherwise  dispose of any shares of Common
Stock for a period of 120 days after the  commencement of the Offerings  without
the  prior  written  consent  of the  Underwriter.  It is  anticipated  that the
Underwriter  will not give its consent to any sales or dispositions  during this
period that, in its opinion,  may have an adverse  effect on the market price of
the Common Stock.  After the  expiration of the 120 day period,  sales of Common
Stock by these individuals may have an adverse effect on the market price of the
Common Stock.  Officers of Guaranty who are not directors  have not entered into
any  agreements  restricting  sales  of their  Common  Stock  in  Guaranty.  See
"Underwriting."
   
<TABLE>
<CAPTION>


                                                          The Offering

<S>                                          <C>
Shares offered...........................    A total of  500,000  Shares on a best  efforts  basis  (the  "Offering").  Guaranty
                                             reserves  the right to  increase  the total  number of shares  offered  by not more
                                             than 75,000 shares.  See "Underwriting."

Common Stock.............................    919,168  shares of Common Stock  outstanding at November 1, 1996;  1,419,168  after
                                             completion of the Offering, assuming the sale of all 500,000 Shares.

Use of proceeds..........................    To  support  future  growth  of  Guaranty's   assets  and  for  general   corporate
                                             purposes.  See  "Guaranty  Financial  Corporation,"  "Use of  Proceeds"  and  "Risk
                                             Factors."

Market area..............................    All  existing  branches  of  Guaranty  are  located  within   Charlottesville   and
                                             Albemarle  County,   Virginia.   Guaranty  intends  to  open  a  branch  office  in
                                             Harrisonburg,  Virginia in the spring of 1997.  See "Risk Factors - Expansion  into
                                             New Markets."

Trading symbol...........................    Guaranty  is listed on the Nasdaq  SmallCap  Market  under the symbol  "GSLC."  See
                                             "Market Price and Dividend Data."

Dividends................................    Guaranty  paid  semi-annual  dividends  on its  Common  Stock of $0.05 per share in
                                             June and December  1996.  See "Market  Price and Dividend  Data,"  "Description  of
                                             Capital  Stock" and  "Business -  Supervision  and  Regulation  -  Restrictions  on
                                             Capital Distributions."

Investment considerations................    Prospective  investors should carefully  consider certain factors before purchasing
                                             any of the Shares offered in the Offering.  See "Risk Factors."

</TABLE>
    


                                       -5-
<PAGE>

   
<TABLE>
<CAPTION>

                             SUMMARY FINANCIAL DATA

                                                             Three Months Ended
                                                                 September 30,                     Year Ended June 30,
                                                             --------------------  -------------------------------------------------
                                                                1996         1995      1996       1995      1994      1993      1992
                                                                ----         ----      ----       ----      ----      ----      ----
                                                              (In thousands, except ratios, per share data and shares outstanding)

<S>                                                          <C>          <C>      <C>        <C>       <C>       <C>       <C>
 Income Statement Data:
    Interest Income...................................       $ 2,159       $1,815  $  7,617   $  6,788  $  6,684  $  7,717  $  8,771
    Interest Expense..................................         1,443        1,245     5,192      4,662     5,073     5,094     6,358
    Net interest income...............................           716          570     2,425      2,126     1,611     2,623     2,413
    Provision (credit) for loan losses................            46          (4)        57        (9)        74        37         0
    Noninterest income................................           274          260     1,107        872       126       828       663
    Noninterest expense (1)...........................           995          596     2,487      2,530     2,182     1,958     1,939
    Net income (loss) (1).............................          (33)          155  $    644   $    376  $  (480)  $    973  $    780
                                                                              ===  ========   ========  ========  ========  ========
 Per Share Data:
    Net Income (loss) (1).............................       $(0.04)        $0.17  $    .70   $    .70  $ (0.90)  $   1.81  $   1.45
    Cash dividends....................................             -            -      0.05       0.00      0.00      0.25      0.00
    Dividend payout ratio (2).........................             -            -      0.07          -         -      0.14         -
    Book value at period end..........................          6.89         6.91      6.91       6.57      6.57      7.47      5.90
    Tangible book value at period end.................          6.89         6.91      6.91       6.57      6.57      7.47      5.90
 Balance Sheet Data:
    Total assets......................................      $115,229      $95,114  $110,161   $ 89,461  $ 88,256  $ 92,832  $ 96,048
    Loans, net........................................        86,132       79,088    84,081     75,221    77,755    70,195    74,035
    Securities........................................        16,305        7,789    14,655      6,096     7,217    18,004    19,049
    Deposits..........................................        78,656       56,076    74,687     52,461    53,467    50,020    54,878
    FHLB advances and other borrowings................        25,420       26,925    23,604     25,050    23,950    25,750    24,025
    Stockholders' equity..............................         6,337        6,164     6,349      6,016     3,531     4,011     3,173
    Shares outstanding................................       919,168      915,568   919,168    915,568   537,168   537,168   537,168
    Average shares outstanding........................       919,168      915,568   917,668    541,768   537,168   537,168   537,168
 Performance Ratios:
    Return on average assets..........................        -0.03%        0.17%     0.64%      0.41%   (0.49)%     1.00%      .79%
    Return on average equity..........................        (0.59)         2.62     10.24       9.67   (12.00)     26.31     27.97
    Net interest margin (3)...........................          2.66         2.56      2.54       2.38      1.68      2.82      2.56
 Asset Quality Ratios:
    Allowance for loan losses to period end loans.....         0.96%        0.93%     0.94%      0.98%     0.96%     1.05%     0.91%
    Allowance for loan losses to nonaccrual loans.....         54.09        43.97     54.05      48.01     85.01     79.87    134.31
    Nonperforming assets to period end loans and foreclosed
       properties (4).................................          1.84         2.25      1.72       2.21      1.87      2.91      2.20
    Net charge-offs (recoveries) to average loans.....          0.00         0.02      0.02       0.00      0.09    (0.03)      0.03
 Capital and Liquidity Ratios:
    Leverage..........................................         5.83%        6.62%     6.01%      6.72%     4.00%     4.32%     3.30%
    Risk based
       Tier 1 capital.................................         11.64        12.75     12.13      13.31      7.76      9.05      7.28
       Total capital..................................         12.84        14.10     13.28      14.56      9.01     10.31      8.56
       Tangible capital...............................          5.83         6.62      6.01       6.72      4.00      4.32      3.30
    Average loans to average deposits.................        121.95       140.96    129.00     144.01    146.48    137.41    119.21
    Average equity to average assets..................          5.57         6.48      6.24       4.22      4.07      3.80      2.89
- ------------------------
<FN>
(1)      The  one-time  SAIF  assessment  in  the  September  30,  1996  quarter
         increased  non-interest  expenses by $347,000 and reduced net income by
         $225,000 and earnings per share by $.25 per share.  Excluding  the SAIF
         assessment, net income and earnings per share would have been $192,000
         and $.21, respectively, for the September  30, 1996  quarter,  compared
         with net income of $155,000 and earnings per share of $.17 for the
         September 30, 1995 quarter, increases of 24.3% and 23.5%, respectively.
(2)      Guaranty paid a  semi-annual  cash dividend on its Common Stock of $.05
         per share in June 1996,  which was the first  dividend  paid since July
         1993,  when  Guaranty  paid a dividend  of $.25 per share on its Common
         Stock.  Guaranty anticipates paying dividends on a semi-annual basis in
         the future.
(3)      Net interest income dividend by total average earnings assets.
(4)      Nonperforming  assets consist of nonaccrual  loans, restructured loans,
         and foreclosed  properties.  As of September 30, 1996, Guaranty had
         total nonperforming assets of $1.67 million.  See "Management's
         Discussion and Analysis of Financial Condition and Results of
         Operations - Loan Portfolio."

</FN>
</TABLE>
    


                                       -6-
<PAGE>





                                  RISK FACTORS    

         In addition to the other information in  this Prospectus, prospective
investors should carefully  consider the following  factors relating to Guaranty
and the Common Stock offered hereby.    

   Conditions to Conversion to a Bank Charter    

         Guaranty   has  filed   applications   to  convert   the  Bank  from  a
federally-chartered savings association to a Virginia-chartered, Federal Reserve
member, commercial bank. There is no assurance that the federal or state banking
regulators will approve such a charter conversion or that any such approval will
not contain  conditions that would require Guaranty to substantially  modify the
Bank's  balance  sheet or  operations.  In  particular,  Guaranty  expects  that
approval of such  applications  will be conditioned on the sale of substantially
all of the shares of Common Stock  offered  hereby and that the federal or state
banking  regulators  will require  Guaranty,  over time,  to reduce its ratio of
loans-to-deposits,  which was 109.5% at  September  30,  1996.  See  "Business -
Supervision and Regulation - Charter Conversion."    

         In the past, Guaranty has been primarily a residential mortgage lender.
Recently, it began expanding its consumer lending and has increased its emphasis
on commercial  real estate  lending.  Additionally,  Guaranty has begun to offer
commercial  business loans.  Commercial loan and consumer loan  departments have
been  staffed by loan  officers  with prior  lending  experience.  Consumer  and
commercial lending involve risks that differ from those presented by residential
mortgage lending. See "Business Credit Policies". There can be no assurance that
Guaranty will be able to  effectively  manage such risks or that it will be able
to  effectively  compete in these areas with other  lenders,  many of which have
more capital, experience and established customer relationships.    

   Impact of New Fixed Assets, Market Expansion and Asset Growth    

         Until December 1996,  Guaranty's  operations  center was located at its
Seminole  Trail branch,  which opened in 1983.  Guaranty  purchased its Seminole
Trail branch for $1.15 million in June 1996. Guaranty completed and opened a new
20,000  square foot combined  operations  center and fourth retail branch in the
Pantops  area in  east  Charlottesville  in  December  1996  at a total  cost of
approximately  $2.4  million.  Guaranty  has  purchased  land  in  Harrisonburg,
Virginia on which it will build a fifth  branch  office,  which is  scheduled to
open in the spring of 1997. The  investment in land,  building and equipment for
such branch  office is expected to be  approximately  $750,000.  Investments  in
fixed assets  reduce  Guaranty's  ratio of interest  earning  assets to interest
bearing liabilities,  which adversely affects net interest income. If Guaranty's
new branch  offices do not  generate  significant  amounts of new  deposits  and
loans, Guaranty's profitability will be adversely affected.    
 
         To date, no employees have been hired to staff the Harrisonburg office.
Harrisonburg is a highly competitive banking area with average bank deposits per
branch similar to the  Charlottesville  market.  No assurances can be given that
Guaranty  will be able to  compete  effectively  in the  Harrisonburg,  Virginia
market with only one branch office location.    

         It is the intention of Guaranty's management to expand Guaranty's asset
base.  In  particular,  Guaranty  hopes to  utilize  the  capital  raised in the
Offering to increase its retail  deposit base in  Charlottesville  and Albemarle
County,  Virginia and begin  operations in  Harrisonburg,  Virginia.  Additional
capital also would  increase  Guaranty's  legal lending limit under federal law,
which in turn would allow  Guaranty to diversify its loan mix by competing  more
actively in its market area for  commercial  real estate,  business and consumer
loans,  which carry  higher  interest  rates than  residential  mortgage  loans.
Management is expanding  Guaranty's  commercial  and consumer  loan  origination
activities.  See "Guaranty Financial Corporation."  Guaranty's ability to manage
growth  successfully  will depend on its ability to maintain  cost  controls and
asset  quality while  attracting  sufficient  loans and deposits,  as well as on
factors beyond Guaranty's control, such as economic conditions and interest rate



                                       -7-
<PAGE>


trends.  If  Guaranty  grows too  quickly  and is not able to control  costs and
maintain asset quality,  Guaranty's growth could materially adversely affect its
financial performance.    

   Dependence on Borrowings    

         At  September  30,  1996,  Guaranty's  total  loans were  109.5% of its
deposits,  with the difference  between total loans and total deposits funded by
advances from the FHLB of Atlanta and other short term  borrowings.  Reliance on
short term borrowings can adversely  affect an  institution's  ability to manage
its  interest  rate risk and limits its  ability to respond to new loan  demand.
Although the Bank will remain a member of the FHLB of Atlanta,  Guaranty intends
to reduce its  reliance  on  borrowings  and its ratio of  loans-to-deposits  by
replacing  FHLB advances  from  anticipated  deposit  growth at new and existing
offices.    .

   Impact of Fluctuations in Interest Rates    

         Guaranty's  results of operations are highly influenced by the level of
interest rates, changes in interest rates and other economic conditions that are
beyond the control of Guaranty,  including  monetary and fiscal  policies of the
federal government.  Guaranty is in a liability-sensitive interest rate position
in which rising interest rates are likely to adversely  affect earnings  because
Guaranty's  liabilities will reprice faster than its assets.  See  "Management's
Discussion  and  Analysis of  Financial  Condition  and Results of  Operations -
Interest Sensitivity."  Increases in interest rates adversely affect Guaranty by
reducing  the demand for loans,  while  decreases  in interest  rates  generally
stimulate mortgage lending. Interest rate increases above the interest rate caps
on Guaranty's  adjustable rate loans would restrict  interest  income.  Economic
conditions in the real estate market influence both the demand for loans and the
frequency of  delinquencies  and losses  incurred on the sale of foreclosed real
estate.    

   Potential Consequences of Undersubscribed Offering    

         The  Underwriter is selling the Shares on a best efforts  basis,  which
means  that it may sell  all,  none or only some of the  Shares.  As there is no
minimum  number of Shares which must be sold, a closing could occur even if only
a small  number  of  Shares  is sold and it is  possible  that  expenses  of the
Offering will exceed proceeds.  See "Underwriting." In such event,  Guaranty may
be required to pursue other  methods of raising  capital,  including the sale of
preferred stock.    

   Possible Fluctuations in Stock Price    

         Factors  such  as  quarterly  or  cyclical   variations  in  Guaranty's
financial results,  future developments  concerning Guaranty or its competitors,
and  developments  affecting the thrift and banking  industry  generally,  could
cause the market price of the Common Stock to fluctuate substantially.    

   Geographic Concentration of Loan Portfolio    

         The  majority  of  Guaranty's   loans  are  made  to  borrowers  within
Charlottesville   and  Albemarle  County,   and  adjacent  areas.   Accordingly,
significant   deterioration  in  the  economic  condition  of   Charlottesville,
Albemarle County or the surrounding areas could  significantly  adversely affect
repayment of the loans held by Guaranty.    

   Competition    

         Guaranty's  full-service retail facilities  primarily serve the City of
Charlottesville  and Albemarle County,  Virginia.  See "Business - Market Area."
Guaranty operates in a highly  competitive  environment in  Charlottesville  and
Albemarle  County,  competing for deposits and loans with  commercial  banks and
other  financial  institutions,   including  four  statewide  and  two  regional
commercial banks that possess  substantially  greater  financial  resources than
Guaranty.  These  institutions  have  significantly  higher  lending limits than


                                       -8-
<PAGE>



Guaranty  and  provide  various  services  for  their  customers,  such as trust
services,  which Guaranty does not offer. In addition, there can be no assurance
that additional financial institutions with substantially greater resources than
Guaranty will not establish operations in Guaranty's service area. See "Business
- - Competition."     

   Governmental Regulation    

         Institutions such as Guaranty are subject to extensive  supervision and
regulation by the OTS and the FDIC. This supervision and regulation  establishes
a comprehensive  framework of activities in which an institution may engage, and
are intended  primarily  for the  protection  of the SAIF and  depositors.  This
regulatory  structure  also  provides  the  OTS and the  FDIC  with  significant
discretion in connection with their supervisory and enforcement activities.  Any
change  in  such  regulation,  whether  by  the  OTS  or the  FDIC,  or any  new
legislation  enacted by the United States  Congress,  could adversely affect the
thrift  industry  generally and the  operations of Guaranty in  particular.  See
"Business - Supervision and Regulation."    

   Influence by Certain Existing Shareholders    

         As of the date of this Prospectus,  Guaranty's  directors and executive
officers own approximately  40.07% of Guaranty's  outstanding  Common Stock. See
"Management  -  Security  Ownership  of  Management."  As a  result,  Guaranty's
directors  and executive  officers,  if acting  together,  are able to influence
significantly  all matters  requiring  approval by the shareholders of Guaranty,
including  the  election of directors  and,  accordingly,  the future  course of
Guaranty.  Guaranty, however, has neither solicited nor received any commitments
from its directors and executive  officers to purchase shares of Common Stock in
the  Offering.  While it expects  its  directors  and  executive  officers  will
purchase  such  shares in the  Offering,  Guaranty is not aware of the number of
shares that the directors and executive officers will purchase,  but anticipates
that the  percentage  of  ownership  by  Management  will  decrease  immediately
following the completion of the Offering.    


                                 USE OF PROCEEDS     

         If the 500,000 shares of the Common Stock  described in this Prospectus
and the 75,000  additional shares for which Guaranty reserves the right to offer
are purchased,  the total proceeds to Guaranty are estimated to be approximately
$4.5 million. Guaranty will invest the net proceeds from the sale of such Common
Stock  in the  Bank to  provide  additional  capital,  and for  general  banking
purposes,  including loans and investments.  Additional capital will enhance the
Bank's  ability to grow and attract more loans and deposits.  As its  additional
branch  offices open,  Guaranty  anticipates  substantial  growth and,  although
current  capital is within current  federal  regulatory  guidelines,  additional
capital  is  required  for the  Bank to  support  anticipated  growth.  Although
Guaranty would conduct the Offering to support its anticipated growth even if it
were not seeking to convert  the Bank from a federal  savings  association  to a
commercial  bank,  it expects  that the  applications  that it has filed for the
conversion, if approved, will be conditioned on the sale of substantially all of
the shares offered hereby.    


                                       -9-
<PAGE>


                                 CAPITALIZATION     

         The  following  table  sets forth the  capitalization  of  Guaranty  at
September 30, 1996. This table should be read in conjunction  with the financial
statements and related notes thereto included in this Prospectus.    
   
Stockholder's equity:                                       September 30, 1996
                                                            ------------------
     Common Stock, $1.25 par value, 4,000,000
        shares authorized, 919,168 shares issued
        and outstanding.............................            $1,148,960
     Preferred Stock, $1.00, par value, 500,000
        shares authorized, none issued or
        outstanding.................................                   -0-
     Capital surplus................................             1,981,745
     Unrealized loss on available for sale                       (258,650)
        securities..................................
     Retained earnings..............................             3,464,654
                                                                 ---------
     Total stockholders' equity.....................            $6,336,709
                                                                ==========

    

                         MARKET PRICE AND DIVIDEND DATA     

         Prior to June 29, 1995, there was no established  public trading market
for the Common Stock.  Before then,  the Common Stock  sporadically  traded in a
limited number of privately negotiated transactions. The Common Stock was listed
on the Nasdaq SmallCap  Market,  effective June 29, 1995. See "Risk Factors." At
December 11, 1996, there were 919,168 shares of Common Stock outstanding held by
614 holders of record.    

         The  following  table lists the high and low sale prices for the Common
Stock for the periods  indicated.  Prices have been  adjusted to reflect the two
for one stock split paid in January 1996.    

   
                                                         High          Low
July 1, 1995 - Sept. 30, 1995...............            $7.38         $6.38
Oct. 1, 1995 - Dec. 31, 1995................             7.25          7.13
Jan. 1, 1996 - March 31, 1996...............             8.50          7.25
April 1, 1996 - June 30, 1996...............             8.50          7.50
July 1, 1996 - Sept. 30, 1996...............             9.00          7.25
Oct. 1, 1996 - Dec. 17, 1996................             9.50          8.25

    
         Guaranty paid  semi-annual  cash  dividends on its Common Stock of $.05
per  share in June and  December  1996.  The June  1996  dividend  was the first
dividend  paid since July 1993,  when Guaranty paid a dividend of $.25 per share
on its Common Stock.    

         At December 17, 1996, the bid and asked prices for the Common Stock
were $8.25 and  $8.75,  respectively,  and the last sale  price was  $8.75.  See
"Business - Supervision and Regulation - Restrictions on Capital Distributions."
    


                                       -10-
<PAGE>



                         GUARANTY FINANCIAL CORPORATION

         Guaranty is the holding  company for  Guaranty  Savings and Loan,  F.A.
(the "Bank"), a federally  chartered savings association which began business in
February 1981 and is headquartered in Charlottesville, Virginia. Guaranty opened
additional  branches in 1983 and 1985 in  Charlottesville  and Albemarle County,
Virginia.  At June 30, 1996, after 15 years of operation,  Guaranty had grown to
assets of $110.2 million,  deposits of $74.7 million and stockholders' equity of
$6.35 million,  or 5.76% of total assets.  A new corporate  headquarters  in the
Pantops area, east of Charlottesville,  which contains the operations area and a
fourth  branch  office  opened  in  December   1996,   and  a  fifth  branch  in
Harrisonburg, Virginia is expected to open in the spring of 1997.     

         Management   intends  to  convert  the  Bank  from  a  federal  savings
association to a Virginia chartered,  Federal Reserve member, bank. Applications
for a charter  conversion have been filed with the appropriate state and federal
bank  regulatory  agencies.  The Bank has recently begun to offer consumer loans
and  government-insured and conventional small business loans. The Bank has also
recently hired experienced commercial and consumer loan officers.

         In the year ended June 30, 1996,  Guaranty had a 71.0%  increase in net
income.  Earnings per share on 69.4% more average  shares  outstanding in fiscal
1996 than fiscal 1995 remained constant at $.70 per share. The return on average
assets and average  equity  increased from .41% to .64% and from 9.67% to 10.24%
from 1995 to 1996.  Core deposits  increased by 42.0%;  assets by 23.0% and loan
originations  by 9.19% from June 30,  1995 to June 30,  1996.  At June 30,  1996
total  assets were $110.0  million and tangible  stockholders'  equity was $6.35
million,  or $6.91 per share.  Net  income for the year ended June 30,  1996 was
$643,000.

         Guaranty's  net income in the year ended June 30, 1995 was $376,000 and
Guaranty experienced a loss of $480,000 in the year ended June 30, 1994. Results
of operations in fiscal 1995 and 1994 were adversely  affected by a low level of
capital, which effectively precluded asset growth, and by significant amounts of
interest expense incurred as certain mortgage-backed bonds, issued in 1987, were
prepaid.  See "Management's  Discussion and Analysis of Financial  Condition and
Results  of  Operations  Interest  Income,  Interest  Expense  and Net  Interest
Income."

         In September 1996, Federal  legislation was enacted to recapitalize the
Savings Association  Insurance Fund ("SAIF"), of which the Bank is a member. All
depository  institutions with SAIF-insured deposits paid a special assessment to
the SAIF  and,  beginning  in the  first  calendar  quarter  of 1997,  quarterly
insurance  assessments on SAIF-insured  deposits will be substantially  reduced.
The Bank has  experienced  significant  growth in core deposits  since March 31,
1995,  which  is the base  date  for the  calculation  of the  one-time  special
assessment.  As such,  the  Bank's  assessment  was a  one-time  charge  against
earnings  of $347,000  pre-tax,  $225,000  after  taxes,  in the  quarter  ended
September 30, 1996. Without the special one-time assessment, Guaranty would have
earned  $192,000 or $.21 per share for the quarter  ended  September 30, 1996, a
24.3%  increase from the comparable  quarter last year.  Assets at September 30,
1996 were $115.2 million, a 21.1% increase over the prior year. The net interest
margin  increased to 2.66% for the quarter  ended  September  30, 1996,  up from
2.56% in the comparable  quarter of the prior year.  The FDIC deposit  insurance
premium on SAIF insured  deposits  will be reduced from the prior annual rate of
$2.60 per $1,000 of deposits to a new  estimated  annual rate of $.64 per $1,000
of deposits in calendar 1997.  Based on deposits of $78.656 million at September
30, 1996,  this reduction  would decrease  insurance  costs and increase  annual
income  by  approximately  $154,000  pre-tax  and  $108,000  after  taxes.  With
Guaranty's  significant growth in deposits in fiscal 1996 and in anticipation of
further deposit growth from two additional branch offices opened in December and
scheduled to open in the spring of 1997,  management  believes future reductions
in deposit insurance  assessments will offset the one-time special assessment in
less than three years.     

         Guaranty  is the only  independent  community  bank or savings and loan
association  headquartered  in, or even with an office  in,  Charlottesville  or
Albemarle  County,   Virginia.   This  area  had  a  collective   population  of
approximately 108,000 in 1990 according to census figures, is located in central
Virginia 110 miles southwest of 


                                       -11-
<PAGE>


Washington,  D.C.  and 70 miles west of  Richmond,  Virginia,  and  includes the
University of Virginia,  the area's largest  employer.  Guaranty  operates three
full service retail branches, which serve Charlottesville and Albemarle County.

         Historically,  Guaranty's  principal business activities have been 
attracting  checking and savings  deposits from the general  public  through its
retail  banking  offices and  originating,  servicing,  investing in and selling
loans secured by first  mortgage  liens on  single-family  dwellings,  including
condominium  units.  Of Guaranty's  $88.0 million of gross loans  outstanding at
June 30, 1996, 80%  represented  residential  first mortgages and 66.1% of gross
loans had adjustable interest rates.     

         In  1996,  Guaranty  began  to  originate  commercial  loans  to  small
businesses and has placed additional emphasis on consumer lending. Guaranty also
lends funds to retail banking  customers by means of home equity and installment
loans,  and  originates  loans secured by commercial  properly and  multi-family
dwellings.  Guaranty  invests in certain  United  States  government  and agency
obligations   and  other   investments  as  permitted  by  applicable  laws  and
regulations.

         Until December 1996,  Guaranty's  operations  center was located at its
Seminole  Trail branch,  which opened in 1983.  Guaranty  completed and opened a
combined branch office and operations  center in December 1996. The new facility
is located on the east side of  Charlottesville in the Pantops area of Albemarle
County.  The new facility  contains  20,000 sq. ft., of which Guaranty  occupies
15,500 sq. ft.,  with the  remainder  to be leased.  In  addition,  Guaranty has
acquired land in Harrisonburg,  Virginia to construct a fifth retail branch.  It
is anticipated  that the branch will open in the spring of 1997.  Guaranty would
continue to operate its three current  branches,  including  the Seminole  Trail
branch. See "Risk Factors - New Fixed Assets."     

         Guaranty's  deposit  accounts  of up to  $100,000  are  insured  by the
Savings Association  Insurance Fund ("SAIF") administered by the Federal Deposit
Insurance  Corporation  ("FDIC").  Guaranty is a member of the Federal Home Loan
Bank ("FHLB") of Atlanta. Guaranty is subject to the supervision, regulation and
examination  of the  Office  of Thrift  Supervision  ("OTS")  and the FDIC.  See
"Business - Supervision and Regulation."

         The  directors  of  Guaranty  have  agreed  with the  Underwriter  to a
standard  requirement  not to sell or otherwise  dispose of any shares of Common
Stock for a period of 120 days after the  commencement of the Offerings  without
the  prior  written  consent  of the  Underwriter.  It is  anticipated  that the
Underwriter  will not give its consent to any sales or dispositions  during this
period that, in its opinion,  may have an adverse  effect on the market price of
the Common Stock.  After the  expiration of the 120 day period,  sales of Common
Stock by those  individuals  may have an  adverse  effect on the  market  price.
Officers of Guaranty who are not directors  have not entered into any agreements
restricting sales of their Common Stock in Guaranty. See "Underwriting."

         Guaranty's  main  offices are  located at 1658 State Farm  Boulevard, 
Charlottesville, Virginia 22911 and its telephone number is (804) 970-1100.     

   
    

                                      -12-
<PAGE>


                             SELECTED FINANCIAL DATA


         The year-end income  statement data, the year-end  balance sheet data,
and the year-end per share data regarding net income  contained in the following
financial  data for the five years  ended  June 30,  1996 are  derived  from the
financial statements of Guaranty.  The financial statements for the fiscal years
ended June 30, 1996, 1995 and 1994 were audited by BDO Seidman,  LLP,  certified
public accountants.  The financial data for the three months ended September 30,
1996 and 1995 are derived from unaudited Guaranty's  financial statements, which
reflect in the opinion of management all adjustments,  consisting only of normal
recurring expenditures, necessary for a fair presentation of the results of such
periods,  adjusted as described  in the notes  below.  The results for the three
month periods ended September 30, 1996 and 1995 are not  necessarily  indicative
of  results  for the full year or any  future  period.  The  selected  financial
information should be read in conjunction with the audited financial  statements
of Guaranty included elsewhere in this Prospectus.     
   
<TABLE>
<CAPTION>


                                                             Three Months Ended
                                                                 September 30,                      Year Ended June 30,
                                                             ------------------- ---------------------------------------------------
                                                                1996        1995      1996       1995      1994       1993      1992
                                                                ----        ----      ----       ----      ----       ----      ----
                                                              (In thousands, except ratios, per share data and shares outstanding)
<S>                                                         <C>           <C>     <C>        <C>       <C>        <C>       <C>     
Income Statement Data:
   Interest Income...................................       $  2,159      $1,815  $  7,617   $  6,788  $  6,684   $  7,717  $  8,771
   Interest Expense..................................          1,443       1,245     5,192      4,662     5,073      5,094     6,358
   Net interest income...............................            716         570     2,425      2,126     1,611      2,623     2,413
   Provision (credit) for loan losses................             46         (4)        57        (9)        74         37         0
   Noninterest income................................            274         260     1,107        872       126        828       663
   Noninterest expense (1)...........................            995         596     2,487      2,530     2,182      1,958     1,939
   Net income (loss) (1).............................           (33)         155  $    643   $    376  $  (480)  $     973  $    780
                                                             =======      ======  ========   ========  ========  =========  ========
Per Share Data:
   Net Income (loss) (1).............................        $(0.04)      $ 0.17  $    .70   $    .70  $ (0.90)   $   1.81  $   1.45
   Cash dividends....................................              -           -      0.05       0.00      0.00       0.25      0.00
   Dividend payout ratio (2).........................              -           -      0.07          -         -       0.14         -
   Book value at period end..........................           6.89        6.91      6.91       6.57      6.57       7.47      5.90
   Tangible book value at period end.................           6.89        6.91      6.91       6.57      6.57       7.47      5.90
Balance Sheet Data:
   Total assets......................................       $115,229     $95,114  $110,161   $ 89,461  $ 88,256   $ 92,832  $ 96,048
   Loans, net........................................         86,132      79,088    84,081     75,221    77,755     70,195    74,035
   Securities........................................         16,305       7,789    14,655      6,096     7,217     18,004    19,049
   Deposits..........................................         78,656      56,076    74,687     52,461    53,467     50,020    54,878
   FHLB advances and other borrowings................         25,420      26,925    23,604     25,050    23,950     25,750    24,025
   Stockholders' equity..............................          6,337       6,164     6,349      6,016     3,531      4,011     3,173
   Shares outstanding................................        919,168     915,568   919,168    915,568   537,168    537,168   537,168
   Average shares outstanding........................        919,168     915,568   917,668    541,768   537,168    537,168   537,168
Performance Ratios:
   Return on average assets..........................         -0.03%       0.17%     0.64%      0.41%   (0.49)%      1.00%      .79%
   Return on average equity..........................         (0.59)        2.62     10.24       9.67   (12.00)      26.31     27.97
   Net interest margin (3)...........................           2.66        2.56      2.54       2.38      1.68       2.82      2.56
Asset Quality Ratios:
   Allowance for loan losses to period end loans.....          0.96%       0.93%     0.94%      0.98%     0.96%      1.05%     0.91%
   Allowance for loan losses to nonaccrual loans.....          54.09       43.97     54.05      48.01     85.01      79.87    134.31
   Nonperforming assets to period end loans and foreclosed
      properties (4).................................           1.84        2.25      1.72       2.21      1.87       2.91      2.20
   Net charge-offs (recoveries) to average loans.....           0.00        0.02      0.02       0.00      0.09     (0.03)      0.03
Capital and Liquidity Ratios:
   Leverage..........................................          5.83%       6.62%     6.01%      6.72%     4.00%      4.32%     3.30%
   Risk based
      Tier 1 capital.................................          11.64       12.75     12.13      13.31      7.76       9.05      7.28
      Total capital..................................          12.84       14.10     13.28      14.56      9.01      10.31      8.56
      Tangible capital...............................           5.83        6.62      6.01       6.72      4.00       4.32      3.30
   Average loans to average deposits.................         121.95      140.96    129.00     144.01    146.48     137.41    119.21
   Average equity to average assets..................           5.57        6.48      6.24       4.22      4.07       3.80      2.89
- ------------------------
<FN>
(1)      The  one-time  SAIF  assessment  in  the  September  30,  1996  quarter
         increased  non-interest  expenses by $347,000 and reduced net income by
         $225,000 and earnings per share by $.25 per share.  Excluding  the SAIF
         assessment, net income and earnings per share would have been $192,000 
         and $.21, respectively, for the September  30, 1996  quarter,  compared
         with net income of $155,000 and earnings per share of $.17 for the 
         September 30, 1995 quarter, increases of 24.3% and 23.5%, respectively.
(2)      Guaranty paid a  semi-annual  cash dividend on its Common Stock of $.05
         per share in June 1996,  which was the first  dividend  paid since July
         1993,  when  Guaranty  paid a dividend  of $.25 per share on its Common
         Stock.  Guaranty anticipates paying dividends on a semi-annual basis in
         the future.
(3)      Net interest income dividend by total average earnings assets.
(4)      Nonperforming  assets consist of nonaccrual  loans, restructured loans,
         and foreclosed  properties.  As of September 30, 1996,  Guaranty had 
         total  nonperforming  assets of $1.67 million.  See "Management's 
         Discussion and Analysis of Financial Condition and Results of 
         Operations - Loan Portfolio."
</FN>
</TABLE>
    



                                      -13-
<PAGE>



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

         The  following  commentary  discusses  major  components  of Guaranty's
business  and  presents an overview of its  consolidated  results of  operations
during the three months ended  September  30, 1996 and 1995 and the fiscal years
ended June 30, 1996, 1995 and 1994, and its consolidated  financial  position at
such  dates.  This  discussion  should  be  reviewed  in  conjunction  with  the
consolidated  financial  statements and accompanying notes and other statistical
information presented elsewhere in this Prospectus.     

         Guaranty  is not aware of any  current  recommendations  by  regulatory
authorities  which,  if  implemented,  would  have  a  material  effect  on  its
liquidity,  capital resources or results of operations.  There are no agreements
between  Guaranty  and  either the OTS or the FDIC,  nor has  either  regulatory
agency made any recommendations concerning the operations of Guaranty that could
have a  material  effect on its  liquidity,  capital  resources  or  results  of
operations.     

Overview

         Guaranty's  performance  in its fiscal  year ended June 30, 1996 showed
improvement  over the year ended June 30, 1995.  Net income  increased  71.0% in
fiscal 1996 to $643,000  compared  to  $376,000  in fiscal  1995.  After a 69.4%
increase  in  average  shares  outstanding,  following  a 360,000  share  public
offering  completed on June 22, 1995,  earnings per share were constant at $.70.
Excluding a one-time special assessment on SAIF members by the FDIC,  Guaranty's
net income  increased 23.9% to $192,000 for the quarter ended September 30, 1996
compared to $155,000 in the comparable prior year quarter.  Due to this one-time
special  assessment,  Guaranty sustained a loss of $33,000 for the quarter ended
September  30, 1996.  Excluding  the  assessment,  earnings per share  increased
23.5%,  from $.17 in the September 30, 1995 quarter to $.21 in the September 30,
1996 quarter.  Loan volume growth accelerated in the September 30, 1996 quarter,
although  securities  growth  continued to outpace loan growth as an  investment
outlet for  continued  strong  deposit  growth.  The  increase in net income for
fiscal  1996  reflected  an  increase in net  interest  income and  non-interest
income,  coupled with a decrease in  non-interest  expense.  Net interest income
increased as a result of growth in average  deposits,  supporting an increase in
securities  and a reduction in FHLB  advances,  a reduction in the rates paid on
FHLB advances and an increase in the average yields on average loans.  Growth in
average  loans did not keep pace with deposit or investment  securities  growth.
Non-interest income increased primarily from an increase in gains on the sale of
loans and securities while  noninterest  expenses  declined,  primarily from the
closing of two mortgage  origination offices in Staunton and Richmond which were
not profitable. The FDIC deposit insurance premium on SAIF insured deposits will
be reduced  from the prior  annual rate of $2.60 per $1,000 of deposits to a new
estimated  annual rate of $.64 per $1,000 of deposits in calendar 1997. Based on
deposits of $78.656 million at September 30, 1996, this reduction would decrease
deposit  insurance  costs and increase annual income by  approximately  $154,000
pre-tax and $108,000 after taxes. With Guaranty's significant growth in deposits
in fiscal 1996 and in anticipation of further deposit growth from two additional
branch  offices  opened in December and scheduled to open in the spring of 1997,
management  believes future  reductions in deposit  insurance  assessments  will
offset the one-time special assessment in less than three years.     

