OTTAWA FINANCIAL CORP
10-K405, 1999-03-30
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: BROADVISION INC, 10-K, 1999-03-30
Next: CC MASTER CREDIT CARD TRUST, 10-K, 1999-03-30



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

                                    FORM 10-K

[X]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
     ACT OF 1934

     For the fiscal year ended December 31, 1998

                                       OR

[ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
     EXCHANGE ACT OF 1934

     For the transition period from                     to
                                   ---------------------  ----------------------
                         Commission file number 0-24118

                          OTTAWA FINANCIAL CORPORATION
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

              DELAWARE                                       38-3172166
- ---------------------------------------------           -------------------
(State or other jurisdiction of incorporation            (I.R.S. Employer
               or organization)                         Identification No.)

 245 Central Avenue, Holland, Michigan                              49423
- --------------------------------------------------------------------------------
(Address of principal executive offices)                          (Zip Code)

Registrant's telephone number, including area code:        (616) 393-7000
                                                    ----------------------------

           Securities Registered Pursuant to Section 12(b) of the Act:
                                      NONE
                                      ----
           Securities Registered Pursuant to Section 12(g) of the Act:

                     COMMON STOCK, PAR VALUE $.01 PER SHARE
                     --------------------------------------
                                (Title of class)

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

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [X]

The  aggregate  market value of the voting stock held by  non-affiliates  of the
registrant,  computed by  reference  to the average of the closing bid and asked
price of such  stock on the Nasdaq  National  Market as of March 25,  1999,  was
$111.8  million.  (The  exclusion  from such  amount of the market  value of the
shares owned by any person  shall not be deemed an  admission by the  registrant
that such person is an affiliate of the registrant.)

As of March 25, 1999, there were issued and outstanding  5,699,041 shares of the
Registrant's common stock.


                       DOCUMENTS INCORPORATED BY REFERENCE

Parts II and IV of Form 10-K - Portions of the Annual Report to Stockholders for
the year ended December 31, 1998.  Part III of Form 10-K - Portions of the proxy
statement for the Annual Meeting of Stockholders for the year ended December 31,
1998.
<PAGE>



                           FORWARD-LOOKING STATEMENTS

         Ottawa  Financial   Corporation,   and  its  wholly-owned   subsidiary,
AmeriBank,  may  from  time  to  time  make  written  or  oral  "forward-looking
statements", including statements contained in their filings with the Securities
and  Exchange  Commission  ("SEC").  These  forward-looking  statements  may  be
included in this Annual Report on Form 10-K and the exhibits  attached to it, in
Ottawa  Financial's  reports to stockholders and in other  communications by the
company,  which  are made in good  faith by us  pursuant  to the  "safe  harbor"
provisions of the Private Securities Litigation Reform Act of 1995.

         These forward-looking  statements include statements about our beliefs,
plans, objectives, goals, expectations, anticipations, estimates and intentions,
that are  subject to  significant  risks and  uncertainties,  and are subject to
change based on various factors, some of which are beyond our control. The words
"may",  "could",  "should",   "would",  "believe",   "anticipate",   "estimate",
"expect",  "intend",  "plan" and similar  expressions  are  intended to identify
forward-looking statements. The following factors, among others, could cause our
financial   performance  to  differ  materially  from  the  plans,   objectives,
expectations,   estimates  and  intentions   expressed  in  the  forward-looking
statements:

    o  the strength of the U.S. economy in general and the strength of the local
       economies in which we conduct operations;
    o  the effects of, and changes in, trade,  monetary and fiscal  policies and
       laws, including interest rate policies of the Federal Reserve Board;
    o  inflation, interest rate, market and monetary fluctuations;
    o  the timely development of and acceptance of our new products and services
       and the perceived  overall value of these products and services by users,
       including  the  features,  pricing and quality  compared to  competitors'
       products and services;
    o  the willingness of users to substitute competitors' products and services
       for our products and services;
    o  our success in gaining regulatory  approval of our products and services,
       when required;
    o  the  impact of  changes  in  financial  services'  laws and  regulations,
       including laws concerning taxes, banking, securities and insurance;
    o  technological changes;
    o  acquisitions;
    o  changes in consumer spending and saving habits; and
    o  our success at managing the risks involved in our business.

         This list of important factors is not exclusive. We do not undertake to
update any forward-looking statement,  whether written or oral, that may be made
from time to time by or on behalf of Ottawa Financial or AmeriBank.




                                        2

<PAGE>



                                     PART I


ITEM 1. DESCRIPTION OF BUSINESS

GENERAL

         Ottawa  Financial  Corporation  is  a  holding  company  and  the  sole
shareholder of AmeriBank.  In March 1994, AmeriBank converted from a mutual form
to a stock form of ownership.  Ottawa  Financial's common stock is traded on the
Nasdaq-Amex National Market under the symbol "OFCP."

         On February 13,  1996,  Ottawa  Financial  acquired  AmeriBank  Federal
Savings  Bank, a federally  chartered  savings bank  headquartered  in Muskegon,
Michigan,  pursuant to which Ottawa  Financial  acquired all of the  outstanding
shares of common stock of AmeriBank Federal Savings Bank for approximately $32.7
million in cash, converted options and warrants.  AmeriBank Federal Savings Bank
was then merged into AmeriBank.

         AmeriBank  is  the  only  operating  subsidiary  of  Ottawa  Financial.
AmeriBank  is a  Michigan-  chartered  savings  bank  headquartered  in Holland,
Michigan.  Originally  organized in 1888,  as Ottawa  Savings Bank,  FSB,  which
converted to a federal  savings  bank in 1988,  we changed our name in 1996 from
Ottawa  Savings  Bank,  FSB to  AmeriBank,  and  converted to a  state-chartered
savings bank in July 1997. Our deposits are insured up to the applicable  limits
by the Federal  Deposit  Insurance  Corporation  ("FDIC").  We  currently  serve
Allegan, Kent, Muskegon, Newaygo, Oceana and Ottawa Counties in Western Michigan
through our 26 retail banking offices. At December 31, 1998, we had total assets
of $938.0 million,  deposits of $693.6 million and shareholders' equity of $73.4
million.

         We have  been,  and  intend  to  continue  to be, a  community-oriented
financial institution offering a variety of financial services to meet the needs
of the  communities we serve. We attract retail deposits from the general public
and invests those funds primarily in first mortgages on owner-occupied,  one- to
four-family residences. We also originate  nonowner-occupied one- to four-family
residences, construction, commercial and multi-family real estate.

         Our  revenues  are  derived  principally  from  interest  on loans  and
investment securities.

         We offer a variety of individual and commercial deposit accounts having
a wide range of interest rates and terms.  Our deposits  consist of passbook and
statement savings accounts, interest and non-interest-bearing checking accounts,
and money market and certificate  accounts. We also offer debit and credit cards
as well as ATM services. We solicit deposits from our market area only, and have
never used brokers to obtain deposits.

         Our  executive  offices  are located at 245  Central  Avenue,  Holland,
Michigan 49423 and our telephone number at that address is (616) 393-7000.


                                        3

<PAGE>


MARKET AREA

         Our market area of Allegan, Kent, Muskegon,  Newaygo, Oceana and Ottawa
Counties  located in western  Michigan is diverse.  This area  consists of three
mid-sized  cities,  Grand  Rapids,  Muskegon  and Holland and rural  areas.  Our
headquarters  are  located  in  Holland,  Michigan.  Grand  Rapids is the second
largest city in Michigan and has a solid and diverse economic base. Holland, the
largest city in Ottawa County also has a solid and diverse  economic base, which
includes  tourism,  office  furniture,  automotive  components  and  assemblies,
pharmaceutical,   transportation,   equipment,   candy,  food  and  construction
supplies.  Companies  operating  in the market area  include  Steelcase,  Herman
Miller, Amway, Haworth, Johnson Controls, General Motors, Gerber, SPX, Donnelly,
Foremost Insurance and Meijers, Inc. Holland, situated on Lake Macatawa and Lake
Michigan and Muskegon, situated on Muskegon Lake and Lake Michigan, benefit from
tourism and recreational activities, which peak in the summer months.

         Much of our success as a mortgage  and small  business  lender has been
due to our market area's favorable population,  housing and income demographics.
While population growth has generally been static in Michigan since 1980, as its
manufacturing  base has declined,  demographic trends in our market area reflect
above-average  population growth, including population growth in our market area
of 9.4% since 1990.  Income levels in the market area tend to approximate  state
and  national  averages.  Unemployment  in the  area at  December  31,  1998 was
approximately 2.4% versus 3.4% for the State of Michigan as a whole.

LENDING ACTIVITIES

         GENERAL. We have historically  originated 30 year,  fixed-rate mortgage
loans secured by one- to four-family  residences.  Since 1978,  however, we have
emphasized the origination of adjustable-rate  residential  mortgage loans, call
option and balloon payment loans,  which has dramatically  reduced our portfolio
of long term fixed rate loans.  Today,  we continue to sell fixed rate  mortgage
loans with terms of 15 years or longer.  These sales  activities  have generated
income from the sale of mortgages  in the  secondary  market and have  increased
income  from loan  servicing  operations.  Since the  acquisition  of  AmeriBank
Federal Savings Bank in February 1996, we have generated a larger  percentage of
commercial  business loans,  commercial real estate loans and consumer loans. We
continue to emphasize  commercial and multi-family  real estate,  and commercial
business  loans  as well  as  consumer  loans  which  have  higher  yields  than
traditional  one- to four-family  loans.  Most of the current growth in our loan
portfolio for 1997 and 1998 was in commercial real estate,  commercial  business
and consumer loans. Management's strategy has been to increase the percentage of
assets in our portfolio  with shorter  maturities or terms to repricing,  and in
some cases  higher  yields,  than  traditional  30 year  fixed rate  residential
mortgage loans.


                                        4

<PAGE>



         Our  loan  officers  and  certain  executive   officers  have  approval
authority on loans depending on type and amount. Loans greater than $500,000 but
less than $1.5 million  require the approval of our Loan Committee  comprised of
certain loan  officers and executive  officers.  Loans greater than $1.5 million
must be approved by the Board of Directors.

         At December 31, 1998, the maximum amount that could have been loaned to
any one borrower and the borrower's  related  entities was  approximately  $15.5
million.  At such date, we had no loans or groups of loans to related  borrowers
with outstanding balances in excess of this amount.

         Our largest lending relationship to a single borrower or a single group
of related  borrowers  was a $14.0  million  line of credit with an  outstanding
balance as of December 31, 1998 of $6.2  million.  The line of credit is secured
by publicly  traded  marketable  securities.  At December 31, 1998,  the line of
credit was performing in accordance with its repayment terms.

         The next largest relationship to a single borrower or a single group of
related  borrowers  totaled $12.5 million  consisting of a number of loans,  the
largest  of which is a $8.1  million  loan  secured  by a  multi-family  housing
development.  At December 31, 1998,  the loans were  current and  performing  in
accordance with their terms.

         At December 31, 1998, we had 28 other loans or lending relationships to
a single borrower or group of related borrowers with a balance in excess of $2.5
million,  all of which were  performing in accordance with their repayment terms
at such date.


                                        5

<PAGE>



         LOAN PORTFOLIO COMPOSITION.  The following table sets forth information
concerning  the  composition  of our loan  portfolio  in dollar  amounts  and in
percentages as of the dates  indicated.  The dollar amounts and percentages were
calculated before  deductions for loans in process,  deferred fees and discounts
and allowance for losses.

<TABLE>
<CAPTION>

                                                                            December 31,
                                  --------------------------------------------------------------------------------------------------
                                        1998                1997               1996                 1995                 1994
                                  ----------------    ----------------   -----------------    -----------------    -----------------
                                  Amount   Percent    Amount   Percent   Amount    Percent    Amount    Percent    Amount    Percent
                                  ------   -------    ------   -------   ------    -------    ------    -------    ------    -------
                                                                        (Dollars in Thousands)
<S>                             <C>         <C>     <C>         <C>     <C>         <C>      <C>         <C>      <C>         <C>
REAL ESTATE LOANS:
 One- to four-family ........   $425,974    51.97%  $483,502    62.20%  $516,935    69.59%   $209,159    71.24%   $184,237    76.10%
 Multi-family ...............     49,402     6.03     38,663     4.97     34,262     4.61      13,221     4.50       9,200     3.80
 Commercial .................     51,637     6.30     35,147     4.52     42,745     5.75       4,106     1.40       4,903     2.02
 Construction or development     117,792    14.37     71,145     9.15     33,823     4.55      42,659    14.53      20,420     8.44
                                --------   ------   --------   ------   --------   ------    --------   ------    --------   ------
    Total real estate loans .    644,805    78.67    628,457    80.84    627,765    84.50     269,145    91.67     218,760    90.36
                                --------   ------   --------   ------   --------   ------    --------   ------    --------   ------
OTHER LOANS:
 Consumer Loans:
  Automobile ................     62,778     7.66     49,264     6.34     46,247     6.23       9,530     3.25       4,515     1.86
  Home equity lines of credit     30,178     3.68     32,379     4.17     29,170     3.93      12,039     4.10      10,060     4.16
  Home equity installment ...     19,115     2.33     22,905     2.95     19,247     2.59          --       --          --       --
  Student ...................         --       --         21       --        103      .01          85      .03       7,067     2.92
  Other .....................      8,851     1.08      7,009      .90      5,345      .72       2,804      .95       1,687      .70
                                --------   ------   --------   ------   --------   ------    --------   ------    --------   ------
    Total consumer loans ....    120,922    14.75    111,578    14.36    100,112    13.48      24,458     8.33      23,329     9.64
  Commercial business loans .     53,935     6.58     37,322     4.80     14,996     2.02          --       --          --       --
                                --------   ------   --------   ------   --------   ------    --------   ------    --------   ------
    Total other loans .......    174,857    21.33    148,900    19.16    115,108    15.50      24,458     8.33      23,329     9.64
                                --------   ------   --------   ------   --------   ------    --------   ------    --------   ------
       Total loans ..........    819,622   100.00%   777,357   100.00%   742,873   100.00%    293,603   100.00%    242,089   100.00%
                                           ======              ======              ======               ======               ======
LESS:
 Loans in process ...........     44,797              25,787              22,956               14,861                9,110
 Deferred fees and discounts       1,272                 854               1,237                1,034                1,043
 Allowance for losses .......      3,823               3,293               3,129                1,251                1,118
                                --------            --------            --------             --------             --------
  Total loans receivable, net   $769,770            $747,423            $715,551             $276,457             $230,818
                                ========            ========            ========             ========             ========
</TABLE>



                                        6

<PAGE>



         The  following  table shows the  composition  of our loan  portfolio by
fixed  and  adjustable  rates at the  dates  indicated.  Call  option  loans are
presented as fixed rate loans.

<TABLE>
<CAPTION>

                                                                                December 31,
                                      ----------------------------------------------------------------------------------------------
                                            1998                1997               1996               1995                1994
                                      -----------------   ----------------   ----------------   ----------------    ----------------
                                      Amount    Percent   Amount   Percent   Amount   Percent   Amount   Percent    Amount   Percent
                                      ------    -------   ------   -------   ------   -------   ------   -------    ------   -------
                                                                          (Dollars in Thousands)
<S>                                  <C>         <C>     <C>        <C>     <C>        <C>     <C>        <C>     <C>        <C>
FIXED-RATE LOANS:
 Real estate:
  One- to four-family .............  $156,383    19.08%  $113,954   14.66%  $108,747   14.64%  $ 95,141   32.40%  $ 96,381   39.82%
  Multi-family ....................    40,003     4.88     27,187    3.50     15,937    2.14      3,163    1.08      3,080    1.27
  Commercial ......................    47,792     5.83     25,558    3.29     27,108    3.65      1,347     .46      2,692    1.11
  Construction or development .....    92,188    11.25     59,300    7.62     12,552    1.69      9,442    3.21      5,841    2.41
                                     --------   ------   --------  ------   --------  ------   --------  ------   --------  ------
     Total fixed-rate real
       estate loans ...............   336,366    41.04    225,999   29.07    164,344   22.12    109,093   37.15    107,994   44.61
                                     --------   ------   --------  ------   --------  ------   --------  ------   --------  ------
 Commercial .......................    38,097     4.65     14,004    1.80      6,007     .81         --      --         --      --
 Consumer .........................    90,744    11.07     79,199   10.19     65,241    8.78     12,294    4.19      8,028    3.32
                                     --------   ------   --------  ------   --------  ------   --------  ------   --------  ------
     Total fixed-rate loans .......   465,207    56.76    319,202   41.06    235,592   31.71    121,387   41.34    116,022   47.93

ADJUSTABLE-RATE LOANS
 Real estate:
  One- to four-family .............   269,591    32.89    369,548   47.54    408,188   54.95    114,018   38.84     87,856   36.29
  Multi-family ....................     9,399     1.15     11,476    1.48     18,325    2.47     10,058    3.43      6,120    2.53
  Commercial ......................     3,845     0.47      9,589    1.23     15,637    2.10      2,759     .94      2,211     .91
  Construction or development .....    25,604     3.12     11,845    1.52     21,271    2.86     33,217   11.31     14,579    6.02
                                     --------   ------   --------  ------   --------  ------   --------  ------   --------  ------
     Total adjustable-rate real
       estate loans................   308,439    37.63    402,458   51.77    463,421   62.38    160,052   54.52    110,766   45.75
                                     --------   ------   --------  ------   --------  ------   --------  ------   --------  ------
 Commercial .......................    15,838     1.93     23,318    3.00      8,989    1.21         --      --         --      --
 Consumer .........................    30,178     3.68     32,379    4.17     34,871    4.70     12,164    4.14     15,301    6.32
                                     --------   ------   --------  ------   --------  ------   --------  ------   --------  ------
     Total adjustable rate loans ..   354,455    43.24    458,155   58.94    507,281   68.29    172,216   58.66    126,067   52.07
                                     --------   ------   --------  ------   --------  ------   --------  ------   --------  ------
         Total loans ..............   819,662   100.00%   777,357  100.00%   742,873  100.00%   293,603  100.00%   242,089  100.00%
                                                ======             ======             ======             ======             ======

LESS:
 Loans in process .................    44,797              25,787             22,956             14,861              9,110
 Deferred fees and discounts ......     1,272                 854              1,237              1,034              1,043
 Allowance for loan losses ........     3,823               3,293              3,129              1,251              1,118
                                     --------            --------           --------           --------           --------
    Total loans receivable, net....  $769,770            $747,423           $715,551           $276,457           $230,818
                                     ========            ========           ========           ========           ========
</TABLE>



                                        7

<PAGE>



         The following table  illustrates  the interest rate  sensitivity of our
loan portfolio at December 31, 1998.  Loans that have adjustable or renegotiable
interest  rates and call option loans are shown as maturing in the period during
which the contract is due. The schedule does not reflect the effects of possible
prepayments,  enforcement of  due-on-sale,  call option clauses or the effect of
the amortization of deferred loan fees.