         Return on average  equity during  fiscal 1996  increased to 10.24% from
9.67% for fiscal  1995.  The return on average  assets was 0.64% in fiscal 1996,
compared to 0.41% in fiscal  1995.  Fiscal 1996 marked the first year since 1989
that  Guaranty's  average  earning assets have increased  meaningfully  over the
prior fiscal year.  From 1989 through fiscal 1995,  due to capital  constraints,
management  was  forced to  downsize  the Bank.  In fiscal  1992 and 1993  under
declining  interest rates,  spreads  widened and gains on loan sales  increased,
although  interest earning assets declined.  In fiscal years 1994 and 1995 first
increases then decreases in the  amortization  of the discount  associated  with
Guaranty's REMIC bonds produced losses in 1994 and improvements in 1995 although
interest earning assets continued to decline or remained flat.     

         Average  interest  earning assets increased 6.9% from $89.42 million in
fiscal 1995 to $95.57 million in fiscal 1996. Total interest bearing deposits on
average  increased 13.8% from $54.43 million in fiscal 1995 to $61.93 million in


                                      -14-
<PAGE>


fiscal 1996.  Average balances of securities  increased 40.2% while, on average,
loans were relatively flat, up only 2.0% from fiscal 1995 to fiscal 1996.

         The net interest margin benefited from an increase in the average level
of interest  earning assets and from a greater increase in the yield on interest
earning  assets than the increase in the average rates paid on interest  bearing
liabilities.  The significant growth in interest bearing deposits coupled with a
decline in the  amount and rate paid on FHLB  advances  and an  increase  in the
amount of interest earning assets,  particularly securities,  and an increase in
the average  yields earned on loans,  produced the  improvement  in net interest
margin.  In fiscal  1996,  the net interest  margin was 2.54%,  up from 2.38% in
fiscal 1995 and 1.68% in fiscal 1994.

Net Interest Income

         Net interest income is the major  component of Guaranty's  earnings and
is equal to the  amount  by which  interest  income  exceeds  interest  expense.
Earning assets  consist  primarily of loans and  securities,  while deposits and
borrowings represent the major portion of interest bearing liabilities.  Changes
in the  volume  and mix of assets  and  liabilities,  as well as  changes in the
yields  and rates  paid,  determine  changes  in net  interest  income.  The net
interest margin is calculated by dividing net interest income by average earning
assets and represents Guaranty's net interest margin.

         Net interest  income was $716,000 in the quarter  ended  September  30,
1996,  25.6%  greater than the $570,000  reported  during the September 30, 1995
quarter.  This  improvement  in net interest  income was primarily due to volume
increases in the securities and loan  portfolios and to a greater decline in the
average  cost of interest  bearing  liabilities  than the decline in the average
yield of interest  earning assets.  Although  average loans increased 13.0% from
the September  30, 1995 quarter to the September 30, 1996 quarter,  average loan
volume did not keep pace with securities volume  increases.  The average balance
of the  securities  portfolio  was  $16.252  million in the  September  30, 1996
quarter,  up $7.058 million,  or 76.8% over the September 30, 1995 quarter.  The
average balance of the loan portfolio was $86.373 million, up $9.934 million, or
13.0% over the  September  30, 1995  quarter.  Although  market  interest  rates
declined in the  September 30, 1996 quarter from the September 30, 1995 quarter,
the yield on average loans  decreased  only 6 basis points from 8.12% in 1995 to
8.06% in 1996, while the yield on securities declined 24 basis points from 8.14%
in 1995 to 7.90% in 1996.  Also  contributing to the improvement in net interest
income in the September 30, 1996 quarter was a decline of 46 basis points on the
cost of average total interest  bearing  liabilities from 5.91% in the September
30, 1995 quarter to 5.45% in the September 30, 1996 quarter.  Almost all of this
decline was  concentrated  in the cost of FHLB  advances  and other  borrowings,
which declined 86 basis points from 6.40% in 1995 to 5.54% in 1996, although the
average  balances of such advances and borrowings were flat. All of the increase
in interest bearing liabilities, up $21.540 million, or 25.6%, was accounted for
by the  increase in interest  bearing  deposits,  particularly  certificates  of
deposit,  which increased $22.045 million, or 55.0% on average. The average rate
paid on interest bearing deposits increased 4 basis points, from 5.05% to 5.09%,
although  the average  rate paid on  certificates  of deposit  declined 22 basis
points from 5.80% to 5.58%.  The  increase in net  interest  margin was achieved
from both  volume  gains and  widening  spreads.  The gains in  average  deposit
volumes,   particularly  certificates  of  deposit,  supported  an  increase  in
investment securities and loans while yields on interest earning assets declined
less than the average rates paid on interest bearing liabilities.  The yields on
loans  fell  significantly  less  than  the  cost of funds  while  the  yield on
securities  also  fell  less than the cost of  funds.  The net  interest  margin
increased in the September  30, 1996 quarter to 2.66%,  compared to 2.56% in the
September 30, 1995 quarter.    

         Net  interest  income was $2.425  million in fiscal 1996 14.1%  greater
than the $2.126 million  reported  during fiscal 1995.  This  improvement in net
interest  income  was  primarily  due to  volume  increases  in  the  securities
portfolio and to higher  average  yields on the loan  portfolio.  Although loans
receivable  increased  11.78% from June 30, 1995 to June 30, 1996,  average loan
volume did not keep pace with average  securities volume increases.  The average
balance of the  securities  portfolio  was $10.523  million in fiscal  1996,  up
$3.017  million,  or 40.2% over fiscal  1995.  The  average  balance of the loan
portfolio was $79.885  million in fiscal 1996, up $1.503  million,  or 2.0% over
fiscal  1995.  Although  market  interest  rates  declined  in the last  half of
calendar  1995 and first  half of  calendar  1996,  the yield on  average  loans
increased


                                      -15-
<PAGE>



54 basis  points  from 7.52% in fiscal 1995 to 8.06% in fiscal  1996,  while the
yield on securities  declined 12 basis points to 7.79% in fiscal 1996 from 7.91%
in fiscal 1995.  Also  contributing to the improvement in net interest income in
fiscal 1996 was a decline in the average  amount of FHLB advances and borrowings
of $1.218  million,  or 4.5%,  to $25.773  million in fiscal 1996,  from $26.911
million  in  fiscal  1995,  and a  decline  in the  average  rates  paid on such
borrowings of 22 basis points from 6.25% in fiscal 1995 to 6.03% in fiscal 1996.
A $9.522 million,  or 24.5% increase in the average  balances of certificates of
deposits from $38.938  million in fiscal 1995 to $48.460 million in fiscal 1996,
more than offset a slight decline in other deposit accounts and enabled Guaranty
to reduce FHLB  advances and increase  balances of  investment  securities.  The
average  rate paid on interest  bearing  deposits  increased  58 basis points to
5.06% in fiscal 1996 from 4.48% in fiscal  1995 but,  with the decline in volume
and rates on FHLB  advances,  the  average  rates paid on all  interest  bearing
liabilities increased only 25 basis points to 5.69% in fiscal 1996 from 5.44% in
fiscal 1995.  The increase in net interest  margin was achieved both from volume
gains and widening  spreads.  The gains in average deposit  volumes  supported a
reduction in FHLB  borrowings  and an increase in  investment  securities  while
yields on interest  earning assets increased more than the average rates paid on
interest  bearing  liabilities.  The yields on loans  increased in line with the
increase in rates paid on deposits while yields on securities fell significantly
less than the decline in rates paid on FHLB  advances.  The net interest  margin
increased in fiscal 1996 to 2.54%, compared to 2.38% in fiscal 1995.     

         Net interest  income was $2.126  million in fiscal 1995,  32.0% greater
than the $1.611 million in fiscal 1994. The  improvement in net interest  income
was primarily due to a significant  reduction of the amortization  discount from
REMIC bonds  under  rising  interest  rates in the first half of fiscal 1995 and
slowly declining  interest rates in the second half of fiscal 1995 compared with
falling  interest  rates  in  fiscal  1994  which  precipitated  sharply  higher
repayments of REMIC bonds and faster  amortization  of the discount.  Such bonds
were issued in 1987 and were sold at an original issue discount of $3.3 million,
which is amortized  against  income as mortgages  that  collateralize  the bonds
prepay.  In fiscal year 1994 under rapidly falling interest rates,  Guaranty had
significant  prepayments of mortgages  which  increased the  amortization of the
discount. The average balance of interest earning assets declined 6.7% in fiscal
1995 to $89.419  million as  management,  due to lack of capital,  was forced to
continue to downsize or restrain growth.  Securities,  on average,  were reduced
64.1% to $7.506  million in fiscal  1995 from  $20.936  million in fiscal  1994,
while loan volume on average  increased 6.7% to $78.382  million in fiscal 1995.
The average yield on interest  earning assets increased 62 basis points to 7.59%
in fiscal  1995,  up from 6.97% in fiscal  1994.  Although  interest  rates were
generally  higher in  fiscal  1995 than  fiscal  1994 the rate paid on  interest
bearing liabilities  declined 17 basis points from 5.61% in fiscal 1994 to 5.44%
in fiscal  1995  which was  entirely  due to the  reduction  in the REMIC  bonds
discount.  Rates paid on the REMIC bonds payable  declined 997 basis points from
22.48% in fiscal 1994 to 12.51% in fiscal  1995 and the average  balance of such
bonds declined $2.557 million,  or 37.4%,  from $6.832 million in fiscal 1994 to
$4.275  million in fiscal 1995.  The  reduction in the REMIC bonds on average of
$2.557 million and an increase in interest bearing deposits on average of $4.323
million  permitted  management  to reduce more  costly FHLB  advances on average
$6.566  million  in fiscal  1995 from  fiscal  1994.  The net  interest  margin,
benefited  from the 17 basis  point  decline  in the  cost of  interest  bearing
liabilities,  due to reduction of amortization  and interest on the REMIC bonds,
and the 62 basis point  increase on average  yields on interest  earning  assets
under  rising  interest  rates.  The net interest  margin  increased to 2.38% in
fiscal 1995 compared to 1.68% in fiscal 1994.     


                                      -16-
<PAGE>


         Net interest  income in fiscal 1994  compared to fiscal 1993  decreased
$1.012  million,  or 38.9%,  to $1.611  million.  This  decrease in net interest
income was due primarily to an increase in pre-payments of mortgages  underlying
REMIC  bonds  as  refinancings   increased  under  falling  interest  rates  and
Guaranty's  amortization  of the  REMIC  bond  discount  was  accelerated.  Also
contributing to the decline in net interest income was an increase in the amount
of and average rates paid on FHLB advances and  borrowings.  With interest rates
falling, the yield on average earning assets declined 116 basis points in fiscal
1994 to 6.97%,  including a decline of 134 basis  points on  securities  and 118
basis  points on loans.  The volume of interest  earning  assets was  relatively
unchanged  from  fiscal  1993.  With the  smaller  increase  in  REMIC  mortgage
pre-payments  and the  acceleration of the bond discount,  management  relied on
FHLB advances to maintain  earning asset levels.  The average rates paid on FHLB
advances  increased 9 basis  points to 4.77% in fiscal 1994 from fiscal 1993 and
the  amortization  and rates paid on REMIC bonds  increased  845 basis points to
22.48% although the average  balance of REMIC bonds declined $3.846 million,  or
36.0%, to $6.832 in fiscal 1994 from fiscal 1993. With the significantly greater
decline in yields on earning assets compared with rates paid on interest bearing
liabilities, declining 116 basis points compared with 6 basis points, the spread
narrowed and the net  interest  margin  declined  from 2.76% in 1993 to 1.68% in
1994.



                                      -17-
<PAGE>



         The  following  table sets forth  average  balances  of total  interest
earning assets and total interest bearing liabilities for the periods indicated,
showing the average  distribution of assets,  liabilities,  stockholders' equity
and the related income,  expense, and corresponding  weighted average yields and
costs.


  Average Balances, Interest Income and Expenses, and Average Yields and Rates


   
<TABLE>
<CAPTION>

                                     Three Months Ended
                                        September 30,              Year Ended June 30,       
                                 ----------------------------- ------------------------------
                                              1996                        1996               
                                 ----------------------------- ----------------------------  
                                           Interest                      Interest            
                                 Average    income/  Average    Average   income/  Average   
                                 balance(1) expense yield/rate balance(1) expense yield/rate 
                                 ---------- ------- ---------- ---------- ------- ---------- 

                                                      (Dollars in thousands)                 
Assets
Interest earning assets:
<S>                                 <C>         <C>     <C>      <C>        <C>        <C>   
  Securities...................     $16,252     321     7.90%    $10,523    $ 820      7.79% 

  Loans(3).....................      86,373   1,740     8.06%     79,885    6,442      8.06% 

  Interest  bearing  deposits in      
  other banks..................       4,981      98     7.83%      5,163      355      6.88% 
                                      -----      --                -----      ---            

    Total interest-earning assets   107,606   2,159     8.02%     95,571    7,617      7.97% 

Noninterest earning assets:
  Cash and due from banks......       1,153                        2,011                     
  Purchased mortgage servicing.         876                          802                     
  Premises and equipment.......       3,702                        1,427                     
  Other assets.................       1,100                        1,575                     
  Less: Allowance for loan losses     (805)                        (756)                     
                                      ----                         -----                     
    Total noninterest earning 
    assets.....................                                    5,059                     
                                                                   -----                     
      Total Assets.............    $113,632                     $100,630                     
                                   ========                     ========                     

Liabilities and stockholders equity 
Interest bearing liabilities:
  Interest bearing deposits:
    Demand/MMDA accounts.......      $9,114      59     2.60%    $8,927    $  245      2.74% 
    Savings....................       4,906      42     3.40%     4,541       152      3.35% 
    Certificates of deposit....      62,117     867     5.58%    48,460     2,735      5.64% 
                                     ------     ---              ------     -----            
      Total interest bearing     
      deposits.................      76,137     968     5.09%    61,928     3,132      5.06% 


  FHLB    advances   and   other     
  borrowings...................      26,550     368     5.54%    25,773     1,553      6.03% 
  Bonds payable................       3,135     106    13.56%     3,520       507     14.40% 
                                      -----     ---               -----       ---            
    Total interest bearing          
    liabilities................     105,822   1,443     5.45%    91,221     5,192      5.69% 
Non interest bearing liabilities:
  Demand deposits..............         745                       1,066                      
  Other liabilities............         740                       2,062                      
                                      -----                       -----                      
    Total liabilities..........     107,307                      94,349                      
Stockholders equity............       6,325                       6,281                      
      Total liabilities and
        stockholders equity....    $113,632                    $100,630                      
                                   ========                    ========                      

Interest spread (4)............                         2.57%                          2.28% 
Net interest income/net
interest margin (5)............                $716     2.66%              $2,425      2.54% 
                                               ====                        ======            

- --------------------
<FN>

(1)      Average balances are computed on monthly balances, and Management believes 
         such balances are  representative of the operations of Guaranty.
(2)      Loans Receivable are shown gross of allowance for loan losses, net of 
         deferred fees.
(3)      Non-Accrual Loans are included in the average loan balances, and income
         on such loans is recognized on a cash basis.  
(4)      Interest  spread is the average yield earned on earning assets, less 
         the average rate incurred on interest bearing liabilities.  
(5)      Net interest margin is net interest income, expressed as a percentage 
         of average earning assets.
</FN>
</TABLE>
    

   
<TABLE>
<CAPTION>
                                 
                                 
                                                      Year Ended June 30,                        
                                 -----------------------------------------------------------     
                                             1995                       1994                     
                                 ---------------------------  ------------------------------     
                                            Interest                    Interest                 
                                  Average   income/  Average   Average   income/  Average        
                                 balance(1) expense  yield/   balance(1) expense  yield/rate     
                                 ---------- -------- -------  ---------- -------  ----------     
                                                                                                 
                                                       (Dollars in thousands)                    
Assets                                                                                           
Interest earning assets:                                                                         
<S>                                 <C>      <C>       <C>      <C>       <C>         <C>        
  Securities...................     $ 7,506  $  594    7.91%    $20,396   $1,136      6.45%      
                                                                                                 
  Loans(3).....................      78,382   5,897    7.52%     73,395    5,254      7.16%      
                                                                                                 
  Interest  bearing  deposits in                                                                 
  other banks..................       3,531     298    8.44%      2,056      114      5.54%      
                                      -----     ---               -----      ---                 
                                                                                                 
    Total interest-earning assets    89,419   6,789    7.59%     95,847    6,684      6.97%      
                                                                                                 
Noninterest earning assets:                                                                      
  Cash and due from banks......       1,290                       1,131                          
  Purchased mortgage servicing.         790                         692                          
  Premises and equipment.......         415                         393                          
  Other assets.................       1,086                         984                          
  Less: Allowance for loan losses     (749)                       (769)                          
                                      -----                       -----                          
    Total noninterest earning                                                                    
    assets.....................       2,832                       2,431                          
                                      -----                       -----                          
      Total Assets.............     $92,251                     $98,278                          
                                    =======                     =======                          
                                                                                                 
Liabilities and stockholders equi                                                                
Interest bearing liabilities:                                                                    
  Interest bearing deposits:                                                                     
    Demand/MMDA accounts.......     $ 9,895  $  280     2.83%   $11,909   $  331      2.78%      
    Savings....................       5,596     193     3.45%     6,670      217      3.25%      
    Certificates of deposit....      38,938   1,967     5.05%    31,527    1,391      4.41%      
                                     ------   -----              ------    -----                 
      Total interest bearing                                                                     
      deposits.................      54,429   2,440     4.48%    50,106    1,939      3.87%      
                                                                                                 
                                                                                                 
  FHLB    advances   and   other                                                                 
  borrowings...................       26,991  1,688     6.25%    33,467    1,598      4.77%      
  Bonds payable................        4,275    535    12.51%     6,832    1,536     22.48%      
                                       -----    ---               -----    -----                 
    Total interest bearing                                                                       
    liabilities................       85,695  4,663     5.44%    90,405    5,073      5.61%      
Non interest bearing liabilities:                                                                
  Demand deposits..............          787                        499                          
  Other liabilities............        1,880                      3,376                          
                                       -----                      -----                          
    Total liabilities..........       88,362                     94,280                          
Stockholders equity............        3,889                      3,998                          
      Total liabilities and                                                                      
        stockholders equity....      $92,251                    $98,278                          
                                     =======                    =======                          
                                                                                                 
Interest spread (4)............                         2.15%                         1.36%      
Net interest income/net                                                                          
interest margin (5)............              $2,126     2.38%             $1,611      1.68%      
                                             ======                       ======                 
                                                                                                 
- --------------------
<FN>

(1)      Average balances are computed on monthly balances, and Management believes 
         such balances are  representative of the operations of Guaranty.
(2)      Loans Receivable are shown gross of allowance for loan losses, net of 
         deferred fees.
(3)      Non-Accrual Loans are included in the average loan balances, and income
         on such loans is recognized on a cash basis.  
(4)      Interest spread is the average  yield  earned on earning assets, less 
         the  average  rate  incurred on interest bearing liabilities.  
(5)      Net interest margin is net interest income,  expressed as a percentage 
         of average earning assets.
</FN>
</TABLE>
    

                                       -18-
<PAGE>




         The following table describes the impact on Guaranty's  interest income
resulting  from changes in average  balances  and average  rates for the periods
indicated. The change in interest due to both volume and rate has been allocated
to volume and rate changes in  proportion  to the  relationship  of the absolute
dollar amounts of the change in each.


                            Volume and Rate Analysis
   
<TABLE>
<CAPTION>
                                      Three Months Ended
                                         September 30,                           Years Ended June 30,
                               ---------------------------   ---------------------------------------------------------
                                     1996 compared to 1995          1996 compared to 1995        1995 compared to 1994
                               ----------------------------------------------------------  ---------------------------
                                        Change Due To:                 Change Due To:               Change Due To:
                                        --------------                 --------------               --------------
                                 Increase                      Increase                      Increase
                               (Decrease)    Rate    Volume  (Decrease)     Rate   Volume  (Decrease)    Rate    Volume
                               ----------    ----    ------  ----------     ----   ------  ----------    ----    ------

<S>                                  <C>    <C>        <C>         <C>      <C>      <C>       <C>       <C>   <C>     
Interest income:
  Securities...............          $134   ($30)      $164        $226     ($9)     $235      ($722)    $403  ($1,125)
  Loans....................           188    (48)       236         545      430      115         643     273       370
  Interest  bearing  deposits
    in other banks.........            22    (33)        55          57     (38)       95         184      78       106
                                       --    ----       ---          --     ----       --         ---      --       ---
    Total interest income..           344   (111)       455         828      383      445         105     754     (649)
Interest expense:
  Interest bearing deposits:
  Demand/MMDA accounts.....           (4)     (8)         4        (35)      (9)     (26)        (51)    (18)      (33)
  Savings..................           (1)   (120)       119        (41)      (5)     (36)        (24)    (17)       (7)
  Certificates of deposits.           288    (88)       376         768      248      520         576     353       223
                                     ----    ----      ----         ---      ---      ---         ---     ---       ---
    Total interest bearing           
      deposits.............           283   (216)       499         692      234      458         501     318       183
FHLB advances and other....          (48)   (223)       175       (135)    (129)      (6)          90     167      (77)
Bonds payable..............          (37)    (41)         4        (28)      166    (194)     (1,001)   (547)     (454)
                                    -----    ----     -----        ----      ---    -----     -------   -----     -----
    Total interest expense            198   (480)       678         529      271      258       (410)    (62)     (348)   
                                      ---   -----      ----         ---      ---      ---       -----    ----     -----
Net interest income........          $146    $369    $(223)        $299     $112     $187        $515    $816    ($301)
                                     ====    ====    ======        ====     ====     ====        ====    ====    ======


</TABLE>
    

Interest Sensitivity

         An important element of both earnings  performance and liquidity is the
management of the interest  sensitivity gap. The interest sensitivity gap is the
difference between interest-sensitive assets and interest-sensitive  liabilities
maturing or repricing within a specific time interval. The gap can be managed by
repricing  assets or  liabilities,  by  selling  investments  held for sale,  by
replacing an asset or liability prior to maturity,  or by adjusting the interest
rate during the life of an asset or  liability.  Matching  the amounts of assets
and liabilities  repricing in the same time interval helps to hedge the risk and
minimize the impact on net income of changes in market interest rates.

         Guaranty  evaluates  interest rate risk and then formulates  guidelines
regarding  asset  generation  and  pricing,  funding  sources and  pricing,  and
off-balance  sheet  commitments  in order to decrease  sensitivity  risk.  These
guidelines are based upon  management's  outlook  regarding future interest rate
movements,  the state of the regional and national economy,  and other financial
and business risk factors.

         At September 30, 1996,  Guaranty had $19.0 million more in  liabilities
than  assets  that  reprice  within  one  year or less and  therefore  was in an
liability-sensitive  position.  A negative gap adversely  impacts  earnings in a
period of rising interest rates.  This negative  position is the result of fixed
rate  borrowings and  certificates of deposit  reaching  maturity and short term
borrowings  used  to  fund  mortgage-backed  securities.  As  these  fixed  rate

                                      -19-

<PAGE>

borrowings  mature,  Guaranty  intends  that they will be extended to match more
closely the  maturities  of its assets.  Guaranty  also  intends to increase its
prime-based lending products, which will also improve this negative position.
    
         Guaranty has an Asset/Liability  Committee ("ALCO").  The ALCO meets to
discuss  deposit  pricing,  changes in borrowed  money,  investment  and trading
activity,  loan sale  activities,  liquidity  levels  and the  overall  interest
sensitivity.  The  actions  of this  committee  are  reported  to the  Board  of
Directors  monthly.  The daily monitoring of interest rate risk,  investment and
trading activity,  along with any other significant  transactions are managed by
the CEO with input from other ALCO members.

         The following table presents the amounts of Guaranty's interest 
sensitive  assets  and  liabilities  that  mature  or  reprice  in  the  periods
indicated.

                          Interest Sensitivity Analysis
   
<TABLE>
<CAPTION>

                                                                                  September 30, 1996
                                                                              Maturing or Repricing In:
                                                                  ---------------------------------------------------
                                                                     3 Months         4-12          1-5         Over
                                                                      or less       Months        Years      5 Years
                                                                   ----------       ------        -----      -------
                                                                                (Dollars in thousands)
<S>                                                                   <C>          <C>           <C>         <C>    
Interest-sensitive assets:
  Loans.....................................................          $18,492      $32,838       $2,876      $31,732
  Investments and mortgage-backed securities(1).............            1,638          838        3,958       10,094
  Deposits at other institutions............................            4,614            0            0            0
                                                                        -----            -            -            -

    Total interest-sensitive assets.........................          $24,744      $33,676       $6,834      $41,826
                                                                      =======      =======       ======      =======

Cumulative interest-sensitive assets........................           24,744       58,420       65,254      107,080

Interest-sensitive liabilities:
  NOW accounts (2)..........................................                0            0            0        7,016
  Money market deposit accounts.............................            3,315            0            0            0
  Savings accounts (3)......................................            1,262          707          606        2,473
  Certificates of deposit...................................           12,691       40,789        9,798            0
  Borrowed money............................................           12,920        5,500        7,000            0
  Bonds payable.............................................               65          194          841        2,126
                                                                           --          ---          ---        -----
    Total interest-sensitive liabilities....................          $30,252      $47,189      $18,245       $4,599
                                                                      =======      =======      =======       ======

Cumulative interest-sensitive liabilities...................          $30,252      $77,441      $95,686     $100,285

Period gap..................................................         $(5,508)    $(13,513)    $(11,411)      $37,227

Cumulative gap..............................................         $(5,508)    $(19,021)    $(30,432)       $6,795

Ratio of cumulative interest-sensitive
  assets to interest-sensitive liabilities..................           81.79%       75.44%       68.20%      106.78%

Ratio of cumulative gap to total assets.....................           -4.82%      -16.64%      -26.62%        5.94%
- --------------------
<FN>

(1)      Includes Federal Home Loan Bank stock.
(2)      Guaranty  has found that NOW  accounts are  generally  not  sensitive  
         to changes in interest  rates and  therefore  has placed such deposits 
         in the "over 5 years" category.
(3)      In  accordance  with  standard  industry  practice,  decay factors have
         been applied to savings accounts.

</FN>
</TABLE>
    
                                   -20-
<PAGE>


Investments

         In the  year  ended  June  30,  1995,  Guaranty  adopted  Statement  of
Financial   Accounting  Standards  ("SFAS")  No.  115,  Accounting  for  Certain
Investments  in Debt and Equity  Securities,  which  requires  investments to be
classified as held to maturity, trading, or available for sale. Upon adoption of
SFAS 115,  existing  investments  were  classified  based on Guaranty's  intent.
Guaranty held no investments classified as "trading" at September 30, 1996 or at
June 30, 1996 or 1995. Since  implementation  of SFAS 115, no transfers  between
portfolios have occurred. Investment securities classified as available for sale
are reported on a fair value basis, with any unrealized gains or losses excluded
from earnings, but reported as a separate component of stockholders' equity, net
of any related deferred income taxes.  Management believes, in general, that the
available for sale  classification  is the most  appropriate  for Guaranty as it
provides the greatest  flexibility in meeting  interest rate risk management and
liquidity   needs.  At  September  30,  1996,   Guaranty  had  $3.5  million  of
mortgage-backed  securities  classified  as  held  to  maturity,  which  are the
securities collateralizing the REMIC bonds issued in 1987.     

         Mortgage-backed  securities available for sale increased in fiscal 1996
due to the rapid growth in deposits. Since loan growth was not increasing at the
rate of deposit  growth,  the  excess  funds were  invested  in  mortgage-backed
securities.

         The following  table shows the amortized  cost and fair market value of
investment securities and mortgage-backed securities at the dates indicated.    


                                   Investments

   
<TABLE>
<CAPTION>
                                          September 30,                                       June 30,
                             -------------------------------------  ----------------------------------------------------------
                                     1996                1995               1996                1995                1994
                                 -------------      --------------      --------------      --------------      --------------
                                 Cost    Market     Cost    Market      Cost    Market      Cost    Market      Cost    Market
                                 ----    ------     ----    ------      ----    ------      ----    ------      ----    ------
                                                                  (Dollars in thousands)
<S>                           <C>       <C>      <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>    
Held-to-maturity
  Mortgage-backed          
  securities................  $ 3,529   $ 3,629  $ 4,426   $ 4,555   $ 3,731   $ 3,879   $ 4,733   $ 4,887   $ 5,776   $ 5,882

Available for sale
  Mortgage-backed              
securities................     11,813    11,416    2,003     2,005     9,993     9,564         0         0         0         0

Restricted
  Federal Home Loan Bank
    stock.................      1,360     1,360    1,360     1,360     1,360     1,360     1,360     1,360     1,438     1,438
                                -----     -----    -----     -----  -- -----  -- -----  -- -----  -- -----  -- -----  -- -----
      Total...............    $16,702   $16,405   $7,789    $7,920   $15,084   $14,803   $ 6,093   $ 6,247   $ 7,214   $ 7,320
                              =======   =======   ======    ======   =======   =======   =======   =======   =======   =======

</TABLE>
    
                                      -21-
<PAGE>

         The table below shows the weighted average expected yields,  maturities
and expected principal  repayments,  at carrying value, of investment securities
and mortgage-backed securities at September 30, 1996:     


                            Maturities of Investments
   
<TABLE>
<CAPTION>

Maturity or Expected                            After One But      After Five But
Principal Repayment          Within One Year  Within Five Years  Within Ten Years     After Ten Years          Total
                           -----------------  -----------------  ----------------  ----------------------  -------------
                             Amount  Yield     Amount   Yield      Amount   Yield     Amount   Yield     Amount    Yield
                             ------  -----     ------   -----      ------   -----     ------   -----     ------    -----
                                                                   (In thousands)

<S>                            <C>    <C>        <C>      <C>        <C>     <C>      <C>        <C>      <C>       <C>  
Held to maturity:
  Mortgage-backed
    securities........         $162   8.28%      $799     8.28%      $576    8.48%    $1,993     8.55%    $3,529    8.47%

Available for sale:
  Mortgage-backed
    securities........       $  124   6.83%    $  588     6.83%    $1,000    6.83%    $9,704     6.84%   $11,416    6.84%
                             ------   -----    ------     -----    ------    -----    ------     -----   -------    -----

     Total............       $  285   7.65%    $1,387     7.67%    $1,576    7.43%   $11,697     7.13%   $14,945    7.23%
                             ======            ======              ======            =======             =======
</TABLE>
    


         The following table sets forth the composition of Guaranty's investment
portfolio at the dates indicated.


                       Portfolio of Investment Securities

   
<TABLE>
<CAPTION>

                                         September 30,                                  June 30,
                             ----------------------------------  ------------------------------------------------------
                                   1996               1995              1996               1995               1994
                               --------------   ---------------    ---------------   ---------------    ---------------
                                Book    % of     Book     % of      Book     % of     Book     % of      Book     % of
                               Value    Total   Value     Total    Value     Total   Value     Total    Value     Total
                             (Dollars in thousands)

<S>                           <C>     <C>      <C>      <C>       <C>      <C>      <C>      <C>        <C>       <C>  
Interest-bearing deposits
with banks...............     $5,183  100.00%  $4,572   100.00%   $3,779   100.00%  $4,022   100.00%        0     0.00%

Investment securities:
  FHLMC mortgage-backed
    securities...........      7,146   43.83%   6,429    82.54%    7,459    50.90%   4,733    77.68%    5,776    80.07%
  GNMA mortgage-backed
    securities...........      7,799   47.83%       0     0.00%    5,836    39.82%       0     0.00%        0     0.00%
                               -----   -----    -----     ----     -----    -----    -----     ----     -----     ---- 
    Subtotal.............     14,945   91.66%   6,429    82.54%   13,295    90.72%   4,733    77.68%    5,776    80.07%
                              ------   -----    -----    -----    ------    -----    -----    -----     -----    ----- 

FHLB stock...............      1,360    8.34%   1,360    17.46%    1,360     9.28%   1,360    22.32%    1,438    19.93%
                               -----    ----    -----    -----     -----     ----    -----    -----     -----    ----- 

Total investment in
  securities and stock...    $16,305  100.00%  $7,789   100.00%  $14,655   100.00%  $6,093   100.00%   $7,214   100.00%
                             =======  ======   ======   ======   =======   ======   ======   ======    ======   ====== 
</TABLE>
    

Loans

         Guaranty's loan portfolio  consists  primarily of mortgage  loans,  the
majority of which are residential  first mortgage loans. Of the $90.1 million of
gross loans  outstanding  at September 30, 1996,  78.0% were  residential  first
mortgages.     

                                      -22-
<PAGE>

         Net loans  consist  of total  loans  minus  deferred  loan fees and the
allowance  for loan losses.  Net loans were $86.1 million at September 30, 1996,
an increase of 8.13% over  September  30, 1995.  Net loans were $84.1 million at
June 30, 1996,  an 11.78%  increase  over net loans of $75.2 million at June 30,
1995.  Net loans  decreased  3.26% in the  fiscal  year  ended  June 1995 from a
balance of $77.8 million at June 30, 1994. The average balance of total loans as
a  percentage  of average  assets  was 79.38% for the year ended June 30,  1996,
compared  to 84.97%  for the year  ended  June 30,  1995 and 74.68% for the year
ended June 30, 1994,  and was 76.01% for the three months  ended  September  30,
1996.     

         The  following  tables set forth the  composition  of  Guaranty's  loan
portfolio in dollars and percentages at the dates indicated.     


                            Loan Portfolio by Amount

   
<TABLE>
<CAPTION>
                             September 30,                                  June 30,
                           ---------------   ------------------------------------------------------------------
                                    1996            1996          1995          1994         1993          1992
                                    ----            ----          ----          ----         ----          ----
                                                           (Dollars in thousands)
<S>                                <C>           <C>           <C>           <C>          <C>           <C>    
Mortgage Loans:
  Residential............          $68,874       $66,136       $62,175       $67,385      $59,845       $62,502
  Commercial.............            7,437         7,670         4,508         4,251        4,155         4,617
  Construction and land
    loans................            8,850         8,813         8,887         5,819        4,900         4,422
                                     -----         -----         -----         -----        -----         -----
    Total real estate....           85,161        82,619        75,570        77,455       68,900        71,541

Consumer Loans...........            5,812         5,386         4,580         3,685        4,462         4,733
    Total loans 
      receivable.........           90,973        88,005        80,150        81,140       73,362        76,274
                                    ------        ------        ------        ------       ------        ------
Less:
  Undisbursed loans in
    process..............            3,679         2,824         3,858         2,249        1,978           949
  Deferred fees and
    unearned discounts...              328           314           323           382          442           601
  Allowance for losses...              834           786           747           754          746           689
                                       ---           ---           ---           ---          ---           ---
    Total net items......            4,841         3,924         4,928         3,385        3,166         2,239
                                     -----         -----         -----         -----        -----         -----
      Total loans 
        receivable, net..          $86,132       $84,081       $75,222       $77,755      $70,196       $74,035
                                   =======       =======       =======       =======      =======       =======
</TABLE>
    

                    Loan Portfolio by Percent of Gross Loans
   
<TABLE>
<CAPTION>
                             September 30,                                  June 30,
                             -------------   ------------------------------------------------------------------ 
                                1996                1996          1995          1994         1993          1992
                                ----                ----          ----          ----         ----          ----
                                                                  (Dollars in thousands)
<S>                                 <C>           <C>           <C>           <C>          <C>           <C>   
Mortgage Loans:
  Residential............           75.71%        75.15%        77.57%        83.05%       81.57%        81.94%
  Commercial.............            8.17%         8.72%         5.62%         5.24%        5.66%         6.05%
  Construction and land
    loans................            9.73%        10.01%        11.09%         7.17%        6.68%         5.80%
                                     -----        ------        ------         -----        -----         -----
    Total real estate....           93.61%        93.88%        94.29%        95.46%       93.92%        93.79%

Consumer Loans...........            6.39%         6.12%         5.71%         4.54%        6.08%         6.21%
                                     -----         -----         -----         -----        -----         -----
      Total loans 
        receivable.......          100.00%       100.00%       100.00%       100.00%      100.00%       100.00%
                                   =======       =======       =======       =======      =======       =======
</TABLE>
    

                                       -23-
<PAGE>


         The following  tables show the composition of Guaranty's loan portfolio
by fixed and adjustable rate at the dates indicated.    


                 Fixed Rate and Adjustable Rate Loans by Amount
   
<TABLE>
<CAPTION>

                           September 30,                                  June 30,
                           -------------    -----------------------------------------------------------------    
                                  1996            1996          1995         1994          1993          1992
                                  ----            ----          ----         ----          ----          ----
                                                         (Dollars in thousands)

<S>                              <C>           <C>           <C>          <C>           <C>           <C>    
Fixed - Rate Loans:
  Real Estate
    Residential...........       $32,750       $28,907       $23,577      $27,796       $22,105       $26,455
    Commercial............             0             0             0            0             0           203
    Construction and
      land loans..........           301           339            69            0             0             0
                                     ---           ---            --            -             -             -
      Total real estate...        33,051        29,246        23,646       27,796        22,105        26,658
                                  ------        ------        ------       ------        ------        ------
Consumer Loans............           820           597           736          691         1,547         1,227
                                     ---           ---           ---          ---         -----         -----
      Total fixed-rate
        loans.............        33,871        29,843        24,382       28,487        23,652        27,885
                                  ------        ------        ------       ------        ------        ------


Adjustable-Rate Loans:
  Real Estate
    Residential...........        36,124        37,229        38,598       39,590        37,740        36,046
    Commercial............         7,437         7,670         4,508        4,251         4,155         4,414
    Construction and
      land loans..........         8,549         8,474         8,818        5,819         4,900         4,422
                                   -----         -----         -----        -----         -----         -----
      Total real estate...        52,110        53,373        51,924       49,660        46,795        44,882
                                  ------        ------        ------       ------        ------        ------
Consumer Loans............         4,992         4,789         3,844        2,993         2,915         3,507
                                   -----         -----         -----        -----         -----         -----
      Total adjustable-rate
        loans.............        57,102        58,162        55,768       52,653        49,710        48,389
                                  ------        ------        ------       ------        ------        ------
        Total loans
          receivable......        90,973        88,005        80,150       81,140        73,362        76,274
                                  ------        ------        ------       ------        ------        ------
Less:
  Undisbursed loans in
    process...............         3,679         2,824         3,858        2,249         1,978           949
  Deferred fees and
    unearned discounts....           328           314           323          382           442           601
  Allowance for losses....           834           786           747          754           746           689
                                     ---           ---           ---          ---           ---           ---
    Total net items.......         4,841         3,924         4,928        3,385         3,166         2,239
                                   -----         -----         -----        -----         -----         -----
      Total loans
        receivable, net...       $86,132       $84,081       $75,222      $77,755       $70,196       $74,035
                                 =======       =======       =======      =======       =======       =======

</TABLE>
    
                                      -24-
<PAGE>


               Fixed Rate and Adjustable Rate Loans By Percentage
   
<TABLE>
<CAPTION>

                           September 30,                                  June 30,
                         ---------------     ----------------------------------------------------------------
                                  1996            1996          1995         1994          1993          1992
                                  ----            ----          ----         ----          ----          ----
                                                         (Dollars in thousands)

<S>                               <C>           <C>           <C>          <C>           <C>           <C>   
Fixed - Rate Loans:
  Real Estate
    Residential...........        36.00%        32.85%        29.42%       34.26%        30.13%        34.68%
    Commercial............         0.00%         0.00%         0.00%        0.00%         0.00%         0.27%
    Construction and
      land loans..........         0.33%         0.39%         0.09%        0.00%         0.00%         0.00%
                                   -----         -----         -----        -----         -----         -----
      Total real estate...        36.33%        33.23%        29.50%       34.26%        30.13%        34.95%
                                  ------        ------        ------       ------        ------        ------
Consumer Loans............         0.90%         0.68%         0.92%        0.85%         2.11%         1.61%
                                   -----         -----         -----        -----         -----         -----
      Total fixed-rate
        loans.............        37.23%        33.91%        30.42%       35.11%        32.24%        36.56%
                                  ------        ------        ------       ------        ------        ------

Adjustable-Rate Loans:
  Real Estate
    Residential...........        39.71%        42.30%        48.16%       48.79%        51.44%        47.26%
    Commercial............         8.17%         8.72%         5.62%        5.24%         5.66%         5.79%
    Construction and
      land loans                   9.40%         9.63%        11.00%        7.17%         6.68%         5.80%
                                   -----         -----        ------        -----         -----         -----
      Total real estate           57.28%        60.65%        64.78%       61.20%        63.79%        58.84%
                                  ------        ------        ------       ------        ------        ------
Consumer Loans............         5.49%         5.44%         4.80%        3.69%         3.97%         4.60%
                                   -----         -----         -----        -----         -----         -----
      Total adjustable-rate
        loans.............        62.77%        66.09%        69.58%       64.89%        67.76%        63.44%
                                  ------        ------        ------       ------        ------        ------
        Total loans
          receivable......       100.00%       100.00%       100.00%      100.00%       100.00%       100.00%
                                 -------       -------       -------      -------       -------       -------
</TABLE>
    

                                      -25-
<PAGE>



         The following tables summarize the contractual repayment terms of gross
loans as of September 30, 1996, as well as the amount of fixed rate and variable
rate loans due after  September 30, 1997.  The tables have not been adjusted for
estimates of  prepayments  and do not reflect  periodic  repricing of adjustable
rate loans. Guaranty does not have any loans classified as "held for sale."     


                        Loan Portfolio Maturity Schedule

   
<TABLE>
<CAPTION>

                                  Balance                 Principal Repayment Contractually Due
                               Outstanding                in 12-Month Period Ending September 30,
                               -----------                ---------------------------------------
                               September 30,                                       2000-     2002-    2007 and
                                  1996             1997       1998      1999        2001      2006  Thereafter
                                  ----             ----       ----      ----        ----      ----  ----------
                                                                (In thousands)
<S>                              <C>            <C>        <C>       <C>          <C>     <C>          <C>    
Residential and
  commercial real estate...      $76,311        $ 2,310    $    84   $   141      $2,105  $  3,896     $67,774
Construction...............        8,850          7,395        953       208         277        17           0
Consumer and other
  loans....................        5,812          1,637        785     1,050       2,098       242           0
                                   -----          -----        ---     -----       -----       ---           -
  Total....................      $90,973        $11,342    $ 1,822   $ 1,399     $ 4,480   $ 4,155     $67,774
                                 =======        =======    =======   =======     =======   =======     =======

</TABLE>
    
   
<TABLE>
<CAPTION>
                                                   Fixed         Variable
                                                    Rate             Rate           Total
                                                    ----             ----           -----
                                                          (In thousands)

<S>                                              <C>              <C>             <C>    
Residential and  commercial real estate          $37,939          $36,062         $74,001
Construction..........................               301            1,154           1,455
Consumer and other loans..............               807            3,368           4,175
                                                     ---            -----           -----

  Total...............................           $39,047          $40,584         $79,631
                                                 =======          =======         =======
</TABLE>
    


     Contractual  principal  repayments of loans do not necessarily  reflect the
actual term of Guaranty's loan portfolio.  The average life of mortgage loans is
substantially  less than their contractual terms because of loan prepayments and
enforcement of due-on-sale clauses,  which gives Guaranty the right to declare a
loan immediately due and payable in the event,  among other things, the borrower
sells the real property  subject to the mortgage and the loan is not repaid.  In
addition,  certain  borrowers  increase their equity in the security property by
making payments in excess of those required under the terms of the mortgage.

Asset Quality

         Asset quality is an important  factor in the successful  operation of a
financial institution. The loss of interest income and principal that may result
from nonperforming assets has an adverse effect on earnings,  and the resolution
of those assets requires the use of capital and management  resources.  Guaranty
maintains loan  monitoring  policies and systems that require  detailed  monthly
analysis of delinquencies, nonperforming loans, nonaccrual loans and repossessed
assets. Reports of such loan and asset categories are reviewed by management and
the Board of Directors.

         Federal  regulations  provide for the  classification  of loans,  debt,
equity  securities  and  other  assets  considered  to be of lesser  quality  as
"substandard,"  "doubtful" or "loss" assets.  The  regulations  require  insured
institutions  to  classify  their own assets and to  establish  prudent  general
allowances for losses for assets classified "substandard" or "doubtful." For the
portion of assets  classified  as "loss," an  institution  is required to either
establish  specific  allowances of 100% of the amount  classified or charge such
amounts off its books. Assets which 

                                      -26-
<PAGE>

do not currently  expose the insured  institution to sufficient  risk to warrant
classification  in one of the  aforementioned  categories but possess  potential
weaknesses are required to be designated  "special  mention" by  management.  In
addition,  the OTS may  require the  establishment  of a general  allowance  for
losses based on assets  classified as  "substandard"  and "doubtful" or based on
the general quality of the asset portfolio of an institution. In connection with
the  filing of its  periodic  reports  with the OTS and in  accordance  with its
classification  of assets policy,  Guaranty  regularly  reviews the loans in its
portfolio to determine  whether any loans require  classification  in accordance
with applicable regulations.  On the basis of management's review of its assets,
at  September,  1996,  Guaranty had  classified  $2.49  million of its assets as
substandard, $186,000 as loss and none as doubtful. Not all of Guaranty's assets
that have been classified are included in the table of non-performing assets set
forth below.  Several of these loans are classified  because of previous  credit
problems but are performing.     

         Unless well secured and in the process of collection,  Guaranty  places
loans on a nonaccrual  status after being  delinquent  greater than 90 days,  or
earlier in situations in which the loans have developed  inherent  problems that
indicate payment of principal and interest may not be made in full. Whenever the
accrual of interest  is stopped,  previously  accrued but  uncollected  interest
income is reversed. Thereafter, interest is recognized only as cash is received.
The loan is reinstated to an accrual basis after it has been brought  current as
to principal and interest under the contractual terms of the loan.     

         The following table reflects the composition of nonperforming assets at
the dates indicated.    


                              Nonperforming Assets

   
<TABLE>
<CAPTION>
                                                        September 30,                    June 30,
                                                     ----------------  -----------------------------------------
                                                        1996     1995    1996     1995     1994     1993    1992
                                                        ----     ----    ----     ----     ----     ----    ----
                                                                       (Dollars in thousands)
<S>                                                   <C>      <C>     <C>      <C>      <C>        <C>     <C> 
Nonaccrual loans...................................   $1,531   $1,687  $1,458   $1,556   $1,061     $934    $513
Restructured loans.................................       11      12       11       12      415    1,143   1,143
                                                          --      ---      --       --      ---    -----   -----
  Total non-performing loans.......................   $1,542   $1,699  $1,469   $1,568   $1,416   $2,077  $1,656
                                                      ------   ------  ------   ------   ------   ------  ------
Foreclosed assets..................................      130      167      41      122        0        0       0
                                                         ---      ---      --      ---        -        -       -
  Total non-performing assets......................   $1,672   $1,866  $1,510   $1,690   $1,476   $2,077  $1,656
                                                      ------   ------  ------   ------   ------   ------  ------
Loans  past  due  90  or  more  days  and  accruing   
interest...........................................      $88     $167     $19       $1     $288     $190    $434
Non-performing loans to total loans, at period end.    1.70%    2.05%   1.67%    2.06%    1.87%    2.91%   2.20%
Non-performing assets to period end
  total loans and foreclosed assets...............     1.84%    2.25%   1.72%    2.21%    1.87%    2.91%   2.20%

</TABLE>
    


         At September 30, 1996,  Guaranty's  nonaccrual  loans were comprised of
one home-equity  loan, 17  single-family  mortgage loans and two commercial real
estate loans.  Based on current market values of the  properties  securing these
loans, management anticipates no significant losses.    

         The net amount of interest  income  foregone  during the three months
ended  September  30,  1996  and  fiscal  years  1996,  1995  and  1994 on loans
classified  as  non-performing,  was  $20,000,  $17,000,  $12,000,  and $15,000,
respectively.  Interest income included in net income for non-performing  assets
during the three months ended  September  30, 1996 and fiscal year 1996 was $900
and $41,000, respectively.     

         As of September 30, 1996,  there were $885,000 in loans with respect to
which known  information  about the possible credit problems of the borrowers or
the cash flows of the security  properties have caused Management to have doubts
as to the ability of the borrowers to comply with present loan  repayment  terms
and which may result in the future inclusion of such items in the non-performing
asset categories.     


                                      -27-
<PAGE>


Delinquent and Problem Loans

         When a borrower  fails to make a required  payment on a loan,  Guaranty
attempts to cure the delinquency by contacting the borrower.  A notice is mailed
to the  borrower  after a payment is 17 days past due and again when the loan is
30 days past due.  For most loans,  if the  delinquency  is not cured  within 60
days, Guaranty issues a notice of intent to foreclose on the property and if the
delinquency  is not cured  within 90 days,  Guaranty may  institute  foreclosure
action.  If  foreclosed  on,  real  property is sold at a public sale and may be
purchased by Guaranty. In most cases, deficiencies are cured promptly.

         The  following  table  sets  forth  information  concerning  delinquent
mortgage and other loans at September 30, 1996. The amounts presented  represent
the total  remaining  principal  balances of the related loans,  rather that the
actual payment amounts which are overdue.     


                                Delinquent Loans
   
<TABLE>
<CAPTION>

                                  Residential          Commercial          Construction
                                  Real Estate          Real Estate           and Land             Consumer
                             ------------------   ------------------   ------------------   ------------------
                              Number     Amount    Number     Amount    Number     Amount    Number     Amount
                                                          (Dollars in thousands)
<S>                                <C>       <C>                  <C>        <C>       <C>        <C>      <C>
Loans delinquent for
  31-59 days...........            0         $0         -         $0         0         $0         1        $19
  60-89 days...........           11      1,044         -          -         -          -         3         16
  90 days and over.....           12        957         -          -         -          -         1         29
                                 ---        ---       ---        ---       ---        ---       ---        ---

    Total delinquent loans        23     $2,001         -         $0         0         $0         5        $64
                                 ===     ======       ===        ===       ===        ===       ===        ===

</TABLE>
    


Allowance for Losses on Loans and Real Estate

         Guaranty provides valuation  allowances for anticipated losses on loans
and real estate when its management determines that a significant decline in the
value of the  collateral  has occurred,  if the value of the  collateral is less
than the amount of the unpaid principal of the related loan plus estimated costs
of acquisition and sale. In addition,  Guaranty also provides  reserves based on
the dollar amount and type of collateral securing its loans, in order to protect
against  unanticipated  losses. A loss experience  percentage is established for
each loan type and is reviewed  annually.  Each quarter,  the loss percentage is
applied to the  portfolio,  by product type, to determine the minimum  amount of
reserves  required.   Although   management  believes  that  it  uses  the  best
information  available  to  make  such  determinations,  future  adjustments  to
reserves may be necessary,  and net income could be significantly  affected,  if
circumstances  differ  substantially  from the  assumptions  used in making  the
initial determinations.


                                      -28-
<PAGE>


         An analysis of the  allowance  for loan  losses,  including  charge-off
activity, is presented below for the periods indicated.     


                            Allowance for Loan Losses

   
<TABLE>
<CAPTION>
                                            Three Months Ended
                                               September 30,                      Year Ended June 30,
                                          -------------------  ----------------------------------------------------
                                               1996      1995       1996       1995       1994      1993       1992
                                               ----      ----       ----       ----       ----      ----       ----
                                                                   (Dollars in thousands)
<S>                                            <C>       <C>        <C>        <C>        <C>       <C>        <C> 
Balance at beginning of period.........        $788      $747       $747       $754       $746      $689       $712
Provision (credit) charged to operations         46       (4)         57        (9)         74        37          0
Charge-offs:
  Real estate..........................           -                   39          0         66         0          5
  Consumer.............................           -                    0          1          0         0         18

Recoveries:
  Real Estate..........................           -         4         19          0          0         0          0
  Consumer.............................           -                    4          4          0        20          0
Net Charge-offs........................           -       (4)         16        (3)         66      (20)         23
                                                  -       ---         --        ---         --      ----         --
Balance, end of period.................        $834      $747       $788       $747       $754      $746       $689
                                               ====      ====       ====       ====       ====      ====       ====

Allowance for loan losses to period
  end total loans......................       0.97%     0.94%      0.94%      0.98%      0.96%     1.05%      0.91%
Allowance  for loan losses to nonaccrual     54.09%    43.97%     54.05%     48.01%     85.01%    79.87%    134.31%
loans..................................
Net charge-offs to average loans.......       0.00%    -0.01%      0.02%      0.00%      0.09%    -0.03%      0.03%

</TABLE>
    

Provision for Loan Losses

         For the three months ended  September 30, 1996,  the provision for loan
losses was  $46,000,  compared to a credit of $4,000 for the three  months ended
September 30, 1995.  The provision for loan losses  increased to $56,700 for the
fiscal  year  ended June 30,  1996 from a credit of $9,000  for the fiscal  year
ended June 30, 1995. Guaranty monitors its loan loss allowance monthly and makes
provisions as necessary.  Management  believes that the level of Guaranty's loan
loss reserve is adequate.  At September  30, 1996 the total  allowance  for loan
losses amounted to $834,000 of which $677,000 was not specifically  allocated to
identified problem loans.    

         The provision decreased to a credit of $9,000 for the fiscal year ended
June 30, 1995 from $74,000 for the fiscal year ended June 30,  1994.  As of June
30,  1995 the total  allowance  for loan  losses  amounted  to $747,000 of which
$650,000 was not specifically allocated to identified problem loans.


                                      -29-
<PAGE>


         A  breakdown  of the general  allowance  for loan losses in dollars and
loans  in each  category  to total  loans  in  percentages  is  provided  in the
following  tables.  Because  all of these  factors  are  subject to change,  the
breakdown is not  necessarily  predictive of future loan losses in the indicated
categories.     


                     Allocation of Allowance for Loan Losses
   
<TABLE>
<CAPTION>

                                Three Months Ended
                                   September 30,                              Year Ended June 30,
                  -------------------------------------------   -------------------------------------------
                            1996                   1995                   1996                  1995
                  ---------------------  ---------------------  --------------------  ---------------------
                             Ratio of               Ratio of               Ratio of               Ratio of
                             Loans to               Loans to               Loans to               Loans to
                             Total                  Total                  Total                  Total
                             Gross                  Gross                  Gross                  Gross
                 Allowance   Loans      Allowance   Loans      Allowance   Loans      Allowance   Loans
                 ---------   -----      ---------   -----      ---------   -----      ---------   -----
                                                   (Dollars in thousands)
<S>                   <C>      <C>          <C>     <C>             <C>      <C>            <C>      <C>   
Residential
  real estate..       $375     75.71%       $303     79.06%         $327     75.15%         $311     77.57%
Commercial
  real estate..        193      8.18         231       7.41          194       8.72          220      5.62
Construction...         61      9.73          89       9.99           70      10.01           86     11.09
Consumer and
  other loans..         48      6.39          27       3.54           40       6.12           32      5.71
                        --      ----        ----                      --       ----           --      ----
     Total.....        $677  100.00%        $650    100.00%         $631    100.00%         $649      $649
                       ====  =======        ====    =======         ====    =======         ====      ====

</TABLE>
    

   
<TABLE>
<CAPTION>


                                                           Year Ended June 30,
                  ---------------------------------------------------------------------------------------------
                                  1994                           1993                            1992
                  -----------------------------  ------------------------------  ------------------------------
                                       Ratio of                        Ratio of                        Ratio of
                                       Loans to                        Loans to                        Loans to
                                          Total                           Total                           Total
                                          Gross                           Gross                           Gross
                       Allowance          Loans       Allowance           Loans       Allowance           Loans
                       ---------          -----       ---------           -----       ---------           -----
                                                     (Dollars in thousands)
<S>                         <C>          <C>               <C>          <C>                <C>          <C>   
Residential
  real estate..             $300         83.05%            $185          81.57%            $224          81.94%
Commercial
  real estate..              253           5.24             270            5.66             266            6.05
Construction...               62           7.17             108            6.68              75            5.80
Consumer and
  other loans..               30           4.54              15            6.08              23            6.21
                              --           ----              --            ----              --            ----
     Total.....             $645        100.00%            $578         100.00%            $588         100.00%
                            ====        =======            ====         =======            ====         =======
</TABLE>
    


Non-Interest Income

         Guaranty's  non-interest  income  consists  primarily  of loan  fees 
and servicing income,  net gains on the sale of loans and securities,  loan fees
and service charges on deposit accounts. In the three months ended September 30,
1996,  non-interest income totaled $274,000. Loan fees and servicing income were
$149,000,  or  54.4% of  non-interest  income.  Gains  on  sales  of  loans  and
securities  were  $68,000,  and  service  charges on checking  accounts  totaled
$25,000.     


                                      -30-
<PAGE>


         In the years  ended June 30,  1996,  1995 and 1994,  loan fees and  
servicing  income  accounted for 55.10%,  74.79% and 317.31%,  respectively,  of
non-interest income. Gains on sales of loans and securities were 21.94% and .02%
of non-interest income in fiscal 1996 and fiscal 1995, respectively. In the year
ended  June 30,  1994,  Guaranty  had a loss of  $491,000  on sales of loans and
investments.  Service  charges on checking  accounts were $90,000 in fiscal 1996
and $78,000 in each of the years ended June 30, 1995 and 1994.

         Non-interest  income  in  fiscal  year  ended  June 30,  1996 was $1.11
million,  an increase of $235,000 or 27% over non-interest income of $872,000 in
fiscal  year 1995.  Non-interest  income for  fiscal  year ended June 30,  1995,
increased by $745,000 or 591% over fiscal year 1994.

         Mortgage loan servicing is a significant  business for Guaranty,  and a
by-product  of its  residential  lending  business.  Guaranty  derives fees from
originated and purchased  mortgage  servicing  rights  ("MSRs").  Loan servicing
includes  collecting and remitting  loan payments,  accounting for principal and
interest,  holding  escrow  funds for  payment  of taxes and  insurance,  making
required   inspections  of  the  mortgaged   premises,   contacting   delinquent
mortgagors,  supervising  foreclosures  in the event of unremitted  defaults and
generally administering the loans for the investors to whom they have been sold.
MSRs are intangible  assets that represent the rights to service  mortgage loans
and in turn to receive  the  service  fee income  associated  with the  mortgage
loans. MSRs are amortized against income over the estimated average lives of the
loans  serviced.  If loans are  prepaid at rates  faster  than those  originally
assumed,  adjustments  may be required to the unamortized  balance,  which could
result in charges to current earnings. Conversely, slower prepayment rates could
result in increases in mortgage loan  servicing  income in future  periods.  The
weighted  average note rate of mortgage  loans  serviced for others was 7.93% at
June 30, 1996 and 8.03% at  September  30,  1996.  See  "Financial  Statements -
Summary of  Accounting  Policies."  At September  30, 1996,  loans  serviced for
others totaled $166.0 million.  Guaranty  serviced loans for others  aggregating
approximately  $168.4  million at June 30,  1995,  of which 70% were  originated
locally,  and $169.6  million  at June 30,  1996,  of which 67% were  originated
locally.  Revenues  recognized  from these  activities  amounted to $516,000 and
$550,000 in the years ended June 30, 1996 and 1995,  respectively,  and $128,000
in the three months ended September 30, 1996.     

         Guaranty  serviced loans for others  aggregating  approximately  $158.8
million  at June  30,  1994,  of  which  62% was  originated  locally.  Revenues
recognized from these activities amounted to $400,132 in the year ended June 30,
1994.

         There is an active  secondary  market for most types of residential 
mortgage loans  originated by Guaranty.  By originating  loans that are eligible
for subsequent sale in the secondary mortgage market, Guaranty is able to obtain
funds which may be used for lending and investment purposes. Guaranty originates
loans for sale and for investment.

         Gains from the sales of mortgage loans and securities  available for 
sale were $68,000 in the three months ended September 30, 1996 and were $306,000
in fiscal  year 1996,  compared  to net  losses of  $24,000  in fiscal  1995 and
$491,000  in  fiscal  1994.  Of the 1996  gain,  $161,000  was due to the  early
adoption of SFAS 122,  Accounting for Mortgage Servicing Rights, an Amendment to
Securities  FASB  Statement No. 65. The gains in fiscal year 1996 also reflect a
decline in market interest rates in the early part of the fiscal year.     

         Guaranty  sells fixed rate residential production on an individual loan
basis and securitizes  loans through the creation of Federal  National  Mortgage
Association  ("FNMA"),  Federal Home Loan  Mortgage  Corporation  ("FHLMC")  and
Government National Mortgage Association ("GNMA") mortgage-backed securities.

         In the three months ended  September  30, 1996,  Guaranty  sold $4.4 
million of loans and  securitized  loans.  Guaranty sold $12.23 million of fixed
rate mortgage loans and securitized  loans during fiscal year 1996,  compared to
$16.76  million in fiscal year 1995 and $30.32  million in fiscal year 1994. The
sale of fixed rate product creates liquidity and an income stream from servicing
fees on loans sold.     

                                      -31-

<PAGE>


         Guaranty also trades treasury securities in an effort to take advantage
of short term movements in market interest rates. It is Guaranty's policy not to
hold trading securities with a cost in excess of $5 million at one time. Trading
securities  are marked to market  monthly.  Sale of trading  account  securities
totaled  $107.28  million,  $43.14 million and $73.38 million in the years ended
June 30,  1996,  1995 and 1994,  respectively,  and $24.0  million  in the three
months ended September 30, 1996. Guaranty  experienced a gain of $24,000 on such
sales in fiscal 1995, net losses of $64,000  and  $168,000  in the fiscal  years
ended June 30,  1996 and 1994,  and a net loss of  $28,000  in the three  months
ended September 30, 1996.     

         Guaranty  realizes  interest  and loan  fee  income  from  its  lending
activities.  Guaranty  receives  loan  fees on  both  construction  and  one- to
four-family  residential loans.  Guaranty receives loan fees and charges related
to existing loans,  which include late charges.  Interest on loans and loan fees
and servicing income together comprised 81% of Guaranty's total revenues for the
year ended  June 30,  1996.  Income  from loan fees and other fees is a volatile
source of income, varying with the volume and type of loans and commitments made
and with competitive and economic conditions.

         Generally accepted  accounting  principles ("GAAP") allow the inclusion
of loan fees in current  income to an amount  limited to loan  underwriting  and
closing  costs.  The remaining  deferred fees are amortized into income over the
estimated  remaining  lives of the loans to which  they  relate,  using a method
which  approximates  level  yield.  Guaranty  had  deferred  fees net of  direct
underwriting  costs of $314,000 and $328,000 at June 30, 1996 and  September 30,
1996, respectively.     

Non-Interest Expenses

         For the three months ended  September 30, 1996,  non-interest  expenses
were  $996,000,  compared to $596,000 in the same period last year. The $400,000
increase was due primarily to the special  assessment to recapitalize  the SAIF,
which was $347,000.  Non-interest expenses were $2.49 million for the year ended
June 30,  1996,  compared to $2.53  million for fiscal year 1995, a 2% decrease,
that  resulted  primarily  from a  reduction  in  personnel  expense  after loan
production offices in Richmond, Virginia, and Waynesboro, Virginia, were closed.
    

         Non-interest  expenses  were $2.53  million for the year ended June 30,
1995,  compared to $2.2 million for fiscal year 1994, an increase of 15.0%. This
increase is  primarily a result of the full  impact of all costs  incurred  this
year with respect to Guaranty's  Richmond  mortgage  origination  office,  which
management closed because of unprofitability.

Income Taxes

         Reported income tax expense for the year ended June 30, 1996, was 
$344,000  compared to $100,000 for 1995. The increase  resulted from  Guaranty's
increased earnings in 1996, compared to 1995.

         Reported  income tax  expense  for the year ended  June 30,  1995,  was
$100,000 compared to a benefit of $235,000 for 1994. The increase was attributed
to Guaranty's increased earnings in 1995, compared to a loss in 1994.

         In addition, in the year ended 1994, Guaranty took a charge of $196,000
for the cumulative  effect of change in accounting for income taxes. As required
by the Financial  Accounting Standards Board's Statement of Financial Accounting
Standards  No. 109 ("SFAS 109"),  "Accounting  For Income  Taxes,"  Guaranty was
required to change from the deferred method to the asset and liability method of
accounting for income taxes.


                                      -32-
<PAGE>



Sources of Funds

Deposits

         Deposits have  traditionally  been the  principal  source of Guaranty's
funds for use in lending and for other general business purposes. In addition to
deposits, Guaranty derives funds from loan repayments, cash flows generated from
operations,  which includes interest  credited to deposit  accounts,  repurchase
agreements  entered  into with  commercial  banks and FHLB of Atlanta  advances.
Contractual loan payments are a relatively stable source of funds, while deposit
inflows  and  outflows  and the related  cost of such funds have varied  widely.
Borrowings   may  be  used  to   compensate   for   reductions  in  deposits  or
deposit-inflows  at  less  than  projected  levels  and  have  been  used  on  a
longer-term basis to support expanded lending activities.

         Guaranty  attracts  both  short-term  and  long-term  deposits from the
general  public by offering a wide  assortment  of accounts and rates.  Guaranty
offers statement  savings  accounts,  various checking  accounts,  various money
market accounts,  fixed-rate  certificates with varying  maturities,  individual
retirement  accounts and is expanding to provide products and services for small
businesses. Guaranty does not solicit brokered deposits.

         Guaranty's  principal  use of deposits is to  originate  loans and fund
investment securities. Guaranty experienced significant deposit growth in fiscal
year 1996.  Net deposits  increased  42% to $74.7  million from $52.5 million at
June 30,  1995 and  decreased  2% in fiscal  year 1995 from $53.5 in fiscal year
1994.  The deposit  growth is a reflection of  aggressive  pricing and increased
marketing.  Deposits increased 5.35% to $78.7 million at September 30, 1996 from
$74.7  million at June 30, 1996,  and 40.27% from $56.1 million at September 30,
1995.     

         The Bank began to aggressively  solicit  deposit  accounts in July 1995
with the one year "Opportunity C.D." This account offers a one time penalty free
withdrawal after thirty days and the ability on a one time basis to increase the
rate if there has been an  increase in the rate then  offered for this  product.
The rate on the account was initially set slightly above local  competition  but
below the Bank's  other  alternate  sources  of  borrowings.  The  Bank's  local
competition, larger state and regional banks, did not alter their product menus,
thus creating a local market advantage. The deposit growth of $22 million in the
fiscal  year ended June 30,  1996 and over $5  million  since June 30,  1996 has
enabled  the  Bank to pay off  higher  rate,  more  volatile  borrowings,  while
increasing  interest  earning  assets.  This deposit  growth,  being  local,  is
considered by Guaranty to be relatively  stable.  Guaranty expects to be able to
sustain  reasonable  deposit growth because of the continuation of its marketing
efforts and the recent and planned expansion of its branch network.    

         The  following  table sets forth the dollar  amount of  deposits in the
various types of deposit programs offered by Guaranty at the dates indicated.
   
<TABLE>
<CAPTION>

                                    Deposits

                                                    September 30,                         June 30,
                                                    -------------  ---------------------------------------------
                                                             1996            1996            1995           1994
                                                             ----            ----            ----           ----
                                                                      (Dollars in thousands)
<S>                                                        <C>             <C>             <C>            <C>   
Statement savings accounts......................           $5,047          $4,654          $4,688         $7,610
Now accounts....................................            7,016           6,440           5,818          6,005
Money market accounts...........................            3,315           3,213           4,131          5,392
30- to 180-day certificates.....................              231             227             324            528
One- to five-year fixed-rate certificates.......           61,112          52,698          29,987         33,932
Eighteen-month prime rate certificate...........            1,935           7,455           7,513              0
                                                            -----           -----           -----              -
  Total.........................................          $78,656         $74,687         $52,461        $53,467
                                                          =======         =======         =======        =======

</TABLE>
    
                                      -33-
<PAGE>

         The variety of deposit  accounts  offered by Guaranty has allowed it to
be competitive in obtaining funds and has allowed it to respond with flexibility
to, although not eliminate,  the threat of disintermediation  (the flow of funds
away from  depository  institutions  such as  thrift  institutions  into  direct
investment vehicles such as government and corporate securities). The ability of
Guaranty to attract and maintain deposits,  and its cost of funds, has been, and
will continue to be, significantly affected by money market conditions.

         The following table sets forth the deposit flows of Guaranty during the
periods indicated.


                                  Deposit Flows
   
<TABLE>
<CAPTION>

                                     Three Months
                                        Ended
                                     September 30,                           Year Ended June 30,
                                     -------------  --------------------------------------------------------
                                             1996                1996                1995               1994
                                             ----                ----                ----               ----
                                                                (Dollars in thousands)
<S>                                        <C>                <C>                 <C>                <C>    
Opening balance.................           $74,687            $52,461             $53,467            $50,021
Net deposits (withdrawals)......             3,001             19,093             (3,446)              1,507
Interest credited...............               968              3,133               2,440              1,939
                                               ---              -----               -----              -----
Ending balance..................            78,656             74,687              52,461             53,467

Net increase (decrease).........            $3,969            $22,226            ($1,006)             $3,446
Percent increase (decrease).....             5.31%             42.37%              -1.88%              6.89%

</TABLE>
    

         In  1995,  Guaranty  had a  savings  deposit  outflow  before  interest
credited due to management's  decision not to accept new or renewed out-of-state
jumbo certificates of deposit.

         The following table indicates the amount of Guaranty's  certificates of
deposits by time remaining until maturity as of September 30, 1996.    


                                Maturities of CDs
   
<TABLE>
<CAPTION>

                                                                           Maturity
                                           --------------------------------------------------------------------------
                                                3 Months      Over 3 to      Over 6 to           Over
                                                 or less       6 months      12 months      12 months          Total
                                                 -------       --------      ---------      ---------          -----
                                                                    (Dollars in thousands)
<S>                                              <C>            <C>            <C>             <C>           <C>    
Certificates of deposit less than
$100,000.................................        $11,434        $12,626        $25,401         $8,866        $58,327

Certificates  of deposit of  $100,000  or
more.....................................          1,257            889          1,873            932          4,951
                                                   -----            ---          -----            ---          -----

  Total of certificates of deposits....          $12,691        $13,515        $27,274         $9,798        $63,278
                                                 =======        =======        =======         ======        =======
</TABLE>
    


Borrowings

         As a member of the FHLB of Atlanta, Guaranty is required to own capital
stock in the FHLB of Atlanta and is  authorized  to apply for advances  from the
FHLB of Atlanta.  Each FHLB credit program has its own interest rate,  which may
be fixed or variable, and range of maturities. The FHLB of Atlanta may prescribe
the  acceptable  uses to which these advances may be put, as well as on the size
of the advances and repayment  provisions.  The advances are  collateralized  by
Guaranty's  investment  in  Federal  Home Loan Bank stock and  certain  mortgage

                                      -34-
<PAGE>

loans.  See  Note  8 of the  Notes  to  Consolidated  Financial  Statements  for
information  regarding the  maturities  and rate  structure of  Guaranty's  FHLB
advances.

         Guaranty's  borrowings also include securities sold under agreements to
repurchase,  with  mortgage-backed  securities or Treasury securities pledged as
collateral. The proceeds are used by Guaranty for general corporate purposes. At
September 30, 1996,  Guaranty had $2.9 million  outstanding  in securities  sold
under agreement to repurchase.     

         Guaranty uses borrowings to supplement deposits when they are available
at a lower  overall cost to Guaranty or they can be invested at a positive  rate
of return.

         The following table sets forth the maximum month-end balances,  average
balances and weighted  average rates, of FHLB advances and securities sold under
agreements to repurchase for the periods indicated.


                                   Borrowings

   
<TABLE>
<CAPTION>
                                  Three Months Ended
                                     September 30,                           Year Ended June 30,
                                  -------------------  --------------------------------------------------------
                                         1996                 1996                  1995                 1994
                                         ----                 ----                  ----                 ----
                                                                  (Dollars in thousands)
<S>                                     <C>                  <C>                  <C>                   <C>    
Maximum Balance:
  FHLB advances...............          $22,500              $28,050              $28,250               $28,750
  Securities sold under
    agreements to repurchase..            9,957                9,930                4,230                11,630

</TABLE>
    

   
<TABLE>
<CAPTION>

                                              Weighted             Weighted             Weighted             Weighted
                                    Average    Average   Average    Average   Average    Average    Average   Average
                                    Balance     Rate     Balance     Rate     Balance      Rate     Balance     Rate
                                    -------     ----     -------     ----     -------      ----     -------     ----

<S>                                 <C>         <C>      <C>         <C>      <C>          <C>     <C>          <C>  
FHLB advances.................      $19,167     5.96%    $22,829     6.21%    $26,208      6.67%   $26,017      6.63%
Securities sold under
  agreements to repurchase....        6,660     5.57%      3,112     5.65%        783      7.98%     7,201      3.85%
</TABLE>
    

   
         At  September  30,  1996,  Guaranty  owed  $22.5  million  to the FHLB,
compared to $17.5  million at June 30, 1996 and $25.1  million at June 30, 1995.
The $22.5 million  outstanding at September 30, 1996 carried fixed rates ranging
from  5.41% to  7.10%,  with  maturities  in 1996,  1997 and 1998.  Included  in
borrowings  are the REMIC bonds.  At September  30, 1996,  $3.5 million of bonds
remained  outstanding,  versus $3.7 million at June 30, 1996 and $4.7 million at
June 30, 1995, before unamortized discount.
    