<TABLE>
<CAPTION>
                                             Real Estate
                              ----------------------------------------
                                                       Construction
                                    Mortgage (1)      or Development         Commercial           Consumer             Total
                              --------------------  ------------------   ------------------   ------------------   -----------------
                                         Weighted             Weighted             Weighted             Weighted            Weighted
                                         Average              Average              Average              Average             Average
                               Amount     Rate      Amount     Rate      Amount     Rate      Amount     Rate      Amount    Rate
                               ------     ----      ------     ----      ------     ----      ------     ----      ------    ----

                                                                          (Dollars in Thousands)
<S>                           <C>         <C>      <C>         <C>      <C>         <C>      <C>         <C>      <C>        <C>
Due During
Periods Ending December 31,

1999(2) ..........            $ 41,233    7.99%    $ 71,854    7.74%    $ 25,022    7.74%    $ 33,138    9.56%    $171,247   7.77%
2000 - 2003 ......             127,155    7.80       26,730    7.38       24,326    8.24       75,544    9.26      253,755   8.63
2004 and following             358,625    7.51       19,208    7.36        4,587    7.84       12,240    8.95      394,660   7.85
                                                                                             --------             --------       
     Totals ......            $527,013    7.62     $117,792    7.60     $ 53,935    7.97     $120,922    9.31     $819,662   8.07
                              ========             ========             ========             ========             ========
</TABLE>



(1) Includes one- to four-family, multi-family and commercial real estate loans.
(2) Includes demand loans, loans having no stated maturity and overdraft loans.



                                        8

<PAGE>



         The total amount of loans due after  December 31, 1999 which have fixed
or  predetermined  interest  rates is $236.9  million  while the total amount of
loans due after such date which have  floating or adjustable  interest  rates is
$411.5 million.

ONE- TO FOUR-FAMILY RESIDENTIAL REAL ESTATE LENDING

         During  1998,  we  focused  our  residential  lending  program  on  the
origination of loans secured by mortgages on owner-occupied, one- to four-family
residences.  We also  originated  loans  secured by  nonowner-occupied,  one- to
four-family  residences.  Residential  mortgage loan originations  derive from a
number of  sources,  including  advertising,  direct  solicitation,  real estate
broker  referrals,  existing  borrowers  and  depositors,  builders  and walk-in
customers. Loan applications are accepted at most of AmeriBank's offices.

         We  emphasize  the  origination  of a  variety  of  residential  loans,
including  conventional  15 and 30 year  fixed-rate  loans  and  adjustable-rate
mortgage  loans.  The  substantial  majority  of these  loans  were  secured  by
properties  in our market  area.  In the past,  we  purchased  loans  secured by
residential  properties in southwest and southeast  Michigan and central  Texas.
Most of these  loans  were  purchased  from a  mortgage  banking  firm which has
established  a long  term  relationship  with us.  The  historical  loan  losses
incurred  from  these  purchased  loans  have been  negligible.  During  1998 we
purchased only $112,000 in loans due to the high volume of loan  originations we
produced internally.

         Our one- to four-family residential  adjustable-rate mortgage loans are
fully  amortizing  loans  with  contractual  maturities  of up to 30 years.  Our
adjustable-rate mortgage loans generally carry interest rates which are reset to
a stated  margin  over an  independent  index,  generally  the  one-,  three- or
five-year  constant  maturity  treasury  index.  Increases  or  decreases in the
interest rate of our adjustable-rate  mortgage loans are generally limited to 2%
annually with lifetime  interest rate caps of 6% over the initial interest rate.
Our adjustable-rate mortgage loans may be convertible into fixed-rate loans upon
payment  of a fee,  do  not  contain  prepayment  penalties  and do not  produce
negative  amortization.  Initial  interest rates offered on our  adjustable-rate
mortgage  loans may be below the fully  indexed  rate,  although  borrowers  are
generally qualified at the fully indexed rate.

         We also  offer  fixed-rate  mortgage  loans  to  owner  occupants  with
maturities up to 30 years, which conform to secondary market standards. Interest
rates charged on these fixed-rate loans are priced on a daily basis according to
market conditions. These loans generally do not include prepayment penalties. We
currently sell in the secondary market,  long-term,  conforming fixed-rate loans
with  terms of 15 years  or  greater  which  we  originated.  See  "Management's
Discussion  and Analysis of Financial  Condition  and Results of  Operations  --
Asset/Liability  Management"  in the Annual Report to  Stockholders  attached as
Exhibit 13 to this Annual Report on Form 10-K.

         We  offer   one-  to   four-family   residential   mortgage   loans  to
nonowner-occupants. These loans are underwritten considering cash flows from the
subject property in addition to using the same criteria as owner-occupied,  one-
to four-family  residential loans, but are generally priced at higher rates than
owner-occupied loans.  Adjustable rates are offered on nonowner-occupied  one-to
four-family residential loans, with terms of up to 30 years.


                                        9

<PAGE>



         We originate residential mortgage loans with loan-to-value ratios of up
to 97% for owner-occupied  residential loans and up to 80% for nonowner-occupied
residential  loans.  For loans with  loan-to-value  ratios in excess of 80%,  we
require  private  mortgage  insurance  in an amount  sufficient  to  reduce  our
exposure to 80% or less of the lower of the appraised value or purchase price of
the underlying collateral.

         In underwriting  one- to four-family  residential real estate loans, we
evaluate both the borrower's  ability to make monthly  payments and the value of
the  property  securing  the  loan.  Properties  securing  one-  to  four-family
residential  real estate  loans that we made are  appraised by  independent  fee
appraisers.  We require  borrowers to obtain title insurance and fire,  property
and, if necessary,  flood insurance. We originate real estate loans that contain
a "due on sale" clause which allows us to declare the unpaid  principal  balance
due and payable upon the sale of the security property. We generally enforce our
"due on sale" power to allow for faster  repricing and to reduce the duration of
our loan portfolio.

MULTI-FAMILY AND COMMERCIAL REAL ESTATE LENDING

         In order to enhance the yield on our  assets,  we  originate  permanent
loans  secured  by  multi-family  and  commercial  real  estate.  Our  permanent
multi-family and commercial real estate loan portfolio includes loans secured by
apartment  buildings,  condominiums,  small  office  buildings,  small  business
facilities,  medical facilities and other  non-residential  building properties,
substantially all of which are located within our primary market area.

         Permanent  multi-family and commercial real estate loans have a maximum
term  of  25  years,  and  typically  have  terms  of  20  years  or  less,  for
adjustable-rate  mortgage and call option loans,  with  fixed-rate  loans having
terms of 10 years or less.  Multi-family  loans and commercial real estate loans
are written in amounts of up to 80% of the lesser of the appraised  value of the
property or the purchase price,  and borrowers are generally  personally  liable
for all or part of the indebtedness.

          Appraisals on properties  securing  multi-family  and commercial  real
estate loans that we originate are primarily performed by independent appraisers
who we designate at the time the loan is made. Management reviews all appraisals
on multi-family and commercial real estate loans. In addition,  our underwriting
procedures  generally  require  verification  of the borrower's  credit history,
income  and  financial  statements,   banking  relationships,   references,  and
historical and projected cash flows for the property that indicate  minimum debt
service coverage ratios of 1.15% or more.

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

                                       10

<PAGE>



reduced.  At  December  31,  1998,  $879,000  or 0.87% of the  multi-family  and
commercial  real  estate  loan  portfolio  was  non-performing.  See  "--  Asset
Quality." There can be no assurance that  delinquencies will not increase in the
future.

CONSTRUCTION AND DEVELOPMENT LENDING

         We make construction loans to individuals for the construction of their
residences.  Construction loans are also made to builders and developers for the
construction  of one- to four-family  residences and the  development of one- to
four-family lots, residential  subdivisions,  condominium developments and other
commercial developments.

         Construction  loans to individuals for their  residences are structured
to be converted to permanent loans at the end of the construction  phase,  which
typically runs six months.  These  construction loans have rates and terms which
match any one- to  four-family  loans then offered by us, except that during the
construction  phase, the borrower pays interest only.  Residential  construction
loans  are  generally  underwritten  pursuant  to the same  guidelines  used for
originating permanent residential loans.

         Construction  loans  to  builders  of  one- to  four-family  residences
generally  require the  payment of  interest  only for up to one year and either
have terms of up to 30 years with adjustable  rates or with call options.  These
loans are  structured to be assumed by qualified  borrowers as permanent  loans.
These loans may also provide for the payment of loan fees from loan proceeds.

         We also make loans to builders  for the purpose of  developing  one- to
four-family  lots and residential  condominium  projects.  These loans typically
have terms of 36 months or less with maximum loan to value ratios of 80%.  These
loans  may  provide  for the  payment  of loan fees  from  loan  proceeds.  Loan
principal is typically paid down as lots or units are sold.

         Construction  and development  loans are obtained  principally  through
continued  business from  developers and builders who have  previously  borrowed
from us, as well as referrals from existing customers and walk-in customers.  As
part of the  application  process,  the applicant  must submit  accurate  plans,
specifications  and costs of the project to be  constructed  or developed to us.
These items are used as a basis to determine the appraised  value of the subject
property.  Loans are based on the lesser of current  appraised  value and/or the
cost of  construction  (land plus  building).  At December 31,  1998,  we had 25
construction  and  development  loans in excess of $500,000,  all but one of the
loans were current at such date. Our largest  construction  and development loan
at December 31, 1998, was a $8.1 million line of credit for the  construction of
a multi-family housing development, of which $1.79 million was outstanding.

         Because of the  uncertainties  inherent in estimating  development  and
construction  costs  and the  market  for the  project  upon  completion,  it is
relatively  difficult to evaluate  accurately  the total loan funds  required to
complete a project,  the  related  loan-to-value  ratios and the  likelihood  of
ultimate success of the project. Construction and development loans to borrowers
other than  owner-occupants  also involve many of the same risks discussed above
regarding multi-family and

                                       11

<PAGE>



commercial  real estate loans and tend to be more sensitive to general  economic
conditions than many other types of loans.

COMMERCIAL BUSINESS LENDING

         Our commercial business lending portfolio contains loans with a variety
of purposes and security,  including loans to finance  operations and equipment.
Generally,  our  commercial  business  lending  has been  limited  to  borrowers
headquartered,  or doing  business,  in our primary  market area.  Over the last
several years,  management has focused on increasing our portfolio of commercial
business  loans.  These loans typically carry higher yields and shorter terms to
maturity than  mortgage  loans.  Management  intends to continue to increase the
size of our commercial business portfolio during 1999. At December 31, 1998, the
average  outstanding loan balance in our commercial  business loan portfolio was
$106,000,  with the largest commercial  business loan being a $14.0 million line
of credit with an outstanding balance at December 31, 1998 of $6.2 million.

         Unlike  residential  mortgage  loans,  which  generally are made on the
basis of the borrower's ability to make repayment from his or her employment and
other  income,  and which are secured by real  property  whose value tends to be
more  easily  ascertainable,  commercial  business  loans are of higher risk and
typically are made on the basis of the borrower's ability to make repayment from
the cash flow of the borrower's business. As a result, the availability of funds
for the repayment of commercial business loans may be substantially dependent on
the success of the business itself.  Further,  the collateral securing the loans
may  depreciate  over time,  may be difficult  to appraise and may  fluctuate in
value based on the success of the business.

CONSUMER LENDING

         We originate a variety of different types of consumer loans,  including
automobile  loans,  home  equity  lines of credit and  installment  loans,  home
improvement  loans,  deposit  account  loans and other loans for  household  and
personal purposes.  Recently, we have placed greater emphasis on consumer loans,
because of their attractive yields and shorter terms to maturity.

         We originate  automobile  loans, our largest segment of consumer loans,
on both a direct and an  indirect  basis.  Direct  loans are made when we extend
credit  directly to the borrower.  Indirect  loans are obtained when we purchase
loan contracts from retailers of goods or services which have extended credit to
their customers.

         We began our indirect lending program in 1995 with selected  automobile
dealers  located in our lending  area.  Moreover,  we  acquired a $25.0  million
portfolio of mature, indirect automobile loans upon our acquisition of AmeriBank
Federal  Savings  Bank.  At December 31, 1998,  our  automobile  loan  portfolio
totaled $62.8  million,  of which $51.2  million were  originated on an indirect
basis.

         Our home  equity  installment  loans  are  written  so that  the  total
commitment  amount,  when combined with the balance of the first  mortgage lien,
generally  will not exceed  the  greater  of 90% of the  appraised  value of the
property or 90% of two times the Michigan real estate assessment

                                       12

<PAGE>



value.  These loans are written with fixed terms of up to 15 years, or up to ten
years with a call option after five years, and carry fixed rates of interest. We
also  originate  home equity  lines of credit  utilizing  the same  underwriting
standards as for home equity  installment loans. Home equity lines of credit are
revolving line of credit loans. The majority of our existing home equity line of
credit portfolio has an original 10 year term; however, we currently offer these
loans with adjustable rates, interest only payments and a term of five years. At
December 31, 1998,  we had $19.1  million of home equity  installment  loans and
$30.2 million of home equity lines of credit outstanding,  representing 2.3% and
3.7%,  respectively,  of our gross loan  portfolio.  At that date,  we had $34.9
million of unused credit available under our home equity line of credit program.

         The underwriting  standards that we employ for consumer loans include a
determination  of the applicant's  payment history on other debts and ability to
meet  existing   obligations  and  payments  on  the  proposed  loan.   Although
creditworthiness of the applicant is of primary consideration,  the underwriting
process also  includes a  comparison  of the value of the  security,  if any, in
relation to the proposed loan amount.  Consumer  loans may entail greater credit
risk than do residential  mortgage  loans,  particularly in the case of consumer
loans which are unsecured or are secured by rapidly  depreciable assets, such as
automobiles.  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.
In  addition,   consumer  loan  collections  are  dependent  on  the  borrower's
continuing  financial  stability,  and thus are more  likely to be  affected  by
adverse personal circumstances.  Furthermore, the application of various federal
and state laws,  including  bankruptcy and insolvency laws, may limit the amount
which can be recovered on such loans. At December 31, 1998,  $457,000 or 0.4% of
our consumer loan portfolio was  non-performing.  There can be no assurance that
delinquencies will not increase in the future.

LOAN ORIGINATIONS, PURCHASES AND SALES

         Real estate loans are  originated by our staff of loan  officers.  Loan
applications  are  taken  in most  branch  offices  and  then  submitted  to our
designated loan underwriters for approval.

         We originate both  adjustable-rate and fixed-rate loans;  however,  our
ability to originate  loans is dependent upon the relative  customer  demand for
loans in our  market.  Demand is  affected  by the  interest  rate  environment.
Currently,  almost all fixed-rate  residential mortgage loans with maturities of
15 years or greater are originated for sale to Freddie Mac with servicing rights
retained.  These  loans are  originated  to satisfy  customer  demand,  generate
servicing  fee income and are sold to achieve  the goals of our  asset/liability
management  program.  Borrowers  are allowed to lock in an interest  rate at the
date of application  without a fee. We manage the volume of loans originated but
not closed by offsetting these loan  commitments  with forward  commitments from
Freddie Mac when the volume of applications exceeds $6.0 million.

         When  loans  are sold,  we  typically  retain  the  responsibility  for
collecting  and remitting  loan  payments,  making  certain that real estate tax
payments are made on behalf of borrowers,  and otherwise servicing the loans. We
receive a servicing fee for performing these functions. The

                                       13

<PAGE>



servicing fee is recognized as income over the life of the loan. We serviced for
others mortgage loans that we originated and sold amounting to $227.9 million at
December 31, 1998.

         We purchase real estate loans from  selected  sellers from time to time
to supplement our  origination  volume.  We carefully  review and underwrite all
loans to be purchased to insure that they meet our  underwriting  standards.  We
did not purchase a significant amount of real estate loans during 1998.

         In periods of  economic  uncertainty,  our ability to  originate  large
dollar volumes of real estate loans may be substantially  reduced or restricted,
with a  resultant  decrease  in related fee income and  operating  earnings.  In
addition,  our ability to sell loans may  substantially  decrease  as  potential
buyers, principally government agencies, reduce their purchasing activities.

         The  following  table shows our loan  origination,  purchase,  sale and
repayment activities for the periods indicated. Fixed-rate and call option loans
that we modify are not  reflected as new loan  originations.  See  "Management's
Discussion  and Analysis of Financial  Condition  and Results of  Operations  --
Results of Operations" in the Annual Report to Stockholders  attached as Exhibit
13 to this Annual Report on Form 10-K.


                                       14

<PAGE>



<TABLE>
<CAPTION>

                                                               Year Ended December 31,
                                                     -----------------------------------------

                                                          1998         1997           1996
                                                     -----------------------------------------
                                                                   (In Thousands)
<S>                                                   <C>            <C>            <C>
ORIGINATIONS BY TYPE:
 ADJUSTABLE RATE:
  Real estate:
     one- to four-family .......................      $  36,790      $  57,043      $ 111,313
     multi-family ..............................            685          1,710         37,261
     commercial ................................            371             --          6,202
     construction or development ...............         31,416          4,507         37,137
  Commercial business ..........................         31,172         19,422             --
  Consumer .....................................         27,944         12,000         37,580
                                                      ---------      ---------      ---------
         Total adjustable-rate .................        128,378         94,682        229,493
                                                      ---------      ---------      ---------

 FIXED-RATE:
  Real estate:
     one- to four-family .......................        172,737         58,086         19,644
     multi-family ..............................         15,386          7,251          6,575
     commercial ................................         19,396          5,836          1,094
     construction or development ...............         76,892         31,877          6,554
  Commercial business ..........................         21,168          8,798             --
  Consumer .....................................         61,126         38,775         35,320
                                                      ---------      ---------      ---------
         Total fixed-rate ......................        366,705        150,623         69,187
                                                      ---------      ---------      ---------
         Total loans originated ................        495,083        245,305        298,680
                                                      ---------      ---------      ---------

PURCHASES:
  Real estate: one- to four-family .............            112          6,039         27,027
  Loans acquired in the acquisition of AmeriBank
  Federal Savings Bank .........................             --             --        294,700
                                                                     ---------      ---------
         Total purchases .......................            112          6,039        321,727
                                                      ---------      ---------      ---------

SALES:
  Real estate: one- to four-family .............        148,280         43,161          9,833
  Consumer loans ...............................             --             --             --
                                                                     ---------      ---------
         Total loan sales ......................        148,280         43,161          9,833
                                                      ---------      ---------      ---------

REPAYMENTS:
  Principal repayments .........................        344,526        179,735        161,303
                                                      ---------      ---------      ---------
         Total reductions ......................        492,806        222,896        171,136
                                                      ---------      ---------      ---------
  Increase (decrease) in other items, net ......         19,958          5,379        (10,176)
                                                      ---------      ---------      ---------
         Net increase ..........................      $  22,347      $  33,827      $ 439,095
                                                      =========      =========      =========
</TABLE>


         Due to the historically  low interest rate environment  during 1998, we
experienced  a shift in  customer  demand  from  adjustable  rate to fixed  rate
products.  Consistent  with our  asset/liability  management  policy,  we sold a
substantial  portion of our fixed rate  products  in the  secondary  market.  In
addition,  consistent  with our strategic plan of achieving a more balanced loan
portfolio between residential mortgage,  and consumer and commercial lending, we
focused our loan origination efforts towards originating consumer and commercial
loans.