                                      -35-
<PAGE>


         The following  table sets forth the balances of  Guaranty's  short-term
borrowings at the dates indicated.


                              Short-Term Borrowings

   
<TABLE>
<CAPTION>
                                                       Three Months
                                                        Ended
                                                      September 30,                   Year Ended June 30,
                                                      -------------  ---------------------------------------------
                                                               1996            1996           1995            1994
                                                               ----            ----           ----            ----
                                                                        (Dollars in thousands)
<S>                                                         <C>             <C>            <C>             <C>    
FHLB advances.....................................          $15,500         $12,500        $19,550         $13,950
Securities sold under agreements to repurchase....            2,920           6,104              0               0
                                                              -----           -----              -               -
    Total short-term borrowings...................          $18,420         $18,604        $19,550         $13,950
                                                            =======         =======        =======         =======

Weighted average interest rate of
  short-term FHLB advances........................            5.91%           6.02%          4.52%           3.24%

Weighted average interest rate of
  securities sold under agreements to repurchase..            5.57%           5.65%          0.00%           0.00%

</TABLE>
    

         See notes 6, 7 and 8 to the Consolidated Financial Statements.

Liquidity and Capital Resources

         Liquidity  is  the  ability  to  meet  present  and  future   financial
obligations  either  through the sale of existing  assets or the  acquisition of
additional  funds  through  asset  and  liability   management.   By  regulatory
definition,  liquid assets include cash,  interest  bearing deposits with banks,
federal funds sold, and government  agency and high rated  corporate  securities
with  maturities of five years or less.  Guaranty is required to maintain liquid
assets on an average  monthly basis equal to at least 5% of the sum of its total
deposits and all short term  borrowings.  Historically,  Guaranty has maintained
its liquid assets above the minimum  requirements imposed by federal regulations
and  at  a  level  believed  adequate  to  meet  requirements  of  normal  daily
activities, repayment of maturing debt and potential deposit outflows. Cash flow
projections are regularly reviewed and updated to assure that adequate liquidity
is provided. At September 30, 1996, Guaranty's liquidity ratio (liquid assets as
a percentage of net withdrawable savings and current borrowings) was 5.48%. As a
result of  Guaranty's  management  of liquid  assets and the ability to generate
liquidity  through  increasing  deposits,   Management  believes  that  Guaranty
maintains  overall  liquidity  that is  sufficient  to satisfy  its  depositors'
requirements and meet its customers' credit needs.    

         Guaranty's  primary  sources  of funds are  deposits,  borrowings,  and
amortization,    prepayments   and   maturities   of   outstanding   loans   and
mortgaged-backed  securities.  While scheduled payments from the amortization of
loans and  mortgaged-backed  securities  are relatively  predictable  sources of
funds,  deposit  flows and loan  prepayments  are greatly  influenced by general
interest rates,  economic conditions and competition.  Excess funds are invested
in overnight deposits to fund cash requirements experienced in the normal course
of  business.  Guaranty  has been able to generate  sufficient  cash through its
deposits as well as borrowings.

         The following  information  should be read in conjunction  with the  
statements of cash flows,  which appear on pages F-7 and F-8 of Guaranty's 
financial statements.     

         Cash and cash  equivalents  increased $1.05 million to $6.5 million for
the quarter  ended  September  30, 1996,  as the net cash  provided by financing
activities exceeded the net cash absorbed by operating and investing activities.
The $490,000 of net cash  absorbed by operating  activities  was  primarily  the
result  of the  SAIF  

                                      -36-

<PAGE>



assessment.  Within investing  activities cash outflows  consisted mainly of the
net purchase of securities available for sale of $1.9 million and a net increase
in loans of $2.1  million.  The $5.6  million of net cash  provided by financing
activities  was  primarily the result of an increase in deposits of $4.0 million
and a net increase in borrowings of $1.8 million.    

         Cash and cash equivalents  decreased  $321,000 to $5,431,000 for the 
year ended June 30,  1996,  as the net cash  absorbed  by  investing  activities
exceeded  the net cash  provided by  operating  and  financing  activities.  The
$479,000 of net cash provided by operating  activities  primarily  resulted from
$643,000  in net income.  The $19.8  million of net cash  provided by  financing
activities  was  primarily  the result of a net  increase  in  deposits of $22.2
million. Within investing activities cash outflows consisted of the net purchase
of  securities  available  for sale of $9.89  million  ($28.40  million of gross
purchases  less $18.51  million of payments and  maturities),  a net increase in
loans of $8.5  million,  and an  increase  in  premises  and  equipment  of $3.2
million.

         For the year ended June 30, 1995,  cash and cash  equivalents increased
$4.5  million  to $5.8  million,  as the net  cash  provided  by  investing  and
financing  activities exceeded the cash used in operating  activities.  The $3.7
million of net funds  provided by investing  activities  resulted  mainly from a
$2.5 million decrease in loans and $1.3 million in principal payments on held to
maturity  securities.  The  $1.2  million  of net  cash  provided  by  financing
activities resulted primarily from proceeds from the issuance of common stock of
$2.1 million.

         Guaranty  uses  its  sources  of funds  primarily  to meet its on going
commitments,  to pay deposit withdrawals and fund loan commitments.  At June 30,
1996, the total approved loan commitments  outstanding amounted to $3.9 million.
At the same date,  commitments  under  unused  lines of credit  amounted to $5.4
million.  Certificates  of deposits  scheduled  to mature in one year or less at
June 30, 1996 totaled  $51.2  million.  Management  believes  that a significant
portion of maturing deposits will remain with Guaranty.

         Capital  represents  funds,  earned or obtained,  over which financial
institutions  can  exercise  greater  control in  comparison  with  deposits and
borrowed funds. The adequacy of Guaranty's  capital is reviewed by management on
an ongoing basis with reference to size, composition,  and quality of Guaranty's
resources and consistent with regulatory  requirements  and industry  standards.
Management seeks to maintain a capital  structure that will support  anticipated
asset growth and absorb any potential losses.



                                       -37-
<PAGE>


         The Bank is subject to OTS regulations  requiring savings  institutions
to meet the following minimum levels of regulatory  capital (1) tangible capital
of at least  1.5% of total  adjusted  assets,  (2) core  capital  of 3% of total
adjusted assets and (3) risk-based capital of 8% of total risk-weighted  assets.
At  September  30,  1996,  the  Bank  exceeded  all  such   regulatory   capital
requirements as shown in the following table.    


                                     Capital

   
<TABLE>
<CAPTION>
                                                       September 30,                        June 30,
                                             --------------------------  -----------------------------------------
                                                     1996          1995          1996          1995           1994
                                                     ----          ----          ----          ----           ----
                                                                    (Dollars in thousands)
<S>                                                <C>           <C>           <C>           <C>              <C> 
Tier 1 Capital:
  Common stock...........................          $1,149        $1,144        $1,149        $1,144           $671
  Capital surplus........................           1,981         1,967         1,981         1,971            336
  Retained earnings......................           3,497         3,053         3,498         2,900          2,524
                                                                                -----         -----          -----
    Total Tier 1 Capital.................           6,627         6,164         6,628         6,015          3,531
                                                                                -----         -----          -----

Tier 2 Capital:
  Allowance for loan losses (1)..........             677           650           631           565            569
  Allowable long-term debt...............               0             0             0             0              0
                                                        -             -             -             -              -
    Total Tier 2 Capital.................             677           650           631           565            569
                                                      ---           ---           ---           ---            ---
      Total risk-based Capital...........          $7,304        $6,814        $7,259        $6,580         $4,100
                                                   ======        ======        ======        ======         ======

Risk-weighted assets.....................         $56,897       $48,343       $54,650       $45,200        $45,500
Capital Ratios:
  Tier 1 Risk-based Capital ratio........          11.64%        12.75%        12.13%        13.31%          7.76%
  Total Risk-based Capital ratio.........          12.84%         14.1%        13.28%        14.56%          9.01%
  Tier 1 Capital to average adjusted total
assets...................................           5.83%         6.62%         6.59%         6.52%          3.59%

- --------------------
<FN>

(1)      The allowance for loan losses included in Tier 1 Capital calculation is 
         limited by regulation to 1.25% of Risk-weighted assets.

</FN>
</TABLE>
    

Impact of Inflation and Changing Prices and Seasonality

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

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

Accounting Rules

         In March 1995, the FASB issued its  Statements of Financial  Accounting
Standards  No. 121 (SFAS 121),  "Accounting  for the  Impairment  of  Long-Lived
Assets and for  Long-Lived  Assets to Be Disposed  of." SFAS 121  requires  that
long-lived  assets and certain  intangibles  to be held and used by an entity be
reviewed for impairment  when events or changes in  circumstances  indicate that
the  carrying  amount may not be  recoverable.  In  addition,  SFAS 121 requires
long-lived  assets and certain  intangibles  to be disposed of to be reported at
the lower of  carrying  amount  or fair  value  less  cost to sell.  SFAS 121 is
effective for fiscal years  beginning  after December 15, 1995.  



                                      -38-
<PAGE>


Management  does not  expect the  application  of this  pronouncement  to have a
material effect on the financial statements of the Bank.

         In May 1995,  the FASB issued its  Statement  of  Financial  Accounting
Standards  No. 122 (SFAS 122),  "Accounting  for  Mortgage  Servicing  Rights an
Amendment of FASB  Statement  No. 65." SFAS 122 requires  entities  that acquire
mortgage servicing rights through either the purchase or origination of mortgage
loans and sells or securitizes  those loans with the servicing  rights  retained
should  allocate the total cost of the mortgage loans to the mortgage  servicing
rights and the loans  (without the  mortgage  servicing  rights)  based on their
relative fair values.  In addition,  SFAS 122 requires  entities to assess their
capitalized  mortgage servicing rights for impairment based on the fair value of
those rights.  SFAS 122 is effective for fiscal years  beginning  after December
15,  1995.  The Bank elected  early  adoption and recorded a gain of $161,000 in
fiscal year 1996 on the sale of $12.2 million mortgage loans.

         In  October   1995,   SFAS  No.  123,   "Accounting   for   Stock-Based
Compensation," was issued. The statement is effective for fiscal years beginning
after  December  15,  1995.  The  statement  encourages,  but does not  require,
companies to expense the fair value of employee stock options, based on the fair
value on the date of the  grant.  Companies  that  elect to  continue  to follow
existing  accounting rules (the intrinsic value method which often results in no
compensation  expense)  must  provide  pro forma  disclosures  of net income and
earnings  per share  which  would have been had the new fair value  method  been
used. In addition,  SFAS 123 requires all companies to make  significantly  more
disclosures  regarding  employee stock options than is currently  required.  The
Corporation  plans  to  adopt  the  disclosure  requirements  only of  SFAS  123
effective July 1, 1997.

         In June 1996,  the  Financial  Accounting  Standards  Board  issued its
Statement of Financial Accounting Standards No. 125 (SFAS 125),  "Accounting for
Transfers and Servicing of Financial Assets and Extinguishments of Liabilities."
This statement  provides  accounting  and reporting  standards for transfers and
servicing  of  financial  assets and  extinguishments  of  liabilities.  After a
transfer of financial  assets,  an entity recognizes the financial and servicing
assets it controls and the liabilities it has incurred,  derecognizes  financial
assets when control has been  surrendered,  and  derecognizes  liabilities  when
extinguished.  In  addition,  a  transfer  of  financial  assets  in  which  the
transferor  surrenders  control over those assets is accounted  for as a sale to
the extent that consideration other than beneficial interests in the transferred
assets  is  received  in  exchange.  SFAS 125 is  effective  for  transfers  and
servicing of financial assets and extinguishments of liabilities occurring after
December  31,  1996,  and is to be applied  prospectively.  Management  does not
expect the  application of this  pronouncement  to have a material effect on the
financial statements of the Corporation.

Subsidiary Activities

         The Bank has two wholly owned  subsidiaries,  GMSC,  Inc.  ("GMSC") and
Guaranty  Investments  Corporation  ("GICO").  GMSC  is a  financing  subsidiary
through  which  Guaranty  formed  a  Real  Estate  Mortgage  Investment  Conduit
("REMIC").  See "Management's Discussion and Analysis of Financial Condition and
Results of Operations."  Guaranty sells insurance  annuities  through GICO. GICO
had a net income of $1,004 for the year ended June 30, 1996.

         In 1987,  Guaranty  formed  GMSC and  entered  into a REMIC in order to
create  liquidity.  Guaranty  utilized the REMIC to pool $19.9  million of fixed
rate mortgages into mortgage  backed  securities,  which were used as collateral
for bonds sold to private investors. The bonds bore a coupon of 8% and were sold
at a discount  and costs of issuance of  approximately  $3.3  million.  The bond
discount and issuance costs are amortized against income as mortgage  underlying
the bonds repay.  In the fiscal years ended June 30, 1996,  1995, and 1994, with
rapidly falling interest rates,  Guaranty experienced  significant  repayment of
mortgages,  resulting  in an  amortization  expense of $160,000,  $124,000,  and
$968,000,  respectively.  In the three months  ended  September  30, 1996,  such
amortization  expense was $31,000.  The  amortization  of the REMIC  expenses is
treated as interest expense.     




                                       -39-
<PAGE>



                                    BUSINESS

General

         Guaranty is a Virginia  corporation which was organized in 1995 for the
purpose of becoming a unitary  savings and loan holding  company.  The Bank is a
federally  chartered  savings  association which began business in February 1981
and is headquartered in Charlottesville,  Virginia.  The Bank is a member of the
Federal  Home Loan Bank System  ("FHLBS")  and its  deposits  are insured by the
Savings  Associations  Insurance Fund ("SAIF") of the Federal Deposit  Insurance
Corporation  ("FDIC").  The Office of Thrift  Supervision  ("OTS") serves as the
primary regulator for thrifts such as the Bank.

         Effective  December 29, 1995,  Guaranty  acquired all of the issued and
outstanding  standing shares of Common Stock of the Bank. The principal asset of
Guaranty is the  outstanding  stock of the Bank,  its wholly  owned  subsidiary.
Guaranty presently has no separate  operations and its business consists only of
the  business  of  the  Bank.  All  references  to  Guaranty,  unless  otherwise
indicated,  at  or  before  December  29,  1995,  refer  to  the  Bank  and  its
subsidiaries on a consolidated  basis.  Guaranty's Common Stock is quoted on the
National  Association  of Securities  Dealers  Automated  Quotations  ("NASDAQ")
System under the symbol "GSLC".

         Guaranty's  principal business  activities are attracting  checking and
savings  deposits from the general public through its retail banking offices and
originating, servicing, investing in and selling loans secured by first mortgage
liens on single-family  dwellings,  including  condominium  units. Of Guaranty's
$90.1  million  of  gross  loans   outstanding  at  September  30,  1996,  78.0%
represented  residential  first  mortgages.  Guaranty also lends funds to retail
banking customers by means of home equity,  installment  loans, and, to a lesser
extent,  originates  loans  secured  by  commercial  property  and  multi-family
dwellings.   Guaranty  has   recently   begun  to  offer   consumer   loans  and
government-insured  and conventional  small business loans.  Guaranty invests in
certain United States  government and agency  obligations and other  investments
permitted by applicable laws and regulations.    

         In October  1995,  construction  began on a combined  headquarters  and
retail branch located on the east side of Charlottesville in the Pantops area of
Albemarle County. At June 30, 1996,  approximately  $1.4 million of an estimated
$2.4 million project had been disbursed. The new facility contains 20,000 square
feet of which Guaranty occupies 15,500 sq. ft., with the remainder to be leased.
The new facility opened in December 1996. In addition,  in fiscal 1996, Guaranty
purchased its Seminole  Trail office,  which  previously  had been leased.  This
office  contains  $36.8  million in deposits  and has been the  headquarters  of
Guaranty for the past twelve years. The building contains 11,000 square feet, in
which  Guaranty  will  maintain  a 2,500  square  foot  retail  branch  with the
remainder  to be  leased  after  the move to the new  facility.  Renovations  of
approximately  $150,000  began in October 1996 to modernize the site and make it
more attractive and accessible for tenants and customers. In addition to the new
headquarters  and Seminole  Trail  purchase,  Guaranty has purchased land at the
intersection of Neff Avenue and Reservoir Street in Harrisonburg,  Virginia, for
a new  retail  branch.  A  branch  application  was  filed  with the OTS and was
approved in June 1996. It is anticipated that the branch will open in the spring
of 1997.     

         Guaranty's main office is located at 1658 State Farm Boulevard,  
Charlottesville,  Virginia 22911 and the telephone  number is (804)970-1100.    

Market Area

         Guaranty  is  the  only  independent   community   banking  or  savings
organization  headquartered  in, or even with an office in,  Charlottesville  or
Albemarle  County,   Virginia.   This  area  had  a  collective   population  of
approximately 108,000 in 1990 according to census figures, is located in central
Virginia 110 miles southwest of Washington,  D.C. and 70 miles west of Richmond,
Virginia,  and includes the University of Virginia, the area's 



                                      -40-
<PAGE>


largest  employer.  Guaranty  operates four full service retail branches,  which
serve Charlottesville and Albemarle County.    

Competition

         Guaranty faces strong competition both in originating real estate loans
and in attracting  deposits.  Competition in originating real estate loans comes
primarily from commercial  banks,  mortgage bankers and to a lesser extent other
thrift  institutions  who also make loans secured by real estate  located in the
Bank's market area.  The Bank competes for real estate loans  principally on the
basis of the  interest  rates  and loan fees it  charges,  the types of loans it
originates and the quality of services it provides to borrowers.

         Guaranty  faces  substantial  competition  in attracting  deposits from
commercial  banks,  money  market  and  mutual  funds,  credit  unions and other
investment vehicles.  There are no other thrift institutions in Charlottesville.
The ability of Guaranty to attract and retain deposits depends on its ability to
provide an investment  opportunity  that satisfies the requirements of investors
as to rate of return,  liquidity,  risk and other factors. Guaranty competes for
these deposits by offering a variety of deposit  accounts at competitive  rates,
convenient   business  hours,  and  being  the  only  locally  based  thrift  in
Charlottesville.  In the year ended June 30, 1996, Guaranty was able to increase
its  deposits  significantly.  Deposits  grew 42% over the previous  year.  This
deposit growth is a reflection of aggressive  pricing,  increased  marketing and
competitive products and services.

         Within  Charlottesville  and Albemarle  County there are four statewide
and two  regional  commercial  banks and  financial  institutions  with a larger
deposit base than Guaranty  that compete with  Guaranty.  Accordingly,  Guaranty
operates in a highly competitive  environment,  competing for deposits and loans
with commercial banks, and other financial  institutions,  including non-savings
and loan  competitors,  many of which possess  substantially  greater  financial
resources than those available to Guaranty.  Certain of these  institutions have
significantly higher lending limits than Guaranty. In addition,  there can be no
assurance  that  other  financial   institutions,   with  substantially  greater
resources than  Guaranty,  will not establish  operations in Guaranty's  service
area.

Credit Policies

         The principal risk  associated  with each of the categories of loans in
Guaranty's  portfolio  is the  creditworthiness  of its  borrowers.  Within each
category, such risk is increased or decreased,  depending on prevailing economic
conditions. In an effort to manage the risk, Guaranty's policy gives loan amount
approval  limits to individual loan officers based on their level of experience.
The risk  associated  with real estate mortgage loans and consumer loans varies,
based on employment levels,  consumer  confidence,  fluctuations in the value of
real estate and other  conditions  that affect the ability of borrowers to repay
indebtedness.  The risk associated with real estate  construction  loans varies,
based on the supply and demand for the type of real estate under construction.

         Guaranty has written  policies  and  procedures  to help manage  credit
risk. The loan portfolio is managed under a specifically defined credit process.
This process includes formulation of portfolio  management strategy,  guidelines
for  underwriting   standards  and  risk  assessment,   procedures  for  ongoing
identification  and management of credit  deterioration,  and regular  portfolio
reviews to establish loss exposure and to ascertain  compliance  with Guaranty's
policies.

         Guaranty uses a Management  Loan Committee and Directors Loan Committee
to approve loans. The Management Loan Committee, which consists of the President
and two  additional  loan  underwriters,  meets as  necessary to review all loan
applications.  A  Directors  Loan  Committee,  which  currently  consists of all
directors,  approves  loans in excess  of  $350,000  that  have been  previously
approved by the Management Loan Committee.  Guaranty's  President is responsible
for reporting to the Directors Loan  Committee  monthly on the activities of the
Management  Loan  Committee  and  on  the  status  of  various   delinquent  and
non-performing loans. The Directors Loan Committee also reviews lending policies
proposed by Management.



                                      -41-
<PAGE>


         Guaranty's loan portfolio  consists  primarily of mortgage  loans,  the
majority of which are  residential  first mortgage  loans.  Of Guaranty's  $90.1
million of gross loans  outstanding  at September  30, 1996,  78.0%  represented
residential  first  mortgages.   Guaranty  also  holds  commercial  real  estate
mortgages,  residential  construction  loans,  and second  mortgage  home equity
loans.     

         Residential loan  originations  come primarily from walk-in  customers,
real estate brokers and builders.  Commercial real estate loan  originations are
obtained  through  broker  referrals,  direct  solicitation  of  developers  and
continued business from customers.  All completed loan applications are reviewed
by  Guaranty's  salaried  loan  officers.  As part of the  application  process,
information is obtained concerning the income,  financial condition,  employment
and credit  history of the  applicant.  If  commercial  real estate is involved,
information  is also  obtained  concerning  cash flow after debt  service.  Loan
quality is analyzed based on the Bank's  experience and guidelines  with respect
to credit  underwriting,  as well as the  guidelines  issued by the Federal Home
Loan Mortgage  Corporation  ("FHLMC"),  Federal  National  Mortgage  Association
("FNMA") and other purchasers of loans,  depending on the type of loan involved.
The non-conforming one- to four-family adjustable-rate mortgage loans originated
by Guaranty,  however,  are not readily salable in the secondary  market because
they do not meet all of the  secondary  marketing  guidelines.  These  loans are
evaluated by the loan  committee for "overall"  merit and will not exceed an 80%
loan to value ratio.  Real estate is appraised by independent fee appraisers who
have been  pre-approved  by the Board of  Directors.  Loans are submitted to the
underwriting  department for review. All conforming loans including HUD/FHA,  VA
and  applicable  VHDA  loans  are   underwritten  and  acted  upon  within  loan
administration requiring two signatures of approval.    

         In the normal course of business,  Guaranty  makes various  commitments
and incurs certain contingent  liabilities which are disclosed but not reflected
in its annual financial  statements,  including commitments to extend credit. At
September 30, 1996, commitments to extend credit totaled $11.0 million.    

One- to Four-Family Residential Real Estate Lending

         Guaranty's  primary  lending  program has been the origination of loans
secured by one- to four-family residences, all of which have been located in its
market area.  Guaranty  evaluates both the borrower's  ability to make principal
and interest  payments and the value of the property  that will secure the loan.
Federal  law  permits  Guaranty  to make  loans in  amounts of up to 100% of the
appraised  value of the  underlying  real estate.  Loans are made with a loan to
value  up to 95%  for  conventional  mortgage  loans  and up to 100%  for  loans
guaranteed  by either the  Federal  Housing  Authority  ("FHA") or the  Veterans
Administration  ("VA").  For conventional  loans in excess of 80% loan to value,
private mortgage insurance is secured insuring the mortgage loans to 75% loan to
value. In addition to fixed rate mortgage loans,  Guaranty makes adjustable rate
mortgages with the primary loan indexed to the one year  treasury.  Generally if
the loans are not made to credit  standards of FHLMC,  additional  fees and rate
are charged.  If the loan to value exceeds 80%,  private  mortgage  insurance is
generally secured.

         In order to reduce its exposure to changes in interest rates,  Guaranty
has  de-emphasized  the  origination of 30-year  fixed-rate  one- to four-family
residential  mortgage  loans for  retention in its own  portfolio.  For the year
ended  June  30,  1996,  30.5%  of all  one- to  four-family  residential  loans
originated  by  Guaranty  had  adjustable  interest  rates.   Although,  due  to
competitive market pressures, the Bank does originate fixed-rate mortgage loans,
it currently  underwrites  and  documents all such loans to permit their sale in
the secondary  mortgage market. At September 30, 1996, $32.8 million,  or 36.0%,
of Guaranty's one- to four-family  residential mortgage loan portfolio consisted
of fixed-rate mortgage loans.    

         Guaranty's  current  one- to  four-family  residential  adjustable-rate
mortgage loans ("ARMs") have interest rates that adjust every year, generally in
accordance  with the rates on one-year  U.S.  Treasury  Bills.  Guaranty's  ARMs
generally  limit interest rate increases to 2% each rate  adjustment  period and
have an established ceiling rate at the time the loans are made of up to 6% over
the original  interest rate.  Borrowers are qualified at the first year 



                                      -42-
<PAGE>


interest  rate plus 2%. To  compete  with  other  lenders  in its  market  area,
Guaranty makes  one-year ARMs at interest  rates which,  for the first year, are
below the index rate which would  otherwise  apply to these loans.  At September
30, 1996, $36.1 million, or 39.7%, of Guaranty's one- to four-family residential
mortgage  loan  portfolio  consisted  of ARMs.  There are  unquantifiable  risks
resulting  from  potential  increased  costs  to the  borrower  as a  result  of
repricing.  It is possible,  therefore,  that during periods of rising  interest
rates, the risk of defaults on ARMs may increase due to the upward adjustment of
interest costs to borrowers.    

         All one- to four-family  real estate mortgage loans being originated by
Guaranty contain a "due-on-sale"  clause providing that Guaranty may declare the
unpaid principal balance due and payable upon the sale of the mortgage property.
It  is  Guaranty's  policy  to  enforce  these  due-on-sale  clauses  concerning
fixed-rate  loans and to permit  assumptions  of ARMs,  for a fee, by  qualified
borrowers.

         Guaranty  requires,  in connection  with the origination of residential
real estate loans, title opinions and fire and casualty insurance  coverage,  as
well as flood insurance where appropriate,  to protect Guaranty's interest.  The
cost of this insurance  coverage is paid by the borrower.  Guaranty does require
escrows for taxes and insurance.

Construction Lending

         Guaranty makes local construction loans,  primarily residential and lot
loans. The construction loans are secured by the property for which the loan was
obtained.  At September 30, 1996,  construction and land loans  outstanding were
$8.8 million,  or 9.8%, of gross loans. The average life of a construction  loan
is approximately nine months and they reprice daily to meet the market, normally
prime plus two percent.  Because the interest charged on these loans floats with
the market, they help Guaranty in managing its interest rate risk.  Construction
lending entails significant additional risks, compared with residential mortgage
lending. Construction loans often involve larger loan balances concentrated with
single  borrowers or groups of related  borrowers.  Construction  loans  involve
additional risks  attributable to the fact that loan funds are advanced upon the
security of the home under  construction,  which is of uncertain  value prior to
the  completion  of  construction.  Thus,  it  is  more  difficult  to  evaluate
accurately  the total loan funds  required  to  complete a project  and  related
loan-to-value  ratios.  To  minimize  the  risks  associated  with  construction
lending,  Guaranty limits loan amounts to 80.0% of appraised  value, in addition
to its usual credit  analysis of its  borrowers.  Guaranty  also obtains a first
lien on the security property as security for its construction loans.     

Commercial Real Estate Lending

         Guaranty also originates  commercial real estate loans. These loans are
secured by various  types of  commercial  real  estate,  including  multi-family
residential buildings,  commercial buildings and offices, small shopping centers
and churches.  At September 30, 1996,  commercial  real estate  aggregated  $7.4
million or 8.2% of Guaranty's  gross loans.  Guaranty's  commercial  real estate
loans have been made at interest  rates that adjust based on yields for one-year
U.S. Treasury securities,  with a 2% annual cap on rate adjustments and a 6% cap
on interest  rates over the life of the loan.  Beginning in September  1996, the
interests rates on commercial  real estate loans, in most cases,  have been tied
to the prime lending rate.  Typically,  Guaranty charges fees ranging from 1% to
2% on these  loans.  Commercial  real estate  loans made by  Guaranty  generally
amortize  over 15 to 25  years  and may have a call  provision  of 3 or 5 years.
Guaranty's  commercial real estate loans are secured by properties in its market
area.    

         In its underwriting of commercial real estate, Guaranty may lend, under
federal  regulation,  up to 100% of the  security  property's  appraised  value,
although Guaranty's loan to original appraised value ratio on such properties is
80% or less in most cases.  Commercial real estate lending  entails  significant
additional risk,  compared with residential  mortgage  lending.  Commercial real
estate loans  typically  involve larger loan balances  concentrated  with single
borrowers or groups of related borrowers.  Additionally,  the payment experience
on loans 


                                      -43-
<PAGE>



secured by income producing  properties is typically dependent on the successful
operation of a business or a real estate  project and thus may be subject,  to a
greater  extent,  to  adverse  conditions  in the real  estate  market or in the
economy generally.  Guaranty's commercial real estate loan underwriting criteria
require  an  examination  of  debt  service  coverage  ratios,   the  borrower's
creditworthiness and prior credit history and reputation, and Guaranty generally
requires  personal  guarantees  or  endorsements  of  borrowers.  Guaranty  also
carefully considers the location of the security property.

Consumer Lending

         Federal  thrift  institutions  are  permitted  to make both secured and
unsecured consumer loans reasonably  incident to personal or household purposes.
In  general,  loans made under these  investment  powers may not exceed 30% of a
federally-chartered thrift institution's total assets.

         Guaranty offers various secured and unsecured consumer loans, including
unsecured  personal loans and lines of credit,  share loans,  automobile  loans,
deposit account loans, installment and demand loans, letters of credit, and home
equity loans. At September 30, 1996, Guaranty had consumer loans of $5.8 million
or 6.4% of gross loans. During fiscal year 1996, Guaranty increased its level of
consumer loans.  Such loans were generally made to customers with which Guaranty
had an  pre-existing  relationships  and  were  generally  in  amounts  of under
$75,000.  Guaranty  originates  all of its consumer loans in its market area and
intends to continue its consumer lending in this geographic area.    

         Consumer  loans may entail  greater risk than do  residential  mortgage
loans,  particularly in the case of consumer loans which are unsecured,  such as
lines of credit, or secured by rapidly  depreciable  assets such as automobiles.
In such cases, any repossessed  collateral for a defaulted consumer loan may not
provide an adequate  source of  repayment of the  outstanding  loan balance as a
result of the greater likelihood of damage, loss or depreciation.  The remaining
deficiency often does not warrant further substantial collection efforts against
the  borrower.  In addition,  consumer  loan  collections  are  dependent on the
borrower's  continuing  financial  stability,  and thus are  more  likely  to be
adversely  affected  by job  loss,  divorce,  illness  or  personal  bankruptcy.
Furthermore,  the  application  of various  federal  and state  laws,  including
federal and state bankruptcy and insolvency laws, may limit the amount which can
be recovered on such loans. Such loans may also give rise to claims and defenses
by a consumer loan  borrower  against an assignee of such loan such as Guaranty,
and a borrower may be able to assert  against such assignee  claims and defenses
which it has  against the seller of the  underlying  collateral.  Guaranty  adds
general  provisions  to its  loan  loss  allowance  at the time  the  loans  are
originated.  Consumer loan  delinquencies  often increase over time as the loans
age.

         The  underwriting  standards  employed by Guaranty for  consumer  loans
include a determination of the applicant's payment history on other debts and an
assessment of ability to meet existing  obligations and payments on the proposed
loan.  The  stability of the  applicant's  monthly  income may be  determined by
verification of gross monthly income for primary  employment,  and  additionally
from any verifiable secondary income. Although creditworthiness of the applicant
is of primary consideration,  the underwriting process also includes an analysis
of the value of the security in relation to the proposed loan amount.

         During fiscal year 1996,  Guaranty began offering all types of consumer
loans due to its improved capital position. Generally these loans provide higher
yields than one-to-four-family mortgages.

Commercial Loans

         In July 1996, Guaranty began making commercial loans to qualified small
businesses in its market area. Commercial business loans generally have a higher
degree of risk than residential  mortgage loans, but have commensurately  higher
yields. To manage these risks, Guaranty generally secures appropriate collateral
and  carefully  monitors the  financial  condition  of its  business  borrowers.
Residential  mortgage  loans  generally are 



                                      -44-
<PAGE>


made  on the  basis  of the  borrower's  ability  to  make  repayment  from  his
employment  and other income and are secured by real estate whose value tends to
be easily  ascertainable.  In contrast,  commercial business loans typically are
made on the basis of the  borrower's  ability to make  repayment  from cash flow
from its business and are secured by business  assets,  such as commercial  real
estate,  accounts  receivable,   equipment  and  inventory.  As  a  result,  the
availability  of funds for the  repayment of  commercial  business  loans may be
substantially  dependent on the success of the  business  itself.  Further,  the
collateral for commercial  business loans may depreciate over time and cannot be
appraised  with as much  precision as  residential  real estate.  Guaranty has a
credit  review  and  monitoring  system  to  regularly  review  the cash flow of
commercial borrowers.

Properties

         Guaranty's  current  principal  office  opened in December  1996 and is
located at 1658 State Farm Boulevard, Charlottesville, Virginia.    

         Guaranty has operated an office on Seminole Trail in  Charlottesville
since  1983.  Guaranty  purchased  this  office  in June 1996 at a cost of $1.15
million.    

         Guaranty has operated a branch in downtown  Charlottesville since 1981,
and has operated its current Main Street  location since 1992. The current lease
expires in 1997,  subject to Guaranty's right to renew for three additional five
year  periods  under  certain  circumstances.  Guaranty has operated a branch in
Charlottesville  near the  University  of  Virginia  since 1985,  including  the
Arlington  Boulevard  branch  that opened in 1994.  The  current  lease for this
branch  expires  in  1999,  subject  to  Guaranty's  right to  renew  for  three
additional five year periods.

         In December 1996, Guaranty opened a new main office,  operations center
and fourth retail branch in the Pantops area in Albemarle  County,  just east of
Charlottesville.  Guaranty also has acquired land in Harrisonburg,  Virginia, on
which it intends to build a fifth  retail  branch,  which is expected to open in
the spring of 1997.

Employees

         At September  30, 1996,  Guaranty  had the  equivalent  of 44 full-time
employees,  and  currently  has  46  full-time  employees.  None  of  Guaranty's
employees is represented by any collective bargaining unit.    

Legal Proceedings

         In the course of its  operations,  Guaranty is a party to various legal
proceedings.  Based upon information  currently  available,  management believes
that such legal proceedings,  in the aggregate, will not have a material adverse
effect on Guaranty's business, financial position, or results of operations.

Supervision and Regulation

General

         As a federally  chartered savings  association,  the Bank is subject to
regulation,  supervision  and periodic  examination by the OTS and the FDIC. The
regulations  of these  agencies  govern most aspects of Guaranty's  business and
operations. The Bank's deposits are insured by the SAIF administered by the FDIC
to the maximum amount by law, which is currently  $100,000 per depositor in most
cases.

         The primary regulator for federal and state savings institutions is the
OTS, an office in the United States Department of the Treasury.  The Director of
the OTS is  responsible  for the  examination  and  supervision  of all  savings
institutions.


                                      -45-
<PAGE>



         The OTS has authority to issue  regulations,  conduct  examinations and
supervise the operations of savings  institutions.  The OTS regulatory scheme is
comprehensive  and governs,  among other things,  capital  requirements,  equity
investments,  affordable housing,  liquidity,  securities issuances, the form of
savings instruments issued by savings institutions, certain aspects of a savings
association's lending activities, including appraisal requirements, maximum loan
amounts,   private   mortgage   insurance   coverage,   lending   authority  and
nondiscriminatory  lending practices. OTS regulations also restrict transactions
between  savings  institutions  and affiliated  parties which are deemed to be a
conflict of interest under the  regulations.  In addition,  the OTS's consent is
required  prior to any major  corporate  reorganization,  including  a merger or
purchase or disposition of assets.

         Deposit accounts of savings associations are insured by the SAIF, which
is administered by the FDIC. The FDIC  administers  insurance on deposits at all
federally  insured  institutions.  It operates two subfunds:  the Bank Insurance
Fund ("BIF") for  institutions  which paid FDIC  insurance in the past;  and the
SAIF for those  institutions  formerly  insured by the Federal  Savings and Loan
Insurance Corporation ("FSLIC").  The FDIC must segregate assessments,  premiums
and  administrative  expenses between its two subfunds.  As administrator of the
SAIF, the FDIC may prohibit any activity found to pose a serious risk of loss to
the insurance funds.

The Federal Home Loan Bank System

         All savings  associations  that make  long-term home mortgage loans are
required to be members of the regional Federal Home Loan Banks ("FHLBs"),  which
in turn are overseen by the Federal Housing Finance Board. The Bank, as a member
of the Federal Home Loan Bank System,  holds shares of capital stock in the FHLB
of Atlanta.

         The Bank is  authorized to apply for advances from the FHLB of Atlanta,
provided certain standards related to  creditworthiness  have been met. Advances
are made pursuant to several  different credit  programs,  each of which has its
own interest rate and range of  maturities.  The FHLB  prescribes the acceptable
uses for  advances as well as  limitations  on the size of  advances.  Long-term
advances  may only be made by FHLBs  for the  purpose  of  providing  funds  for
residential housing finance. Additionally, at the time of origination or renewal
of a loan or advance, FHLBs must obtain a security interest in collateral in the
form of the following low-risk assets:  whole loans, United States Government or
mortgage-backed securities, FHLB deposits, and certain real estate. At September
30, 1996, the Bank had $22.5 million in advances from the FHLB of Atlanta.    

Federal Reserve System

         The Board of Governors of the Federal  Reserve System ("FRB")  requires
savings  associations to maintain  reserves against their  transaction  accounts
(primarily  NOW  accounts)  and  non-personal  time  deposits.  FRB  regulations
generally  exempt  from  reserve  requirements  the first  $3.8  million  in net
transaction accounts.  Reserves of 3% (subject to adjustment by the FRB) must be
maintained  against net transaction  accounts from $3.8 to $46.8 million,  and a
reserve  of  $1,404,000  plus 10%  against  that  portion  of total  transaction
accounts in excess of $46.8 million must be maintained.  The FRB  regulations do
not  presently  require  reserves to be  maintained on time deposits and savings
accounts.

         The  balances  on  deposits  to meet  the  reserve requirements imposed
by the FRB may  also be used to  satisfy  the  liquidity  requirements  that are
imposed by the OTS. See "-Liquidity Requirements."

Capital Requirements

         OTS regulations set the minimum risk-based  capital  requirements at 8%
of risk-weighted  assets,  the minimum  leverage  capital  requirements at 3% of
adjusted total assets and the minimum tangible  capital  requirements at 1.5% of
adjusted total assets.


                                      -46-
<PAGE>



         Under OTS regulations,  total capital consists of two types of capital:
"core  capital  elements" and  "supplementary  capital  elements."  Core capital
consists  of common and  qualifying  preferred  shareholders'  equity,  minority
interests   in  the  equity   accounts  of  fully   consolidated   subsidiaries,
nonwithdrawable  accounts and certain  pledged  deposits and certain  qualifying
supervisory  goodwill.  Supplementary  capital,  with certain  limitations,  may
consist  of the  allowance  for loans and lease  losses  (limited  to 1.25% of a
savings  bank's   risk-weighted   assets),   perpetual   preferred  stock,  term
subordinated debt and intermediate term preferred stock,  certain hybrid capital
instruments,  and mandatory  convertible debt securities.  The maximum amount of
supplemental capital that may be included in an institution's qualifying capital
is limited to 100% of core capital.

         Tangible  capital  includes  core capital less  qualifying  supervisory
goodwill and other intangible assets,  plus purchased mortgage servicing rights.
Risk-weighted  assets equal total  assets plus  consolidated  off-balance  sheet
items where each asset or item is multiplied  by a  risk-weight  assigned by the
OTS.  Off-balance  sheet items are converted to on-balance sheet equivalents and
then assigned a risk-weight.

         In  August  1993,  the  OTS  adopted  a  final  rule  incorporating  an
interest-rate risk component into the risk-based capital  regulation.  Under the
rule, an  institution  with a greater than "normal"  level of interest rate risk
will be subject to a deduction of its interest  rate risk  component  from total
capital for purposes of calculating  the risk-based  capital  requirement.  As a
result,  such an institution will be required to maintain  additional capital in
order to comply with the risk-based capital  requirement.  An institution with a
greater than "normal" interest rate risk is defined as an institution that would
suffer a loss of net portfolio  value  exceeding  2.0% of the  estimated  market
value of its assets in the event of a 200 basis point increase or decrease (with
certain minor  exceptions) in interest  rates.  The interest rate risk component
will be calculated on a quarterly  basis, as one-half of the difference  between
an institution's  measured interest rate risk and 2.0%, multiplied by the market
value of its assets.  The rule also  authorizes  the Director of the OTS, or his
designee,  to waive or defer an institution's  interest rate risk component on a
case-by-case  basis.  The final rule was  originally  effective as of January 1,
1994, subject to a two quarter "lag" time between the reporting date of the data
used to calculate an institution's  interest rate risk and the effective date of
each quarter's interest rate risk component.  However, in October 1994 and March
1995,  the  Director  of the OTS  indicated  that it  would  waive  the  capital
deductions  for  institutions  with a greater that  "normal"  risk until the OTS
publishes  an  appeals  process,  which  the OTS  expects  will  occur  shortly.
Management  of Guaranty  does not believe that the OTS'  adoption of an interest
rate risk component to the risk-based  capital  requirement will have an adverse
affect on Guaranty if it becomes effective in its current form.

         Higher  individual  capital  requirements  may be imposed by the OTS on
savings  institutions  on a  case-by-case  basis if the OTS  determines it to be
necessary or appropriate,  pursuant to the regulations and guidelines  issued by
the OTS for this purpose.

         For a  discussion  of the Bank's  risk-based  and capital  ratios,  see
"Management's  Discussion  and Analysis of Financial  Conditions  and Results of
Operations - Liquidity and Capital Resources."

Failure to Meet Capital Requirements

         Federal law establishes five capital  categories for insured depository
institutions:   (a)  Well   Capitalized;   (b)   Adequately   Capitalized;   (c)
Undercapitalized;   (d)  Significantly  Undercapitalized;   and  (e)  Critically
Undercapitalized.  Regulations, which became effective December 19, 1992, define
the relevant capital measures for the four highest capital  categories to be the
ratio of total  Tier 1 capital to  risk-weighted  assets  (the total  risk-based
ratio),  the ratio of Tier 1 to  risk-weighted  assets  (the  Tier 1  risk-based
ratio) and the ratio of Tier 1 capital to total  average  assets  (the  leverage
ratio).

         Well-Capitalized  means a financial institution with a total risk-based
ratio of 10% or more,  a Tier 1  risk-based  ratio of 6% or more and a  leverage
ratio of 5% or more,  so long as the  institution  is not  subject  to an order,
written  agreement,  capital  directive or prompt corrective action directive to
meet and maintain a specific capital 


                                      -47-
<PAGE>



level for any capital measure.  Adequately  Capitalized  means a total risk-base
ratio  of 8% or more,  a Tier 1  risk-based  ratio of 4% or more and a  leverage
ratio of 4% or more (3% or more if the  institution  has  received  the  highest
corporate rating in its most recent report of examination) and does not meet the
definition of a Well-Capitalized institution. Undercapitalized means a financial
institution  with a total  risk-based ratio of less than 8%, a Tier 1 risk-based
ratio  of less  than 4% or a  leverage  ratio  of less  than  4%.  Significantly
Undercapitalized  means a financial institution with a total risk-based ratio of
less than 6%, a Tier 1 risk-based  ratio of less than 3% or a leverage  ratio of
less than 3%. Critically  Undercapitalized  means a financial institution with a
ratio of  tangible  equity to total  assets that is equal to or less than 2%. At
June 30, 1996, Guaranty was Well Capitalized.

         Undercapitalized  institutions  are subject to the following  mandatory
supervisory  actions:  (1)  increase  monitoring  and  periodic  review  of  the
institution's   efforts  to  restore  its  capital;   (2)requirements  that  the
institution submit a capital  restoration plan, which must include (a) the steps
the institution will take to become  adequately  capitalized,  (b) the levels of
capital to be attained during each year in which the plan will be in effect, (c)
how the institution will comply with restrictions or requirements imposed on its
activities,  and (d) the types and levels of activities in which the institution
will engage;  (3) restrictions on growth of the institution's  total assets; and
(4) limitations on the institution's  ability to make any acquisition,  open any
new branch offices or engage in any new line of business.

         Significantly   Undercapitalized   institutions  and   Undercapitalized
institutions  that fail to submit and  implement  adequate  capital  restoration
plans   and   subject   to  the  four   mandatory   provisions   applicable   to
Undercapitalized institutions and, in addition, will be required to do or comply
with one or more of the following: (1) sell enough additional capital, including
voting shares, to bring the institution to an Adequately  Capitalized level; (2)
restrict  transactions  with  affiliates;  (3) restrict  interest  rates paid on
deposits to the prevailing rates in the region where the institution is located;
(4) restrict asset growth or reduce total assets; (5) terminate, reduce or alter
any  activity   (including  any  activity  conducted  by  a  subsidiary  of  the
institution)  determined by banking  regulatory agency to pose an excessive risk
to the  institution;  (6) hold a new  election  for the  institution's  board of
directors;  (7) dismiss directors or senior officers and/or employ new officers,
subject to agency  approval;  (8) cease  accepting  deposits from  correspondent
depository  institutions;  (9) divest or  liquidate  any  subsidiary  that is in
danger of becoming insolvent and poses a significant risk to the institutions or
that is likely to cause significant  dissipation of the institution's  assets or
earnings;  or (10) any Bank that  controls  the  institution  may be required to
divest itself of any affiliate of the institution (other than another depository
institution)  if the federal banking agency for the holding Bank determines that
the affiliate is in danger of becoming insolvent and poses a significant risk to
the  institution  or  is  likely  to  cause   significant   dissipation  of  the
institution's assets or earnings.

         In addition, Significantly Undercapitalized institutions are prohibited
from  paying  any bonus or raise to a senior  executive  officer  without  prior
agency  approval.  No such approval will be granted to an  institution  which is
required to but has failed to submit an acceptable restoration plan.

         A  Critically  Undercapitalized  institution  faces  even  more  severe
restrictions.  In  addition  to those  steps that can be taken  with  respect to
Significantly   Undercapitalized  institutions,  a  Critically  Undercapitalized
institution must be placed in conservatorship or receivership  within 90 days of
becoming  Critically  Undercapitalized,  unless the appropriate  federal banking
agency  determines,  with FDIC  concurrence,  that  other  action  would be more
appropriate.   In  addition,   Critically   Undercapitalized   institutions  are
prohibited  from  taking a number  of  actions,  including  making  payments  on
subordinated debt, financing highly leveraged transactions,  adopting charter or
by-laws amendments,  materially changing accounting methods, or paying excessive
compensation or bonuses, without obtaining prior written regulatory approval.

         The OTS must prohibit any asset growth by savings  institutions  not in
compliance with capital standards, except for specific growth expressly approved
according to certain guidelines. In addition, through enforcement proceedings or
otherwise,  the OTS may require any savings  institution  not in compliance with
the minimum capital requirements to take one or more of the following corrective
actions,  which include:  (1)  increasing the 



                                      -48-
<PAGE>



amount of regulatory capital to a specified level; (2) reducing interest payable
on savings  account;  (3) ceasing or limiting  acceptance of new  accounts;  (4)
ceasing or limiting  lending or the making of a  particular  type of category of
loan;  (5) ceasing or limiting  the purchase of loans or the making of specified
other investments; (6) limiting operational expenditures;  (7) increasing liquid
assets; or (8) taking such other actions as the OTS may deem appropriate for the
safety and soundness of the institution, its depositors and investors.

         Failure  to meet OTS  capital  requirements  can  serve as a basis  for
placing an institution in conservatorship or in receivership. Failure to satisfy
an individual  capital ratio  constitutes a legal basis for a capital  directive
against an  institution,  which may  contain  those  restrictions  the OTS deems
appropriate.  A  savings  institution  may  apply  for  an  exemption  from  the
provisions of a capital  directive,  which must be accompanied by a capital plan
acceptable  to the OTS.  The OTS District  Director  will treat as an unsafe and
unsound  practice any material  failure by a savings  association to comply with
any plan,  regulation  or  written  agreement  undertaken  to comply  with these
requirements.

Restrictions on Capital Distributions

         Because  Guaranty  conducts  no  business,  except  through  the  Bank,
substantially  all of Guaranty's  ability to pay dividends  depends on dividends
received from the Bank. Savings institutions, such as the Bank, have limitations
imposed on all "capital  distributions,"  including cash dividends,  payments to
repurchase or otherwise acquire its shares,  payments to shareholders or another
institution  in a  cash-out  merger  and  other  distributions  charged  against
capital. OTS regulations  generally create a safe harbor for specified levels of
capital distribution by most savings institutions meeting at least their minimum
capital requirements, so long as such institutions notify the OTS and receive no
objection to the  distribution  from the OTS.  Savings  institutions  which make
distribution  that do not  qualify  for the safe  harbor are  required to obtain
prior OTS approval before making any capital distribution.

Liquidity Requirements

         The OTS requires  savings  institution  to maintain  for each  calendar
month an average daily balance of "liquid assets" (cash,  certain time deposits,
bankers' acceptances,  certain corporate obligations and specified United States
Government,  state or  federal  agency  obligations)  of not less than 5% of the
average daily balance of the  institution's  "liquidity base" (net  withdrawable
savings  deposits plus  short-term  borrowings)  during the  preceding  calendar
month. In addition,  savings associations must maintain an average daily balance
of short-term  liquid assets of not less than 1% of the average daily balance of
its liquidity base during the preceding calendar month.

         For the month ending  September 30, 1996, the Bank's average  liquidity
ratio was 5.48%.    

Investment and Lending Restrictions

         Under the Home Owner's Act of 1933, as amended,  the Bank is subject to
limitations on the nature and amount of some types of  investments  and loans it
may make. Under the regulations of the OTS,  savings  institutions are permitted
to invest up to 30% of assets in state housing corporations,  provided that such
loans are  secured by an insured  first lien on improved  real  estate  which is
insured  under the  National  Housing  Act, as  amended.  The ability of savings
institutions  to invest in the  accounts of  commercial  banks of other  savings
institutions,  and debt  securities  hedged with a firm forward  commitment,  is
limited.

         Federal  law  imposes  on  savings  institutions  loans-to-one-borrower
limitations  which are also  applicable  to national  banks.  Subject to certain
exceptions,  savings  institutions  may  lend  up to 15%  of  the  institution's
unimpaired  capital  and  unimpaired  surplus  to a  single  borrower,  plus  an
additional  10% of  unimpaired  capital and  


                                       -49-
<PAGE>


unimpaired  surplus for loans fully  secured by readily  marketable  collateral.
Readily marketable collateral does not include real estate.

         A  savings  institution  authorized  to make  loans in excess of 90% of
value on the  security  of real estate  comprising  single-family  dwellings  or
dwelling  units  for four or fewer  families  may do so only if such  loans  are
insured or  guaranteed  by various  government  agencies or if such loans comply
with real estate lending  standards as set forth in written policies adopted and
maintained by the institution.  The policies must establish  appropriate  limits
and standards for  extensions of credit that are secured by liens on or interest
in real  estate,  or that  are  made  for the  purpose  of  financing  permanent
improvements to real estate. This does not apply to loans to facilitate the sale
of real estate owned as a result of foreclosure,  or acquired by deed in lieu of
foreclosure.

         Real estate lending  policies adopted by a savings and loan must, among
other things,  reflect safe and sound banking  practices,  be appropriate to the
size, nature and scope of the operations of the institution, and be reviewed and
approved  by the  board  of  directors  at least  annually.  The  policies  must
establish  loan  portfolio  diversification   standards,   prudent  underwriting
standards,  loan  administration  procedures  and  documentation,  approval  and
reporting requirements to adequately monitor compliance.

Qualified Thrift Lender Test

         All savings  associations,  including  the Bank are  required to meet a
qualified  thrift  lender  ("QTL") test to avoid certain  restrictions  on their
operations. This test requires a savings association to have at least 65% of its
portfolio  assets (which consists of total assets less  intangibles,  properties
used to  conduct  the  savings  association's  business  and  liquid  assets not
exceeding  20% of total  assets) in qualified  thrift  investments  on a monthly
average for nine out of every twelve months on a rolling basis.

         Any savings association that fails to meet the QTL test must convert to
a national bank charter, unless it requalifies as a QTL and thereafter remains a
QTL. If an  association  does not  requalify  and  converts  to a national  bank
charter,  it must remain  SAIF-insured  until the FDIC permits it to transfer to
the Bank  Insurance  Fund.  If an  association  that  fails the test has not yet
requalified  and has not converted to a national bank, its new  investments  and
activities are limited to those permissible for both a savings association and a
national bank,  and it is limited to national bank branching  rights in its home
state. In addition, the association is immediately ineligible to receive any new
FHLB borrowings and is subject to national bank limits for payment of dividends.
If such  association  has not requalified or converted to a national bank within
three years after the failure,  it must divest of all  investments and cease all
activities  not  permissible  for a national  bank.  In addition,  it must repay
promptly  any  outstanding  FHLB  borrowings,  which may  result  in  prepayment
penalties. If any association that fails the QTL test is controlled by a holding
company,  then  within one year after the  failure,  the  holding  company  must
register as a bank holding  company,  and become subject to all  restrictions on
bank holding  companies.  At September  30, 1996,  the Bank met the test and has
always  met  the  test  since  its  effectiveness.   See  "  -  Holding  Company
Regulation."    

Transactions with Affiliates

         Generally,   transactions   between  a  savings   association   or  its
subsidiaries  and its affiliates are required to be on terms as favorable to the
association as transactions with non-affiliates.  In addition,  certain of these
transactions  are  restricted  to a  percentage  of the  association's  capital.
Affiliates  of Guaranty  include any company which is under common  control.  In
addition,  a  savings  association  may not  lend to any  affiliate  engaged  in
activities not  permissible for a bank holding company or acquire the securities
of most affiliates. The Bank's subsidiaries are not deemed affiliates,  however,
the OTS has the  discretion to treat  subsidiaries  of savings  associations  as
affiliates on a case by case basis.

         Certain  transactions with directors,  officers or controlling  persons
are also subject to conflict of interest  regulations enforced by the OTS. These
conflict of interest  regulations  and other statues also impose  restriction on


                                      -50-
<PAGE>
loans to such persons and their  related  interests.  Among other  things,  such
loans must be made on terms  substantially the same as for loans to unaffiliated
individuals.

Deposit Insurance

         Federal law  requires  the FDIC to  establish a  risk-based  assessment
system for calculating a depository institution's  semi-annual deposit insurance
premiums.  Under  regulations  adopted by the FDIC,  the risk which each insured
depository institution poses to its insurance fund is determined on the basis of
capital and supervisory  evaluations.  For purposes of the risk-based assessment
system,  insured  institutions are divided into three main capital groups:  Well
Capitalized,  Adequately  Capitalized  and  Undercapitalized.  Each of the three
capital  categories  are  further  subdivided  by three  supervisory  subgroups:
healthy,   supervisory  concern  and  substantial   supervisory  concern.   Each
institution  is assigned an  assessment  based on its placement in the resulting
nine cell matrix. Assessments range from $0.23 per $100 of deposits for healthy,
Well Capitalized institutions to $0.31 per $100 of deposits for Undercapitalized
institutions for which there is substantial supervisory concern.

         This  risk-based   system  includes  factors  intended  to  assess  the
probability  that the deposit  insurance  fund will incur a loss with respect to
the institution.  In determining the probability of loss,  different  categories
and  concentrations  of assets and  liabilities  (both  insured  and  uninsured,
contingent and noncontingent) and any other factors that the FDIC determines are
relevant  to  assessing  such  probability  will be  taken  into  consideration.
Guaranty's deposit insurance premium is currently $0.26 per $100 of deposits.

         The  Administration  and Congress have resolved the premium  difference
through  a  one-time   special   assessment  to   recapitalize   the  SAIF.  The
recapitalization  of  SAIF  resulted  in  an  assessment  against  the  Bank  of
approximately  $225,000 on an after tax basis, based upon deposit balances as of
March 31, 1995 and was charged to earnings in the quarter  ended  September  30,
1996. The Bank expects its deposit insurance premiums to be reduced from current
levels, beginning in 1997.    

Holding Company Regulation

         Guaranty  is a unitary  savings  and loan  holding  company  subject to
regulatory  oversight by the OTS. As such, Guaranty is required to file with the
OTS and is subject to regulation and  examination  by the OTS. In addition,  the
OTS has  enforcement  authority  over Guaranty and its  non-savings  association
subsidiaries which also permits the OTS to restrict or prohibit  activities that
are determined to be a serious risk to the subsidiary savings association.  This
relation  and  oversight  is  intended  primarily  for  the  protection  of  the
depositors of the Bank and not for stockholders of Guaranty.

         As a unitary savings and loan holding  company,  Guaranty  generally is
not subject to activity restrictions,  provided the Bank satisfies the QTL test.
If  Guaranty  acquires  control of  another  savings  association  as a separate
subsidiary, it would become a multiple savings and loan holding company, and the
activities of Guaranty and any of its  subsidiaries  (other than the Bank or any
other   SAIF-insured   savings   association)   would  become  subject  to  such
restrictions  unless  such  other  associations  each  qualify as a QTL and were
acquired in a supervisory acquisition.

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


                                       -51-
<PAGE>


Charter Conversion

         Guaranty and the Bank have filed  applications  with the Virginia State
Corporation Commission, the Board of Governors of the Federal Reserve System and
the FDIC  pursuant to which the Bank would  convert  from a  federally-chartered
savings association to a  Virginia-chartered,  Federal Reserve member commercial
bank.  In  connection  with  such  applications,  Guaranty  and the Bank will be
examined  by  the  Bureau  of  Financial  Institutions  of  the  Virginia  State
Corporation Commission and the Federal Reserve Bank of Richmond. There can be no
assurance  that such  applications  will be approved or, if approved,  that such
applications  will not include  conditions that would require Guaranty to modify
substantially  its balance sheet or  operations.  Guaranty does expect that such
applications,  if approved, will be conditioned on the sale of substantially all
of the shares offered  hereby.  Guaranty also expects that the federal and state
banking  regulators  will seek a commitment from Guaranty to reduce its ratio of
loans-to-deposits,  which was 109.5% at September 30, 1996.  Guaranty already is
in the process of reducing such ratio and does not expect that such  requirement
will materially affect its operations.    

         After the  charter  conversion,  Guaranty  will be  subject to the Bank
Holding  Company Act of 1956, as amended (the "Bank Holding  Company Act"),  and
will be subject to regulation by Federal  Reserve with respect to its operations
as a bank holding  company.  The Bank also will be subject to  regulation by the
Bureau of Financial  Institutions of the Virginia State Corporation  Commission,
the Federal Reserve, and the Federal Deposit Insurance  Corporation.  The powers
of state member banks and bank holding  companies differ from those of federally
chartered  savings  associations.  However,  Guaranty  does not  anticipate  any
material changes in its operations as a result of the changes in applicable laws
and regulations that will result from the charter conversion.

         As a federally  chartered  savings  association,  the Bank may not hold
secured or unsecured loans for commercial,  corporate,  business or agricultural
purposes  in excess of 20 percent of its assets.  The sum of consumer  loans and
investments in certain  corporate  obligations  may not exceed 35 percent of the
Bank's assets. The Bank also is required to meet a qualified thrift lender test,
which  generally  requires  the Bank to invest  the  majority  of its  assets in
mortgage loans. After a charter conversion, there would be no such limits on the
commercial  and consumer  lending  authority of the Bank,  nor would the Bank be
subject to the qualified thrift lender test.  Recently,  the Bank has emphasized
and expanded its small  business and  consumer  lending  programs.  As its small
business and consumer lending  programs  evolve,  the Bank expects to reduce its
reliance on permanent  residential  mortgage loans . While loans secured by real
estate are  expected  to remain an  important  part of the Bank's  business,  it
expects that in several years its loan portfolio will more closely resemble that
of a  commercial  bank  than a  thrift.  Consequently,  the Bank  believes  that
operating  under a commercial  bank charter will better suit the Bank's business
plan than will the federal savings association charter.

         The  Bank  has the  power  to  engage  in  certain  activities  through
subsidiaries, such as real estate development, that are unavailable to a Federal
Reserve member bank. However, the Bank is not engaged in any such activities and
does not view the loss of those powers as a material  disadvantage  of operating
under a commercial bank charter.

Recent Legislation and Regulations

         For tax years  beginning  prior to January 1, 1996,  savings banks that
met certain  definitional tests and other conditions  prescribed by the Internal
Revenue Code were allowed, within limitations,  to deduct from taxable income an
allowance for bad debts using the "percentage of taxable income" method. Section
1616 of the Small Business Job protection Act of 1996 repealed the percentage of
taxable income method of computing bad debt reserves, and requires the recapture
into taxable  income of "excess  reserves",  on a ratable  basis over the next 6
years.  Excess reserves are defined, in general, as the excess of the balance of
the tax bad debt reserve  (using the  percentage of taxable income method) as of
the close of the last tax year beginning before January 1, 1996 over the balance
of the reserve as of the close of the last tax year beginning  before January 1,
1988.  The  recapture  of the  reserves  is  deferred  if  the  Bank  meets  the
"residential loan requirement"  exception during either or both of the first 



                                      -52-
<PAGE>


two years beginning after December 31, 1995. The residential loan requirement is
met, in general,  if the principal amount of residential  loans made by the Bank
during the year is not less than the Bank's  "base  amount."  The base amount is
defined as the average of the principal amounts of residential loans made during
the six most recent tax years beginning before January 1, 1996.

         As a result of this law change,  Guaranty must  recapture  into taxable
income approximately  $387,000 ratably over the next 6 years ($64,500 per year),
beginning  with the year ending June 30,  1997.  The related  income tax expense
will be approximately  $132,000 ($22,000 per year over the next 6 years). If the
residential  loan  requirement  exception is met, as discussed above, the income
will be includable  over the 3rd through 8th years following the year ended June
30, 1996.




                                       -53-
<PAGE>



                                   MANAGEMENT

         The  following  information  sets  forth  the  names,  ages,  principal
occupations  and business  experience for all nominees and incumbent  directors.
The date  shown  for first  election  as a  director  in the  information  below
represents the year in which the nominee or incumbent director was first elected
to the Board of Directors of Guaranty or previously to the Board of Directors of
the Bank.  Unless  otherwise  indicated,  the business  experience and principal
occupations  shown for each nominee or incumbent  director has extended  five or
more years.
   
<TABLE>
<CAPTION>

                  Name                   Age                   Position                       Director Since
                  ----                   ---                   --------                       --------------

<S>                                       <C>         <C>                                         <C> 
         Douglas E. Caton                 54          Chairman of the Board                       1981

         Harry N. Lewis                   69          Vice Chairman of the Board                  1976

         Thomas P. Baker                  50          President, Chief Executive                  1990
                                                      Officer and Director

         Charles R. Borchardt             64          Director                                    1981

         Henry J. Browne                  64          Director                                    1976

         Robert P. Englander              77          Director                                    1976

         John R. Metz                     59          Director                                    1989

         James R. Sipe, Jr.               41          Director                                    1996

         Oscar W. Smith, Jr.              66          Director                                    1976

         Kathleen M. Focht                36          Chief Financial Officer

         Rita J. Lynch                    42          Vice President - Retail Operations

         Donna W. Richards                33          Vice President - Mortgage Lending

         Rex L. Smith                     38          Vice President - Commercial Lending

</TABLE>
    
         Douglas E. Caton has been  Chairman of  Guaranty's  Board of  Directors
since 1989. Mr. Caton has been a commercial real estate  developer and President
of Management  Services Corp., a real estate management  company since 1972. Mr.
Caton is a member of the Virginia State Bar and is a Major General in the United
States Army Reserve.

         Harry N. Lewis has served as the Vice Chairman of  Guaranty's  Board of
Directors  since 1976. Mr. Lewis has been President of Lewis  Insurance  Agency,
Inc., an insurance sales company in Charlottesville,  Virginia, since July 1952.
He has served as the Vice Chairman of Guaranty's  Board of Directors since 1990.
Mr.  Lewis is an alumnus  of the  Colgate  Darden  Graduate  School of  Business
Administration  and is a member of the Board of  Directors of the United Way. He
is also a member of the Board of  Directors  of Keller & George  and is the past
president of the Central Virginia Chapter of the C.P.C.U.


                                      -54-
<PAGE>



         Thomas P. Baker has served as the President and Chief Executive Officer
of Guaranty since January 1, 1990.

         Charles R. Borchardt is an oral surgeon  practicing in Charlottesville,
Virginia,  and was  President of Drs.  Borchardt & Williams,  Inc.  from 1963 to
1993.

         Henry J. Browne is an  architect  in private  practice  with studios in
Keswick, Virginia and Boca Grande, Florida. He was President of Browne, Eichmon,
Dalgliesh,  Gilpin & Paxton, an architecture firm in Charlottesville,  Virginia,
from March 1958 to April  1996.  Mr.  Browne is a past  director  of  Farmington
Country Club, past president of the Virginia  Chapter of the American  Institute
of Architects and past president of Downtown Charlottesville, Inc.

         Robert P. Englander is President of the Englander Agency, a life 
insurance  company  in  Charlottesville,  Virginia.  Mr.  Englander  has been an
insurance agent since 1949.

         John R. Metz has been a pharmacist at Martha  Jefferson  Hospital in  
Charlottesville, Virginia, since October 1967. Mr. Metz is a member of the Board
of Directors of the Virginia  Pharmaceutical  Association Research and Education
Foundation.

         James R. Sipe, Jr. is an associate  broker with  Prudential  Funkhouser
& Associates, a real estate sales company in Harrisonburg, Virginia.

         Oscar W. Smith, Jr. is President of K-B Management Co., 
Charlottesville, Virginia. Mr. Smith is a director of Smith/Eastman, Inc. and is
the past president of the Albemarle County Rotary Club. He is a master mason and
the past president of the University of Virginia Touchdown Club.

         Kathleen M. Focht,  was appointed Chief  Financial  Officer of Guaranty
in April 1995.  Ms. Focht has been  Secretary  and  Treasurer of Guaranty  since
October 1989.  Ms. Focht served as Assistant  Vice  President and  Controller of
Guaranty  from 1988 until  1991,  when she was  promoted to Vice  President  and
retained her position as Controller.

         Rita J. Lynch,  was appointed  Guaranty's  Vice  President of Retail 
Operations  in May 1995.  From October 1989 until May 1995,  Ms. Lynch served as
Guaranty's Manager of Retail Services.

         Donna W. Richards,  was appointed Guaranty's Vice President of Mortgage
Lending in April 1995.  Ms.  Richards has been employed by Guaranty  since April
1993  and has  served  in the  past as  Manager  of Loan  Originations  and Loan
Officer.  From December 1991 to April 1993,  she was a Senior Loan Processor for
Virginia Federal.

         Rex  L.  Smith,  was  appointed  Guaranty's  Senior  Vice  President  -
Commercial Lending, in September 1996. From March 1993 until August 1996, he was
Vice President/Senior  Business Manager of Crestar Financial  Corporation.  From
September  1991 to March 1993,  he was Division  Manager/Acquisition  Analyst of
Virginia Capital Group.
                                      -55-

<PAGE>

Security Ownership of Management

         The  following  table sets forth  information  as of December  11, 1996
regarding  the  number  of  shares of  Common  Stock  beneficially  owned by all
directors and by all directors  and  executive  officers as a group.  Beneficial
ownership  includes  shares,  if any,  held in the  name  of the  spouse,  minor
children or other relatives of the nominee living in such person's home, as well
as shares,  if any,  held in the name of  another  person  under an  arrangement
whereby the director or  executive  officer can vest title in himself at once or
at some future time.    

   
                                             Common Stock       Percentage of
      Name                                Beneficially Owned        Class
      ----                                ------------------        -----
Directors
Thomas P. Baker (1)                            15,640                1.69%
Charles R. Borchardt                           23,564                2.56
Henry J. Browne                                31,662                3.44
Douglas E. Caton                              252,840               27.51
Robert P. Englander                             9,760                1.06
Harry N. Lewis                                  4,888                 .53
John R. Metz                                   13,192                1.44
James R. Sipe, Jr.                                100                 .01
Oscar W. Smith, Jr.                            19,234                2.09

All present executive
  officers and directors
  as a group (12 Persons)                     371,860               40.07%
    
- --------------------
   
(1)      Includes beneficial ownership of 4,000 shares issuable upon the 
         exercise of stock options  exercisable  within 60 days of December
         11, 1996.    


Security Ownership of Certain Beneficial Owners

         Douglas E. Caton, 4 Deer Park,  Earlysville,  Virginia owns 252,840  
shares or 27.51% of Common Stock of Guaranty.  To the knowledge of Guaranty,  no
other person owns 5% or more of Common Stock of Guaranty.

                                      -56-
<PAGE>

Executive Compensation

Summary of Cash and Certain Other Compensation

         The  following  table shows,  for the fiscal years ended June 30, 1994,
1995 and 1996, the cash compensation paid by Guaranty,  as well as certain other
compensation  paid or accrued for those years, to the named Executive Officer in
all capacities in which he served:

                           Summary Compensation Table
<TABLE>
<CAPTION>

                             Annual Compensation(1)
     Name and Principal Position            Year             Salary             Bonus      All Other Compensation (2)
     ---------------------------            ----             ------             -----     ---------------------------

<S>                                         <C>                <C>               <C>              <C>   
Thomas P. Baker                             1996               $113,700          -0-              $1,137
President and                               1995                113,700          -0-               1,137
Chief Executive Officer                     1994                113,700          -0-               1,421
- --------------------

<FN>

(1)      All benefits that might be  considered  of a personal  nature did not exceed 
         the lesser of $50,000 or 10% of total annual salary and bonus for the officer 
         named in the table.
(2)      Amounts reflect Guaranty's matching contribution under its Section 401(k) 
         retirement plan.

</FN>
</TABLE>

Stock Option Grants

         Guaranty's  named  Executive  Officer was not granted  stock options or
stock appreciation rights during the fiscal year ended June 30, 1996.

Option Exercises and Holdings

         Set forth in the table below is information concerning each exercise of
stock options during the fiscal year ended June 30, 1996 by the named  Executive
Officer and the year end value of unexercised options.

              Aggregated Options/SAR Exercises in Last Fiscal Year
                          and FY-End Options/SAR Value

<TABLE>
<CAPTION>

                                                             Number of Securities         
                                                            Underlying Unexercised           Value of Unexercised  
                                                                 Options/SARs             In-The-Money Options/SARs
                                                               at FY-End(#) (1)               at FY-End ($) (2)    
                                                               ----------------           -------------------------
                      Shares Acquired        Value
       Name           On Exercise (#)    Realized ($)    Exercisable    Unexercisable   Exercisable    Unexercisable
       ----           ---------------    ------------    -----------    -------------   -----------    -------------

<S>                        <C>              <C>            <C>               <C>          <C>               <C>
  Thomas P. Baker          3,600            11,700         14,000            -0-           41,500           -0-

- --------------------
<FN>

(1)      Each of these options relates to Common Stock.
(2)      These values are based on $7.50, the closing price of Common Stock on June 30, 1996.
</FN>
</TABLE>


Directors' Fees

         Directors,  excluding directors who are officers of Guaranty,  received
fees of $450 for each  meeting of the Board of  Directors  attended and $300 for
each  Compensation,  Planning and Audit Committee meeting attended during 

                                      -57-
<PAGE>


fiscal  1996.  Mr.  Caton,  who is an ex officio of all  Committees  and devotes
additional  time to  Guaranty's  affairs as Chairman of the Board of  Directors,
received a fee of $25,200 in the fiscal  year ended June 30, 1996 in lieu of any
fees for attending Board of Directors and Committee meetings.

Employment Agreements

         Guaranty  and Thomas P. Baker are  parties to an  employment  agreement
that provides for Mr. Baker to serve as President and Chief Executive Officer of
Guaranty.  The  agreement  is for a three year  period  ending June 30, 1997 and
provides  for a base  salary  of  $105,000,  which the  Board of  Directors  may
increase.  If Mr. Baker's  employment is terminated for reasons other than cause
or if substantially  all of Guaranty's assets and liabilities are transferred to
another  financial  institution and Mr. Baker either does not become an employee
of the transferee or his employment by the transferee  terminates for any reason
within six months of the transfer,  he will be entitled to receive severance pay
equal to one-half of his annual base salary in effect at the time.

         If termination of employment due to a change in control had occurred in
fiscal  1996,  Mr. Baker would be entitled to  severance  payments  amounting to
approximately $56,850.

Transactions with Management

         Some of the  directors  and officers of Guaranty are at present,  as in
the past,  customers of Guaranty  and,  Guaranty has had, and expects to have in
the future,  banking  transactions  in the ordinary  course of its business with
directors,   officers,   principal   shareholders  and  their   associates,   on
substantially the same terms,  including interest rates and collateral on loans,
as those  prevailing at the same time for comparable  transactions  with others.
These transactions do not involve more than the normal risk of collectibility or
present other unfavorable features. The largest aggregate outstanding balance of
loans to directors,  executive officers and their associates,  as a group in the
fiscal  year ended  June 30,  1996 was  approximately  $491,276.  Such  balances
totaled $266,621 at June 30, 1996, or 4.2% of Guaranty's  equity capital at that
date.