                                       15

<PAGE>



ASSET QUALITY

         When a borrower fails to make a required  payment on a loan, we attempt
to cause the delinquency to be cured by contacting the borrower.  In the case of
residential  loans,  a  late  notice  is  sent  for  accounts  30 or  more  days
delinquent.  If the  delinquency is not cured by the 60th day,  contact with the
borrower  may be made by phone and by a second  letter.  Additional  written and
oral contacts may be made with the borrower between 30 and 60 days after the due
date.  If the  delinquency  continues for a period of 60 days, we usually send a
default  letter  to the  borrower  and  after  90  days,  if the  loan is  still
delinquent,  we institute  appropriate  action to foreclose on the property.  If
foreclosed,  the property is sold at public  auction and may be purchased by us.
Delinquent consumer loans are handled in a generally similar manner, except that
initial  contacts are made when the payment is 14 days past due and  appropriate
action may be taken to collect any loan payment that is delinquent for more than
30 days.  Our procedures for  repossession  and sale of consumer  collateral are
subject to various requirements under Michigan consumer protection laws.

         DELINQUENT LOANS. The following table sets forth information concerning
delinquent  loans at December 31, 1998, in dollar amounts and as a percentage of
each category of our loan portfolio.  The amounts presented  represent the total
remaining  principal  balances  of the  related  loans,  rather  than the actual
payment amounts which are overdue.

<TABLE>
<CAPTION>

                                                             Loans Delinquent For:
                                        -------------------------------------------------------------        Total Delinquent
                                                  30-89 Days                    90 Days and Over                  Loans
                                        -------------------------------   ---------------------------  ----------------------------
                                                               Percent                       Percent                       Percent
                                                               of Loan                       of Loan                       of Loan
                                        Number     Amount      Category   Number    Amount   Category  Number   Amount     Category
                                        ------     ------      --------   ------    ------   --------  ------   ------     --------
                                                                     (Dollars in Thousands)

<S>                                        <C>     <C>           <C>        <C>     <C>        <C>       <C>    <C>          <C>
One- to four-family residential .          87      $3,749        0.88%      17      $  728     0.17%     104    $4,477       1.05%
Multi-family and commercial
  real estate ...................          --          --          --        1         879     0.87        1       879       0.87
Construction or development .....           2         262        0.22        3         630     0.53        5       892       0.75
Commercial business .............           1          40        0.07        3         504     0.93        4       544       1.00
Consumer ........................          62         620        0.51       46         457     0.38      108     1,077       0.89
                                         ----      ------                 ----      ------             -----    ------
    Total .......................         152      $4,671                   70      $3,198               222    $7,869
                                         ====      ======                 ====      ======             =====    ======
</TABLE>


         NON-PERFORMING  ASSETS.  The table  below  sets forth the  amounts  and
categories of  non-performing  assets in our loan portfolio.  Interest income on
loans  accrues over the term of the loan based upon the  principal  outstanding,
except where serious doubt exists as to the  collectibility  of a loan, in which
case the accrual of interest is discontinued.  For all years presented,  we have
had no  troubled  debt  restructurings  which  involve  forgiving  a portion  of
interest or  principal on any loans or making loans at a rate or with a maturity
less than  that  customary  in our  market.  Foreclosed  assets  include  assets
acquired in settlement of loans.  The loan amounts shown do not reflect reserves
set up against such assets. See "-- Allowance for Loan Losses."



                                       16

<PAGE>



<TABLE>
<CAPTION>

                                                                             December 31,
                                                  -----------------------------------------------------------
                                                    1998         1997         1996         1995         1994
                                                  -------      -------      -------      -------      -------
                                                                      (Dollars in Thousands)
<S>                                               <C>          <C>          <C>          <C>          <C>
Non-accruing loans:
  One- to four-family ......................      $  696       $  917       $1,792       $   --       $   --
  Multi-family and commercial real estate ..         879           --           --           --           --
  Construction or development ..............         609          611           --           --           --
  Commercial business ......................         504          118           --           --           --
  Consumer .................................         446          434          331           --           --
                                                  ------       ------       ------       ------       ------
     Total .................................       3,134        2,080        2,123           --           --
                                                  ------       ------       ------       ------       ------

Accruing loans delinquent more than 90 days:
  One- to four-family ......................          32           98          132        1,317          922
  Multi-family and commercial real estate ..          --          546          426        1,110           96
   Construction or development .............          21           --           --           --           --
  Consumer .................................          11            2           55            7            1
                                                  ------       ------       ------       ------       ------
     Total .................................          64          646          613        2,434        1,019
                                                  ------       ------       ------       ------       ------

Foreclosed assets:
  One- to four-family ......................         656          276           39          296          164
  Consumer loans ...........................         174          181          150           --           --
                                                  ------       ------       ------       ------       ------
     Total .................................         830          457          189          296          164
                                                  ------       ------       ------       ------       ------

Total non-performing assets ................      $4,028       $3,183       $2,925       $2,730       $1,183
                                                  ======       ======       ======       ======       ======
Total non-performing assets as a percentage
of total assets ............................        0.43%        0.36%        0.34%        0.74%        0.36%
                                                  ======       ======       ======       ======       ======
</TABLE>

         For the year ended December 31, 1998, gross interest income which would
have been recorded had the  non-accruing  loans been current in accordance  with
their  original  terms  amounted  to  $209,000,  none of which was  included  in
interest income.

         NON-PERFORMING  LOANS.  At December  31,  1998,  we had $3.2 million in
non-performing  loans,  which  constituted  0.39% of our gross  loan  portfolio.
Except as  discussed  immediately  below,  there were no  non-accruing  loans or
aggregate non-accruing loans-to-one-borrower in excess of $500,000.

         The largest  non-performing  loan at December 31, 1998 totaled $879,000
and was  secured  by a  multi-family  real  estate  development.  Based upon the
collateral  value  of  property  securing  the  loan  and  the  strength  of the
guarantor, loss of principal is not anticipated.

         OTHER  LOANS OF  CONCERN.  As of  December  31,  1998,  there were $3.3
million of other loans not included in the table or discussed  above where known
information about the possible credit problems of borrowers caused management to
have  doubts as to the  ability of the  borrower  to comply  with  present  loan
repayment terms. These loans consist of eight commercial and multi-family loans,
the largest of which was a $2.0 million loan secured by a  manufacturing  plant.
We are  monitoring  this  loan as a  result  of a tenant  vacancy.  The loan was
current on payments as of December 31, 1998. These loans have been considered by
management in conjunction with the analysis of the adequacy of the allowance for
loan losses.


                                       17

<PAGE>



         As of December 31, 1998,  there were no other loans not included in the
table above or discussed under "Other Loans of Concern" where known  information
about the possible credit problems of borrowers caused management to have doubts
as to the ability of the borrower to comply with present  loan  repayment  terms
and which may result in disclosure of such loans in the future.

         ALLOWANCE FOR LOAN LOSSES.  We established an allowance for loan losses
based on a  systematic  analysis  of risk  factors in the loan  portfolio.  This
analysis includes  evaluation of concentrations of credit, past loss experience,
current  economic  conditions,  amount and  composition  of the loan  portfolio,
estimated fair value of the underlying collateral, loan commitments outstanding,
delinquencies, and other factors. Because we have had limited loan losses during
our history, management also considers the loss experience of similar portfolios
in comparable lending markets. Management's analysis results in establishment of
allowance amounts by loan type, based on allocations by quality  classification.
A  portion  of the  allowance  also  consists  of an  unallocated  amount  which
increased  substantially  in 1996 due to the  combination  of AmeriBank  Federal
Savings Bank's unallocated portion of the allowance with our allowance. In 1997,
the  unallocated  portion of the  allowance  decreased as  management  allocated
larger portions of the allowance to the higher risk consumer,  construction  and
other non-residential lending portfolios due to the increased emphasis on growth
in these portfolios.  Due to our continued emphasis in these lending portfolios,
the allowance  allocations  grew during 1998.  The total  allowance  balance was
increased throughout 1998 in response to continued growth in our loan portfolio,
management's  assessment of the risks inherent in the portfolio and  charge-offs
credited  against the allowance  account  during the year.  Although  management
believes 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.  See  "Management's
Discussion and Analysis of Financial Condition and Results of Operations Results
of Operations - Provision for Loan Losses," in the Annual Report to Stockholders
attached as Exhibit 13 to this Annual Report on Form 10-K.



                                       18

<PAGE>



         The  following  table sets forth an analysis of our  allowance for loan
losses.

<TABLE>
<CAPTION>

                                                                       Year Ended December 31,
                                                     ---------------------------------------------------
                                                       1998           1997           1996          1995          1994
                                                     -------        -------        -------       -------       -------
                                                                      (Dollars in Thousands)

<S>                                                  <C>            <C>            <C>           <C>           <C>
Balance at beginning of period ................      $ 3,293        $ 3,129        $ 1,251       $ 1,118       $   950
Acquired from AmeriBank Federal Savings
Bank ..........................................           --             --          1,358            --            --

Charge-offs:
  Consumer ....................................          576            615            134            28             2
Recoveries ....................................          176            119             90             1            --
                                                     -------        -------        -------       -------       -------
Net charge-offs ...............................         (400)          (496)           (44)          (27)           (2)
Additions charged to operations ...............          930            660            564           160           170
                                                     -------        -------        -------       -------       -------
Balance at end of period ......................      $ 3,823        $ 3,293        $ 3,129       $ 1,251       $ 1,118
                                                     =======        =======        =======       =======       =======

Percentage of net charge-offs during the period
to average loans outstanding during the period           ---%(1)        ---%(1)        ---%(1)       ---%(1)       ---%(1)
                                                     =======        =======        =======       =======       =======

Percentage of net charge-offs during the period
to  average non-performing assets .............        11.09%         16.25%           ---%(1)       ---%(1)       ---%(1)
                                                       =====          =====        =======       =======       =======
</TABLE>

- --------------
(1)  Less than 1.00%.





                                       19

<PAGE>



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


<TABLE>
<CAPTION>

                                                                           December 31,
                               -----------------------------------------------------------------------------------------------------
                                       1998                1997                1996                1995                 1994
                               -----------------   ------------------   -------------------  -------------------  ------------------
                                        Percent              Percent              Percent              Percent              Percent
                                        of Loans             of Loans             of Loans             of Loans             of Loans
                                        in Each              in Each              in Each              in Each              in Each
                                        Category             Category             Category             Category             Category
                                        to Total             to Total             to Total             to Total             to Total
                               Amount    Loans     Amount     Loans     Amount     Loans     Amount     Loans      Amount    Loans
                               ------   --------   ------    --------   ------    --------   ------    --------   -------  ---------
                                                                          (Dollars in Thousands)

<S>                           <C>        <C>       <C>        <C>       <C>        <C>       <C>        <C>       <C>       <C>
One- to four-family .......   $  263     51.97%    $  289     62.20%    $  331     69.59%    $  166     71.24%    $  148    76.10%
Multi-family ..............       72      6.03         14      4.97         18      4.61        413      4.50        287     3.80
Commercial real estate ....      670      6.30        593      4.52        606      5.75         21      1.40         25     2.02
Construction or development      548     14.37        461      9.15         54      4.55         53     14.53         28     8.44
Commercial business .......      568      6.58        289      4.80        150      2.02         --        --         --       --
Consumer ..................    1,193     14.75      1,024     14.36        777     13.48        143      8.33         62     9.64
Unallocated ...............      509        --        623        --      1,193        --        455        --        568       --
                              ------    ------     ------    ------     ------    ------     ------    ------     ------   ------
     Total ................   $3,823    100.00%    $3,293    100.00%    $3,129    100.00%    $1,251    100.00%    $1,118   100.00%
                              ======    ======     ======    ======     ======    ======     ======    ======     ======   ======
</TABLE>




                                       20

<PAGE>



INVESTMENT ACTIVITIES

         Generally,  our  investment  policy is to invest  funds  among  various
categories  of  investments  and  maturities  based  upon  our   asset/liability
management policies, concern for the highest investment quality, liquidity needs
and  performance   objectives.   As  market  conditions   change,  we  regularly
re-evaluate the marketable securities in our portfolio.  The investment security
portfolio  currently is composed of federal  agency  securities,  collateralized
mortgage obligations,  mortgage-backed  securities,  municipal bonds,  corporate
debt securities and Federal Home Loan Bank stock.

         At  December  31,  1998,  our  entire  investment  and  mortgage-backed
securities portfolios were classified as available for sale. The amortized cost,
fair value and weighted  average  yield of  securities  at December 31, 1998, by
contractual  maturity,  are shown  below.  Expected  maturities  may differ from
contractual  maturities  because  borrowers may have the right to call or prepay
obligations with or without call or prepayment  penalties.  Yields on tax exempt
obligations have been computed on a tax equivalent basis.


                                                 Securities
                                           ---------------------
                                           Amortized                Weighted
                                              Cost    Fair Value  Average Yield
                                           ---------  ----------  -------------
                                                    (Dollars in Thousands)

Due in one year or less .............       $ 5,542     $ 5,543       5.25%
Due after one year through five years        28,605      28,722       5.82
Due after five through 10 years .....           107         106       7.33
                                            -------     -------       ----
                                             34,254      34,371       5.72

Asset-backed debt securities(1) .....        37,358      37,275       6.57
                                            -------     -------       ----
                                            $71,612     $71,646       6.16
                                            =======     =======
- --------------------
           (1) Consists of asset-backed Small Business  Administration loans and
mortgage-backed securities.


         Due  to  their  variable  payments,  asset-backed  securities  are  not
reported by a specific maturity grouping.

                                       21

<PAGE>



         The  following  table  sets  forth the  composition  of our  securities
portfolio at the dates indicated.  For additional  information on our investment
and  mortgage-backed  securities,  see  Note  3 of  the  Notes  to  Consolidated
Financial Statements in the Annual Report to Stockholders attached as Exhibit 13
to this Annual Report on Form 10-K.


                                                        December 31,
                                       -----------------------------------------
                                         1998             1997            1996
                                       --------         --------       ---------
                                       Carrying         Carrying       Carrying
                                         Value            Value          Value
                                       --------        ---------       ---------
                                                  (Dollars in Thousands)

Equity Securities ............         $    --         $    --         $   296
                                       -------         -------         -------

Debt Securities:
  Corporate ..................           8,176           2,010          11,353
  Asset-backed Small Business
Administration loans .........          10,731          15,232          12,816
  Mortgage-backed ............          26,544          13,203          17,773
  Government and agency ......          25,542          25,007          15,960
  Municipal obligations ......             653           1,856           4,708
                                       -------         -------         -------
      Total debt securities ..          71,646          57,308          62,610
  Federal Home Loan Bank Stock          11,782           7,308           6,958
                                       -------         -------         -------

     Total securities ........         $83,428         $64,616         $69,864
                                       =======         =======         =======

SOURCES OF FUNDS

         GENERAL.  Our  primary  sources of funds are  deposits,  principal  and
interest payments on loans, sales of loans, maturities of securities, securities
available for sale and borrowings, principally Federal Home Loan Bank advances.

         DEPOSITS. We offer a variety of deposit accounts having a wide range of
interest rates and terms. Our deposits consist of passbook and statement savings
accounts,  interest and  non-interest-bearing  checking  accounts,  money market
checking and savings accounts, and certificates of deposit. Our High Performance
Checking  Account  Program  offers a variety of checking  accounts to customers.
These checking accounts  increase our core deposits,  provide the opportunity to
cross sell our other products and generate additional fee income;  however,  the
cost of servicing these accounts has increased our non-interest expense. We rely
primarily on advertising,  competitive  pricing policies and customer service to
attract and retain  these  deposits.  We solicit  deposits  from our market area
only, and have never used brokers to obtain deposits.

         The flow of deposits is influenced  significantly  by general  economic
conditions,   changes  in  money  market  and  prevailing   interest  rates  and
competition.  We offer a variety of deposit  accounts which has allowed us to be
competitive  in obtaining  funds and to respond with  flexibility  to changes in
consumer demand.  We have become more susceptible to short-term  fluctuations in
deposit flows, as customers have become more interest rate conscious.  We manage
the pricing of our  deposits  in keeping  with our  asset/liability  management,
profitability and growth objectives.  See "Management's  Discussion and Analysis
of Financial  Condition and Results of Operations - Asset/Liability  Management"
in the Annual  Report to  Stockholders  attached  as  Exhibit 13 to this  Annual
Report

                                       22

<PAGE>



on Form 10-K. Based on our experience, we believe that our savings, interest and
non-interest-bearing   checking   accounts  are  relatively  stable  sources  of
deposits.  However, our ability to attract and maintain certificates of deposit,
and the  rates  paid on  these  deposits,  has  been  and  will  continue  to be
significantly affected by market conditions.

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

<TABLE>
<CAPTION>

                                                                  Year Ended December 31,
                                                         ---------------------------------------------
                                                           1998              1997              1996
                                                         --------          ---------         ---------
                                                                  (Dollars in Thousands)

<S>                                                      <C>               <C>               <C>
Opening balance ................................         $654,560          $622,492          $243,220
Deposits acquired from AmeriBank Federal Savings
Bank ...........................................               --                --           333,000
Net Deposits (Withdrawals) .....................           14,081             6,373            23,462
Interest credited ..............................           24,991            25,695            22,810
                                                         --------          --------          --------
Ending balance .................................         $693,632          $654,560          $622,492
                                                         ========          ========          ========

Net increase ...................................         $ 39,072          $ 32,068          $379,272
                                                         ========          ========          ========

Percent increase ...............................             5.97%             5.15%           155.94%
                                                         ========          ========          ========
</TABLE>


         The following table sets forth the dollar amount of savings deposits in
the various types of deposit programs that we offered at the dates indicated.

<TABLE>
<CAPTION>

                                                                              December 31,
                                             --------------------------------------------------------------------------

                                                    1998                       1997                       1996
                                             --------------------       --------------------       --------------------
                                                         Percent                    Percent                    Percent
                                             Amount      of Total       Amount      of Total       Amount      of Total
                                             ------      --------       ------      --------       ------      --------
                                                                                (Dollars in Thousands)
Transaction and Savings Deposits:
- ---------------------------------
<S>                                        <C>             <C>        <C>             <C>        <C>             <C>
Noninterest-bearing .................      $ 40,813        5.88%      $ 28,431        4.34%      $ 25,487        4.09%
Savings accounts (1.74%(1)) .........        54,475        7.85         60,143        9.19         64,987       10.44
NOW accounts and money market deposit
 accounts (3.49%(1)) ................       200,132       28.86        160,296       24.49        154,711       24.85
                                           --------      ------       --------      ------       --------      ------
Total Non-certificates ..............       295,420       42.59        248,870       38.02        245,185       39.38
                                           --------      ------       --------      ------       --------      ------
Certificates:
   3.00-4.99% .......................        26,539        3.83          9,612        1.47         25,807        4.15
   5.00-6.99% .......................       360,045       51.91        359,494       54.92        301,184       48.38
   7.00-8.99% .......................        11,241        1.62         36,109        5.52         49,651        7.98
   9.00-10.99% ......................           387        0.05            475         .07            665         .11
                                           --------      ------       --------      ------       --------      ------
Total Certificates ..................       398,212       57.41        405,690       61.98        377,307       60.62
                                           --------      ------       --------      ------       --------      ------
Total Deposits ......................      $693,632      100.00%      $654,560      100.00%      $622,492      100.00%
                                           ========      ======       ========      ======       ========      ======
</TABLE>

- ------------------
(1)  At December 31, 1998.



                                       23

<PAGE>



         The  following  table  shows  rate  and  maturity  information  on  our
certificates of deposit as of December 31, 1998.

<TABLE>
<CAPTION>
                                           3.00-        5.00-         7.00-          9.00-                    Percent
                                           4.99%        6.99%         8.99%          10.99%     Total         of Total
                                         --------      --------      -------         ------    --------       --------
                                                                 (Dollars in Thousands)
Certificate accounts maturing
in quarter ending:
- -----------------------------
<S>                                      <C>           <C>           <C>              <C>      <C>             <C>
March 31, 1999......................     $  3,775      $113,615      $   315          $ 89     $117,794        29.58%
June 30, 1999.......................        7,606       102,519          356           298      110,779        27.82
September 30, 1999..................        5,503        63,197          100           ---       68,800        17.28
December 31, 1999...................        3,301        19,106          411           ---       22,818         5.73
March 31, 2000......................           37        12,124        7,598           ---       19,759         4.96
June 30, 2000.......................           40        13,045        1,618           ---       14,703         3.69
September 30, 2000..................           11        10,975           26           ---       11,012         2.77
December 31, 2000...................        3,332         4,419          191           ---        7,942         1.99
March 31, 2001......................          ---         4,163          222           ---        4,385         1.10
June 30, 2001.......................        1,198         2,377           85           ---        3,660         0.92
September 30, 2001..................            1         1,590            2           ---        1,593         0.40
December 31, 2001...................          876           563           16           ---        1,455         0.36
Thereafter..........................          859        12,352          301           ---       13,512         3.40
                                         --------      --------      -------          ----     --------       ------
   Total............................     $ 26,539      $360,045      $11,241          $387     $398,212       100.00%
                                         ========      ========      =======          ====     ========       ======

   Percent of total.................         6.67%        90.42%        2.82%         0.09%      100.00%
                                             ====         =====         ====          ====       ======
</TABLE>


         The following table indicates the amount of our certificates of deposit
and other deposits by time remaining until maturity as of December 31, 1998.

<TABLE>
<CAPTION>
                                                                        Maturity
                                                   -----------------------------------------------
                                                                  Over         Over
                                                   3 Months      3 to 6      6 to 12       Over
                                                   or Less       Months       Months     12 months     Total
                                                   --------    --------      -------     ---------   ---------
                                                                         (In Thousands)
<S>                                                <C>         <C>           <C>          <C>         <C>
Certificates of deposit less
 than $100,000..............................       $105,014    $ 96,105      $79,902      $72,445     $353,466

Certificates of deposit of
 $100,000 or more...........................         12,780      14,674       11,716        5,576       44,746
                                                   --------    --------      -------      -------     --------

Total certificates of deposit...............       $117,794    $110,779      $91,618      $78,021     $398,212
                                                   ========    ========      =======      =======     ========
</TABLE>


         BORROWINGS.  Our other available sources of funds include advances from
the Federal Home Loan Bank of Indianapolis and other borrowings.  As a member of
the Federal Home Loan Bank of Indianapolis, we are required to own capital stock
in the Federal Home Loan Bank and are  authorized to apply for advances from the
Federal Home Loan Bank.  Each Federal Home Loan Bank credit  program has its own
interest  rate,  which may be fixed or variable,  and range of  maturities.  The
Federal Home Loan Bank of  Indianapolis  may prescribe the  acceptable  uses for
these advances, as well as limitations on the size of the advances and repayment
provisions.

                                       24

<PAGE>



         We have borrowed funds from the Federal Home Loan Bank of  Indianapolis
primarily under its fixed-rate  lending  programs,  with terms requiring monthly
interest payments and principal payments due upon maturity.  To a lesser extent,
we have used putable advances to reduce our cost of borrowing. A putable advance
provides us with a low fixed interest rate in exchange for the Federal Home Loan
Bank to have the option to convert  the  advance  before  maturity  on any given
conversion  date to an adjustable  rate advance of  predetermined  index for the
remaining  term to maturity.  Of the $160.0  million of advances  outstanding at
December 31,  1998,  $106.0  million were fixed term and rate and $54.0  million
were putable advances. We utilize Federal Home Loan Bank advances as part of our
asset/liability  management  strategy  in order to cost  effectively  extend the
maturity of our liabilities. We are subject to a fee if we prepay the advance.

         At  December  31,  1998,  we had $160.0  million of  advances  from the
Federal Home Loan Bank of  Indianapolis  and the capacity to borrow up to $314.0
million;  however,  the current Board policy  limits our  borrowing  capacity to
$235.0 million. For additional information on our borrowings and maturities, see
Note 9 of the Notes to Consolidated Financial Statements contained in the Annual
Report to  Stockholders  attached  as Exhibit 13 to this  Annual  Report on Form
10-K.

         The  following  table  sets forth the  maximum  month-end  balance  and
average  balance of Federal Home Loan Bank  advances for the periods  indicated.


                                                  Year Ended December 31,
                                           ----------------------------------
                                            1998          1997         1996
                                           -------      --------     --------
                                                     (In Thousands)
DURING THE PERIODS:

Maximum Balance:
- ----------------
  Federal Home Loan Bank advances........ $169,768      $145,458     $139,170

Average Balance:
- ----------------
  Federal Home Loan Bank advances........ $160,533      $140,746     $ 94,269


         The  following  table sets forth the end of period  interest  rates and
balances at the dates indicated:


                                                     December 31,
                                       --------------------------------------
                                         1998           1997           1996
                                       --------       --------       --------
                                                (Dollars in Thousands)

Federal Home Loan Bank advances....... $160,268       $145,458       $139,170

Weighted average interest rate of
Federal Home Loan Bank advances.......     5.91%          5.98%          5.87%


                                       25

<PAGE>



SUBSIDIARY AND OTHER ACTIVITIES

         AmeriBank has two wholly-owned  service  corporation  subsidiaries:  OS
Services,  Inc. and  AmeriPlan  Financial  Services,  Inc. At December 31, 1998,
AmeriBank's investment in its service corporations totaled $1.4 million.

         OS Services, Inc. invests in the stock of MMLIC Life Insurance Company,
a  subsidiary  of  the  Minnesota  Mutual  Life  Insurance  Company,  St.  Paul,
Minnesota.  In addition,  OS Services invests in limited  partnerships  that are
involved in developing and providing  affordable housing.  The partnerships also
provide investors with low income housing tax credits available under Section 42
of the Internal Revenue Code of 1986, as amended. AmeriBank, through OS Services
has an equity  investment in the partnerships  totaling  $858,000.  In addition,
Ottawa  Financial  received  $327,000 in tax credits  during 1998 as a result of
these  activities.   AmeriPlan's   operations  consist  of  offering  investment
products,  including mutual funds and annuities,  as well as discount  brokerage
services.  AmeriPlan's  gross revenues from sales of these products and services
amounted to $597,000.  The  subsidiaries  of AmeriBank  generated  net income of
$368,000 during 1998.

REGULATION

         GENERAL.  AmeriBank is a state chartered  savings bank, the deposits of
which are federally  insured and backed by the full faith and credit of the U.S.
Government.  Accordingly, AmeriBank is subject to broad regulation and oversight
by the Michigan  Financial  Institution Bureau and the FDIC extending to all its
operations.  AmeriBank is a member of the Federal Home Loan Bank of Indianapolis
and is subject to certain  limited  regulation  by the Board of Governors of the
Federal  Reserve  System.  As the savings and loan holding company of AmeriBank,
Ottawa  Financial  also is subject to federal  regulation  and  oversight by the
Office of Thrift Supervision.

         INSURANCE OF ACCOUNTS AND REGULATION BY THE FDIC. AmeriBank is a member
of the Savings  Association  Insurance Fund,  which is administered by the FDIC.
Deposits are insured up to applicable  limits by the FDIC. As insurer,  the FDIC
imposes deposit insurance premiums and is authorized to conduct  examinations of
and to require reporting by FDIC insured institutions.  It also may prohibit any
FDIC insured  institution  from engaging in any activity the FDIC  determines by
regulation or order to pose a serious risk to the Savings Association  Insurance
Fund or the Bank  Insurance  Fund.  The FDIC also has the  authority to initiate
enforcement  actions  against savings  associations,  after giving the Office of
Thrift  Supervision  an opportunity  to take action,  and may terminate  deposit
insurance if it determines  that an institution has engaged in unsafe or unsound
practices or is in an unsafe or unsound condition.

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

                                       26

<PAGE>



a  risk-based  capital  ratio of less  than 8%) and  considered  of  substantial
supervisory concern pay the highest premium.  Risk classification of all insured
institutions  is made by the FDIC  semi-annually.  At December 31, 1998, we were
classified  as a  well-capitalized  institution  and  was  not  subject  to  any
assessment.  See Note 12 of Notes to  Consolidated  Financial  Statements in the
Annual  Report to  Stockholders  attached as Exhibit 13 to this Annual Report on
Form 10-K.

         Effective January 1, 1997, the premium schedule for Bank Insurance Fund
and Savings Association  Insurance Fund insured institutions ranged from 0 to 27
basis points. However,  Savings Association Insurance Fund-insured  institutions
and Bank  Insurance  Fund-insured  institutions  are required to pay a Financing
Corporation assessment, in order to fund the interest on bonds issued to resolve
thrift  failures in the 1980s. In 1998, this amount was equal to about six basis
points for each $100 in domestic deposits for Savings Association Insurance Fund
members while Bank Insurance Fund-insured  institutions paid an assessment equal
to about  1.50 basis  points for each $100 in  domestic  deposits.  The  savings
institutions  assessment  is expected to be reduced to about two basis points no
later than January 1, 2000, when Bank Insurance Fund- insured institutions fully
participate in the  assessment.  These  assessments,  which may be revised based
upon the level of Bank  Insurance  Fund and Savings  Association  Insurance Fund
deposits, will continue until the bonds mature in the year 2017.

         CAPITAL REQUIREMENTS. Under FDIC regulations,  state-charted banks that
are not members of the Federal  Reserve  System  ("State  nonmember  banks") are
required to maintain a minimum  leverage  capital  requirement  consisting  of a
ratio of Tier 1 capital to total assets of 3%, if the FDIC  determines  that the
institution is not anticipating or experiencing significant growth and has well-
diversified  risk,  including not undue interest rate risk  exposure,  excellent
asset  quality,  high  liquidity,  good  earnings and in general is considered a
strong  banking  organization,  rated  composite 1 under the  Uniform  Financial
Institutions  Rating System (the CAMEL rating system) established by the Federal
Financial  Institutions  Examination  Council. For all but the most highly rated
institutions  meeting the  conditions  set forth  above,  the  minimum  leverage
capital  ratio is 3% plus an  additional  cushion  amount of at least 100 to 200
basis  points,  consisting  of a ratio of Tier 1 capital to total  assets of not
less  than  4%.  Tier 1  capital  is the  sum of  common  stockholders'  equity,
noncumulative  perpetual  preferred  stock,  including  any related  surplus and
minority  interests in consolidated  subsidiaries,  minus all intangible assets,
other than certain purchased mortgage servicing rights and purchased credit card
relationships,  minus  identified  losses and minus  investments  in  securities
subsidiaries.

         In addition to the leverage ratios, State nonmember banks must maintain
a minimum ratio of qualifying total capital to risk-weighted  assets of at least
8.0%,  of which at least 4%  points  must be Tier 1  capital.  Qualifying  total
capital consists of Tier 1 capital plus Tier 2 or  supplementary  capital items,
which  include  allowances  for  loan  losses  in an  amount  of up to  1.25% of
risk-weighted assets,  perpetual preferred stock that does not qualify as Tier 1
capital and long-term  preferred stock with an original  maturity of at least 20
years and certain other capital  instruments.  The  includable  amount of Tier 2
capital  cannot  exceed a bank's  Tier 1 capital.  Qualifying  total  capital is
further  reduced by the amount of the bank's  investments in banking and finance
subsidiaries  that  are  not  consolidated  for  regulatory   capital  purposes,
reciprocal   cross-holdings  of  capital   securities  issued  by  other  banks,
investments in securities  subsidiaries and certain other deductions.  Under the
FDIC

                                       27

<PAGE>



risk-weighting  systems,  all of the bank's  balance sheet assets and the credit
equivalent  amounts of certain  off-balance  sheet items are  assigned to one of
four broad risk weight categories.  The aggregate dollar amount of each category
is multiplied  by the risk weight  assigned to that  category.  The sum of these
weighted values equals the bank's risk-weighted assets.

         At  December  31,  1998,  AmeriBank's  ratio of Tier 1 capital of total
assets was 6.3%,  its ratio of Tier 1 capital to  risk-weighted  assets was 9.6%
and its ratio of total capital to  risk-weighted  assets was 10.3%.  At December
31, 1998, AmeriBank was classified as "well capitalized" under FDIC regulations.

         DIVIDEND  LIMITATIONS.  AmeriBank  may not pay dividends on its capital
stock if its  regulatory  capital would thereby be reduced below the amount then
required  for the  liquidation  account  established  for the benefit of certain
depositors of AmeriBank at the time of its conversion to stock form. AmeriBank's
earnings  appropriated  to bad debt reserves and deducted for federal income tax
purposes are not available for payment of cash dividends or other  distributions
to  stockholders  without  payment  of  taxes at the  then  current  tax rate by
AmeriBank  on the  amount  of  earnings  removed  from  the  reserves  for  such
distributions.

         Under FDIC regulation,  AmeriBank is prohibited from making any capital
distributions  if after making the  distribution,  AmeriBank  would have:  (i) a
total  risk-based  capital  ratio of less than  8.0%;  (ii) a Tier 1  risk-based
capital ratio of less than 4.0%; or (iii) a leverage ratio of less than 4.0%.

         COMMUNITY REINVESTMENT ACT. Under the Community Reinvestment Act, every
FDIC insured institution has a continuing and affirmative  obligation consistent
with safe and sound  banking  practices  to help  meet the  credit  needs of its
entire community, including low and moderate income neighborhoods. The Community
Reinvestment  Act requires  the FDIC,  in  connection  with the  examination  of
AmeriBank, to assess the institution's record of meeting the credit needs of its
community  and to take this record  into  account in its  evaluation  of certain
applications,  such as a merger or the  establishment of a branch, by AmeriBank.
An  unsatisfactory  rating  may be  used  as the  basis  for  the  denial  of an
application  by the Office of Thrift  Supervision.  AmeriBank  was  examined for
Community  Reinvestment Act compliance in November 1996 and received a rating of
"satisfactory."

         HOLDING COMPANY  REGULATION.  Ottawa Financial is a unitary savings and
loan holding  company  subject to  regulatory  oversight by the Office of Thrift
Supervision.  Ottawa Financial is required to register and file reports with and
is subject to regulation and examination by the Office of Thrift Supervision. In
addition, the Office of Thrift Supervision has enforcement authority over Ottawa
Financial and its non-savings  association  subsidiaries  which also permits the
Office of  Thrift  Supervision  to  restrict  or  prohibit  activities  that are
determined to be a serious risk to the subsidiary savings association.

         As a  unitary  savings  and  loan  holding  company,  Ottawa  Financial
generally is not subject to activity restrictions.  If Ottawa Financial acquires
control of another savings association as a separate subsidiary, it would become
a multiple savings and loan holding company, and the activities


                                       28
<PAGE>



of Ottawa  Financial  and any of its  subsidiaries  other than  AmeriBank or any
other Savings  Association  Insurance Fund insured  savings  institution,  would
generally become subject to additional restrictions.

         FEDERAL  SECURITIES  LAW. The stock of Ottawa  Financial is  registered
with the SEC under the  Securities  Exchange  Act of 1934,  as  amended.  Ottawa
Financial is subject to the  information,  proxy  solicitation,  insider trading
restrictions and other requirements of the SEC under the Securities Exchange Act
of 1934, as amended.

         Ottawa  Financial stock held by persons who are  affiliates,  generally
including executive officers, directors and 10% stockholders of Ottawa Financial
may not be resold without registration or unless sold in accordance with certain
resale  restrictions.   If  Ottawa  Financial  meets  specified  current  public
information requirements,  each affiliate of Ottawa Financial is able to sell in
the  public  market,  without  registration,  a limited  number of shares in any
three-month period.