         There  are  no  legal  proceedings  to  which  any  director,  officer,
principal  shareholder  or  associates  is a party  that would be  material  and
adverse to the Bank.


                          DESCRIPTION OF CAPITAL STOCK

         Guaranty's  authorized  capital stock  consists of 4,000,000  shares of
Common Stock,  par value $1.25 per share ("Common  Stock") and 500,000 shares of
preferred  stock.  Guaranty had 919,168 issued and outstanding  shares of Common
Stock held by 614 stockholders of record,  at December 11, 1996. All outstanding
shares of Common  Stock are fully paid and  nonassessable.  Guaranty's  Board of
Directors  has not  authorized  the issuance of any class or series of preferred
stock.    

Common Stock

         Holders of shares of Common  Stock are  entitled  to receive  dividends
when and as declared by the Board of Directors  out of funds  legally  available
therefor,  provided, however, that the payment of dividends to holders of shares
of Common Stock is subject to the preferential  dividend rights of any preferred
stock that the Board of Directors authorizes for issuance in the future.

         In the event of any liquidation, dissolution or winding up of Guaranty,
the  holders of Common  Stock  (and the  holders of any class or series of stock
entitled to  participate  with the Common Stock in the  distribution  of assets)
shall be  entitled  to  receive,  in cash or in kind,  the  assets  of  Guaranty
available for distribution  remaining after (i) payment or provision for payment
of Guaranty's  debts and  liabilities  and (ii)  distributions  or provision for

                                      -58-
<PAGE>
distributions to holders of any class or series of stock having  preference over
the Common Stock in the liquidation, dissolution or winding up of Guaranty.

         Holders  of  Common  Stock  are  entitled  to one vote per share on all
matters submitted to stockholders.  There are no cumulative voting rights in the
election of directors.  Guaranty's stockholders do not have preemptive rights to
purchase additional shares of any class of Guaranty's capital stock.  Holders of
Common Stock have no conversion or redemption rights. The shares of Common Stock
presently  outstanding are, and the Common Stock to be issued in connection with
the Offerings will be when issued,  fully paid and nonassessable.  Registrar and
Transfer Company is the transfer agent and registrar for the Common Stock.

Preferred Stock

         Guaranty's  Articles of Incorporation  authorize the Board of Directors
to determine the  preferences,  limitations  and relative rights of any class or
series of  preferred  stock  before the  issuance of any shares of that class or
series.  To date,  Guaranty's Board of Directors has not authorized the issuance
of any class or series of preferred stock.

Limitations on Liability of Officers and Directors

         Limitations  on Liability.  The Articles of  Incorporation  of Guaranty
provide  that to the full extent that  Virginia  law permits the  limitation  or
elimination of the liability of directors and officers,  they will not be liable
to Guaranty or its  shareholders  for any money damages in excess of one dollar.
At this time  Virginia  law does not permit any  limitation  of  liability  if a
director  engages in willful  misconduct or a knowing  violation of the criminal
law or any federal or state securities law.

         To the fullest extent permitted by Virginia law, Guaranty's Articles of
Incorporation require it to indemnify any director or officer of Guaranty who is
made a party to any  proceeding  because he was or is a  director  or officer of
Guaranty against any liability,  including  reasonable  expenses and legal fees,
incurred  in  the  proceeding.   Under  Guaranty's  Articles  of  Incorporation,
"proceeding"  is broadly  defined to include  pending,  threatened  or completed
actions  of all  types,  including  actions  by or in  the  right  of  Guaranty.
Similarly,  "liability"  is defined to  include,  not only  judgments,  but also
settlements,  penalties,  fines and certain excise taxes. Guaranty's Articles of
Incorporation also provide that Guaranty may, but is not obligated to, indemnify
its other employees or agents.  Guaranty must indemnify any person who is or was
serving at the written request of Guaranty as a director,  officer,  employee or
agent  of  another  corporation,  partnership,  joint  venture,  trust  or other
enterprise,  to the full extent  provided by Virginia  law. The  indemnification
provisions  also  require  Guaranty  to pay  reasonable  expenses  incurred by a
director  or  officer  of  Guaranty  in a  proceeding  in  advance  of the final
disposition  of any  such  proceeding,  provided  that  the  indemnified  person
undertakes to repay Guaranty if it is ultimately determined that such person was
not  entitled to  indemnification.  At this time,  Virginia  law does not permit
indemnification  against  willful  misconduct  or a  knowing  violation  of  the
criminal law.

         The  rights of  indemnification  provided  in  Guaranty's  Articles  of
Incorporation are not exclusive of any other rights which may be available under
any  insurance or other  agreement,  by vote of  shareholders  or  disinterested
directors or otherwise.  In addition,  the Articles of  Incorporation  authorize
Guaranty to maintain insurance on behalf of any person who is or was a director,
officer,  employee or agent of Guaranty,  whether or not Guaranty would have the
power to provide indemnification to such person.

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be  permitted  to  directors,  officers  or persons  controlling
Guaranty pursuant to the foregoing  provisions,  Guaranty has been informed that
in the opinion of the Securities and Exchange Commission such indemnification is
against public policy as expressed in the Act and is therefore unenforceable.

                                      -59-
<PAGE>


                                  UNDERWRITING

         The Underwriter,  McKinnon & Company,  Inc., 555 Main Street,  Norfolk,
Virginia,  has  agreed,  subject  to the terms and  conditions  contained  in an
underwriting agreement with Guaranty, to sell as selling agent for Guaranty on a
best efforts basis, 500,000 Shares.  Guaranty reserves the right to increase the
total number of shares offered by not more than 75,000 shares.  The  Underwriter
is not obligated to purchase the Shares if they are not sold to the public.    

         The  Underwriter  has informed  Guaranty  that it proposes to offer the
Shares as selling  agent for  Guaranty,  subject to prior sale,  when, as and if
issued by Guaranty,  in part to the public at the Public Offering price,  and in
part through certain  selected  dealers to customers of such selected dealers at
the Public  Offering  price,  for which such  selected  dealers  will  receive a
commission of __% of the Public  Offering price of such Shares.  The Underwriter
reserves the right to reject any order for the purchase of Shares  through it in
whole or in part.

         The Public  Offering is not contingent upon the occurrence of any event
or the sale of a minimum or  maximum  number of Shares.  Funds  received  by the
Underwriter  from  investors in the Public  Offering will be deposited  with and
held by the  Escrow  Agent in a  noninterest-bearing  escrow  account  until the
closing of the Public Offering. Closing is expected to occur on or about January
____, 1997.    

         Among the factors considered in determining the Offering Price were the
market  price of  Guaranty  Common  Stock,  the history  and the  prospects  for
Guaranty,  its  past and  present  earnings  and  trend  of such  earnings,  the
prospects  for future  earnings,  the current  performance  and prospects of the
banking and thrift industry in which it competes,  the general  condition of the
securities  market at the time of the Public Offering,  and the prices of equity
securities  of  comparable  savings  and  loans  and  savings  and loan  holding
companies.

         The directors of Guaranty have agreed that they will not sell, contract
to sell,  or otherwise  dispose of any shares of Common Stock or any  securities
convertible  into or exchangeable for any shares of Common Stock for a period of
120 days after the date of the  commencement of the Offerings  without the prior
written  consent of the  Underwriter  Officers of Guaranty who are not directors
have not entered into any agreements  restricting sales of their Common Stock in
Guaranty.  The  Underwriter  may from time to time be a customer  of,  engage in
functions  with,  and perform  services for  Guaranty in the ordinary  course of
business.

         Guaranty  has  agreed to  indemnify  the  Underwriter  against  certain
liabilities,  including  liability under the Securities Act of 1933, as amended.
Guaranty has agreed to pay the  Underwriter's  legal fees, which will not exceed
$10,000,   and  to  reimburse  the   Underwriter  up  to  $1,000  for  costs  of
informational and due diligence meetings.


                                  LEGAL MATTERS

         The  validity  of the shares of Common  Stock  offered  hereby  will be
passed upon for Guaranty by Williams,  Mullen,  Christian & Dobbins of Richmond,
Virginia.  Certain  legal matters are being passed upon for the  Underwriter  by
Williams, Mullen, Christian & Dobbins.


                                      -60-
<PAGE>

                                     EXPERTS

         The financial  statements and schedules included in this Prospectus and
in the Registration Statement have been audited by BDO Seidman, LLP, independent
certified  public  accountants,  to the extent and for the  periods set forth in
their reports appearing elsewhere herein and in the Registration Statement,  and
are included in reliance upon such reports given upon the authority of said firm
as experts in auditing and accounting.






                                      -61-
<PAGE>
                         GUARANTY FINANCIAL CORPORATION

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS





<TABLE>
<CAPTION>


<S>                                                                                                             <C>
Report of Independent Certified Public Accountants                                                              F-2

Consolidated Financial Statements

  Balance Sheets as of June 30, 1996 and 1995, and
    September 30, 1996 (Unaudited)                                                                              F-3

  Statements of Operations for the Years Ended June 30, 1996,  1995 and 1994 and
    for the Three Months Ended
    September 30, 1996 and 1995 (Unaudited)                                                                     F-4

  Statements of Stockholders' Equity for the Years Ended June 30, 1996, 1995 and
    1994 and for the Three Months
    Ended September 30, 1996 (Unaudited)                                                                        F-6

  Statements of Cash Flows for the Years Ended June 30, 1996,  1995 and 1994 and
    for the Three Months Ended
    September 30, 1996 and 1995 (Unaudited)                                                                     F-7

Summary of Accounting Policies                                                                                 F-10

Notes to Consolidated Financial Statements                                                                     F-20

</TABLE>

                                       F-1

<PAGE>











Report of Independent Certified Public Accountants


To the Board of Directors and Stockholders
Guaranty Financial Corporation
Charlottesville, Virginia

We  have  audited  the  consolidated   balance  sheets  of  Guaranty   Financial
Corporation  and  subsidiary  as of June 30,  1996  and  1995,  and the  related
consolidated statements of operations,  stockholders' equity, and cash flows for
each of the three  years in the period  ended  June 30,  1996.  These  financial
statements  are  the  responsibility  of  the  Corporation's   management.   Our
responsibility  is  to  express  an  opinion  on  these  consolidated  financial
statements based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all  material  respects,  the  consolidated  financial  position  of
Guaranty Financial  Corporation and subsidiary as of June 30, 1996 and 1995, and
the results of their operations and their cash flows for each of the three years
in the  period  ended  June  30,  1996 in  conformity  with  generally  accepted
accounting principles.

As explained in the Summary of Accounting Policies, Guaranty Financial 
Corporation  adopted  Statement of Financial  Accounting  Standards  No. 122 and
Statement of Financial  Accounting Standards No. 109 in the years ended June 30,
1996 and 1994, respectively.




                                                BDO Seidman, LLP
Richmond, Virginia
August 22, 1996

                                       F-2

<PAGE>


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





<TABLE>
<CAPTION>






                                                                    September 30,                         June 30,
                                                                 -------------------      -----------------------------------
                                                                        1996                  1996                 1995
- -----------------------------------------------------------------------------------------------------------------------------


                                                                     (Unaudited)
   Assets

<S>                                                                 <C>                   <C>                  <C>        
Cash and cash equivalents                                           $  6,480,144          $  5,431,483         $ 5,752,735
Investment securities (Notes 1 and 6)
  Held-to-maturity                                                     3,529,033             3,730,589           4,732,638
  Available for sale                                                  11,415,646             9,563,605                 -
Investment in Federal Home Loan Bank stock at
  cost (Note 8)   1,360,200                                            1,360,200             1,360,200
Loans receivable, net (Notes 2, 8 and 10)                             86,131,346            84,081,110          75,220,673
Accrued interest receivable                                              725,351               711,842             584,242
Real estate owned                                                        130,106                32,898             122,043
Deferred income taxes (Note 9)                                            86,284                30,000                 -
Office properties and equipment, net (Note 3)                          3,962,753             3,525,199             436,909
Other assets (Note 2)                                                  1,408,327             1,693,840           1,251,543
- -----------------------------------------------------------------------------------------------------------------------------






                                                                    $115,229,190          $110,160,766         $89,460,983
- -----------------------------------------------------------------------------------------------------------------------------
</TABLE>





<PAGE>


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


                                                Guaranty Financial Corporation
                                                                and Subsidiary

                                                   Consolidated Balance Sheets

<TABLE>
<CAPTION>

                                                                    September 30,                         June 30,
                                                                                        -------------------------------------
                                                                        1996                  1996                 1995
- -----------------------------------------------------------------------------------------------------------------------------


                                                                     (Unaudited)
<S>                                                                 <C>                   <C>                  <C>        
   Liabilities and Stockholders' Equity

Liabilities
  Deposits (Note 4)                                                 $ 78,655,812          $ 74,687,446         $52,460,639
  Bonds payable (Notes 1 and 6)                                        3,005,608             3,143,844           3,980,562
  Advances from Federal Home Loan Bank
    (Note 8)                                                          22,500,000            17,500,000          25,050,000
  Securities sold under agreement to
    repurchase (Note 1 and 7)                                          2,920,000             6,104,000                 -
  Accrued interest payable                                                65,202                99,297              86,279
  Deferred income taxes (Note 9)                                             -                     -               120,000
  Prepayments by borrowers for taxes and insurance                       319,224               145,730             306,346
  Other liabilities                                                    1,426,635             2,131,300           1,441,418
- -----------------------------------------------------------------------------------------------------------------------------


Total liabilities                                                    108,892,481           103,811,617          83,445,244
- -----------------------------------------------------------------------------------------------------------------------------


Commitments and Contingencies (Notes 11, 14 and 15)
- -----------------------------------------------------------------------------------------------------------------------------


Stockholders' Equity (Notes 12 and 13)
  Preferred stock, par value $1 per share,
    500,000 shares authorized, none issued                                   -                     -                   -
  Common stock, par value $1.25 per share,
    4,000,000 shares authorized, 919,168,
    919,168 and 915,568 shares issued and
    outstanding   1,148,960                                            1,148,960             1,144,460
  Additional paid-in capital                                           1,981,745             1,981,745           1,970,945
  Unrealized loss on available for sale
    securities (Note 1)                                                 (258,651)             (279,182)                -
  Retained earnings - substantially restricted                         3,464,655             3,497,626           2,900,334
- -----------------------------------------------------------------------------------------------------------------------------


Total stockholders' equity                                             6,336,709             6,349,149           6,015,739
- -----------------------------------------------------------------------------------------------------------------------------


                                                                    $115,229,190          $110,160,766         $89,460,983
- -----------------------------------------------------------------------------------------------------------------------------
</TABLE>



        See  accompanying  summary of accounting  policies and notes to 
consolidated financial statements.



                                       F-3

<PAGE>


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


                                                Guaranty Financial Corporation
                                                                and Subsidiary

                                         Consolidated Statements of Operations

<TABLE>
<CAPTION>


                                                    Three Months Ended
                                                        September 30,                         Year Ended June 30,
                                                    -------------------              ----------------------------------
                                                  1996             1995              1996           1995           1994
- -----------------------------------------------------------------------------------------------------------------------------


                                               (Unaudited)      (Unaudited)

<S>                                            <C>               <C>               <C>            <C>           <C>       
Interest income
  Loans                                        $1,739,706        $1,552,845        $6,441,903     $5,897,002    $5,254,214
  Mortgage-backed securities                      283,458           118,305           652,639        495,620       824,082
  Investment securities                           136,327           127,237           498,686        383,555       554,881
  Trading account assets                              -              17,032            23,390         12,176        50,695
- -----------------------------------------------------------------------------------------------------------------------------


Total interest income                           2,159,491         1,815,419         7,616,618      6,788,353     6,683,872
- -----------------------------------------------------------------------------------------------------------------------------


Interest expense
  Deposits                                        968,313           685,642         3,132,660      2,439,585     1,939,300
  Borrowings (Notes 7 and 8)                      474,362           559,780         2,059,402      2,223,267     3,133,871
- -----------------------------------------------------------------------------------------------------------------------------


Total interest expense                          1,442,675         1,245,422         5,192,062      4,662,852     5,073,171
- -----------------------------------------------------------------------------------------------------------------------------


Net interest income                               716,816           569,997         2,424,556      2,125,501     1,610,701

Provision (credit) for loan losses
  (Note 2)                                         45,856            (3,944)           56,665         (9,443)       74,047
- -----------------------------------------------------------------------------------------------------------------------------


Net interest income after
  provision for loan losses                       670,960           573,941         2,367,891      2,134,944     1,536,654
- -----------------------------------------------------------------------------------------------------------------------------


Other income
  Loan fees and servicing income                  148,837           138,141           610,020        651,852       400,133
  Net gain (loss) on sale of loans
    and securities                                 68,021            76,787           242,866            206      (490,706)
  Service charges on checking                      25,534            20,652            90,156         77,542        78,429
  Other                                            32,007            24,347           164,090        142,034       138,244
- -----------------------------------------------------------------------------------------------------------------------------


Total other income                                274,399           259,927         1,107,132        871,634       126,100
- -----------------------------------------------------------------------------------------------------------------------------

</TABLE>




                                                            continued...

                                       F-4

<PAGE>


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


                                            Guaranty Financial Corporation
                                                            and Subsidiary

                                     Consolidated Statements of Operations
                                                               (continued)

<TABLE>
<CAPTION>

                                                     Three Months Ended
                                                        September 30,                         Year Ended June 30,
                                                    -------------------                --------------------------
                                                  1996             1995              1996           1995           1994
- -----------------------------------------------------------------------------------------------------------------------------


                                               (Unaudited)      (Unaudited)


<S>                                              <C>               <C>             <C>            <C>           <C>       
Other expenses
  Personnel (Notes 13 and 14)                    $294,374          $264,007        $1,013,674     $1,194,410    $  941,866
  Occupancy (Note 11)                              57,804            77,982           302,139        310,114       321,456
  Data processing (Note 11)                        76,390            67,834           257,038        210,110       199,922
  Deposit insurance premiums                       53,408            50,612           190,263        195,818       172,894
  BIF/SAIF premium disparity
    assessments (Note 11)                         346,851               -                 -              -             -
  Other                                           167,203           135,198           724,321        619,373       545,515
- -----------------------------------------------------------------------------------------------------------------------------


Total other expenses                              996,030           595,633         2,487,435      2,529,825     2,181,653
- -----------------------------------------------------------------------------------------------------------------------------


Income (loss) before income
  taxes and cumulative effect of
  change in accounting principle                  (50,671)          238,235           987,588        476,753      (518,899)

Provision for income taxes (Note 9)               (17,700)           83,388           344,338        100,508      (234,986)
- -----------------------------------------------------------------------------------------------------------------------------


Income (loss) before cumulative
  effect of change in accounting
  principle                                       (32,971)          154,847           643,250        376,245      (283,913)

Cumulative effect of change in
  accounting for income taxes                         -                 -                 -               -       (196,000)
- -----------------------------------------------------------------------------------------------------------------------------


Net income (loss)                                $(32,971)         $154,847        $  643,250     $  376,245    $ (479,913)
- -----------------------------------------------------------------------------------------------------------------------------



Earnings per common share
  Income (loss) before cumulative
    effect of change in accounting
    principle                                $       (.04)       $      .17      $        .70   $        .70  $       (.53)
  Cumulative effect of change in
    accounting for income taxes                       -                 -                 -              -            (.37)
- -----------------------------------------------------------------------------------------------------------------------------


                                             $       (.04)       $      .17      $        .70   $        .70  $       (.90)
- -----------------------------------------------------------------------------------------------------------------------------

</TABLE>


     See accompanying summary of accounting  policies and notes to consolidated
financial statements.


                                                      F-5

<PAGE>


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


                                                  Guaranty Financial Corporation
                                                                  and Subsidiary

                                 Consolidated Statements of Stockholders' Equity


<TABLE>
<CAPTION>

                                                                              Unrealized
                                                             Additional         Loss on                            Total
                                                Common         Paid-in       Available for       Retained      Stockholders'
                                                 Stock         Capital      Sale Securities      Earnings         Equity
- -----------------------------------------------------------------------------------------------------------------------------


<S>                                           <C>            <C>              <C>               <C>              <C>       
Balance, June 30, 1993                        $  671,460     $  335,730       $        -        $3,004,002       $4,011,192

Net loss                                             -              -                  -          (479,913)        (479,913)
- -----------------------------------------------------------------------------------------------------------------------------


Balance, June 30, 1994                           671,460        335,730                -         2,524,089        3,531,279

Stock options exercised
  (Note 13)                                       23,000         57,200                -               -             80,200

Issuance of common stock
  (Note 12)                                      450,000      1,578,015                -               -          2,028,015

Net income                                           -              -                  -           376,245          376,245
- -----------------------------------------------------------------------------------------------------------------------------


Balance, June 30, 1995                         1,144,460      1,970,945                -         2,900,334        6,015,739

Stock options exercised
  (Note 13)                                        4,500         10,800                -               -             15,300

Cash dividend                                        -              -                  -           (45,958)         (45,958)

Unrealized loss on available for
  sale securities (Note 1)                           -              -             (279,182)            -           (279,182)

Net income                                           -              -                  -           643,250          643,250
- -----------------------------------------------------------------------------------------------------------------------------


Balance, June 30, 1996                         1,148,960      1,981,745           (279,182)      3,497,626        6,349,149

Unrealized loss on available 
  for sale securities (Note 1)
  (Unaudited)                                        -              -               20,531             -             20,531

Net loss, three months ended
  September 30, 1996 (Unaudited)                     -              -                  -           (32,971)         (32,971)
- -----------------------------------------------------------------------------------------------------------------------------


Balance, September 30, 1996
  (Unaudited)                                 $1,148,960     $1,981,745          $(258,651)     $3,464,655       $6,336,709
- -----------------------------------------------------------------------------------------------------------------------------

</TABLE>


     See  accompanying summary of accounting  policies and notes to consolidated
financial statements.


                                       F-6

<PAGE>


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


                                                Guaranty Financial Corporation
                                                                and Subsidiary

                                         Consolidated Statements of Cash Flows


<TABLE>
<CAPTION>

                                                    Three Months Ended
                                                       September 30,                         Year Ended June 30,
                                                    -------------------                --------------------------------------
                                                  1996             1995              1996           1995           1994
- -----------------------------------------------------------------------------------------------------------------------------


                                               (Unaudited)      (Unaudited)

<S>                                           <C>               <C>              <C>             <C>            <C>        
Operating activities
  Net income (loss)                           $   (32,971)      $   154,847      $    643,250    $   376,245    $ (479,913)
  Adjustments to reconcile net
    income (loss) to net cash
    provided (absorbed) by
    operating activities
      Provision (credit) for loan losses           45,856            (3,944)           56,665         (9,443)       74,047
      Depreciation and amortization                32,114            22,721            95,511         93,775       109,250
      Amortization of deferred loan fees           30,065            27,243          (136,086)      (123,528)     (148,992)
      Net amortization of premiums
        and accretion of discounts                 30,506            47,793           199,060         54,822       662,379
      Loss (gain) on sale of loans                (76,626)              -            (204,901)        60,367      (152,931)
      Originations of loans held
        for sale                               (4,363,129)              -          (7,203,819)   (11,765,459)  (23,211,491)
      Proceeds from sale of loans               4,370,719               -           7,160,241     11,825,826    23,364,422
      Loss (gain) on sale of
        mortgage-backed securities                (20,195)          (42,643)              -          (36,418)      214,800
      Originations of loans securitized               -                 -                 -       (5,596,082)   (4,992,057)
      Proceeds from sale of
        mortgage-backed securities                    -                 -                 -        5,415,983     6,574,500
      (Gain) loss on sale of securities
        available for sale                            -                 -            (101,685)           -         155,100
      (Gain) loss on disposal of office
        properties and equipment                      -                (870)           (1,341)        (1,806)          -
      Federal Home Loan Bank stock
        dividends                                     -                 -                 -              -         (53,600)
      Loss on sale of held to
        maturity securities                           -                 -                 -              -         105,300
      (Gain) loss on sale of trading
        account securities                         27,626           (34,144)           63,720        (24,155)      168,437
      Purchases of trading account
        securities                            (24,064,723)      (24,912,731)     (107,346,227)   (43,113,114)  (73,546,348)
      Sales of trading account
        securities                             24,037,107        24,946,875       107,282,507     43,137,269    73,377,911

</TABLE>

                                                            continued...

                                       F-7

<PAGE>


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


                                                Guaranty Financial Corporation
                                                                and Subsidiary

                                         Consolidated Statements of Cash Flows
                                                                   (continued)
<TABLE>
<CAPTION>


                                                     Three Months Ended
                                                        September 30,                         Year Ended June 30,
                                                    -------------------                ------------------------------
                                                  1996             1995              1996           1995           1994
- -----------------------------------------------------------------------------------------------------------------------------


                                               (Unaudited)      (Unaudited)

<S>                                            <C>               <C>              <C>            <C>           <C>        
Operating activities (cont'd)
      Changes in
        Accrued interest receivable            $  (13,509)       $  (61,692)      $  (127,600)   $   (27,424)  $    44,109
        Other assets                              182,623            66,746          (442,298)      (192,025)     (310,844)
        Accrued interest payable                  (34,095)              907            13,018        (21,951)      (82,399)
        Deferred income taxes                     (75,479)              -                 -          (87,000)     (307,277)
        Prepayments by borrowers
          for taxes and insurance                 172,726           120,797          (160,616)       181,671      (156,412)
        Other liabilities                        (738,794)          120,533           689,882       (592,864)     (531,024)
- -----------------------------------------------------------------------------------------------------------------------------


Net cash provided (absorbed)
  by operating activities                        (490,179)          452,438           479,281       (445,311)      876,967
- -----------------------------------------------------------------------------------------------------------------------------


Investing activities
  Proceeds from sales of held
    to maturity securities                            -                 -                 -              -       2,890,700
  Net (increase) decrease in
    loans                                      (2,110,274)       (3,870,776)       (8,486,970)     2,484,824    (7,331,860)
  Principal repayments on held
    to maturity securities                        316,518           309,604           998,457      1,260,076     6,128,157
  Purchase of securities
    available for sale                         (3,939,960)       (8,081,850)      (28,399,062)            -     (7,000,000)
  Proceeds from sales of
    securities available for sale               2,004,541         6,120,728        18,507,960             -      6,838,750
  Purchases of FHLB stock                             -                 -                 -               -        (77,300)
  Sale of FHLB stock                                  -                 -                 -           77,300           -
  Proceeds from sale of office
    properties and equipment                          -               4,500             4,522         15,389           -
  Purchases of office properties
    and equipment                                (347,608)          (15,007)       (3,186,982)      (152,668)     (115,878)
- -----------------------------------------------------------------------------------------------------------------------------


Net cash provided (absorbed)
  by investing activities                      (4,076,783)       (5,532,801)      (20,562,075)     3,684,921     1,332,569
- -----------------------------------------------------------------------------------------------------------------------------

</TABLE>


                                                                 continued...

                                       F-8

<PAGE>


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


                                               Guaranty Financial Corporation
                                                               and Subsidiary

                                        Consolidated Statements of Cash Flows
                                                                  (continued)
<TABLE>
<CAPTION>


                                                     Three Months Ended
                                                        September 30,                         Year Ended June 30,
                                                    -------------------                -------------------------------
                                                  1996             1995              1996           1995           1994
- -----------------------------------------------------------------------------------------------------------------------------


                                               (Unaudited)      (Unaudited)


<S>                                            <C>               <C>              <C>            <C>           <C>        
Financing activities
  Net increase (decrease)
    in deposits                                $3,968,366        $3,614,618       $22,226,807    $(1,006,244)  $ 3,446,397
  Repayment of Federal Home
    Loan Bank advances                                -          (3,000,000)      (31,510,000)   (15,200,000)  (15,800,000)
  Proceeds from Federal Home
    Loan Bank advances                          5,000,000         3,000,000        23,960,000     16,300,000    14,000,000
  Principal payments on bonds
    payable, including
    unapplied payments                           (168,743)         (298,467)         (988,607)      (968,556)   (5,475,702)
  Increase (decrease) in
    securities sold under
    agreements to repurchase                   (3,184,000)        1,875,000         6,104,000            -             -
  Proceeds from issuance of
    common stock                                      -                 -              15,300      2,108,215           -
  Dividends paid                                      -                 -             (45,958)           -             -
- -----------------------------------------------------------------------------------------------------------------------------


Net cash provided (abosrbed)
  by financing activities                       5,615,623         5,191,151        19,761,542      1,233,415    (3,829,305)
- -----------------------------------------------------------------------------------------------------------------------------


Increase (decrease) in cash
  and cash equivalents                          1,048,661           110,788          (321,252)     4,473,025    (1,619,769)

Cash and cash equivalents,
  beginning of year                             5,431,483         5,752,735         5,752,735      1,279,710     2,899,479
- -----------------------------------------------------------------------------------------------------------------------------


Cash and cash equivalents,
  end of year                                  $6,480,144        $5,863,523       $ 5,431,483    $ 5,752,735   $ 1,279,710
- -----------------------------------------------------------------------------------------------------------------------------

</TABLE>


     See  accompanying  summary of accounting policies and notes to consolidated
financial statements.


                                       F-9

<PAGE>


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


                                                Guaranty Financial Corporation
                                                                and Subsidiary

                                                Summary of Accounting Policies

                             (Information as of September 30, 1996 and for the
                  Three Months Ended September 30, 1996 and 1995 is Unaudited)





Nature of Business
and Regulatory
Environment

Guaranty  Financial  Corporation  (the  "Parent  Company")  is a unitary  thrift
holding company whose principal asset is its wholly-owned  subsidiary,  Guaranty
Savings & Loan,  F.A.  (the  "Savings  Bank").  The Savings Bank provides a full
range of banking  services  to  individual  and  corporate  customers.  In these
financial  statements the consolidated group is referred to collectively as "the
Corporation".

The Office of Thrift Supervision ("OTS"), is the primary regulator for federally
chartered savings associations, as well as savings and loan holding companies.

The Federal  Deposit  Insurance  Corporation  ("FDIC")  is the  federal  deposit
insurance  administrator for both banks and savings  associations.  The FDIC has
specified  authority to prescribe  and enforce such  regulations  and issue such
orders  as it deems  necessary  to  prevent  actions  or  practices  by  savings
associations  that pose a serious  threat to the Savings  Association  Insurance
Fund.

The Federal Deposit Insurance Corporation Improvement Act of 1991 ("FDICIA") was
effective January 1, 1993. FDICIA contained provisions which allow regulators to
impose prompt corrective action on  undercapitalized  institutions in accordance
with a categorized capital-based system.

Principles of
Consolidation

The consolidated financial statements include the accounts of Guaranty Financial
Corporation and Guaranty Savings & Loan, F.A., its wholly-owned subsidiary,  and
GMSC, Inc. and Guaranty Investment Corp., wholly-owned subsidiary of the Savings
Bank. All material  intercompany  accounts and transactions have been eliminated
in the  consolidation.  Prior year accounts are  reclassified  when necessary to
conform to current year classifications.

Reorganization

On December  29,  1995,  the Savings Bank and the  Corporation  consummated  the
reorganization  of the  Savings  Bank  into  a  unitary-thrift  holding  company
structure  whereby the Savings Bank became the  wholly-owned  subsidiary  of the
Corporation.  Each  outstanding  share of the common  stock of the Savings  Bank
became one share of the common stock of the  Corporation.  This  transaction was
accounted for as a pooling of interests.

Estimates

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

                                      F-10

<PAGE>


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


                                               Guaranty Financial Corporation
                                                               and Subsidiary

                                               Summary of Accounting Policies
                            (Information as of September 30, 1996 and for the
                 Three Months Ended September 30, 1996 and 1995 is Unaudited)
                                                                  (continued)




Investment Securities

In May 1993,  the  Financial  Accounting  Standards  Board  issued  Statement of
Financial  Accounting  Standards  No. 115 (SFAS  115),  "Accounting  for Certain
Investments  in  Debt  and  Equity  Securities".  The  Corporation  adopted  the
provisions of SFAS 115 during the year ended June 30, 1995. The adoption of this
Statement had no effect on the operations of the Corporation. SFAS 115 addresses
the  accounting  and reporting of  investments  in equity  securities  that have
readily  determinable  fair values and for all  investments in debt  securities.
Investments  in  securities  are to be  classified  as either  held-to-maturity,
trading, or available for sale.

Investments  in debt  securities  classified as  held-to-maturity  are stated at
cost, adjusted for amortization of premiums and accretion of discounts using the
level yield method.  Management has a positive  intent and ability to hold these
securities to maturity and, accordingly,  adjustments are not made for temporary
declines in their market value below amortized cost.  Investment in Federal Home
Loan Bank stock is stated at cost.

Investments in debt and equity securities classified as  available-for-sale  are
stated at market value with  unrealized  holding gains and losses  excluded from
earnings and reported as a separate  component of stockholders'  equity,  net of
tax effect, until realized.

Investments  in debt and equity  securities  classified as trading are stated at
market value.  Unrealized  holding gains and losses for trading  securities  are
included in the statement of operations.

Gains and losses on the sale of  securities  are  determined  using the specific
identification method.

Options

Premiums  received  for writing put and call options are recorded as a liability
and are taken into income if the option is closed  prior to maturity or expires.
Upon  exercise of the option,  the  premium is treated as an  adjustment  to the
basis of the underlying security.

Loans Held for
Sale

Mortgage  loans  originated  and intended for sale in the  secondary  market are
carried at the lower of cost or  estimated  market value in the  aggregate.  Net
unrealized  losses are  recognized  through a valuation  allowance by charges to
income.


                                      F-11

<PAGE>


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


                                               Guaranty Financial Corporation
                                                               and Subsidiary

                                               Summary of Accounting Policies
                            (Information as of September 30, 1996 and for the
                 Three Months Ended September 30, 1996 and 1995 is Unaudited)
                                                                  (continued)




Loans Receivable

Loans  receivable  that  management  has the intent and  ability to hold for the
foreseeable   future  or  until  maturity  or  pay-off  are  reported  at  their
outstanding  principal  adjusted for any  charge-offs,  the  allowance  for loan
losses,  and any  deferred  fees or costs on  originated  loans and  unamortized
premiums or discounts on purchased loans.

Loans  receivable  consists  primarily of long-term real estate loans secured by
first deeds of trust on single family  residences,  other residential  property,
commercial  property  and land  located  primarily  in the  state  of  Virginia.
Interest  income on  mortgage  loans is recorded  when earned and is  recognized
based on the level yield  method.  The  Corporation  provides an  allowance  for
accrued  interest  deemed to be  uncollectible,  which is netted against accrued
interest receivable in the consolidated balance sheets.

The  Corporation  defers loan  origination  and commitment  fees, net of certain
direct loan  origination  costs,  and the net deferred fees are  amortized  into
interest  income over the lives of the related loans as yield  adjustments.  Any
unamortized  net fees on loans fully repaid or sold are  recognized as income in
the year of repayment or sale.

Sale of Loans
and Participation
in Loans

The Corporation is able to generate funds by selling loans and participations in
loans to the  Federal  Home Loan  Mortgage  Corporation  ("FHLMC")  and to other
insured investors.  Under participation  servicing  agreements,  the Corporation
continues  to  service  the  loans  and the  participant  is paid  its  share of
principal and interest collections.

Effective  July  1,  1995,  the  Corporation   adopted  Statement  of  Financial
Accounting  Standards  No. 122 (SFAS 122),  "Accounting  for Mortgage  Servicing
Rights an Amendment of FASB  Statement  No. 65".  SFAS 122 requires  entities to
allocate  the cost of  acquiring  or  originating  mortgage  loans  between  the
mortgage servicing rights and the loans, based on their relative fair values, if
the bank sells or  securitizes  the loans and  retains  the  mortgage  servicing
rights.  In  addition,  SFAS 122  requires  entities  to assess its  capitalized
mortgage  servicing  rights  for  impairment  based on the  fair  value of those
rights.




                                      F-12

<PAGE>


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


                                              Guaranty Financial Corporation
                                                              and Subsidiary

                                              Summary of Accounting Policies
                           (Information as of September 30, 1996 and for the
                Three Months Ended September 30, 1996 and 1995 is Unaudited)
                                                                 (continued)




Sale of Loans
and Participation
in Loans
(continued)

The cost of mortgage  servicing  rights is amortized in proportion  to, and over
the  period  of,  estimated  net  servicing  revenues.  Impairment  of  mortgage
servicing  rights is  assessed  based on the fair  value of those  rights.  Fair
values are  estimated  using  discounted  cash flows  based on a current  market
interest rate. For purposes of measuring  impairment,  the rights are stratified
based on the  predominant  risk  characteristics  of the underlying  loans.  The
amount of impairment  recognized is the amount by which the capitalized mortgage
servicing rights for a stratum exceed their fair value.

Allowance for
Possible Loan
Losses

The allowance for loan losses is maintained at a level  considered by management
to be adequate  to absorb  future  loan  losses  currently  inherent in the loan
portfolio.  Management's  assessment  of the adequacy of the  allowance is based
upon type and volume of the loan portfolio, past loan loss experience,  existing
and  anticipated  economic  conditions,  and other factors which deserve current
recognition  in  estimating  future loan losses.  Additions to the allowance are
charged to  operations.  Loans are  charged-off  partially or wholly at the time
management determines collectibility is not probable. Management's assessment of
the adequacy of the  allowance is subject to  evaluation  and  adjustment by the
Corporation's regulators.

Loans are generally placed on nonaccrual status when the collection of principal
or interest is 90 days or more past due, or earlier if  collection  is uncertain
based  upon an  evaluation  of the value of the  underlying  collateral  and the
financial  strength of the borrower.  Loans may be reinstated to accrual  status
when all  payments  are  brought  current  and,  in the  opinion of  management,
collection of the remaining  balance can be reasonably  expected.  Loans greater
than 90 days past due may remain on accrual  status if management  determines it
has adequate collateral to cover the principal and interest.

Effective  July  1,  1995,  the  Corporation   adopted  Statement  of  Financial
Accounting Standards No. 114 (SFAS 114), "Accounting by Creditors for Impairment
of a Loan (as amended by SFAS No. 118,  "Accounting  by Creditors for Impairment
of a Loan-Income Recognition and Disclosures"). The effect of adopting these new
accounting standards were immaterial to the operating results of the Corporation
for the year ended June 30, 1996.


                                      F-13

<PAGE>


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


                                                 Guaranty Financial Corporation
                                                                 and Subsidiary

                                                 Summary of Accounting Policies
                              (Information as of September 30, 1996 and for the
                   Three Months Ended September 30, 1996 and 1995 is Unaudited)
                                                                    (continued)




Allowance for
Possible Loan
Losses
(continued)

Under the new accounting  standard,  a loan is considered to be impaired when it
is probable  that the  Corporation  will be unable to collect all  principal and
interest  amounts  according to the contractual  terms of the loan agreement.  A
performing  loan may be  considered  impaired.  The  allowance  for loan  losses
related to loans  identified as impaired is primarily based on the excess of the
loan's  current  outstanding  principal  balance over the estimated  fair market
value of the related  collateral.  For a loan that is not  collateral-dependent,
the  allowance  is  recorded  at the amount by which the  outstanding  principal
balance  exceeds the current best  estimate of the future cash flows on the loan
discounted at the loan's original  effective  interest rate.  Prior to 1995, the
allowance  for loan losses for all loans which would have  qualified as impaired
under the new accounting  standards was primarily  based upon the estimated fair
market value of the related collateral.

For impaired  loans that are on nonaccrual  status,  cash payments  received are
generally applied to reduce the outstanding principal balance. However, all or a
portion of a cash payment  received on a nonaccrual  loan may be  recognized  as
interest income to the extent allowed by the loan contract,  assuming management
expects to fully collect the remaining principal balance on the loan.

Real Estate
Owned

Real estate acquired through  foreclosure is initially  recorded at the lower of
fair value,  less selling  costs,  or the balance of the loan on the property at
date of  foreclosure.  Costs  relating to the  development  and  improvement  of
property are  capitalized,  whereas  those  relating to holding the property are
charged to expense.

Valuations are periodically performed by management, and an allowance for losses
is  established  by a charge to operations  if the carrying  value of a property
exceeds its estimated fair value.


                                      F-14

<PAGE>


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


                                                Guaranty Financial Corporation
                                                                and Subsidiary

                                                Summary of Accounting Policies
                             (Information as of September 30, 1996 and for the
                  Three Months Ended September 30, 1996 and 1995 is Unaudited)
                                                                   (continued)




Securities Sold
Under Agreements to
Repurchase

The Corporation  enters into sales of securities  under agreements to repurchase
(reverse repurchase agreements).  Fixed-coupon reverse repurchase agreements are
treated as financings,  and the  obligations to repurchase  securities  sold are
reflected as a liability in the consolidated statements of condition. The dollar
amount of securities underlying the agreements remain in the asset accounts.

Office Properties
and Equipment

Office properties and equipment are stated at cost less accumulated depreciation
and  amortization.  Provisions for  depreciation  and  amortization are computed
using the straight-line method over the estimated useful lives of the individual
assets  or  the  terms  of  the  related  leases,  if  shorter,   for  leasehold
improvements.  Expenditures  for  betterments and major renewals are capitalized
and ordinary maintenance and repairs are charged to expense as incurred.

Income Taxes

During  the year ended June 30,  1994,  the  Corporation  adopted  Statement  of
Financial  Accounting  Standards No. 109,  "Accounting for Income Taxes",  which
required a change from the deferred method to the asset and  liabilities  method
of accounting for income taxes.

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.

The  Corporation  has reported the cumulative  effect of change in the method of
accounting  for income taxes as of the  beginning of the 1994 fiscal year in the
consolidated statement of operations.

For tax years beginning prior to January 1, 1996, savings banks that met certain
definitional tests and other conditions  prescribed by the Internal Revenue Code
were allowed, within limitations, to deduct from taxable income an allowance for
bad debts using the "percentage of taxable  income"  method.  The cumulative bad
debt reserve,  upon which no taxes have been paid, was approximately  $1,086,000
at June 30, 1996.


                                      F-15

<PAGE>


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


                                                Guaranty Financial Corporation
                                                                and Subsidiary

                                                Summary of Accounting Policies
                             (Information as of September 30, 1996 and for the
                  Three Months Ended September 30, 1996 and 1995 is Unaudited)
                                                                   (continued)




Income Taxes
(continued)

Section  1616 of the Small  Business  Job  Protection  Act of 1996  (the  "Act")
repealed the  percentage of taxable income method of computing bad debt reserve,
and  requires  the  recapture  into taxable  income of "excess  reserves",  on a
ratable basis over the next six years.  Excess reserves are defined, in general,
as the excess of the balance of the tax bad debt reserve  (using the  percentage
of taxable income method) as of the close of the last tax year beginning  before
January 1, 1996 over the  balance of the reserve as of the close of the last tax
year beginning before January 1, 1988. The recapture of the reserves is deferred
if the Corporation meets the "residential loan  requirement"  exception,  during
either or both of the first two years  beginning  after  December 31, 1995.  The
residential  loan  requirement  is met, in general,  if the principal  amount of
residential  loans made by the Corporation  during the year is not less than the
Corporation's  "base  amount".  The base amount is defined as the average of the
principal amounts of residential loans made during the six most recent tax years
beginning before January 1, 1996.

As a result of the Act, the  Corporation  must  recapture  into  taxable  income
approximately  $387,000 ratably over the next six years, beginning with the year
ending June 30, 1997. If the residential loan  requirement  exception is met, as
discussed  above,  the income will be includable  over the 3rd through 8th years
following the year ended June 30, 1996.

Earnings Per Share

Earnings per share is computed based on the weighted average number of shares of
common stock  outstanding  during each period  including the assumed exercise of
dilutive stock options,  and is  retroactively  adjusted for stock dividends and
stock splits.  The weighted average number of shares of common stock outstanding
were  917,668,  541,768 and 537,168 for the years ended June 30, 1996,  1995 and
1994, respectively, and 919,168 and 915,568 for the three months ended September
30, 1996 and 1995, respectively.



                                      F-16

<PAGE>


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


                                             Guaranty Financial Corporation
                                                             and Subsidiary

                                             Summary of Accounting Policies
                          (Information as of September 30, 1996 and for the
               Three Months Ended September 30, 1996 and 1995 is Unaudited)
                                                                (continued)




Statement of Cash
Flows

Cash and cash equivalents include Federal funds sold with original maturities of
three months or less. Interest paid was approximately $5,179,000, $4,685,000 and
$5,156,000  for the years  ended  June 30,  1996,  1995 and 1994,  respectively.
Interest  paid was  approximately  $1,002,000  and  $684,000 for the three month
period ended  September  30, 1996 and 1995,  respectively.  Cash paid for income
taxes was approximately $180,000,  $42,000 and $159,000 for the years ended June
30,  1996,  1995  and  1994,  respectively.  Cash  paid  for  income  taxes  was
approximately  $183,000 and $15,000 for the three month  period ended  September
30, 1996 and 1995,  respectively.  Real estate  acquired in  settlement of loans
during the years  ended June 30,  1996 and 1995 was  approximately  $33,000  and
$122,000,  respectively.  Real estate acquired in the settlement of loans during
the three month  period  ended  September  30,  1996 and 1995 was  approximately
$97,000 and $45,000, respectively.

Reclassifications

Certain  reclassifications  have  been  made  in  the  prior  year  consolidated
financial   statements   and  notes  to  conform  to  the   September  30,  1996
presentation.

New Accounting
Pronouncements

In March 1995, the Financial  Accounting Standards Board issued its Statement of
Financial  Accounting  Standards  No.  121  (SFAS  121),   "Accounting  for  the
Impairment of Long-Lived  Assets and for  Long-Lived  Assets to Be Disposed Of".
SFAS 121 requires that long-lived assets and certain  intangibles to be held and
used by an  entity  be  reviewed  for  impairment  when  events  or  changes  in
circumstances  indicate  that the  carrying  amount may not be  recoverable.  In
addition,  SFAS 121 requires  long-lived  assets and certain  intangibles  to be
disposed of to be  reported  at the lower of carrying  amount or fair value less
costs to sell.  SFAS 121 is effective for fiscal years  beginning after December
15, 1995.  Management does not expect the application of this  pronouncement  to
have a material effect on the financial statements of the Corporation.


                                      F-17

<PAGE>


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


                                                Guaranty Financial Corporation
                                                                and Subsidiary

                                                Summary of Accounting Policies
                             (Information as of September 30, 1996 and for the
                  Three Months Ended September 30, 1996 and 1995 is Unaudited)
                                                                   (continued)




New Accounting
Pronouncements
(continued)

In October 1995, the Financial  Accounting  Standards Board issued its Statement
of Financial  Accounting  Standards No. 123 (SFAS 123),  "Accounting  for Stock-
Based  Compensation."  SFAS No. 123 allows  companies to continue to account for
their stock option plans in accordance  with APB Opinion 25 but  encourages  the
adoption  of a new  accounting  method  based  on the  estimated  fair  value of
employee  stock  options.  Companies  electing  not to follow the new fair value
based method are required to provide expanded  footnote  disclosures,  including
pro forma net income and  earnings per share,  determined  as if the company had
applied  the  new  method.  SFAS  No.  123  is  required  to be  adopted  by the
Corporation prospectively beginning July 1, 1996. Management does not expect the
application  of this  pronouncement  to have a material  effect on the financial
statements of the Corporation.

In June 1996, the Financial  Accounting  Standards Board issued its Statement of
Financial Accounting Standards No. 125 (SFAS 125), "Accounting for Transfers and
Servicing  of  Financial  Assets  and  Extinguishments  of  Liabilities".   This
Statement  provides   accounting  and  reporting  standards  for  transfers  and
servicing  of  financial  assets and  extinguishments  of  liabilities.  After a
transfer of financial  assets,  an entity recognizes the financial and servicing
assets it controls and the liabilities it has incurred,  derecognizes  financial
assets when control has been  surrendered,  and  derecognizes  liabilities  when
extinguished.  In  addition,  a  transfer  of  financial  assets  in  which  the
transferor  surrenders  control over those assets is accounted  for as a sale to
the extent that consideration other than beneficial interests in the transferred
assets  is  received  in  exchange.  SFAS 125 is  effective  for  transfers  and
servicing of financial assets and extinguishments of liabilities occurring after
December  31,  1996,  and is to be applied  prospectively.  Management  does not
expect the  application of this  pronouncement  to have a material effect on the
financial statements of the Corporation.

Regulatory
Supervisory
Agreement

During May 1995, the Savings Bank entered into a Supervisory  Agreement with the
OTS that required Savings Bank to take specific  actions and placed  limitations
on its growth.  Among the actions the  Savings  Bank agreed to  undertake  were:
revise its business plan to indicate how it will increase its capital levels and
review  and revise  its  policies  related  to  interest  rate risk,  investment
activities and liquidity maintenance. In addition, the Savings Bank was required
by the agreement to obtain OTS approval prior to making any  distribution to the
holders of its common stock.


                                      F-18

<PAGE>


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


                                                Guaranty Financial Corporation
                                                                and Subsidiary

                                                Summary of Accounting Policies
                             (Information as of September 30, 1996 and for the
                  Three Months Ended September 30, 1996 and 1995 is Unaudited)
                                                                   (continued)




Regulatory
Supervisory
Agreement
(continued)

On June 28, 1995, the Savings Bank  completed an initial public  offering of its
common stock resulting in the Corporation  being considered  "well  capitalized"
under the prompt corrective action framework of FDICIA (Note 11).

On August  11,  1995,  the  Savings  Bank was  granted  a waiver  of the  growth
limitations of the Supervisory  Agreement allowing growth in accordance with the
Corporation's approved business plan.

On May 14, 1996, the May 1995 Supervisory Agreement with the OTS was terminated.

Interim Financial
Statements

The financial  statements for the three months ended September 30, 1996 and 1995
are  unaudited  but, in the  opinion of  management,  include  all  adjustments,
consisting of only normal recurring accruals, necessary for fair presentation of
financial  position and results of operations.  Results for the interim  periods
are not necessarily indicative of the results for a full year.



                                      F-19

<PAGE>


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


                                               Guaranty Financial Corporation
                                                               and Subsidiary

                                   Notes to Consolidated Financial Statements
                            (Information as of September 30, 1996 and for the
                 Three Months Ended September 30, 1996 and 1995 is Unaudited)





1.   Investment
     Securities

A summary of the carrying  value and estimated  market value of  mortgage-backed
securities is as follows:

<TABLE>
<CAPTION>

September 30, 1996
- --------------------------------------------------------------------------------------------


                                                    Gross           Gross         Estimated
                                   Amortized      Unrealized      Unrealized        Market
                                      Cost          Gains          Losses           Value
                       ---------------------------------------------------------------------



<S>                                <C>              <C>         <C>            <C>        
Held to Maturity

  Mortgage-backed
    securities                     $ 3,529,033      $100,402    $      -       $ 3,629,435
                       ---------------------------------------------------------------------


                                     3,529,033       100,402           -         3,629,435
                       ---------------------------------------------------------------------


Available for Sale

  Mortgage-backed
    securities                      11,813,571           -         397,925      11,415,646
                       ---------------------------------------------------------------------


                                    11,813,571           -         397,925      11,415,646
                       ---------------------------------------------------------------------


                                   $15,342,604      $100,402      $397,925     $15,045,081
                       ---------------------------------------------------------------------




</TABLE>

                                      F-20

<PAGE>


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


                                            Guaranty Financial Corporation
                                                            and Subsidiary

                                Notes to Consolidated Financial Statements
                         (Information as of September 30, 1996 and for the
              Three Months Ended September 30, 1996 and 1995 is Unaudited)
                                                               (continued)




1.    Investment
      Securities
      (continued)

<TABLE>
<CAPTION>

June 30, 1996
- -------------------------------------------------------------------------------------------------------


                                             Gross         Gross         Estimated
                            Amortized     Unrealized      Unrealized        Market
                              Cost           Gains          Losses           Value
- -------------------------------------------------------------------------------------------------------



<S>                          <C>              <C>         <C>            <C>        
Held to Maturity

  Mortgage-backed
    securities               $ 3,730,589      $148,301    $      -       $ 3,878,890
- -------------------------------------------------------------------------------------------------------


                               3,730,589       148,301           -         3,878,890
- -------------------------------------------------------------------------------------------------------


Available for Sale

  Mortgage-backed
    securities                 9,992,516           -         428,911       9,563,605
- -------------------------------------------------------------------------------------------------------


                               9,992,516           -         428,911       9,563,605
- -------------------------------------------------------------------------------------------------------


                             $13,723,105      $148,301      $428,911     $13,442,495
- -------------------------------------------------------------------------------------------------------
</TABLE>


<TABLE>
<CAPTION>

June 30, 1995
- -------------------------------------------------------------------------------------------------------


                                             Gross           Gross         Estimated
                              Carrying     Unrealized      Unrealized        Market
                               Value          Gains          Losses           Value
- -------------------------------------------------------------------------------------------------------



<S>                           <C>             <C>            <C>          <C>       
Held to Maturity

  Mortgage-backed
    securities                $4,732,638      $154,750       $   -        $4,887,388
- -------------------------------------------------------------------------------------------------------


                              $4,732,638      $154,750       $   -        $4,887,388
- -------------------------------------------------------------------------------------------------------

</TABLE>




                                      F-21

<PAGE>


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


                                              Guaranty Financial Corporation
                                                              and Subsidiary

                                  Notes to Consolidated Financial Statements
                           (Information as of September 30, 1996 and for the
                Three Months Ended September 30, 1996 and 1995 is Unaudited)
                                                                 (continued)




1.    Investment
      Securities
      (continued)

Proceeds from sales of securities available for sale during the years ended June
30, 1996 and 1994 were approximately  $18,508,000 and $6,839,000,  respectively,
and $2,005,000 and $6,121,000 for the three months ended  September 30, 1996 and
1995,  respectively.  The  Corporation  had  no  sales  of  available  for  sale
securities  during the year ending June 30, 1995.  Gross gains of  approximately
$101,700 and gross losses of approximately $155,100 were realized on those sales
during the years  ended June 30,  1996 and 1994,  respectively,  and $20,195 and
$42,643 for the three months ended September 30, 1996 and 1995, respectively.

Proceeds from sales of trading  securities during the years ended June 30, 1996,
1995 and 1994 were  approximately  $107,283,000,  $43,137,000  and  $73,378,000,
respectively,  and  $24,037,000  and  $24,947,000  for the  three  months  ended
September  30,  1996  and  1995,  respectively.  Gross  gains  of  approximately
$209,000,  $142,600 and $389,100  and gross  losses of  approximately  $272,700,
$118,400 and $557,500  were  realized on those sales during the years ended June
30, 1996, 1995, and 1994, and gross gains of  approximately  $60,000 and $55,000
and gross losses of  approximately  $88,000 and $20,000  were  realized on those
sales for the three months ended September 30, 1996 and 1995, respectively.

At  June  30,  1996  and  September  30,  1996,  mortgage-backed  securities  of
approximately  $3,731,000 and $3,529,000,  respectively,  were pledged for bonds
payable  (Note 6). At June 30,  1996 and  September  30,  1996,  mortgage-backed
securities classified as available for sale with a market value of approximately
$6,633,000  and  $3,620,000,  respectively,  were  pledged as  collateral  under
repurchase agreements (Note 7).


                                      F-22

<PAGE>


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


                                              Guaranty Financial Corporation
                                                              and Subsidiary

                                  Notes to Consolidated Financial Statements
                           (Information as of September 30, 1996 and for the
                Three Months Ended September 30, 1996 and 1995 is Unaudited)
                                                                 (continued)



2.    Loans Receivable

Loans receivable are summarized as follows:

<TABLE>
<CAPTION>

                                     September 30,               June 30,
                                                             ---------------
                                         1996             1996              1995
- ------------------------------------------------------------------------------------


<S>                                   <C>               <C>              <C>        
Residential real estate               $68,872,944       $66,137,277      $62,174,694
Commercial real estate                  7,436,805         7,670,148        4,507,978
Construction and land                   8,850,400         8,813,170        8,886,956
Consumer                                5,811,739         5,386,104        4,579,977
- -------------------------------------------------------------------------------------


                                       90,971,888        88,006,699       80,149,605
- -------------------------------------------------------------------------------------


Less
  Undisbursed loan funds                3,678,689         2,823,774        3,858,164
  Deferred loan fees                      327,851           313,669          323,282
  Allowance for loan losses               834,002           788,146          747,486
- -------------------------------------------------------------------------------------


                                        4,840,542         3,925,589        4,928,932
- -------------------------------------------------------------------------------------


                                      $86,131,346       $84,081,110      $75,220,673
- -------------------------------------------------------------------------------------

</TABLE>


The allowance for loan losses is summarized as follows:

<TABLE>
<CAPTION>


<S>                                                            <C>     
Balance at June 30, 1993                                       $745,797
Provision charged to expense                                     74,047
Net charge-offs or reductions                                   (66,258)
- -------------------------------------------------------------------------


Balance at June 30, 1994                                        753,586
Credit to operations                                             (9,443)
Net recoveries                                                    3,343
- -------------------------------------------------------------------------


Balance at June 30, 1995                                        747,486
Provision charged to expense                                     56,665
Net charge-offs or reductions                                   (16,005)
- -------------------------------------------------------------------------


Balance at June 30, 1996                                        788,146
Provision charged to expense                                     45,856
Net charge-offs or reductions                                       -
- -------------------------------------------------------------------------


Balance at September 30, 1996                                  $834,002
- -------------------------------------------------------------------------
</TABLE>





                                      F-23

<PAGE>


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


                                              Guaranty Financial Corporation
                                                              and Subsidiary

                                  Notes to Consolidated Financial Statements
                           (Information as of September 30, 1996 and for the
                Three Months Ended September 30, 1996 and 1995 is Unaudited)
                                                                 (continued)




2.    Loans Receivable
      (continued)

The Corporation serviced loans for others aggregating approximately $168,437,000
and  $169,621,000 at June 30, 1996 and 1995,  respectively,  and $166,865,000 at
September 30, 1996.  Mortgage  servicing rights,  included in other assets,  was
approximately $787,000 and $721,000 at June 30, 1996 and 1995, respectively, and
$851,500 at  September  30, 1996.  Mortgage  servicing  rights of  approximately
$160,000  were  capitalized  during the year ended June 30,  1996.  No  mortgage
servicing rights were capitalized during the year ended June 30, 1995.

Gross  gains  and  gross  losses  on the sale of loans  totalling  approximately
$205,000 and $0, $51,000 and $112,000,  $203,000 and $50,000,  were realized for
the years  ended June 30,  1996,  1995 and 1994,  respectively,  and $91,500 and
$15,000 for the three  months  ended  September  30,  1996.  There were no loans
classified as held for sale at June 30, 1996 and 1995 and September 30, 1996.

The following  information  relates to the  Corporation's  impaired  loans which
includes  troubled  debt  restructurings  that meet the  definition  of impaired
loans:

<TABLE>
<CAPTION>

                                                           September 30,          June 30,
                                                                1996                1996
- ------------------------------------------------------------------------------------------


<S>                                                           <C>                 <C>     
Impaired loans with a specific allowance                      $491,000            $493,000
Impaired loans with no specific allowance                          -                   -
- ------------------------------------------------------------------------------------------


Total impaired loans                                          $491,000            $493,000
- ------------------------------------------------------------------------------------------


Total allowance related to impaired loans                     $120,000            $123,000
Average balance of impaired loans for the period               492,000             496,000
Interest income on impaired loans for the period
  recorded on a cash basis                                         -                   -

</TABLE>

                                      F-24

<PAGE>


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


                                             Guaranty Financial Corporation
                                                             and Subsidiary

                                 Notes to Consolidated Financial Statements
                          (Information as of September 30, 1996 and for the
               Three Months Ended September 30, 1996 and 1995 is Unaudited)
                                                                (continued)



3.    Office Properties
      and Equipment
Office properties and equipment are summarized as follows:

<TABLE>
<CAPTION>

                                                September 30,               June 30,
                                                                        ---------------
                                                    1996              1996             1995
                                             --------------------------------------------------------------------


<S>                                              <C>               <C>            <C>       
Land                                             $1,876,175        $1,873,386     $        -
Building and leasehold improvements               1,781,342         1,388,741          305,574
Furniture and fixtures                              327,662           288,575          365,773
Equipment                                           697,281           661,020          637,998
                                             --------------------------------------------------------------------


                                                  4,682,460         4,211,722        1,309,345
Less accumulated depreciation
  and amortization                                  719,707           686,523          872,436
                                             --------------------------------------------------------------------


Net office properties and equipment              $3,962,753        $3,525,199       $  436,909
                                             --------------------------------------------------------------------
</TABLE>



Commitments  for the  construction  of a new  operations  center and branch were
approximately $924,000 at June 30, 1996.

4.    Deposits
Deposits are summarized as follows:

<TABLE>
<CAPTION>

September 30, 1996
- ---------------------------------------------------------------------------------------------


                                                                  Amount             Percent
- ---------------------------------------------------------------------------------------------


<S>                                                             <C>                  <C> 
Passbook, statement savings and interest
  checking accounts
    Non-interest bearing                                        $ 1,350,654          1.7%
    2.00 to 3.00%                                                 5,664,335          7.2
    3.01 to 4.00%                                                 8,362,820         10.6
 --------------------------------------------------------------------------------------------


                                                                 15,377,809         19.5
- ---------------------------------------------------------------------------------------------


Certificates:
     0 to 4.00%                                                     270,870          0.3
  4.01 to 5.00%                                                     767,969          1.0
  5.01 to 6.00%                                                  55,965,865         71.2
  6.01 to 7.00%                                                   6,273,299          8.0
- ---------------------------------------------------------------------------------------------


                                                                 63,278,003         80.5
- ---------------------------------------------------------------------------------------------


                                                                $78,655,812         100%
- ---------------------------------------------------------------------------------------------

</TABLE>



                                      F-25

<PAGE>


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


                                               Guaranty Financial Corporation
                                                               and Subsidiary

                                   Notes to Consolidated Financial Statements
                            (Information as of September 30, 1996 and for the
                 Three Months Ended September 30, 1996 and 1995 is Unaudited)
                                                                  (continued)




4.    Deposits
      (continued)

<TABLE>
<CAPTION>

June 30,                                                   1996                          1995
- --------------------------------------------------------------------------------------------------------


                                                Amount          Percent          Amount        Percent
- --------------------------------------------------------------------------------------------------------



<S>                                            <C>               <C>        <C>                <C> 
Passbook, statement savings
  and interest checking
  accounts
    Non-interest bearing                       $ 1,349,508        1.8%       $   805,902         1.5%
    2.00 to 3.00%                                5,094,991        6.8          5,011,503         9.6
    3.01 to 4.00%                                7,862,504       10.5          8,819,035        16.8
- --------------------------------------------------------------------------------------------------------


                                                14,307,003       19.1         14,636,440        27.9
- --------------------------------------------------------------------------------------------------------


Certificates:
     0 to 4.00%                                    135,997         .2             53,341          .1
  4.01 to 5.00%                                    192,804         .3          7,076,118        13.5
  5.01 to 6.00%                                 55,491,113       74.3         18,868,053        36.0
  6.01 to 7.00%                                  4,560,529        6.1         11,826,687        22.5
- --------------------------------------------------------------------------------------------------------


                                                60,380,443       80.9         37,824,199        72.1
- --------------------------------------------------------------------------------------------------------


                                               $74,687,446      100.0%       $52,460,639       100.0%
- --------------------------------------------------------------------------------------------------------

</TABLE>


The  aggregate   amount  of  jumbo   certificates  of  deposit  with  a  minimum
denomination of $100,000 was approximately $4,606,000 and $1,432,000 at June 30,
1996 and 1995, respectively, and $4,951,000 at September 30, 1996.

Scheduled maturities of certificates are as follows:

<TABLE>
<CAPTION>

                                          September 30,                June 30,
                                                                   ---------------
                                               1996            1996              1995
                           ----------------------------------------------------------------


<S>                                        <C>               <C>              <C>        
Within one year                            $53,480,007       $51,209,732      $27,682,073
One to two years                             5,893,025         5,191,895        8,189,909
Two to three years                           1,276,774         1,129,936          957,106
Three to four years                          1,116,669         1,212,076          419,047
Five years and thereafter                    1,511,528         1,636,804          576,064
                           ----------------------------------------------------------------


                                           $63,278,003       $60,380,44       $37,824,199
                           ----------------------------------------------------------------


</TABLE>


                                      F-26

<PAGE>


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


                                              Guaranty Financial Corporation
                                                              and Subsidiary

                                  Notes to Consolidated Financial Statements
                           (Information as of September 30, 1996 and for the
                Three Months Ended September 30, 1996 and 1995 is Unaudited)
                                                                 (continued)




5.    Fair Value of
      Financial
      Instruments

The estimated  fair values of the  Corporation's  financial  instruments  are as
follows:

<TABLE>
<CAPTION>

                                        Period Ended                        Year Ended
                                     September 30, 1996                    June 30, 1996
                                   ----------------------             -----------------------
                                      Carrying        Fair           Carrying           Fair
                                      Amount          Value           Amount             Value
- --------------------------------------------------------------------------------------------------------------------

<S>                                 <C>             <C>              <C>               <C>       
Financial assets
  Cash and short-term
    investments                     $ 6,480,144     $ 6,480,144      $ 5,431,483       $5,431,000
  Securities                         14,944,679      15,045,081       13,294,194       13,442,000
  Loans, net of allowance
    for loan losses                  86,131,346      85,413,164       84,081,110       82,710,000

Financial liabilities
  Deposits                           78,655,812      78,619,798       74,687,446       74,590,000
  Advances from Federal
    Home Loan Bank                   22,500,000      22,500,000       17,500,000       17,500,000
  Securities sold under
    agreement to
    repurchase                        2,920,000       2,920,000        6,104,000        6,104,000
  Bonds payable                       3,005,608             N/A        3,143,844              N/A



                                                                        Notional          Fair
                                                                         Amount           Value
- --------------------------------------------------------------------------------------------------------------------


Unrecognized financial
  instruments
    Commitments to
      extend credit                  $5,820,822      $5,821,000       $3,884,850       $3,885,000
    Forward commitments
      to purchase
      mortgage-backed
      securities                      4,050,000       3,922,551        5,795,000        5,822,000


</TABLE>

                                      F-27

<PAGE>


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


                                                Guaranty Financial Corporation
                                                                and Subsidiary

                                    Notes to Consolidated Financial Statements
                             (Information as of September 30, 1996 and for the
                  Three Months Ended September 30, 1996 and 1995 is Unaudited)
                                                                   (continued)




5.    Fair Value of
      Financial
      Instruments
      (continued)

The following  methods and  assumptions  were used to estimate the fair value of
each class of financial instruments for which it is practicable to estimate that
value.

Cash and short-term investments

For those short-term  investments,  the carrying amount is a reasonable estimate
of fair value.

Securities

Fair  values are based on quoted  market  prices or dealer  quotes.  If a quoted
market  price is not  available,  fair value is estimated  using  quoted  market
prices for similar securities.

Loan receivables

The fair value of loans is estimated by discounting  the future cash flows using
the current rates at which similar loans would be made to borrowers with similar
remaining  maturities.  This  calculation  ignores loan fees and certain factors
affecting the interest  rates  charged on various  loans such as the  borrower's
creditworthiness  and compensating  balances and dissimilar types of real estate
held as collateral.

Deposit liabilities

The fair value of demand deposits,  savings  accounts,  and certain money market
deposits  is the amount  payable on demand at the balance  sheet date.  The fair
value of  fixed-maturity  certificates  of deposit is estimated  using the rates
currently offered for deposits of similar remaining maturities.

Advances from Federal Home Loan Bank

For advances  that mature  within one year of the balance  sheet date,  carrying
value is considered a reasonable estimate of fair value.

The fair values of all other advances are estimated  using  discounted cash flow
analysis  based on the  Corporation's  current  incremental  borrowing  rate for
similar types of advances.


                                      F-28

<PAGE>


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


                                                 Guaranty Financial Corporation
                                                                 and Subsidiary

                                     Notes to Consolidated Financial Statements
                              (Information as of September 30, 1996 and for the
                   Three Months Ended September 30, 1996 and 1995 is Unaudited)
                                                                    (continued)




5.    Fair Value of
      Financial
      Instruments
      (continued)

Securities sold under agreement to repurchase

Fixed-coupon reverse repurchase agreements are treated as short-term financings.
The carrying value is considered a reasonable estimate of fair value.

Bonds payable

Due to the nature and terms (Note 6) of the bonds payable held by GMSC, Inc.
at June 30, 1996, it was not deemed practicable to estimate the fair value.

Commitments to extend credit

The fair value of commitments is estimated  using the fees currently  charged to
enter into similar  agreements,  taking into account the remaining  terms of the
agreements and the present  creditworthiness  of the  borrowers.  For fixed-rate
loan  commitments,  fair value also  considers the  difference  between  current
levels of interest  rates and the committed  rates.  Because of the  competitive
nature of the  marketplace  loan fees vary  greatly with no fees charged in many
cases.

Forward Commitments to purchase mortgage-backed securities

Fair values are based on quoted market prices or dealer quotes.


                                      F-29

<PAGE>


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


                                               Guaranty Financial Corporation
                                                               and Subsidiary

                                   Notes to Consolidated Financial Statements
                            (Information as of September 30, 1996 and for the
                 Three Months Ended September 30, 1996 and 1995 is Unaudited)
                                                                  (continued)




6.    Bonds Payable

In October 1987, GMSC, Inc. issued serial bonds ("the Bonds")  collateralized by
mortgage-backed   securities  which  are  treated  as  a  real  estate  mortgage
investment conduit ("REMIC") under the Internal Revenue Code of 1986 for federal
tax purposes.  The Bonds are secured by an indenture  between GMSC, Inc. and the
Bank  of New  York,  acting  as  trustee  for the  bondholders.  The  Bonds  are
summarized as follows:
<TABLE>
<CAPTION>


                                                 September 30,                June 30,
                                                                            ---------------
                                                     1996               1996             1995
- --------------------------------------------------------------------------------------------------


<S>                                                 <C>               <C>              <C>       
Serial Bonds
  Class A-2, maturing January 20,
    2012, at 8.0%                                   $1,359,853        $1,556,846       $2,778,641
  Class A-3, maturing January 20,
    2019, at 8.0%                                    2,399,867         2,352,811        2,173,634
  Unapplied payments                                  (219,142)         (200,337)        (254,348)
- --------------------------------------------------------------------------------------------------


                                                     3,540,578         3,709,320        4,697,927
  Less unamortized discount                           (534,970)         (565,476)        (717,365)
- --------------------------------------------------------------------------------------------------


                                                    $3,005,608        $3,143,844       $3,980,562
 -------------------------------------------------------------------------------------------------

</TABLE>


The  Bonds  are  repaid  in  conjunction   with  the  net  cash  flow  from  the
mortgage-backed  securities  together with the reinvestment income thereon. As a
result,  the  actual  life of the Bonds is less than  their  stated  maturities.
Interest  is paid as incurred on the Class A-2 Bonds and is accrued and added to
the principal amount due on the Class A-3 Bonds. The indenture also provides for
the  establishment  of two  trust  accounts  to insure  the  timely  payment  of
interest,  debt maturities,  trustee and accounting fees and other expenses. The
account  established  for payment of trustee and accounting  fees is included in
cash on the  statement  of  condition.  The account  established  for payment of
interest  and debt  maturities  is netted  with cash and  bonds  payable  on the
statement of condition.


                                      F-30

<PAGE>


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


                                                Guaranty Financial Corporation
                                                                and Subsidiary

                                    Notes to Consolidated Financial Statements
                             (Information as of September 30, 1996 and for the
                  Three Months Ended September 30, 1996 and 1995 is Unaudited)
                                                                   (continued)




7.    Securities Sold
      Under Agreements
      to Repurchase

The following is a summary of certain  information  regarding the Savings Bank's
repurchase agreements:
<TABLE>
<CAPTION>

                                         Three Months Ended             Year Ended
                                            September 30,                June 30,
                                                 1996             1996            1995
                                   --------------------------------------------------------

<S>                                          <C>               <C>            <C>       
Balance at end of period                     $2,920,000        $6,104,000     $        -
Weighted average interest rate
  at end of period                                5.57%             5.65%              -
Average amount outstanding
  during the period                          $6,660,333        $3,111,583       $  782,500
Maximum amount outstanding
  at any month end during the
  period                                     $9,957,000        $9,930,000       $4,230,000

</TABLE>

8.    Advances From
      Federal Home
      Loan Bank

Advances from the Federal Home Loan Bank are summarized as follows:

Due in Year Ending                                    Due in Year Ending
September 30,                                               June 30,
- ------------------------------------        ------------------------------------

1997                     $15,500,000        1996                $          -
1998                       7,000,000        1997                     12,500,000
- ------------------------------------        1998                      5,000,000
                         $22,500,000        ------------------------------------

- ------------------------------------                                $17,500,000
                                            ------------------------------------


The weighted average interest rate of these advances was 5.93% and 6.67% at June
30, 1996 and 1995,  respectively,  and 5.96% at September 30, 1996. The advances
are  collateralized  by  investment  in Federal Home Loan Bank stock and certain
mortgage  loans  with  an  unpaid  balance  of  approximately   $35,097,000  and
$31,756,000 at June 30, 1996 and September 30, 1996, respectively.