         FEDERAL HOME LOAN BANK SYSTEM. We are a member of the Federal Home Loan
Bank of  Indianapolis,  which is one of 12 regional Federal Home Loan Banks that
administers  the home financing  credit function of savings  institutions.  Each
Federal  Home Loan Bank  serves as a reserve  or  central  bank for its  members
within  its  assigned  region.  It makes  loans to members  in  accordance  with
policies and  procedures,  established  by the board of directors of the Federal
Home Loan  Bank,  which are  subject to the  oversight  of the  Federal  Housing
Finance  Board.  All advances from the Federal Home Loan Bank are required to be
fully  secured by  sufficient  collateral as determined by the Federal Home Loan
Bank. In addition,  all long-term  advances  must be used for  residential  home
financing.

         As a member,  we are  required to purchase  and  maintain  stock in the
Federal  Home Loan Bank of  Indianapolis.  At December  31,  1998,  we had $11.8
million in  Federal  Home Loan Bank  stock,  which was in  compliance  with this
requirement.  We receive dividends on our Federal Home Loan Bank stock. Over the
past five calendar  years,  these dividends have averaged 8.5% and were 8.0% for
the calendar year 1998.  For the year ended  December 31, 1998, the Federal Home
Loan Bank of Indianapolis paid us dividends totaling $777,000.

         MICHIGAN BANKING LAW. Effective July 1, 1996, the Michigan  Legislature
enacted the Michigan Savings Bank Act. In several respects, the Michigan Savings
Bank Act  contains  provisions  similar to the  Michigan  Banking  Code of 1969.
Pursuant to the Michigan  Savings Bank Act,  AmeriBank has converted its charter
from that of a federal savings bank to that of a Michigan savings bank.

         As a state-chartered savings bank, AmeriBank is subject to the Michigan
Savings  Bank Act and the  regulations  of the Michigan  Financial  Institutions
Bureau adopted  thereunder,  as well as other applicable  provisions of Michigan
law.  AmeriBank  derives  its lending and  investment  powers 


                                       29

<PAGE>



from the Michigan  Savings Bank Act, and is subject to periodic  examination and
reporting  requirements  by the  Financial  Institutions  Bureau.  The  Michigan
Savings Bank Act further  regulates  many of the internal  operating  affairs of
AmeriBank,  including the  activities of the board of directors and the noticing
and conduct of the annual shareholder meetings.

         In order to  maintain  its  qualification  as a savings  bank under the
Michigan  Savings Bank Act,  AmeriBank  must  maintain at least 50% of its total
assets, as measured by monthly averages calculated at the close of each calendar
month, in at least 9 months of the immediately  preceding 12 months,  in certain
consumer related assets,  including  residential single and multi-family  loans,
home equity  loans,  stock  issued by a federal  home loan bank,  loans to small
businesses and loans for personal, family, household or education purposes.

         FEDERAL TAXATION.  Savings  institutions that meet certain definitional
tests relating to the composition of assets and other  conditions  prescribed by
the Internal  Revenue  Code,  had been  permitted to establish  reserves for bad
debts and to make annual additions which may, within  specified  formula limits,
be taken as a deduction  in  computing  taxable  income for  federal  income tax
purposes.  The  amount of the bad debt  reserve  deduction  for  "non-qualifying
loans" was  computed  under the  experience  method.  The amount of the bad debt
reserve  deduction for  "qualifying  real  property  loans," which are generally
loans secured by improved real estate,  was computed under either the experience
method or the percentage of taxable income method.

         The  percentage of specially  computed  taxable income that was used to
compute a savings  institution's bad debt reserve deduction under the percentage
of taxable  income  method was 8%.  This  percentage  was  reduced by the amount
permitted as a deduction for  non-qualifying  loans under the experience method.
The availability of the percentage of taxable income method permitted qualifying
savings  institutions to be taxed at a lower  effective  federal income tax rate
than that applicable to corporations  generally,  which is  approximately  31.3%
assuming the maximum percentage bad debt deduction.

         In addition to the regular income tax, corporations,  including savings
institutions, generally are subject to a minimum tax. An alternative minimum tax
is imposed at a minimum tax rate of 20% on alternative  minimum  taxable income,
which  is the  sum of a  corporation's  regular  taxable  income,  with  certain
adjustments,  and tax  preference  items,  less  any  available  exemption.  The
alternative  minimum tax is imposed to the extent it exceeds  the  corporation's
regular  income  tax and net  operating  losses  can  offset no more than 90% of
alternative  minimum taxable income.  For taxable years beginning after 1986 and
before 1996, corporations,  including savings institutions, were also subject to
an environmental tax equal to .12% of the excess of alternative  minimum taxable
income for the taxable year, which is determined without regard to net operating
losses and the deduction for the environmental tax, over $2.0 million.

         To the extent earnings appropriated to a savings institution's bad debt
reserves for  "qualifying  real property  loans" and deducted for federal income
tax purposes  exceed the allowable  amount of such reserves  computed  under the
experience method and to the extent of the institution's  supplemental  reserves
for losses on loans , such reserves for losses on loans may not, without adverse
tax  consequences,  be  utilized  for the  payment  of cash  dividends  or other
distributions to a

                                       30

<PAGE>



shareholder,  including distributions on redemption, dissolution or liquidation,
or for any other  purpose  except to absorb bad debt losses.  As of December 31,
1998,  our  supplemental  reserves for losses on loans for tax purposes  totaled
approximately $12.3 million.

         Ottawa Financial and its subsidiaries file consolidated  federal income
tax returns on a calendar  year basis using the  accrual  method of  accounting.
Savings institutions, such as AmeriBank, that file federal income tax returns as
part of a consolidated group are required by applicable Treasury  regulations to
reduce their taxable  income for purposes of computing the  percentage  bad debt
deduction for losses  attributable to activities of the non-savings  institution
members  of  the  consolidated  group  that  are  functionally  related  to  the
activities of the savings institution member.

         We have been  audited by the  Internal  Revenue  Service  ("IRS")  with
respect to consolidated federal income tax returns for 1990 through 1993. We are
currently  undergoing  an  audit  by the IRS with  respect  to the  consolidated
federal  income tax return for 1995.  With respect to years examined by the IRS,
either all  deficiencies  have been  satisfied or sufficient  reserves have been
established to satisfy asserted deficiencies.  In the opinion of management, any
examination  of still  open  returns,  including  returns  of  subsidiaries  and
predecessors  of, or entities  that we have merged  with,  would not result in a
deficiency  which  could  have  a  material  adverse  effect  on  our  financial
condition.

         MICHIGAN  TAXATION.  The State of Michigan  imposes a tax on intangible
personal property in the amount of $.20 per $1,000 of deposits of a savings bank
or a savings and loan  institution less deposits owed to the federal or Michigan
state governments, their agencies or certain other financial institutions.  This
tax has been  repealed  effective  January 1, 1998.  The State of Michigan  also
imposes a "Single  Business Tax," which is a value-added  type of tax and is for
the privilege of doing business in the State of Michigan.  The major  components
of the Single  Business  Tax base are  compensation,  depreciation  and  federal
taxable  income,  as increased by net  operating  loss carry  forwards,  if any,
utilized in arriving at federal  taxable  income,  and  decreased by the cost of
acquisition  of tangible  assets  during the year.  The tax rate is 2.30% of the
Michigan adjusted tax base.

         DELAWARE TAXATION.  As a Delaware holding company,  Ottawa Financial is
exempted  from Delaware  corporate  income tax but is required to file an annual
report with and pay an annual fee to the State of Delaware.  Ottawa Financial is
also subject to an annual franchise tax imposed by the State of Delaware.

COMPETITION

         We  face  strong   competition  in  originating  loans  and  attracting
deposits.   Competition  comes  from  other  commercial  banks,   other  savings
institutions,  credit  unions,  mortgage  banking  companies and other  non-bank
financial services companies including insurance companies and investment firms.
Finance companies compete with us for consumer loan business.

         We attract all of our  deposits  through  AmeriBank's  branch  offices,
primarily  from the  communities  in which those  branch  offices  are  located;
therefore,  competition  for those  deposits is  

                                       31

<PAGE>



principally from other savings  institutions,  commercial banks,  credit unions,
mutual funds and insurance companies.  We compete for these deposits by offering
a variety of deposit accounts at competitive rates,  convenient  business hours,
and  convenient  branch  locations  with  interbranch   deposit  and  withdrawal
privileges.  Automated  teller machine  facilities are also available at most of
AmeriBank's 26 locations.

         Our six county market area has a strong base of financial  institutions
and several of those  competitors  are much larger than we are in terms of total
deposits and number of branches.  The largest  commercial banks operating in the
market area are National City, Old Kent,  Huntington Bank, NBD Bank and Michigan
National  Bank.  Despite  the  presence  of  significant  competition,  we  have
demonstrated  the ability to sustain  positive  deposit  growth rates during the
past year.  Growth of deposits  can be  attributed  to a strong  local  economy,
customer loyalty and our local orientation.

EMPLOYEES

         At December 31,  1998,  we had a total of 310  employees,  including 91
part-time  employees.  Our  employees  are  not  represented  by any  collective
bargaining group. Management considers our employee relations to be good.

EXECUTIVE OFFICERS OF OTTAWA FINANCIAL

         DOUGLAS J.  IVERSON.  Mr.  Iverson,  age 49, was  appointed,  effective
January 1, 1999,  Chief  Executive  Officer  and Vice  Chairman of the Boards of
Ottawa  Financial  and  AmeriBank.  Previously,  he  served  as  Executive  Vice
President,  Secretary  and  Chief  Operating  Officer  of Ottawa  Financial  and
President and Secretary of AmeriBank.  Mr. Iverson joined AmeriBank in 1972, and
has served in numerous capacities during such tenure.

         RONALD L. HAAN. Mr. Haan, age 45, was appointed,  effective  January 1,
1999,  President and Chief Operating  Officer of Ottawa Financial and AmeriBank.
Previously, he served as Senior Vice President and Assistant Secretary of Ottawa
Financial and Executive Vice President and Assistant Secretary of AmeriBank. Mr.
Haan also serves as a director of Ottawa Financial and AmeriBank. Before joining
Ottawa  Financial in February  1996,  he was employed in 1989 as Executive  Vice
President of AmeriBank  Federal  Savings Bank and in February 1990 was appointed
Chief Financial Officer. In December 1990, Mr. Haan was elected President, Chief
Administrative  Officer and a director of AmeriBank  Federal Savings Bank. Prior
to his  employment at AmeriBank  Federal  Savings Bank, Mr. Haan was employed by
MetroBanc Federal Savings Bank of Grand Rapids,  Michigan,  from 1978 to 1987 as
Vice President,  and from 1987 to 1989 at Comerica Bank, Grand Rapids, Michigan,
as Vice President and Regional Manager.

         JON W. SWETS.  Mr. Swets, age 33, is Vice President and Chief Financial
Officer of Ottawa Financial and Senior Vice President-Chief Financial Officer of
AmeriBank.  He joined  Ottawa  Financial  and  AmeriBank in these  capacities in
November 1996. Prior to joining Ottawa Financial and AmeriBank,  Mr. Swets was a
Senior Manager with Crowe, Chizek and Company LLP, a large 

                                       32

<PAGE>



public  accounting  firm.  Mr. Swets joined  Crowe,  Chizek and Company LLP as a
staff accountant in June 1987.

ITEM 2.  PROPERTIES

         Our operations  are conducted  through  AmeriBank's  main office and 25
branches,  including a  "drive-up"  facility.  At December  31,  1998,  we owned
AmeriBank's  main office and 23 of its branch offices;  the remaining two branch
offices and the land on which they are situated were leased.  As of December 31,
1998,  the  net  book  value  of  our  investment  in  premises,  equipment  and
leaseholds, excluding computer equipment, was approximately $13.6 million.

         We maintain an on-line  data base of depositor  and  borrower  customer
information.  The net book value of the data  processing and computer  equipment
and software utilized by Ottawa Financial at December 31, 1998 was $1.6 million.



                                       33

<PAGE>



ITEM 3.  LEGAL PROCEEDINGS

         Ottawa Financial is involved as plaintiff or defendant in various legal
actions arising in the normal course of business.  While the ultimate outcome of
these  proceedings  cannot be  predicted  with  certainty,  it is the opinion of
management,   after  consultation  with  our  counsel  representing  us  in  the
proceedings, that the resolution of these proceedings should not have a material
effect on our results of  operations.  See Note 11 of the Notes to  Consolidated
Financial Statements in the Annual Report to Stockholders attached as Exhibit 13
to this Annual Report on Form 10-K.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

         No matter was  submitted  to a vote of  security  holders,  through the
solicitation  of proxies or  otherwise,  during the quarter  ended  December 31,
1998.

                                     PART II

ITEM 5.  MARKET FOR THE REGISTRANT'S COMMON STOCK AND RELATED SECURITY
         HOLDER MATTERS

         The section entitled "Shareholder Information - Market" of the attached
Annual Report to  Stockholders  for year ended December 31, 1998 is incorporated
herein by reference.

ITEM 6.  SELECTED FINANCIAL DATA

         The section entitled "Selected  Consolidated  Financial Information" of
the attached Annual Report to  Stockholders  for year ended December 31, 1998 is
incorporated herein by reference.

ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS

         The section entitled "Management's Discussion and Analysis of Financial
Condition  and  Results  of  Operations"  of  the  attached   Annual  Report  to
Stockholders  for  year  ended  December  31,  1998 is  incorporated  herein  by
reference.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

         The section entitled "Management  Discussion of Financial Condition and
Results of  Operations -  Asset/Liability  Management"  of the  attached  Annual
Report to Stockholders  for year ended December 31, 1998 is incorporated  herein
by reference.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

         The  section  entitled  "Consolidated   Financial  Statements"  of  the
attached  Annual  Report to  Stockholders  for year ended  December  31, 1998 is
incorporated herein by reference.


                                       34

<PAGE>



ITEM 9.  CHANGES  IN  AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
         FINANCIAL DISCLOSURE

         There has been no  Current  Report  on Form 8-K filed  within 24 months
prior to the date of the most recent financial  statements reporting a change of
accountants and/or reporting disagreements on any matter of accounting principle
or financial statement disclosure.

                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

DIRECTORS

         Information  concerning  directors of Ottawa  Financial is incorporated
herein by reference from the definitive  proxy  statement for the Annual Meeting
of Shareholders to be held in April 1999, except for information contained under
the  heading  "Compensation  Committee  Report on  Executive  Compensation"  and
"Shareholder Return Performance Presentation", a copy of which will be filed not
later than 120 days after the close of the fiscal year.

EXECUTIVE OFFICERS

         Information  concerning  executive  officers of Ottawa Financial is set
forth under the caption  "Executive  Officers of Ottawa Financial"  contained in
Part I of this Form 10-K.

COMPLIANCE WITH SECTION 16(A)

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

         To Ottawa Financial's knowledge, based solely on a review of the copies
of such reports furnished to Ottawa Financial and written  representations  that
no other reports were required  during the fiscal year ended  December 31, 1998,
all Section 16(a) filing requirements applicable to its officers,  directors and
greater than 10 percent beneficial owners were complied with.

ITEM 11. EXECUTIVE COMPENSATION

         Information concerning executive compensation is incorporated herein by
reference  from  the  definitive  proxy  statement  for the  Annual  Meeting  of
Shareholders to be held in April 1999,  except for  information  contained under
the  heading  "Compensation  Committee  Report on  Executive  Compensation"  and
"Shareholder Return Performance Presentation", a copy of which will be filed not
later than 120 days after the close of the fiscal year.

                                       35

<PAGE>





ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

         Information  concerning security ownership of certain beneficial owners
and management is  incorporated  herein by reference  from the definitive  proxy
statement  for the Annual  Meeting  of  Shareholders  to be held in April  1999,
except for  information  contained  under the  heading  "Compensation  Committee
Report  on  Executive   Compensation"   and  "Shareholder   Return   Performance
Presentation",  a copy of which  will be filed not later than 120 days after the
close of the fiscal year.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         Information  concerning certain  relationships and related transactions
is incorporated  herein by reference from the definitive proxy statement for the
Annual Meeting of Shareholders to be held in April 1999,  except for information
contained  under  the  heading  "Compensation   Committee  Report  on  Executive
Compensation" and "Shareholder Return Performance Presentation", a copy of which
will be filed not later than 120 days after the close of the fiscal year.

                                     PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

(a)      The following is a list of documents filed as part of this report:

         (1)  FINANCIAL STATEMENTS:

         The following  financial  statements are included under Part II, Item 8
of this Form 10-K:


         1. Report of Independent Auditors.
         2. Consolidated  Statements  of Balance  Sheet at December 31, 1998 and
            1997.
         3. Consolidated  Statements of Income for the Years ended  December 31,
            1998, 1997 and 1996.
         4. Consolidated  Statements of Changes in Shareholders'  Equity for the
            Years ended December 31, 1998, 1997 and 1996.
         5. Consolidated  Statements of Cash Flows for the Years ended  December
            31, 1998, 1997 and 1996.
         6. Consolidated  Statements of Comprehensive Income for the Years ended
            December 31, 1998, 1997 and 1996.
         7. Notes to Consolidated Financial Statements.
         8. Ottawa Financial Corporation Quarterly Financial Data.



                                       36

<PAGE>



         (2)  FINANCIAL STATEMENT SCHEDULES:

         All financial  statement schedules have been omitted as the information
is not required under the related instructions or is inapplicable.

         (3) EXHIBITS:

         See Index to Exhibits.

(b) REPORTS ON FORM 8-K:

         1.       Ottawa  Financial  filed a  Current  Report  on Form 8-K dated
                  November 13, 1998,  containing a press release  announcing the
                  retirement  of Gordon L.  Grevengoed  as Vice  Chairman of the
                  Board and President  and Chief  Executive  Officer  ("CEO") of
                  Ottawa  Financial  and  AmeriBank.   The  press  release  also
                  announced  the  appointment  of Douglas J.  Iverson as CEO and
                  Vice Chairman of the Boards of Ottawa  Financial and AmeriBank
                  and Ronald L. Haan as President and Chief Operating Officer of
                  Ottawa Financial and AmeriBank.

                                       37

<PAGE>



                                   SIGNATURES


         Pursuant to the  requirements  of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

                                 OTTAWA FINANCIAL CORPORATION



Date:  March 30, 1999                           By: /s/ Douglas J. Iverson
       ----------------------                       ----------------------------
                                                    Douglas J. Iverson
                                                    Vice Chairman of the Board 
                                                     and Chief Executive Officer
                                                         (DULY AUTHORIZED 
                                                          REPRESENTATIVE)


         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
this  report has been  signed  below by the  following  persons on behalf of the
Registrant and in the capacities and on the dates indicated.



By: /s/ Douglas J. Iverson                      By: /s/ Gordon H. Cunningham
    --------------------------------------          ----------------------------
    Douglas J. Iverson, Vice Chairman of            Gordon H. Cunningham,
     the Board and Chief Executive Officer            Chairman of the Board
     (PRINCIPAL EXECUTIVE OFFICER)

Date:  March 30, 1999                           Date:  March 30, 1999 
       ---------------------                           -------------------------



By: /s/ Ronald L. Haan                          By: /s/ Gordon L. Grevengoed
    --------------------------------------          ----------------------------
    Ronald L. Haan, President and Director          Gordon L. Grevengoed,
                                                       Director

Date:  March 30, 1999                           Date:  March 30, 1999 
       -----------------------------------             -------------------------


By: /s/ Leon E. Koops                           By: /s/ Brian W. Koop
    --------------------------------------          ----------------------------
    Leon E. Koops, Director                         Brian W. Koop, Director

Date:  March 30, 1999                           Date:  March 30, 1999 
       -----------------------------------             -------------------------



<PAGE>







By: /s/ Ronald J. Bieke                         By: /s/ B. Patrick Donnelly, III
    --------------------------------------          ----------------------------
    Ronald J. Bieke, Director                       B. Patrick Donnelly, III,
                                                       Director

Date:  March 30, 1999                           Date:  March 30, 1999 
       -----------------------------------             -------------------------



By: /s/ Robert D. Kolk                          By: /s/ G. W. Haworth
    --------------------------------------          ----------------------------
    Robert D. Kolk, Director                        G. W. Haworth, Director

Date:  March 30, 1999                           Date:  March 30, 1999 
       -----------------------------------             -------------------------



By: /s/ Jon W. Swets
    --------------------------------------
      Jon W. Swets, Vice President and
      Chief Financial Officer (PRINCIPAL
      FINANCIAL AND ACCOUNTING OFFICER)

Date:  March 30, 1999 
       -----------------------------------



<PAGE>



                                INDEX TO EXHIBITS


 Exhibit
 Number                                     Document
 ------           --------------------------------------------------------------

   3(i)           Registrant's  Certificate  of  Incorporation  as  currently in
                  effect,  filed on March 18, 1994 as an exhibit to Registrant's
                  Registration  Statement  on Form S-1 (File No. 33- 76600),  is
                  incorporated herein by reference.

   3(ii)          Registrant's  Amended and Restated  Bylaws,  as amended and as
                  currently in effect.

   4              Registrant's  Specimen Stock  Certificate,  filed on March 18,
                  1994 as an exhibit to Registrant's  Registration  Statement on
                  Form S-1  (File  No.  33-76600),  is  incorporated  herein  by
                  reference.

  10.1            Employment   Agreement  between  the  Registrant's   operating
                  subsidiary and Douglas J. Iverson,  filed on March 18, 1994 as
                  an exhibit to Registrant's  Registration Statement on Form S-1
                  (File No. 33-76600), is incorporated herein by reference.

  10.2            Employment   Agreement  between  the  Registrant's   operating
                  subsidiary  and  Ronald L.  Haan,  filed as an  exhibit to the
                  Registrant's  Report on Form 10-K for the year ended  December
                  31,  1995  (File  No.  0-24118),  is  incorporated  herein  by
                  reference.

  10.3            Registrant's Employee Stock Ownership Plan, filed on March 18,
                  1994 as an exhibit to Registrant's  Registration  Statement on
                  Form S-1  (File  No.  33-76600),  is  incorporated  herein  by
                  reference.

  10.4            Registrant's 1995 Stock Option and Incentive Plan, filed as an
                  exhibit to the  Registrant's  Report on Form 10-K for the year
                  ended December 31, 1994 (File No.  0-24118),  is  incorporated
                  herein by reference.

  10.5            Registrant's  Recognition  and  Retention  Plan,  filed  as an
                  exhibit to the  Registrant's  Report on Form 10-K for the year
                  ended December 31, 1994 (File No.  0-24118),  is  incorporated
                  herein by reference.

  11              Statement re: computation of per share earnings

  13              Annual Report to Stockholders

  21              Subsidiaries of the Registrant

  23              Consent of Accountants

  27              Financial  Data  Schedule   (electronic  filing  only)





                         OTTAWA FINANCIAL CORPORATION

                         AMENDED AND RESTATED BY-LAWS


                                   ARTICLE I

                                 STOCKHOLDERS


Section 1.        ANNUAL MEETING.

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

Section 2.        SPECIAL MEETINGS.

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

Section 3.        NOTICE OF MEETINGS.

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

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

Section 4.        QUORUM.

      At any meeting of the  stockholders,  the holders of at least one-third of
all of the shares of the stock entitled to vote at the



<PAGE>



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

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

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

Section 5.        ORGANIZATION.

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

Section 6.        CONDUCT OF BUSINESS.

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

            (b) At any annual  meeting of the  stockholders,  only such business
shall be conducted  as shall have been  brought  before the meeting (i) by or at
the  direction  of the  Board of  Directors  or (ii) by any  stockholder  of the
Corporation  who is entitled to vote with respect  thereto and who complies with
the  notice  procedures  set forth in this  Section  6(b).  For  business  to be
properly brought before an annual meeting by a stockholder, the stockholder must
have given timely notice thereof in writing to the Secretary of the Corporation.
To be timely, a stockholder's notice must be delivered or mailed to and received
at the principal  executive offices of the Corporation not less than ninety (90)
days prior to the anniversary of the preceding year's annual meeting;  provided,
however,  that in the event that the date of the annual  meeting is  advanced by
more than twenty days, or delayed by more than sixty days from such  anniversary
date, notice by the stockholder to be timely must be so delivered not later than
the close of business on the later of the 90th day prior to such annual  meeting
or the 10th

                                      2

<PAGE>



day  following  the day on which  notice of the date of the annual  meeting  was
mailed or public  announcement  of the date of such  meeting  is first  made.  A
stockholder's  notice to the  Secretary  shall set forth as to each  matter such
stockholder  proposes to bring before the annual meeting (i) a brief description
of the business  desired to be brought before the annual meeting and the reasons
for conducting such business at the annual  meeting,  (ii) the name and address,
as they appear on the Corporation's  books, of the stockholder who proposed such
business,  (iii)  the class and  number of shares of the  Corporation's  capital
stock that are  beneficially  owned by such  stockholder  and (iv) any  material
interest of such stockholder in such business. Notwithstanding anything in these
By-laws to the contrary,  no business shall be brought before or conducted at an
annual  meeting  except in accordance  with the provisions of this Section 6(b).
The officer of the Corporation or other person presiding over the annual meeting
shall,  if the facts so  warrant,  determine  and  declare to the  meeting  that
business  was not properly  brought  before the meeting in  accordance  with the
provisions  of this  Section  6(b) and, if he should so  determine,  he shall so
declare to the meeting and any such  business so  determined  to be not properly
brought before the meeting shall not be transacted.

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

            (c) Only persons who are nominated in accordance with the procedures
set  forth in these  By-laws  shall  be  eligible  for  election  as  directors.
Nominations of persons for election to the Board of Directors of the Corporation
may be made at a meeting of  stockholders  at which  directors are to be elected
only  (i) by or at the  direction  of the  Board  of  Directors  or  (ii) by any
stockholder of the Corporation entitled to vote for the election of directors at
the meeting who complies  with the notice  procedures  set forth in this Section
6(c).  Such  nominations,  other than those made by or at the  direction  of the
Board of  Directors,  shall be made by timely notice in writing to the Secretary
of the Corporation.  To be timely, a stockholder's  notice shall be delivered or
mailed to and received at the principal executive offices of the Corporation not
less than ninety (90) days prior to the date of the meeting; provided,  however,
that in the event that less than 100 days'  notice of the date of the meeting is
first given or made to stockholders,  by public  announcement or mail, notice by
the  stockholder  to be timely must be so  received  not later than the close of
business on the 10th day  following  the day on which such notice of the date of
the meeting was mailed or public announcement was first made. Such stockholder's
notice shall set forth (i) as to each person whom such  stockholder  proposes to
nominate for election or re-election as a director,  all information relating to
such person that is required to be  disclosed  in  solicitations  of proxies for
election  of  directors,  or is  otherwise  required,  in each case  pursuant to
Regulation 14A under the Securities  Exchange Act of 1934, as amended (including
such person's written consent to being named in the proxy statement as a nominee
and to serving as

                                      3

<PAGE>



a director if elected);  and (ii) as to the stockholder  giving the notice:  (x)
the name  and  address,  as they  appear  on the  Corporation's  books,  of such
stockholder and (y) the class and number of shares of the Corporation's  capital
stock that are  beneficially  owned by such  stockholder.  At the request of the
Board of Directors,  any person nominated by the Board of Directors for election
as a director shall furnish to the Secretary of the Corporation that information
required to be set forth in a stockholder's  notice of nomination which pertains
to the  nominee.  No person  shall be eligible for election as a director of the
Corporation  unless  nominated in accordance with the provisions of this Section
6(c). The officer of the  Corporation  or other person  presiding at the meeting
shall,  if the facts so warrant,  determine  that a  nomination  was not made in
accordance with such provisions and, if he or she should so determine, he or she
shall  so  declare  to  the  meeting  and  the  defective  nomination  shall  be
disregarded.

Section 7.        PROXIES AND VOTING.

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

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

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

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

Section 8.        STOCK LIST.

      The officer who has charge of the stock transfer books of the  Corporation
shall prepare and make, in the time and manner required

                                      4

<PAGE>



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

Section 9.        CONSENT OF STOCKHOLDERS IN LIEU OF MEETING.

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

Section 10.       INSPECTORS OF ELECTION

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


                                  ARTICLE II

                              BOARD OF DIRECTORS

Section 1.        GENERAL POWERS, NUMBER AND TERM OF OFFICE.

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

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

                                      5

<PAGE>



annual meeting of stockholders after their election,  with each director to hold
office until his or her successor shall have been duly elected and qualified.

      No person  75 years of age shall be  eligible  for  election,  reelection,
appointment, or reappointment to the Board of the Corporation. No Director shall
serve as such beyond the annual meeting of the Corporation in the year which the
Director becomes 75. A Director's term will be adjusted, if necessary, to expire
in the  year the  Director  turns  75.  This age  limitation  does not  apply to
Directors who have served on the Board of Directors of Ottawa  Savings Bank, FSB
since 1990 or to an Emeritus Director.


Section 2.        VACANCIES AND NEWLY CREATED DIRECTORSHIPS.

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

Section 3.        REGULAR MEETINGS.

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

Section 4.        SPECIAL MEETINGS.

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




                                      6

<PAGE>



Section 5.        QUORUM.

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

Section 6.        PARTICIPATION IN MEETINGS BY CONFERENCE TELEPHONE.

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

Section 7.        CONDUCT OF BUSINESS.

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

Section 8.        POWERS.

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

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

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

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

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

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


                                      7

<PAGE>



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

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

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

Section 9.        COMPENSATION OF DIRECTORS.

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

Section 10.       QUALIFICATIONS OF DIRECTORS.

      Any member of the Board of Directors  shall,  in order to qualify to stand
for  election or to continue to serve as a  director,  be  domiciled  in, have a
principal  residence in or have his or her primary place of business  located in
any county in which the Corporation or any of its subsidiaries has an office.


                                  ARTICLE III

                                  COMMITTEES

Section 1.        COMMITTEES OF THE BOARD OF DIRECTORS.

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

                                      8

<PAGE>



unanimous  vote appoint  another  member of the Board of Directors to act at the
meeting in the place of the absent or disqualified member.

Section 2.        CONDUCT OF BUSINESS.

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

Section 3.        NOMINATING COMMITTEE.

      The Board of Directors  may appoint a  Nominating  Committee of the Board,
consisting  of not less than three (3) members,  one of which shall be the Chief
Executive  Officer if, and only so long as, the Chief Executive  Officer remains
in office as a member of the Board of Directors.  The Nominating Committee shall
have  authority  (a) to review  any  nominations  for  election  to the Board of
Directors made by a stockholder of the Corporation  pursuant to Section 6(c)(ii)
of Article I of these By-laws in order to determine  compliance with such By-law
and (b) to  recommend  to the Whole Board  nominees for election to the Board of
Directors to replace those directors whose terms expire at the annual meeting of
stockholders next ensuing.


                                  ARTICLE IV

                                   OFFICERS

Section 1.        GENERALLY.

            (a) The Board of Directors as soon as may be  practicable  after the
annual  meeting of  stockholders  shall  choose a President,  a Chief  Executive
Officer (if not the  President),  a Secretary  and a Treasurer  and from time to
time may choose such other officers as it may deem proper.  The Chief  Executive
Officer shall be chosen from among the  directors.  Any number of offices may be
held by the same person.

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

                                      9

<PAGE>



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

Section 2.        VICE CHAIRMAN OF THE BOARD.

      A Vice  Chairman of the Board shall be the Chief  Executive  Officer  and,
subject to the control of the Board of Directors,  shall have general power over
the  management  and  oversight  of  the  administration  and  operation  of the
Corporation's  business and general  supervisory  power and  authority  over its
policies and affairs.  He shall see that all orders and resolutions of the Board
of Directors and of any committee thereof are carried into effect.

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

Section 3.        PRESIDENT.

      The  President  shall be the Chief  Operating  Officer  and subject to the
control of the Board of Directors,  shall have all powers and perform all duties
as are commonly incident of the office of chief operating officer and shall have
such other  powers and perform such other duties as from time may be assigned or
delegated to him by the Board of Directors or a Vice Chairman of the Board.  The
President shall,  unless otherwise provided in these By-laws or by resolution of
the Board of Directors,  perform the duties and exercise the powers of the Chief
Executive  Officer in the event such office shall remain  vacant or in the event
of the Chief Executive Officer's absence or disability.


Section 4.        VICE PRESIDENT.

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


                                      10

<PAGE>



Section 5.        SECRETARY.

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

Section 6.        TREASURER.

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

Section 7.        ASSISTANT SECRETARIES AND OTHER OFFICERS.

      The Board of Directors may appoint one or more assistant  secretaries  and
one or  more  assistants  to  the  Treasurer,  or one  appointee  to  both  such
positions,  which  officers shall have such powers and shall perform such duties
as are  provided  in these  Bylaws or as may be assigned to them by the Board of
Directors, the Chairman or Vice Chairman of the Board or the President.

Section 8.        ACTION WITH RESPECT TO SECURITIES OF OTHER
                  CORPORATIONS

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



                                      11

<PAGE>



                                   ARTICLE V

                                     STOCK

Section 1.        CERTIFICATES OF STOCK.

      Each stockholder  shall be entitled to a certificate  signed by, or in the
name of the Corporation by, the Chief Executive  Officer,  the President (if not
the Chief  Executive  Officer) or a Vice  President,  and by the Secretary or an
Assistant Secretary, or the Treasurer or an Assistant Treasurer,  certifying the
number  of  shares  owned  by him or her.  Any or all of the  signatures  on the
certificate may be by facsimile.

Section 2.        TRANSFERS OF STOCK.

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

Section 3.        RECORD DATE.

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


                                      12

<PAGE>



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

Section 4.        LOST, STOLEN OR DESTROYED CERTIFICATES.

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

Section 5.        REGULATIONS.

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


                                  ARTICLE VI

                                    NOTICES

Section 1.        NOTICES.

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

Section 2.        WAIVERS.

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



                                      13

<PAGE>



                                  ARTICLE VII

                                 MISCELLANEOUS

Section 1.        FACSIMILE SIGNATURES.

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

Section 2.        CORPORATE SEAL.

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

Section 3.        RELIANCE UPON BOOKS, REPORTS AND RECORDS.

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

Section 4.        FISCAL YEAR.

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

Section 5.        TIME PERIODS.

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



                                      14

<PAGE>


                                 ARTICLE VIII

                                  AMENDMENTS

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



















                                      15




<TABLE>
<CAPTION>

                                   EXHIBIT 11

                 STATEMENT RE COMPUTATION OF EARNINGS PER SHARE


                                                                                  Year Ended
                                                                              December 31, 1998
                                                                            ----------------------
                                                                            (Dollars in Thousands
                                                                            except per share data)
<S>                                                                             <C>
EARNINGS PER COMMON SHARE

  Net Income available to common shareholders                                   $    8,668
                                                                                ==========
  Weighted average common shares outstanding                                     5,436,541

EARNINGS PER COMMON SHARE                                                       $     1.59
                                                                                ==========

EARNINGS PER COMMON SHARE ASSUMING DILUTION

  Net Income available to common shareholders                                   $    8,668
                                                                                ==========

  Weighted average common shares outstanding                                     5,436,541

  Add: Dilutive effects of assumed exercises of stock options and warrants         591,308

  Weighted average common and dilutive potential common shares outstanding       6,027,849

EARNINGS PER COMMON SHARE ASSUMING DILUTION                                     $     1.44
                                                                                ==========

</TABLE>



1998

Ottawa Financial Corporation / Ameribank

Report To Shareholders



[COVER  PHOTO:  CURRENTLY  UNDER  CONSTRUCTION  IN MUSKEGON IS THE MERCY  HEALTH
PAVILION  WHICH  WILL  HOUSE  MEDICAL  OFFICES.  MERCY  HOSPITAL  WILL LEASE THE
FACILITY  FOR WHICH  FINANCING IS BEING  PROVIDED BY  AMERIBANK.  REVIEWING  THE
PROJECT'S PROGRESS ARE FROM LEFT TO RIGHT,  WILLIAM FETTIS AND DENNY CHERETTE OF
INVESTMENT  PROPERTY  ASSOCIATES  AND LEE  PANKRATZ,  AMERIBANK'S  CHIEF LENDING
OFFICER.]


<PAGE>



Our Mission: Leadership Through Service

AmeriBank,  a  wholly-owned  subsidiary of Ottawa  Financial  Corporation,  is a
financial service  organization  offering a broad line of financial products and
services. AmeriBank delivers value to its shareholders, customers, employees and
the  communities  it serves  through  superior  quality  products and  services,
visionary   leadership,   strong  employee  relations,   solid  performance  and
profitable growth.