                                      F-31

<PAGE>


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


                                                Guaranty Financial Corporation
                                                                and Subsidiary

                                    Notes to Consolidated Financial Statements
                             (Information as of September 30, 1996 and for the
                  Three Months Ended September 30, 1996 and 1995 is Unaudited)
                                                                   (continued)




8.    Advances From
      Federal Home
      Loan Bank
      (continued)
Information related to borrowing activity from the Federal Home Loan Bank is as
follows:
<TABLE>
<CAPTION>

                      Three Months Ended
                         September 30,                    Year Ending June 30,                                   
                             1996                 1996             1995             1994
- ---------------------------------------------------------------------------------------------------------------



<S>                       <C>                  <C>              <C>              <C>        
Maximum amount
  outstanding
  during the
  period                  $22,500,000          $28,050,000      $28,250,000      $28,750,000
- ---------------------------------------------------------------------------------------------------------------


Average amount
  outstanding
  during the period       $19,166,166          $22,829,000      $26,208,000      $26,017,000
- ---------------------------------------------------------------------------------------------------------------


Average interest
  rate during the
  period                        5.96%                6.21%            6.67%            6.63%
- ---------------------------------------------------------------------------------------------------------------

</TABLE>


9.    Income Taxes

The  provision for income taxes as presented in the  consolidated  statements of
operations  for the years  ended  June 30,  1996,  1995 and 1994,  and the three
months ended September 30, 1996 and 1995 is as follows:

Three Months Ended September 30,                 1996             1995
- -----------------------------------------------------------------------


Currently payable (benefit                   $(17,700)         $83,388
Deferred income tax expense (benefit)             -                -
- -----------------------------------------------------------------------


                                             $(17,700)         $83,388
- -----------------------------------------------------------------------





                                      F-32

<PAGE>


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


                                                Guaranty Financial Corporation
                                                                and Subsidiary

                                    Notes to Consolidated Financial Statements
                             (Information as of September 30, 1996 and for the
                  Three Months Ended September 30, 1996 and 1995 is Unaudited)
                                                                   (continued)




9.    Income Taxes
      (continued)

<TABLE>
<CAPTION>

Year Ended June 30,                                 1996            1995           1994
- -------------------------------------------------------------------------------------------


<S>                                               <C>             <C>           <C>      
Currently payable                                 $344,338        $187,885      $  16,200
Deferred income tax expense (benefit)                  -           (87,377)      (251,186)
- -------------------------------------------------------------------------------------------


                                                  $344,338        $100,508       $(234,986)
- -------------------------------------------------------------------------------------------

</TABLE>


A  reconciliation  of the  provision  for income  taxes  computed at the federal
statutory income tax rate to the effective rate follows:

<TABLE>
<CAPTION>

Three Months Ended September 30,                                 1996           1995
- --------------------------------------------------------------------------------------


<S>                                                          <C>             <C>    
Tax expense (benefit) at statutory rate                      $(17,228)       $81,000
Adjustments
  Effect of state taxes                                        (2,027)         9,529
  Other                                                         1,555         (7,141)
- --------------------------------------------------------------------------------------


                                                             $(17,700)        $83,388
- --------------------------------------------------------------------------------------
</TABLE>


<TABLE>
<CAPTION>

Year Ended June 30,                                            1996            1995           1994
- -----------------------------------------------------------------------------------------------------


<S>                                                          <C>             <C>           <C>       
Tax expense (benefit) at statutory rate                      $335,780        $162,096      $(176,426)
Adjustments
  Effect of state taxes                                        39,504          18,880        (20,860)
  Other                                                       (30,946)        (80,468)       (37,700)
- -----------------------------------------------------------------------------------------------------


                                                             $344,338        $100,508      $(234,986)
- -----------------------------------------------------------------------------------------------------

</TABLE>




                                      F-33

<PAGE>


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


                                                 Guaranty Financial Corporation
                                                                 and Subsidiary

                                     Notes to Consolidated Financial Statements
                              (Information as of September 30, 1996 and for the
                   Three Months Ended September 30, 1996 and 1995 is Unaudited)
                                                                    (continued)



9.    Income Taxes
      (continued)

The components of deferred income taxes are as follows:

<TABLE>
<CAPTION>

                                      September 30,                  June 30,
                                                                 ---------------
                                            1996              1996             1995
- ---------------------------------------------------------------------------------------


<S>                                        <C>               <C>              <C>     
Deferred tax asset
  Bad debt reserves                        $152,000          $152,000         $169,000
  Deferred loan fees                         70,000            70,000          123,000
  Excess servicing                           48,000            48,000           68,000
  Available for sale securities              98,139           150,000              -
  Other                                     173,145            65,000           18,000
- ---------------------------------------------------------------------------------------


Total deferred tax asset                    541,284           485,000          378,000
- ---------------------------------------------------------------------------------------


Deferred tax liability
  GMSC REMIC                                230,000           230,000          277,000
  FHLB stock                                187,000           187,000          187,000
  Other                                      38,000            38,000           34,000
- ---------------------------------------------------------------------------------------


Total deferred tax liability                455,000           455,000          498,000
- ---------------------------------------------------------------------------------------


Net deferred tax liability (asset)         $(86,284)         $(30,000)        $120,000
- ---------------------------------------------------------------------------------------
</TABLE>



10.   Related Party
      Transactions

In the course of business,  the Corporation  makes loans to directors,  officers
and other related parties.  These loans are made on substantially the same terms
as those  prevailing  at the time for  comparable  transactions  with the  other
borrowers.

The following is a summary of loan transactions with directors, officers and 
other related parties:

<TABLE>
<CAPTION>

                                                                            September 30,                  June 30,
                                                                                                        ---------------
                                                                                 1996                1996            1995
- ----------------------------------------------------------------------------------------------------------------------------


<S>                                                                             <C>               <C>              <C>     
Balance, at the beginning of period                                             $266,621          $291,124         $615,267
Loans to former officers and other
  related parties                                                                    -                 -           (233,270)
Additional loans                                                                  10,682           197,741              -
Loan reductions                                                                   (1,153)         (222,244)         (90,873)
- -----------------------------------------------------------------------------------------------------------------------------


Balance, at end of year                                                         $276,150          $266,621         $291,124
- -----------------------------------------------------------------------------------------------------------------------------


</TABLE>


                                      F-34

<PAGE>


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


                                               Guaranty Financial Corporation
                                                               and Subsidiary

                                   Notes to Consolidated Financial Statements
                            (Information as of September 30, 1996 and for the
                 Three Months Ended September 30, 1996 and 1995 is Unaudited)
                                                                  (continued)




11.   Commitments
      and
      Contingencies

Continuing  uncertainty  exists as to the  sufficiency  of the  Federal  Deposit
Insurance  Corporation's  ("FDIC") Savings Association  Insurance Fund ("SAIF").
Legislators  and  thrift  regulators  are  considering  alternative  methods  of
strengthening  this fund.  Virtually all of the existing  proposals will require
additional  funding  from the thrifts  whose  deposits  are insured by the FDIC.
Possible future increases in FDIC insurance costs for the Savings Bank cannot be
estimated.

Pursuant to the Economic Growth and Paperwork Reduction Act of 1996 (the "Act"),
the FDIC imposed a special  assessment on SAIF members to capitalize the SAIF at
the  designated  reserve level of 1.25% as of September  30, 1996.  Based on the
Company's  deposits as of March 31, 1995,  the date for  measuring the amount of
the  special  assessment  pursuant to the Act,  the  Company  will pay a special
assessment  of  approximately  $347,000  to  capitalize  the  SAIF.  The FDIC is
expected  to lower the premium for deposit  insurance  to a level  necessary  to
maintain the SAIF at its required reserve level;  however, the range of premiums
has not been determined.

The Corporation  leases office space under operating  leases expiring at various
dates  through  December  1998 and has a contract  for the  performance  of data
processing  services whose initial term expires in May 1999 and requires minimum
payments of $8,100 per month. Future minimum rental and data processing payments
required  that have  initial or remaining  noncancelable  terms in excess of one
year as of June 30, 1996, are as follows:

                                                              Amount
                                                  ------------------------------

                                                                       Data
Year Ending June 30,                              Leases            Processing
- --------------------------------------------------------------------------------


1997                                              $40,698            $ 97,200
1998                                               25,655              97,200
1999                                               22,956              89,100
2000                                                5,763                 -
- --------------------------------------------------------------------------------


                                                  $95,072            $283,500
 -------------------------------------------------------------------------------





                                      F-35

<PAGE>


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


                                                  Guaranty Financial Corporation
                                                                  and Subsidiary

                                      Notes to Consolidated Financial Statements
                               (Information as of September 30, 1996 and for the
                    Three Months Ended September 30, 1996 and 1995 is Unaudited)
                                                                     (continued)




11.   Commitments
      and
      Contingencies
      (continued)

Total rental expense amounted to approximately  $168,000,  $187,000 and $180,000
for the years ended June 30, 1996, 1995 and 1994, respectively,  and $11,682 and
$46,524 for the periods ended September 30, 1996 and 1995,  respectively.  Total
data  processing  expense  amounted  to  approximately  $257,000,  $210,000  and
$199,900 for the years ended June 30,  1996,  1995 and 1994,  respectively,  and
$70,511  and  $62,259  for the  periods  ended  September  30,  1996  and  1995,
respectively.

The  Corporation  is defendant in various  lawsuits  incidental to its business.
Management is of the opinion that its financial  position will not be materially
affected by the ultimate resolution of any litigation pending or threatened.

12.   Stockholders'
      Equity

On June 28, 1995, the  Corporation  completed an initial public  offering of its
common  stock  through the sale of 180,000  shares of common stock at a price of
$13.00 per share. Proceeds to the Corporation from the offering (net of offering
expenses of approximately $312,000) were approximately $2,028,000.

On November 30, 1995, the Board of Directors  declared a two-for-one stock split
to be  distributed  on January 31,  1996,  to all  shareholders  of record as of
January 15, 1996.

Savings  institutions  must maintain specific capital standards that are no less
stringent  than the capital  standards  applicable  to national  banks.  The OTS
regulations  currently  have three  capital  standards  including (i) a tangible
capital  requirement,  (ii) a core capital  requirement,  and (iii) a risk-based
capital requirement. The tangible capital standard requires savings institutions
to maintain tangible capital of not less than 1.5% of adjusted total assets. The
core capital standard requires a savings institution to maintain core capital of
not less than 3.0% of adjusted  total assets.  The risk-based  capital  standard
requires risk-based capital of not less than 8.0% of risk-weighted assets.

At  September  30,  1996,  the  Savings  Bank met all three  regulatory  capital
requirements  applicable to it under Financial Institutions Reform, Recovery and
Enforcement  Act  ("FIRREA")  and was considered  "well  capitalized"  under the
prompt corrective action framework of FDICIA.


                                      F-36

<PAGE>


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


                                                  Guaranty Financial Corporation
                                                                  and Subsidiary

                                      Notes to Consolidated Financial Statements
                               (Information as of September 30, 1996 and for the
                    Three Months Ended September 30, 1996 and 1995 is Unaudited)
                                                                     (continued)




12.   Stockholders'
      Equity
      (continued)

The following  table  presents the Savings Bank's  regulatory  capital levels at
September  30,  1996  and  June  30,  1996,  relative  to the  OTS  requirements
applicable at that date:

<TABLE>
<CAPTION>

                              Amount        Percent        Actual       Actual        Excess
September 30, 1996           Required       Required      Amount        Percent      Amount
- ------------------------------------------------------------------------------------------------------------------


<S>                          <C>             <C>         <C>              <C>       <C>       
Tangible capital             $1,728,000      1.50%       $6,627,000       5.75%     $4,899,000
Core capital                  3,457,000      3.00         6,627,000       5.75       3,170,000
Risk-based capital            4,552,000      8.00         7,304,000      12.84       2,752,000

</TABLE>

<TABLE>
<CAPTION>

                              Amount        Percent       Actual        Actual        Excess
June 30, 1996                Required       Required      Amount        Percent      Amount
- ------------------------------------------------------------------------------------------------------------------


<S>                          <C>             <C>         <C>              <C>       <C>       
Tangible capital             $1,655,000      1.50%       $6,628,000       6.01%     $4,973,000
Core capital                  3,309,000      3.00         6,628,000       6.01       3,319,000
Risk-based capital            4,372,000      8.00         7,259,000      13.28       2,887,000

</TABLE>

The Corporation may not declare or pay a cash dividend, or repurchase any of its
capital stock if the effect thereof would cause the net worth of the Corporation
to be reduced below the net worth requirement imposed by federal regulations.

13.   Stock Option
      Plan

The Corporation has a noncompensatory stock option plan (the "Plan") designed to
provide long-term incentives to key employees.

The following table summarizes vested options outstanding:

Three Months Ended September 30,                                          1996
- --------------------------------------------------------------------------------


                                             Option Price
- --------------------------------------------------------------------------------


Outstanding at beginning of
  period                                     $4.25 - 4.75               $14,000
Options vested during period                       -                        -
Options exercised during period                    -                        -
- --------------------------------------------------------------------------------


Outstanding at end of period                 $4.25 - 4.75               $14,000
- --------------------------------------------------------------------------------





                                      F-37

<PAGE>


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


                                                Guaranty Financial Corporation
                                                                and Subsidiary

                                    Notes to Consolidated Financial Statements
                             (Information as of September 30, 1996 and for the
                  Three Months Ended September 30, 1996 and 1995 is Unaudited)
                                                                   (continued)




13.   Stock Option
      Plan
      (continued)

Year Ending June 30,                                  1996       1995      1994
- --------------------------------------------------------------------------------


                                   Option Price
- --------------------------------------------------------------------------------


Outstanding at beginning of
  year                                $4.25         13,600     24,000     16,000
Options vested during year         4.25 - 4.75       4,000      8,000      8,000
Options exercised during year      4.25 - 4.75      (3,600)   (18,400)       -
- --------------------------------------------------------------------------------


Outstanding at end of year        $4.25 - 4.75      14,000     13,600     24,000
- --------------------------------------------------------------------------------




14.   Employee Benefit
      Plans

Effective  February 16, 1989, the  Corporation  adopted a 401(k)  profit-sharing
plan in which  all  employees  are  eligible  to  participate  after one year of
service  and are at least  twenty-one  years of age.  Participants  may elect to
contribute a percentage of their  compensation  to the plan. The Corporation may
make contributions to the plan at its discretion.  Corporation contributions are
allocated to employee  accounts using a systematic  formula based on participant
compensation.  The  Corporation  contributed  approximately  $4,600,  $5,800 and
$4,700  to the  plan  for  the  years  ended  June  30,  1996,  1995  and  1994,
respectively, and $2,800 and $1,200 for the periods ended September 30, 1996 and
1995, respectively.

15.   Financial
      Instruments With
      Off-Balance-Sheet
      Risk

The Corporation is a party to financial instruments with  off-balance-sheet risk
in the normal  course of business to meet the  financing  needs of its customers
and to  reduce  its own  exposure  to  fluctuations  in  interest  rates.  These
financial instruments include commitments to extend credit,  options written and
purchased,  forward  commitments  to  purchase  mortgage-backed  securities  and
standby  letters of  credit.  Those  instruments  involve,  to varying  degrees,
elements of credit and interest rate risk in excess of the amount  recognized in
the  statement  of  condition.   The  contract  or  notional  amounts  of  these
instruments  reflect the extent of involvement the Corporation has in particular
classes of financial instruments.

The Corporation's  exposure to credit loss in the event of nonperformance by the
other party to the financial  instrument  for  commitments  to extend credit and
standby  letters of credit written is represented  by the  contractual  notional
amount of those  instruments.  The Corporation  uses the same credit policies in
making commitments and conditional  obligations as it does for  on-balance-sheet
instruments.  For options  purchased,  the  contract or notional  amounts do not
represent exposure to credit loss.


                                      F-38

<PAGE>


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


                                                 Guaranty Financial Corporation
                                                                 and Subsidiary

                                     Notes to Consolidated Financial Statements
                              (Information as of September 30, 1996 and for the
                   Three Months Ended September 30, 1996 and 1995 is Unaudited)
                                                                    (continued)




15.   Financial
      Instruments With
      Off-Balance-Sheet
      Risk
      (continued)

Unless noted  otherwise,  the Corporation  does not require  collateral or other
security to support financial instruments with credit risk.
<TABLE>
<CAPTION>

                                                                      Contract
                                                                   Notional Amount
                                                  September 30, 1996           June 30, 1996
- --------------------------------------------------------------------------------------------


<S>                                                   <C>                         <C>       
Financial instruments whose contract
  amounts represent credit risk
    Commitments to extend credit                      $11,022,000                 $9,300,000
    Standby letters of credit written                     218,000                    218,000

Financial instruments whose contract
  amount represent interest rate risk
    Forward commitment to purchase
      mortgage-backed securities                      $ 4,050,000                 $5,795,000

</TABLE>

Commitments  to extend  credit are  agreements  to lend to a customer as long as
there is no violation of any condition established in the contract.  Commitments
generally  have fixed  expiration  dates or other  termination  clauses  and may
require  payment of a fee. Since many of the  commitments are expected to expire
without  being  completely  drawn  upon,  the total  commitment  amounts  do not
necessarily  represent future cash requirements.  The Corporation evaluates each
customer's creditworthiness on a case-by-case basis.

Standby  letters of credit  written are  conditional  commitments  issued by the
Corporation  to guarantee the  performance  of a customer to a third party.  The
credit risk  involved in issuing  letters of credit is  essentially  the same as
that involved in extending loan facilities to customers.

Substantially all of the Corporation's  loan activity was with customers located
in Charlottesville, Virginia and surrounding counties, with approximately 81% of
the loans collateralized by one to four family residential properties.


                                      F-39

<PAGE>


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


                                             Guaranty Financial Corporation
                                                             and Subsidiary

                                 Notes to Consolidated Financial Statements
                          (Information as of September 30, 1996 and for the
               Three Months Ended September 30, 1996 and 1995 is Unaudited)
                                                                (continued)




16.   Condensed
      Financial
      Information of the
      Corporation
      (Parent Company
      Only)

Condensed financial information is shown for the parent company only as follows:

                   Condensed Statements of Financial Condition

<TABLE>
<CAPTION>

                                                         September 30,           June 30,
                                                            1996                   1996
- --------------------------------------------------------------------------------------------


   Assets

<S>                                                       <C>                   <C>       
Investment in the Savings Bank, at equity                 $6,637,797            $6,693,752
Cash                                                          10,000                10,000
Prepaid expenses and other assets                             52,429                68,979
- --------------------------------------------------------------------------------------------


                                                          $6,700,226            $6,772,731
- --------------------------------------------------------------------------------------------



   Liabilities and Stockholders' Equity

Liabilities                                               $  104,866            $  144,400
- --------------------------------------------------------------------------------------------


Stockholders' Equity
  Common stock                                             1,148,960             1,148,960
  Additional paid-in capital                               1,981,745             1,981,745
  Retained earnings                                        3,464,655             3,497,626
- --------------------------------------------------------------------------------------------


Total stockholders' equity                                 6,595,360             6,628,331
- --------------------------------------------------------------------------------------------


                                                          $6,700,226            $6,772,731
- --------------------------------------------------------------------------------------------

</TABLE>




                                      F-40

<PAGE>


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


                                               Guaranty Financial Corporation
                                                               and Subsidiary

                                   Notes to Consolidated Financial Statements
                            (Information as of September 30, 1996 and for the
                 Three Months Ended September 30, 1996 and 1995 is Unaudited)
                                                                  (continued)




16.   Condensed
      Financial
      Information of the
      Corporation
      (Parent Company
      Only)
      (continued)

Condensed financial information is shown for the parent company only as follows:

                       Condensed Statements of Operations
<TABLE>
<CAPTION>

                                               Three Months Ended            Year Ended
                                                    September 30,             June 30,
                                                        1996                    1996
- ----------------------------------------------------------------------------------------------


<S>                                                 <C>                        <C>     
Income
  Dividends received from Savings Bank              $      -                   $ 10,000
- -----------------------------------------------------------------------------------------------------------


Total income                                               -                     10,000
- -----------------------------------------------------------------------------------------------------------


Noninterest expenses                                   (15,664)                 (41,463)
- -----------------------------------------------------------------------------------------------------------


Loss before income tax benefit and
  equity in undistributed net income
  of the Savings Bank                                  (15,664)                 (31,463)
Income tax benefit                                       4,300                   12,000
- -----------------------------------------------------------------------------------------------------------


Loss before equity in undistributed
  net income of the Savings Bank                       (11,364)                 (19,463)
Equity in undistributed net income
  of the Savings Bank                                  (21,607)                 662,713
- -----------------------------------------------------------------------------------------------------------


Net income                                            $(32,971)                $643,250
- -----------------------------------------------------------------------------------------------------------

</TABLE>




                                      F-41

<PAGE>


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

                                                  Guaranty Financial Corporation
                                                                  and Subsidiary

                                      Notes to Consolidated Financial Statements
                               (Information as of September 30, 1996 and for the
                    Three Months Ended September 30, 1996 and 1995 is Unaudited)
                                                                     (continued)




16.   Condensed
      Financial
      Information of the
      Corporation
      (Parent Company
      Only)
      (continued)

                       Condensed Statements of Cash Flows
<TABLE>
<CAPTION>

                                                Three Months Ended            Year Ended
                                                  September 30,                June 30,
                                                       1996                      1996
- -----------------------------------------------------------------------------------------------------


<S>                                                  <C>                       <C>     
Operating activities
  Net income                                         $(32,971)                 $643,250
  Adjustments
    Equity in income of the Savings Bank               21,607                  (672,713)
    (Increase) decrease in prepaid and
      other assets                                     16,550                   (68,979)
    Increase in other liabilities                     (39,145)                  144,400
    Other                                              33,959                       -
- -----------------------------------------------------------------------------------------------------------


Net cash provided by operating
  activities                                              -                      45,958
- -----------------------------------------------------------------------------------------------------------


Investing activities
  Dividends received from Savings Bank                    -                      10,000
- -----------------------------------------------------------------------------------------------------------


Net cash provided by investing
  activities                                              -                      10,000
- -----------------------------------------------------------------------------------------------------------


Financing activities
  Cash dividends paid on common stock                     -                     (45,958)
- -----------------------------------------------------------------------------------------------------------


Net cash absorbed by financing
  activities                                              -                     (45,958)
- -----------------------------------------------------------------------------------------------------------


Increase in cash                                          -                      10,000

Cash, beginning of year                                10,000                       -
- -----------------------------------------------------------------------------------------------------------


Cash, end of year                                    $ 10,000                  $ 10,000
- -----------------------------------------------------------------------------------------------------------

</TABLE>




                                      F-42


<PAGE>
  

<TABLE>
<CAPTION>

<S>                                                                         <C>
         No person has been  authorized in connection with
this  offering  to give  any  information  or to make  any
representation  not contained in this  Prospectus  and, if                               GUARANTY
given or made,  such  information or  representation  must                         FINANCIAL CORPORATION
not be relied upon as having been  authorized  by Guaranty
or the  Underwriter.  This  Prospectus does not constitute
an offer of any securities  other than the Common Stock to
which it  relates or an offer to sell,  or a  solicitation
of an offer to buy, in any  jurisdiction  to any person to
whom it is unlawful to make such offer or  solicitation in
such   jurisdiction.   Neither   the   delivery   of  this
Prospectus  nor any sale made hereunder  shall,  under any                      500,000 Shares
circumstances,  create any implication that there has been                       Common Stock
no  change  in the  affairs  of  Guaranty  since  the date
hereof or that the  information  contained or incorporated
by reference  herein is correct as of any time  subsequent
to its date.


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


                    TABLE OF CONTENTS                                           ________________

                                              Page                                 PROSPECTUS
Available Information......................      3                              ________________
Prospectus Summary.........................      4
Summary Financial Data.....................      6
Risk Factors...............................      7
Use of Proceeds............................      9
Capitalization.............................     10                          McKinnon & Company, Inc.
Market Price and Dividend Data.............     10
Guaranty Financial Corporation.............     11
Selected Financial Data....................     13
Management's Discussion and
 Analysis of Financial Condition
 and Results of Operations ................     14
Business...................................     40
Management.................................     54
Description of Capital Stock...............     58
Underwriting...............................     60                                           , 1996
Legal Matters..............................     60
Experts....................................     60
Index to Financial Statements..............    F-1


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



</TABLE>











<PAGE>




                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

   
    

   
Item 16. Exhibits and Financial Statement Schedules    

         (a)      The following exhibits are filed on behalf of the Registrant 
                  as part of this Registration Statement:
   
<TABLE>
<CAPTION>

<S>          <C>
 Number      Description                                   
 1           Form of Underwriting Agreement.
 3.1         Amended and Restated  Articles of Incorporation of Guaranty  Financial  Corporation,  attached as
             Exhibit B  to the  Proxy  Statement/Prospectus  filed  as part of the  Registrant's  Registration
             Statement on Form S-4, as amended, Registration No. 33-76064, incorporated herein by reference.
 3.2         Bylaws   of   Guaranty   Financial   Corporation,    attached   as   Exhibit C   to   the   Proxy
             Statement/Prospectus  filed as part of the  Registrant's  Registration  Statement on Form S-4, as
             amended, Registration No. 33-76064, incorporated herein by reference.
 *4          Form of Specimen Stock Certificate.
 *5          Opinion of Williams, Mullen, Christian & Dobbins.
 10.1        Guaranty  Savings  and  Loan,  F.A.  1991  Incentive  Plan,   attached  as  Exhibit 10.1  to  the
             Registrant's  Registration  Statement  on  Form  S-4,  as  amended,  Registration  No.  33-76064,
             incorporated herein by reference.
 10.2        Amended and Restated  Employment  Agreement between Guaranty Savings and Loan, F.A. and Thomas P.
             Baker dated July 1, 1991,  attached as Exhibit 10.2 to the  Registrant's  Registration  Statement
             on Form S-4, as amended, Registration No. 33-76064, incorporated herein by reference.
 *21         Subsidiary of the Corporation.
 *23.1       Consent of Williams, Mullen, Christian & Dobbins (included in Exhibit 5).
 *23.2       Consent of BDO Seidman, LLP.
 24          Powers of Attorney (included on Signature Page).

*        Filed herewith.
</TABLE>
    

   
    




<PAGE>



                                   SIGNATURES

         Pursuant to the requirements of the Securities Act of 1933, as amended,
the registrant has duly caused this  registration  statement to be signed on its
behalf  by  the   undersigned,   thereunto  duly   authorized  in  the  City  of
Charlottesville, Commonwealth of Virginia, on December 17, 1996.    

                                    GUARANTY FINANCIAL CORPORATION



                                    By:  /s/ Thomas P. Baker
                                        ---------------------------------------
                                             Thomas P. Baker
                                             President, Chief Executive Officer
                                             and Director



   
    

         Pursuant to the requirements of the Securities Act of 1933, as amended,
this  registration  statement  has been signed by the  following  persons in the
capacities and on the dates indicated.
   
<TABLE>
<CAPTION>

               Signature                                      Title                               Date
               ---------                                      -----                               ----


<S>                                         <C>                                             <C> 
/s/ Thomas P. Baker                         President, Chief Executive Officer              December 17, 1996
- ------------------------------------                   and Director
            Thomas P. Baker                   (Principal Executive Officer)


/s/ Kathleen M. Focht                         Chief Financial Officer, Vice                 December 17, 1996
- ------------------------------------       President, and Secretary/Treasurer
           Kathleen M. Focht              (Principal Financial and Accounting   
                                                        Officer)               
                                                                                
                   *                             Chairman of the Board
- ------------------------------------
            Douglas E. Caton               


                   *                            Vice Chairman of the Board
- ------------------------------------
             Harry N. Lewis


                   *                                     Director
- ------------------------------------
          Charles R. Borchardt


                   *                                     Director
- ------------------------------------
            Henry J. Browne


                   *                                     Director
- ------------------------------------
          Robert P. Englander




<PAGE>




                   *                                     Director
- ------------------------------------
              John R. Metz


                   *                                     Director
- ------------------------------------
           James R. Sipe, Jr.


                   *                                     Director
- ------------------------------------
          Oscar W. Smith, Jr.


</TABLE>
    

         * Thomas P. Baker,  by signing his name hereto,  signs this document on
behalf of each of the persons  indicated by an asterisk above pursuant to powers
of attorney duly executed by such persons and  previously  filed as part of this
Registration Statement.    



Date:  December  17, 1996                      /s/ Thomas P. Baker
                                              ---------------------------------
                                              Thomas P. Baker
                                              Attorney-in-Fact





<PAGE>


                                  Exhibit Index

   
<TABLE>
<CAPTION>


Number                     Description

<S>               <C>                                               
1                 Form of Underwriting Agreement.
3.1               Amended and Restated  Articles of Incorporation of Guaranty  Financial  Corporation,  attached as
                  Exhibit B  to the  Proxy  Statement/Prospectus  filed  as part of the  Registrant's  Registration
                  Statement on Form S-4, as amended, Registration No. 33-76064, incorporated herein by reference.
3.2               Bylaws   of   Guaranty   Financial   Corporation,    attached   as   Exhibit C   to   the   Proxy
                  Statement/Prospectus  filed as part of the  Registrant's  Registration  Statement on Form S-4, as
                  amended, Registration No. 33-76064, incorporated herein by reference.
*4                Form of Specimen Stock Certificate.
*5                Opinion of Williams, Mullen, Christian & Dobbins.
10.1              Guaranty  Savings  and  Loan,  F.A.  1991  Incentive  Plan,   attached  as  Exhibit 10.1  to  the
                  Registrant's  Registration  Statement  on  Form  S-4,  as  amended,  Registration  No.  33-76064,
                  incorporated herein by reference.
10.2              Amended and Restated  Employment  Agreement between Guaranty Savings and Loan, F.A. and Thomas P.
                  Baker dated July 1, 1991,  attached as Exhibit 10.2 to the  Registrant's  Registration  Statement
                  on Form S-4, as amended, Registration No. 33-76064, incorporated herein by reference.
*21               Subsidiary of the Corporation.
*23.1             Consent of Williams, Mullen, Christian & Dobbins (included in Exhibit 5).
*23.2             Consent of BDO Seidman, LLP.
24                Powers of Attorney (included on Signature Page).

</TABLE>
    
*        Filed herewith.

                                                                       Exhibit 4


                               [STOCK CERTIFICATE]
                                     [FRONT]


INCORPORATED UNDER THE LAWS
OF THE COMMONWEALTH OF VIRGINIA

SEE REVERSE FOR CERTAIN DEFINITIONS


GUARANTY FINANCIAL CORPORATION


This Certifies that                                  is the


registered holder of                                 Shares


of Common Stock of GUARANTY  FINANCIAL  CORPORATION,  par value $1.25 per share,
transferable on the books of the Corporation by the holder hereof in person  or
by  duly  authorized  Attorney  upon  surrender  of  this  Certificate  properly
endorsed.

This  Certificate  is not valid unless  countersigned  by the Transfer Agent and
registered by the Registrar.

IN WITNESS  WHEREOF,  the said  Corporation  has caused this  Certificate  to be
signed by the facsimile signatures of its duly authorized officers.

Dated


/s/ Thomas P. Baker                                /s/ Kathleen M. Focht
PRESIDENT                                          SECRETARY


Countersigned and Registered:
         REGISTRAR AND TRANSFER COMPANY
                  (Cranford, New Jersey)
                          Transfer Agent and Registrar

<PAGE>



                               [STOCK CERTIFICATE}

                                     [BACK]


GUARANTY FINANCIAL CORPORATION

INFORMATION  CONCERING  THJE  DESIGNATIONS,   RELATIVE  RIGHT,  PREFERENCES  AND
LIMITATIONS  APPLICABLE  TO EACH CLASS OF CAPITAL  STOCK OF  GUARANTY  FINANCIAL
CORPORATION  AND  THE  VARIATIONS  IN  RIGHTS,   PREFERENCES,   AND  LIMITATIONS
DETERMINED FOR EACH SERIES,  IF ANY (AND THE AUTHORITY OF THE BOARD OF DIRECTORS
TO DETERMINE  VARIATIONS FOR FUTURE SERIES,  IF ANY),  SHALL BE FURNISHED TO THE
HOLDER OF THIS CERTIFICATE UPON REQUEST IN WRITING AND WITHOUT CHARGE.

         The following  abbreviations,  when used in the inscription on the face
of this certificate,  shall be construed as though they were written out in full
according to applicable laws or regulations:

TEN COM - as tenants in common
TEN ENT - as tenants by the entireties
JT TEN -  as joint tenants with right of survivorship and not as tenants in 
          common 
UNIF GIFT MIN ACT        (Cust)  Custodian        (Minor)  under Uniform Gifts 
to Minors Act        (State)

Additional abbreviations may also be used though not in the above list.


For value received,  __________________ hereby sells, assigns and transfers unto
PLEASE INSERT SOCIAL SECURITY OR OTHER IDENTIFYING NUMBER OF ASSIGNEE


Please print or typewrite name and address including postal zip code of assignee



Shares represented by the within Certificate, and does hereby irrevocably 
constitute and appoint



Attorney to transfer the said stock on the books of the within-named Corporation
with full power of substitution in the premises.
Dated, ________________

Signature(s) Guaranteed:                    Signature(s)



The signature to this  assignment  must be  guaranteed  by an approved  eligible
guarantor institution.


NOTICE:  THE SIGNATURE(S) ON THIS ASSIGNMENT MUST CORRESPOND WITH THE NAME(S) AS
WRITTEN  UPON  THE  FACE  OF  THE  CERTIFICATE,  IN  EVERY  PARTICULAR,  WITHOUT
ALTERATION OR ENLARGEMENT, OR ANY CHANGE WHATEVER.


               [Williams, Mullen, Christian & Dobbins letterhead]



                                December 24, 1996



Board of Directors
Guaranty Financial Corporation
1658 State Farm Boulevard
Charlottesville, Virginia  22911

Ladies and Gentlemen:

         This letter is in reference to the Registration  Statement on Form S-1,
as  amended,   (the  "Registration   Statement")  filed  by  Guaranty  Financial
Corporation  (the  "Company")  with the Securities and Exchange  Commission (the
"Commission") for the registration  under the Securities Act of 1933, as amended
(the "Act"),  of 500,000 shares of the Company's  common stock,  par value $1.25
per share (the "Common  Stock"),  which shares are proposed to be offered to the
public  pursuant  to an  Underwriting  Agreement  filed  as an  exhibit  to  the
Registration  Statement (the "Offering").  In addition, the Company reserves the
right to  increase  the total  number of shares  offered by not more than 75,000
shares.

         We have examined such corporate  proceedings,  records and documents as
we considered necessary for the purposes of this opinion.

         The  opinion  expressed  herein  is  limited  in  all  respects  to the
application of the law of the Commonwealth of Virginia.

         Based  on  the   foregoing,   and  subject  to  the   limitations   and
qualifications  set forth  herein,  it is our  opinion  that the  aforementioned
500,000 shares of Common Stock, when issued against payment therefor pursuant to
the Offering,  will be validly issued,  fully paid and non-assessable  under the
laws of the Commonwealth of Virginia.

         Our opinion is expressed as of the date that shares of Common Stock are
issued pursuant to the Offering against payment  therefor,  and we do not assume
any  obligation  to update or  supplement  our  opinion to  reflect  any fact or
circumstance  subsequently  arising or any change in law subsequently  occurring
after  such date.  We hereby  consent  to the  filing of this  opinion  with the
Commission as an

<PAGE>


exhibit  to the  Registration  Statement  and to the  reference  to us under the
caption  "Legal  Matters" in the Prospectus  forming a part of the  Registration
Statement.

                                Very truly yours,

                                /s/ WILLIAMS, MULLEN, CHRISTIAN & DOBBINS





                                                                      Exhibit 21





                                  Subsidiary of
                         Guaranty Financial Corporation





                        Guaranty Savings and Loan, F.A.,
                   a federally chartered savings association,
                                 formed in 1982.







                                                                   Exhibit 23.2



                             CONSENT OF INDEPENDENT
                          CERTIFIED PUBLIC ACCOUNTANTS



Guaranty Financial Corporation
Charlottesville, Virginia

We hereby consent to the use in the Prospectus  constituting a part of Amendment
No. 1 to the  Registration  Statement on Form S-1 of our report dated August 22,
1996,  relating  to the  consolidated  financial  statements  and  schedules  of
Guaranty Financial Corporation, which is contained in that Prospectus.

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


                                                 /s/ BDO Seidman, LLP
                                                 ----------------------------  
                                                 BDO Seidman, LLP

Richmond, Virginia
December 23, 1996



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