<PAGE>


<TABLE>
<CAPTION>

<S>                                                      <C>                                       <C>
Ottawa Financial Corporation Officers                    Branch Office and ATM Locations           Grand Rapids

Gordon H. Cunningham                                     Holland/Zeeland                           Downtown Grand Rapids
Chairman of the Board, Attorney                                                                    190 Monroe Avenue, NW
                                                         Downtown Holland                          616-559-1712
Douglas J. Iverson                                       245 Central Avenue
Vice Chairman and CEO                                    616-393-7141                              Alpine (ATM)
                                                                                                   3320 Alpine Avenue, NW
Ronald L. Haan                                           Beechwood (ATM)                           616-785-1000
President, COO and Secretary                             180 Douglas Avenue
                                                         616-393-7180                              Breton (ATM)
Jon W. Swets                                                                                       2609 Breton Avenue, SE
Chief Financial Officer and Assistant Secretary          Downtown Holland Drive-In (ATM)           616-956-7110
                                                         10 East 9th Street
                                                         616-393-7104                              Byron Center (ATM)
                                                                                                   2384 84th Street, SW
Ottawa Financial Corporation Board of Directors          Downtown Zeeland                          616-878-1573
                                                         146 East Main Street
Gordon H. Cunningham                                     616-772-2191                              Cascade (ATM)
Chairman of the Board                                                                              6750 Cascade Road, SE
Attorney & Partner                                       Hamilton (ATM)                            616-949-5515
Cunningham Dalman, P.C.                                  4672 Pine Street
                                                         616-751-5101                              Cutlerville (ATM)
Douglas J. Iverson                                                                                 675 68th Street, SW
Vice Chairman and CEO                                    Hudsonville (ATM)                         616-827-1400
AmeriBank                                                2855 Port Sheldon Street, SW
                                                         616-669-4400                              Grandville (ATM)
Ronald L. Haan                                                                                     4495 Wilson Avenue, SW
President, COO and Secretary                             South Washington (ATM)                    616-531-0700
AmeriBank                                                1000 South Washington Avenue
                                                         616-393-7065                              Jenison (ATM)
Ronald J. Bieke                                                                                    600 Baldwin Drive, SW
President                                                West Ottawa (ATM)                         616-457-3350
Arcadia BIDCO Corporation                                392 136th Street
                                                         616-393-7103                              Kentwood (ATM)
B. Patrick Donnelly, III                                                                           5300 Kalamazoo Avenue, SE
President                                                Zeeland West (ATM)                        616-281-5200
Productive Solutions, LLC                                523 West Main Street
                                                         616-772-4800                              Muskegon/North Lakeshore
Gordon L. Grevengoed
Retired Vice Chairman of the Board and CEO               ATM Only Locations                        Downtown Muskegon
AmeriBank                                                                                          880 First Street
                                                         Westshore Mall                            616-726-4461
G. W. Haworth                                            12231 James Street, Holland
Founding Chairman                                                                                  Fremont (ATM)
Haworth, Inc.                                            Hope College                              211 W. Main Street
                                                         DeWitt Center, Holland                    616-924-5600
Robert D. Kolk
President                                                Haworth Inc.                              Grand Haven (ATM)
Mechanical Transplanter Co.                              Member Center, Holland                    1600 S. Beacon Boulevard
                                                                                                   616-846-1350
Brian Koop
Vice President and Senior Executive                                                                Hart (ATM)
JCI Institute                                                                                      424 State Street
                                                                                                   616-873-5607
Leon E. Koops
President                                                                                          North Muskegon (ATM)
Hamilton Distributing Company                                                                      621 Dykstra Road
                                                                                                   616-744-4731

                                                                                                   Roosevelt Park (ATM)
                                                                                                   3145 Henry Street
                                                                                                   616-759-3000

                                                                                                   Terrace Street Drive-In (ATM)
                                                                                                   877 Terrace Street
                                                                                                   616-722-1371

                                                                                                   Whitehall (ATM)
                                                                                                   211 South Mears Avenue
                                                                                                   616-894-5635


                                                                                                   Ottawa Financial Corporation
                                                                                                   245 Central Avenue
                                                                                                   Holland, Michigan 49423
                                                                                                   www.AmeriBank.net
</TABLE>

<PAGE>



































                                   AmeriBank

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

                          Ottawa Financial Corporation


<PAGE>



TABLE OF CONTENTS


Our Mission: Leadership Through Service, Inside Front Cover

Letter To Our Shareholders, page 2

Commercial Banking: Consistent Approach Defines Success, page 4

Branch Banking: Expanding Services, Building Strong Relationships, page 6

Residential Mortgages: Realizing Gains in a Challenging Environment, page 8

AmeriPlan: A First Year Success Story, page 10

Gordon L. Grevengoed: A Tribute, page 12

Financial Charts, page 13

Selected Consolidated Financial Information, page 14

Management's Discussion and Analysis of Financial Condition and Results of
Operations, page 16

Report of Independent Auditors, page 28

Consolidated Balance Sheets, page 29

Consolidated Statements of Income, page 30

Consolidated Statements of Changes in Shareholders' Equity, page 31

Consolidated Statements of Cash Flows, page 32

Consolidated Statements of Comprehensive Income, page 33

Notes to Consolidated Financial Statements, page 34

Quarterly Financial Information, page 51

Shareholder Information, page 52

Officers and Directors, Inside Back Cover

Branch Office and ATM Locations, Inside Back Cover


Cover  photo:  Currently  under  construction  in Muskegon  is the Mercy  Health
Pavilion  which  will  house  medical  offices.  Mercy  Hospital  will lease the
facility  for which  financing is being  provided by  AmeriBank.  Reviewing  the
project's progress are from left to right,  William Fettis and Denny Cherette of
Investment  Property  Associates  and Lee  Pankratz,  AmeriBank's  Chief Lending
Officer.


                                                OTTAWA FINANCIAL CORPORATION   1
<PAGE>


[PICTURE OF DOUGLAS J. IVERSON, VICE CHAIRMAN AND CHIEF EXECUTIVE OFFICER OTTAWA
FINANCIAL CORPORATION]



Letter to our Shareholders


Dear Shareholders:

1998  was  a  year  of  strong   financial   performance  for  Ottawa  Financial
Corporation. Our record earnings of $8.7 million for the year resulted in an 18%
improvement  in earnings per share.  We remain  committed to the  enhancement of
shareholder  value.  That  commitment  defines  our  strategic  initiatives  and
determines  the  products  we provide,  the  services we offer and the people we
employ.

   During  1998,  we focused on  expanding  our  business  banking  services and
promised  to  develop  as  a  full  financial  service  company.  We  have  made
significant  progress in both areas.  We increased our commercial loan portfolio
by $71.1 million, representing 45% growth. We expanded our deposit customer base
by $39.0 million,  with the largest increase in commercial deposit accounts.  In
addition,  our investment  subsidiary  contributed $597,000 in gross revenues to
noninterest  income  during the year.  Our qualified  staff,  along with our new
commercial  banking  product  lines  such  as  account  analysis,  zero  balance
accounts, sweep accounts and direct deposit-ACH origination, contributed heavily
to achieving these goals.

   Our focus for 1999 is on the bottom line.  Our goals for this  upcoming  year
include  continuing to grow the loan  portfolio.  Our  attention  will be on the
higher yielding commercial and consumer lines of business.  In addition,  we are
analyzing  opportunities for enhancing noninterest income, as well as evaluating
and   implementing   new   initiatives   for  containing   costs  and  improving
efficiencies.  We are pleased  about  providing  automated  underwriting  to our
mortgage banking  customers and look forward to complete  implementation of this
service in 1999. We are confident this technology  will improve  efficiencies in
our mortgage loan origination.

2   OTTAWA FINANCIAL CORPORATION

<PAGE>


   We have a strong  loyalty to the local  markets  we serve and are  excited to
introduce AmeriBank as the first co-sponsor of the Grand Rapids and Holland area
Parade of Homes. Historically, these parades combined have attracted over 30,000
individuals,  builders,  developers and realtors from Western  Michigan.  We are
encouraged that this  opportunity will increase our presence in our market areas
and  will  enable  us  to  attract  new,  and  strengthen   existing,   customer
relationships.

   As a financial  service company,  our operations are dependent on technology.
We have been committed to implementing  the latest advances in technology,  when
cost justified, for the benefit of our customers and internal efficiencies. With
the dependency on technology  has come an intense  public  interest in preparing
for the year 2000, sometimes called Y2K. Our Y2K plan is on schedule and we have
been successfully  preparing and testing all systems and affected areas in order
to provide a smooth transition into the year 2000.

   It is  with  great  admiration  for his  professional  talents  and  personal
accomplishments  that I wish to thank Gordon L.  Grevengoed  for his 42 years of
leadership  and  loyalty.  Mr.  Grevengoed,  Vice  Chairman,  President  and CEO
announced his retirement in November 1998. While Mr.  Grevengoed will be leaving
the  management  of the company,  we are pleased that he will be  continuing  to
assist in defining  the  direction of the  corporation  and the bank through his
service  as a member  of the  Board  of  Directors.  As a  personal  friend  and
colleague, I would like to wish Gordon health and happiness in his well-deserved
retirement.

   I am fortunate to be working along side of Ronald L. Haan, President and COO,
who is a highly talented and experienced financial executive. Both Ron and I, in
our newly appointed  positions,  are surrounded by a qualified  management team.
This key  group of gifted  individuals  will be  instrumental  in  guiding  your
company  into the next  millennium  and  delivering  on our  promise  to improve
shareholder value.

   On behalf of the  Corporation,  I would like to thank our employees for their
hard work and  dedicated  service,  our customers for their loyalty and support,
and our  shareholders  for their  allegiance  and continued  confidence.  We are
committed to building  shareholder value through  continuous  improvement in our
operations and look forward to an exciting year ahead.

Sincerely,

/s/ Douglas J. Iverson

Douglas J. Iverson
Vice Chairman and Chief Executive Officer
Ottawa Financial Corporation


                                                OTTAWA FINANCIAL CORPORATION   3
<PAGE>



                           LEADERSHIP THROUGH SERVICE


[PICTURE OF MICHAEL WEBSTER, SENIOR VICE PRESIDENT, COMMERCIAL LENDING --
CAPTION: AMERIBANK HAS DEVELOPED A REPUTATION IN THE AREA OF COMMERCIAL REAL
ESTATE, CONSTRUCTION, AND DEVELOPMENT LENDING BY SERVING THIS MARKET
CONSISTENTLY SINCE 1990.

     --   MICHAEL WEBSTER
          SENIOR VICE PRESIDENT,
          COMMERCIAL LENDING]


COMMERCIAL BANKING:
CONSISTENT APPROACH DEFINES SUCCESS

Consistency.  In a word,  it  captures  the  essence of  AmeriBank's  commercial
banking division.  Whether describing service offerings,  relationship building,
or caliber of staff,  consistency is key to our continuing success in commercial
and business banking.

   1998 was an outstanding year on all fronts. Our pledge to introduce a variety
of non-lending commercial products and services was fulfilled enabling AmeriBank
to better meet the present and future  needs of our  customers.  The addition of
more  sophisticated  cash management  services such as sweep accounts,  business
credit cards, bank courier service and others aided in attracting new commercial
customers.

   Cash management  services go hand-in-hand with commercial  lending which also
saw significant growth in 1998. Total outstanding  commercial  business and real
estate loans rose from $157 million to $228 million--an  increase of 45 percent.
This portfolio  includes  commercial real estate,  construction  and development
loans,  multi-family real estate loans,  industrial real estate loans, equipment
and commercial vehicle loans and operating lines of credit. In addition, letters
of credit to support  purchases,  as well as taxable and tax-free bond issuances
are offered.  Even with strong  growth,  asset quality has not  diminished.  The
findings of our independent loan review confirm that asset quality  continues to
be very high.

   A  long-range  goal is to  restructure  our  loan  portfolio  evenly  between
commercial,  residential  mortgage and consumer loans.  Whereas commercial loans
represented 21 percent of our total loan  portfolio at year-end  1997,  they now
comprise 29 percent.  This represents  remarkable progress toward our goal which
will allow the bank to increase earnings at a comfortable level of risk.

   Commercial  lending,  in particular,  has benefited greatly from a consistent
approach.  Michael Webster,  Senior Vice President of Commercial  Lending,  says
AmeriBank  has built a name for itself in the area of  commercial  real  estate,
construction and development  lending by serving this market  consistently since
1990.  "It's a lending  discipline  that takes longer to understand and properly
administer than others.  We have seasoned  professionals  and we've been able to
attract additional talent because of our solid reputation."

   These  qualities have not gone  unnoticed,  particularly  during this time of
bank  mega-mergers.  Says Webster,  "We're dependable and consistent in a market
that hasn't seen much consistency."

   In 1999,  the commercial  division will focus on growing its loan  portfolio,
adding experienced  lenders and delivering  top-quality  service to an expanding
customer base.


4   OTTAWA FINANCIAL CORPORATION

<PAGE>




[PAGE 5 -- PICTURE]


<PAGE>


[PICTURE OF JIM STUCK, GRANDVILLE BRANCH MANAGER --
CAPTION:  PROVIDING  QUALITY  SERVICE  IS  ROOTED IN THE  DEVELOPMENT  OF STRONG
RELATIONSHIPS.  AMERIBANK'S BRANCH BANKS FOCUS ON DEVELOPING CLOSE TIES WITH THE
PEOPLE AND COMMUNITIES THEY SERVE.
  --   JIM STUCK
       GRANDVILLE BRANCH MANAGER]



BRANCH BANKING:
EXPANDING SERVICES, BUILDING
STRONG RELATIONSHIPS

Today's  consumers are seeking  better and faster ways of meeting the demands of
daily living. Increasingly, technology is providing the solutions. At AmeriBank,
we  continue  to harness the power and ease of  technological  advances  for the
benefit  of our  customers.

   During the  second  quarter  of 1998,  we  introduced  AmeriCall  24TM.  This
automated  telephone  service provides an extremely  efficient way for AmeriBank
customers to access their  accounts  anytime,  anywhere.  Customers  are able to
retrieve  useful  account and  banking  information  as well as complete  common
banking transactions such as transfers,  advances, and payments.  AmeriCall 24TM
has  proven  to be  very  popular  for  many of our  customers.  The  volume  of
transactions has steadily increased each month, with well over 1800 transactions
now received daily.

   Fulfilling  customer  expectations  through new and  different  products  and
services tailored to their future needs will continue to be one of our corporate
objectives.  Likewise,  we continue to focus on the quality of service  provided
and the  building  of  relationships.  Our  slogan,  "Friendly.  Local.  Smart."
summarizes these benefits.

   These attributes come to life annually in a community  service project called
StoryBook Christmas. Bank staff and customers pull together to collect thousands
of new and gently used books for distribution to West Michigan organizations who
then  distribute  them to  children  in need.  During the 1998  holiday  season,
AmeriBank's 26 branches collected over 8,700 books.

   In Grand Rapids,  the pediatric unit at St. Mary's Hospital received over 500
books--a  portion of the books that were collected by the Grandville and Cascade
branch  offices.  "Our staff,  customers and people from the community  have all
supported  this  program with their  enthusiasm  and their  contributions,"  Jim
Stuck, manager of AmeriBank's Grandville branch said. "We are pleased to be able
to help the kids by making their stay in the hospital a little more  pleasant by
offering them a choice of books."

   In all, more than 20 groups and organizations  receive books collected during
the  program.  Storybook  Christmas  fulfills  a  need  in our  community  while
strengthening the bond between customers and staff.


6   OTTAWA FINANCIAL CORPORATION

<PAGE>





[PAGE 7 -- PICTURE]


<PAGE>


[PICTURE OF CINDY MATTHEWS, MUSKEGON BRANCH MANAGER --
CAPTION:  AMERIBANK'S  MUSKEGON  BRANCH  HAD  ITS  BEST  YEAR  EVER  IN  WRITING
RESIDENTIAL MORTGAGES, CONTRIBUTING TO THE BANK'S RECORD-SETTING YEAR.
  --   CINDY MATTHEWS
       MUSKEGON BRANCH MANAGER]


RESIDENTIAL MORTGAGES:
REALIZING GAINS IN A CHALLENGING ENVIRONMENT

Our  residential  mortgage  division saw record  activity in 1998. We originated
$258  million  in new  loans.  In  addition,  $2.4  million in gains on sales of
mortgage loans were generated from secondary market  operations,  representing a
significant increase in this type of noninterest income.

   While the bank realized  record loan activity,  sales of those loans actually
caused the bank's  outstanding  residential  mortgage portfolio to decline by 12
percent.  This small decrease contributed  favorably to the restructuring of our
loan  portfolio  which  has  as  its  goal,  a more  even  distribution  between
residential  mortgage,  consumer,  and  commercial  loans.  We made  significant
progress  toward this  long-term  goal in 1998.  As a result of the  residential
mortgage  activities  noted here,  our total loan  portfolio  is now more evenly
balanced.

   These results were largely affected by our low-rate  environment and a highly
competitive  marketplace  characterized by a variety of loan options.  To offset
these market forces,  specialized  expertise has been added to the Corporation's
staff to develop the consumer and commercial  loan portfolios and other lines of
fee-generating business consistent with the Corporation's strategic plan.

   During the  second  quarter,  we saw the  addition  of a new title  insurance
subsidiary  which will complement our  residential  mortgage  program.  This new
subsidiary is expected to offer competitive title insurance products to our loan
customers while adding revenue to our bottom line.

   Over the years,  we have worked to build asset quality in our  commercial and
consumer  loan  portfolio.  The  findings of our most recent,  independent  loan
review  confirm that  AmeriBank  has been able to maintain a high level of asset
quality  in the  face  of  increasing  loan  activity.  We  are  proud  of  this
achievement  and pledge to continue to increase our portfolio  with high quality
assets.


8   OTTAWA FINANCIAL CORPORATION

<PAGE>




[PAGE 9 -- PICTURE]



<PAGE>



[PICTURE OF DON VANDENBRINK, AMERIBANK FINANCIAL PLANNER --
CAPTION: AMERIPLAN HAS BEEN SUCCESSFUL NOT ONLY IN MEETING THE NEEDS OF EXISTING
BANK  CUSTOMERS  BUT ALSO IN ATTRACTING  NEW  CUSTOMERS.  FORTY-FIVE  PERCENT OF
AMERIPLAN'S BUSINESS IN 1998 CAME FROM NEW CUSTOMERS.
  --   DON VANDENBRINK
       AMERIBANK FINANCIAL PLANNER]


AMERIPLAN:
A FIRST YEAR SUCCESS STORY

Our evolution  into a financial  service  organization  offering a broad line of
financial   products  and  services  remained  on  target  with  the  successful
introduction of AmeriPlan  Financial Services,  Inc. This new  subsidiary--which
completed  its first  full  year--assists  customers  with  personal,  long-term
financial planning and offers alternative investment products and services.

   AmeriPlan met its first-year  sales goals resulting in significant  increases
in non-interest fee income for the Corporation. AmeriPlan attained profitability
during 1998 and contributed a total of $597,000 in gross revenues.  The majority
of sales were mutual funds and  annuities.  Two  additional  services were added
late in the year. Long-term care insurance and wrap accounts are now available.

   AmeriPlan's  introduction  has been met with strong  interest  among existing
customers  and also has  served  as a magnet  attracting  new  customers  to the
Corporation.  Don VandenBrink,  financial planner serving the Holland area, says
45 percent of AmeriPlan's business came from new customers, resulting in a whole
new revenue source for the bank. VandenBrink attributes the positive response to
several factors  including a high level of trust between  customer and provider,
the  ever  increasing  need  for   non-traditional   bank  products,   and  also
convenience.  "Customers  often  comment that it is so great having one location
where they can have all of their financial needs met," says VandenBrink.

   These accomplishments were consistent with our stated goals of attracting new
bank  relationships,  strengthening  existing  bank  relationships  and  growing
non-interest fee income. AmeriPlan services are offered through three registered
individuals each serving one of the Bank's three primary regions:  Grand Rapids,
Holland and Muskegon.

   During  1999,  AmeriPlan  will  continue  to build on its  client  base while
offering a high level of customer  service.  To achieve this,  additional  staff
members will be added in the support area. We are extremely optimistic about our
future as a financial services  organization and AmeriPlan's  continued success.



10   OTTAWA FINANCIAL CORPORATION

<PAGE>




[PAGE 11 -- PICTURE]

<PAGE>




                        GORDON L. GREVENGOED: A TRIBUTE


In November  1998,  Ottawa  Financial  Corporation  announced the  retirement of
Gordon  L.  Grevengoed,  Vice  Chairman,  President  and  CEO.  Grevengoed,  who
continues to serve on the boards of both the  Corporation  and the Bank, says he
is very pleased to be leaving the management of the company in the hands of Doug
Iverson,  Vice-Chairman  and CEO, and Ron Haan,  President and COO. "We are very
fortunate to have two very talented  individuals  to lead the company as we move
into the new millennium. Both men are experienced, extremely gifted and are well
regarded in their communities and in the financial arena."

   Grevengoed joined Ottawa Savings and Loan Association in Holland in 1956. One
of five employees at the time, he worked as a teller and took loan applications.
In reflecting on his 42 years in banking,  he noted that it has been change that
has added  excitement to his work.  Change may be an  understatement.  From it's
humble  beginnings as a single  branch,  Ottawa Savings Bank grew to 13 branches
and 190 employees before its merger in February 1996 with AmeriBank.  Grevengoed
orchestrated  the merger which combined  Ottawa Savings Bank and AmeriBank under
the parent company, Ottawa Financial Corporation. Since then, under Grevengoed's
capable  leadership,  AmeriBank  has grown to include 326  employees and 26 bank
locations in 6 west Michigan  counties.  Assets have appreciated by more than 32
percent to almost a billion dollars.

   Grevengoed  says his immediate  retirement  plans call for spending more time
with his wife Marilyn,  their fourteen  grandchildren,  doing Christian  service
work and  playing  golf and  tennis.  He said he knows he will  have  plenty  of
opportunities  to stay involved in the community,  but he plans to take his time
deciding just what he will do.



12   OTTAWA FINANCIAL CORPORATION

<PAGE>




FINANCIAL CHARTS


[BAR GRAPH:               [BAR GRAPH:                        [BAR GRAPH:
RETURN ON EQUITY          EARNINGS PER SHARE                 NET INTEREST MARGIN
PERCENTAGE                DOLLARS PER SHARE                  PERCENTAGE

1994 -  6.38              1994* -  .21                       1994 - 4.17
1995 -  4.62              1995  -  .57                       1995 - 4.44
1996*-  6.83              1996**-  .86                       1996 - 3.50
1997 -  9.93              1997  - 1.22                       1997 - 3.37
1998 - 11.49              1998  - 1.44                       1998 - 3.26]

*ADJUSTED TO REMOVE       ALL PER SHARE INFORMATION
THE IMPACT OF THE         HAS BEEN ADJUSTED TO
ONE-TIME SAIF             REFLECT THE 10% STOCK
ASSESSMENT.]              DIVIDENDS PAID ON AUGUST 31,
                          1998 AND SEPTEMBER 30, 1997
                          *BASED UPON EARNINGS
                          SUBSEQUENT TO STOCK
                          CONVERSION IN AUGUST 1994.
                          **ADJUSTED TO REMOVE THE
                          IMPACT OF THE ONE-TIME SAIF
                          ASSESSMENT.]


[BAR GRAPH:               [BAR GRAPH:                        [BAR GRAPH:
TOTAL ASSETS              RETURN ON ASSETS                   NON-PERFORMING
MILLIONS OF DOLLARS       PERCENTAGE                         ASSETS TO TOTAL
                                                             ASSETS
                                                             PERCENTAGE
1994 - 328                1994 - 1.03                        1994 - .36
1995 - 370                1995 - 1.08                        1995 - .76
1996 - 848                1996*-  .72                        1996 - .36
1997 - 886                1997 -  .87                        1997 - .36
1998 - 938]               1998 -  .94                        1998 - .43]

                          *ADJUSTED TO REMOVE THE IMPACT
                          OF THE ONE-TIME SAIF ASSESSMENT.]


                                               OTTAWA FINANCIAL CORPORATION   13

<PAGE>



SELECTED CONSOLIDATED FINANCIAL INFORMATION

DOLLARS IN THOUSANDS, EXCEPT SHARE DATA

      The  following   financial  data   summarizes   more  detailed   financial
information disclosed throughout this report.

<TABLE>
<CAPTION>

December 31,                                      1998              1997              1996(1)             1995              1994
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                            <C>               <C>               <C>                 <C>               <C>      
Selected Financial Condition Data:

Total assets                                   $ 938,030         $ 885,817         $ 848,306           $ 370,305         $ 328,461

Loans receivable, net                            769,770           747,423           715,551             276,457           230,818

Securities and Federal Home Loan Bank stock       83,428            64,616            69,864              66,926            73,577

Deposits                                         693,632           654,560           622,492             243,220           231,321

Federal Home Loan Bank advances                  160,268           145,458           139,170              43,241            13,579

Shareholders' Equity                              73,407            76,363            76,917              79,560            78,593

Selected Operations Data:

Total interest income                          $  67,904         $  64,726         $  54,669           $  25,579         $  20,799

Total interest expense                            40,012            37,704            30,531              11,321             9,182
- -----------------------------------------------------------------------------------------------------------------------------------
Net interest income                               27,892            27,022            24,138              14,258            11,617

Provision for loan losses                            930               660               564                 160               170
- -----------------------------------------------------------------------------------------------------------------------------------
Net interest income after provision
 for loan losses                                  26,962            26,362            23,574              14,098            11,447

Service charges and other fees                     4,749             3,356             3,042               2,219             1,870

Gain on sales of loans                             2,398               370               141                 309               110

Other noninterest income (loss)                      664               420               145                (435)             (121)
- -----------------------------------------------------------------------------------------------------------------------------------
Total noninterest income                           7,811             4,146             3,328               2,093             1,859

Total noninterest expense(2)                      21,092            18,708            21,844              10,651             8,999
- -----------------------------------------------------------------------------------------------------------------------------------
Income before federal income tax expense          13,681            11,800             5,058               5,540             4,307

Income tax expense                                 5,013             4,273             1,964               1,911             1,308
- -----------------------------------------------------------------------------------------------------------------------------------
Net income                                     $   8,668         $   7,527         $   3,094           $   3,629         $   2,999
===================================================================================================================================
Basic earnings per common share(3)             $    1.59         $    1.33         $     .51           $     .57         $     .21
===================================================================================================================================
Diluted earnings per common share(3)           $    1.44         $    1.22         $     .49           $     .57         $     .21
===================================================================================================================================
Cash dividends declared per common share(3)    $     .39         $     .33         $     .28           $     .25         $     .05
===================================================================================================================================
</TABLE>

(1)  Significant  variation from prior years due primarily to the acquisition of
     AFSB  in  February  1996  (see  Note 2 of  the  Notes  to the  Consolidated
     Financial Statements).
(2)  Noninterest  expense for 1996 includes the one-time SAIF assessment of $3.5
     million  (see  Note  17  of  the  Notes  to  the   Consolidated   Financial
     Statements).
(3)  Weighted  average common shares  outstanding for 1998, 1997, 1996, 1995 and
     1994  were  5,436,541,   5,665,441,   6,108,202,  6,321,098  and  6,320,267
     respectively.  Weighted average common and dilutive potential common shares
     outstanding for 1998, 1997, 1996, 1995 and 1994 were 6,027,849,  6,169,966,
     6,254,124,  6,359,382 and 6,320,267,  respectively. All share and per share
     information  has been  retroactively  adjusted  to  reflect  the 10%  stock
     dividends  paid on August 31, 1998 and September 30, 1997, and the adoption
     of Statement of Financial Accounting Standards No. 128, Earnings per Share.




14   OTTAWA FINANCIAL CORPORATION

<PAGE>


<TABLE>
<CAPTION>

SELECTED CONSOLIDATED FINANCIAL INFORMATION

DOLLARS IN THOUSANDS, EXCEPT SHARE DATA


December 31,                                    1998            1997           1996           1995            1994
- -------------------------------------------------------------------------------------------------------------------
<S>                                             <C>             <C>            <C>            <C>             <C>
Selected Financial Ratios and Other Data:
Performance Ratios:
Return on assets                                 .94%            .87%           .41%          1.08%           1.03%
    SAIF adjusted(2)                                                            .72
Average interest rate spread during period      2.89            3.01           3.08           3.31            3.53
Net interest margin(1)                          3.26            3.37           3.50           4.44            4.17
Ratio of operating expense to
 average total assets                           2.28            2.15           3.06           3.16            3.14
    SAIF adjusted(2)                                                           2.56
Efficiency(3)                                  63.19           61.13          79.56          65.14           66.78
    SAIF adjusted(2)                                                          66.75
Return on equity                               11.49            9.93           3.93           4.62            6.38
    SAIF adjusted(2)                                                           6.83

Quality Ratios:
Non-performing assets to
 total assets at end of period                  0.43            0.36           0.36           0.76            0.36
Allowance for loan losses to
 non-performing loans                         119.51          118.62         109.89          51.38          109.78
Allowance for loan losses to
 total loans receivable, net                    0.49            0.44           0.44           0.45            0.48

Capital Ratios:
Equity to total assets at end of period         7.83            8.62           9.07          21.48           23.92
Average equity to average assets                8.15            8.73           9.09          22.62           16.15
Ratio of average interest-earning assets
 to average interest-bearing liabilities        1.08x           1.07x          1.10x          1.32x           1.19x
Number of full service offices                    26              26             26             13              13

</TABLE>

(1)  Net interest income divided by average interest-earning assets.
(2)  Ratio is revised to remove the impact of the one-time  SAIF  assessment  of
     $3.5  million  expensed  in 1996 (see Note 17 of the Notes to  Consolidated
     Financial Statements).
(3)  Ratio of  noninterest  expense to the total of net interest  income  before
     provision for loan losses and noninterest income net of gains and losses on
     sales of assets.


                                               OTTAWA FINANCIAL CORPORATION   15
<PAGE>



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


This  Management's  Discussion and Analysis should be read with the consolidated
financial statements attached. The financial statements reflect the consolidated
financial  condition and results of operations of Ottawa  Financial  Corporation
and its wholly-owned subsidiary, AmeriBank.

General

Ottawa Financial Corporation recorded recorded earnings in 1998. Improvements in
net interest income and noninterest income contributed  heavily to the growth in
earnings.  Our focus on developing  our business  banking  services,  as well as
healthy  loan demand in our market area,  enabled us to increase the  commercial
business  and  real  estate  loan  portfolio.  This  portfolio,  which  includes
commercial real estate loans,  construction and development loans,  multi-family
real estate  loans,  industrial  real estate  loans,  equipment  and  commercial
vehicle loans, and operating lines of credit grew by $71.1 million, representing
a 45% growth rate.

   The recent  mergers in our local market area and our promise to become a full
financial  service  company have enabled us to expand and diversify our customer
base.  Deposits  are up $39.0  million from 1997,  with the largest  increase in
commercial  deposit  accounts.  Through our 26 retail banking offices in Western
Michigan,  we began offering a number of new products and services  during 1998.
These  included  special  services for our business  banking  customers  such as
account analysis,  zero balance accounts,  sweep accounts and direct deposit-ACH
origination;  title  insurance  to our  loan  customers  through  our new  title
insurance  subsidiary;  as  well  as  "AmeriCall  24"  for  all of  our  deposit
customers.

   Our new subsidiary,  AmeriPlan  Financial  Services,  Inc., assists customers
with their  personal  financial  planning and offers a variety of investment and
insurance products.  We have added specialized expertise to our staff to develop
this new line of fee generating business consistent with our strategic plan. The
benefit of this investment in resources is reflected in the growth in fee income
on  sales  of  mutual  funds  and  annuities.  This  investment  subsidiary  has
contributed $597,000 in gross revenues to noninterest income during 1998.

Financial Condition

Total  assets  increased  to $938.0  million at  December  31,  1998 from $885.8
million at December 31, 1997. Loans and securities  experienced the most growth.
Proceeds  received  from the growth in  deposits  and FHLB  advances  funded the
increase in assets.

   Securities increased to $71.6 million at December 31, 1998 from $57.3 million
at December  31,  1997.  As interest  rates  declined  during the year,  a large
portion of our agency securities were called by the issuers. With these proceeds
and other funding  sources,  we invested in non-callable  agency  securities and
adjustable rate  securities.  We invested in non-callable  agency  securities to
reduce the risk of having to  reinvest  in lower  yielding  securities  during a
falling  interest rate  environment as a result of the issuers  exercising their
call option and invested in adjustable  rate  securities to manage interest rate
risk.

   Net loans  receivable  increased to $769.8  million at December 31, 1998 from
$747.4 million at December 31, 1997. The commercial business and commercial real
estate portfolio grew by 45%, while the consumer portfolio grew by 8%. Our focus
on the development of our commercial and business banking  services,  as well as
healthy loan demand in our market area, provided for this growth.

   The one-to-four  family mortgage loan portfolio  decreased by 12% during 1998
even though the volume of loans originated increased dramatically. The volume of
residential  mortgage loans  originated for sale increased from $45.4 million in
1997 to $151.4  million in 1998.  We achieved  this growth from the  significant
increase in refinancing activity resulting from the decline in mortgage interest
rates during 1998, as well a change in our method of pricing  mortgage  loans to
be sold.  During the third quarter of 1997, we offered more competitive rates to
our customers by implementing more  sophisticated  pricing tools. We sell almost


16   OTTAWA FINANCIAL CORPORATION

<PAGE>




all of our 15 and 30 year term fixed rate mortgage production and retain for our
portfolio  adjustable  rate mortgage  production.  A significant  portion of our
adjustable  portfolio  refinanced  to fixed rate during 1998. We then sold these
fixed rate loans causing the overall decrease in our mortgage portfolio.

   The increase in both net loans  receivable and  origination of loans for sale
reflects the  continued  healthy  loan demand in our market  area.  We were well
positioned  with our loan products to capitalize on this demand.  The growth was
achieved while maintaining rates consistent with our competitors and maintaining
credit quality standards.

   Deposits increased to $693.6 million at December 31, 1998 from $654.6 million
at December  31, 1997.  Business  checking  and money  market  savings  accounts
experienced the most growth. The growth in these areas compensated for a decline
in certificates of deposit of $7.5 million. Much of the longer term certificates
of deposit that matured  during the year did not roll over into new  certificate
of deposit accounts likely due to the low interest rate environment.  Due to the
low rates being offered on wholesale  funding  sources,  we increased our use of
Federal  Home Loan Bank  advances in funding the growth in the loan and security
portfolios.

   The primary components of growth in shareholders'  equity for 1998 related to
net income,  as well as proceeds received from the exercise of stock options and
warrants.  These  increases  were more than offset by quarterly  cash  dividends
declared and additional  repurchases of the Corporation's  outstanding shares of
common stock.  During 1998, we repurchased  551,495 shares of common stock at an
average price of $24.73 per share.  Stock  repurchases  are an important part of
our capital  management and are used to supplement asset growth in achieving our
desired  capital  levels.  We will  continue to  repurchase  stock as long as it
positively  affects our financial  performance  and does not jeopardize safe and
sound capital levels. As such, stock repurchase  activity may diminish if growth
in assets continues.

   As of December  31,  1998,  444,431  outstanding  warrant  certificates  were
exercisable  into 537,762 shares of Ottawa's common stock. At the exercise price
of $14.46 per share, this would have resulted in proceeds of $7.8 million. After
careful  consideration and evaluation,  the management and Board of Directors of
Ottawa  Financial  Corporation  determined  it was in the best  interests of the
Company to make an exchange offer for the  outstanding  warrants.  We offered to
exchange for each outstanding warrant, at the holder's option, either .44 shares
of common stock or $10.03 in cash. The purpose of the exchange was to reduce the
amount of cash  received  and the number of shares of common stock that could be
issued  pursuant  to an exercise of the  warrants.  We believed we had  adequate
capital for our current and foreseeable  operations and did not believe we could
adequately  leverage  the funds  that would be  received  upon  exercise  of the
warrants in a manner consistent with our business objectives. We determined that
the offer to  exchange  the  warrants  for common  stock or cash would limit the
receipt of excess capital and the number of shares issuable upon exercise of the
warrants  and  best   utilize  our  capital  base  to  maximize   value  to  our
shareholders. As of January 26, 1999, the expiration date of the exchange offer,
we accepted  tenders  for  approximately  86% of our  outstanding  warrants.  In
connection  with this exchange,  we issued  164,181  shares of Ottawa  Financial
Corporation  common stock and paid  $90,130 in cash.  The  remaining  14% of the
warrants were exercised by the date of the warrant plan expiration, resulting in
additional capital of $900,000.

   On August 31, 1998, we paid a 10% stock  dividend,  the second stock dividend
declared  by the  corporation.  We have  not  reduced  the  amount  of the  cash
dividends  as a result of the stock  dividend.  All share and per share  amounts
have been  retroactively  adjusted to reflect the stock dividends paid on August
31, 1998 and September 30, 1997.


                                               OTTAWA FINANCIAL CORPORATION   17
<PAGE>



Results of Operations
Comparison of 1998 to 1997

Net income.  Net income for 1998 was $8.7 million,  or $1.44 per diluted  common
share,  compared to $7.5  million,  or $1.22 per diluted  common share for 1997.
Diluted  earnings per share  increased $.22, or 18%, for the year ended December
31, 1998  compared to 1997.  The growth in  noninterest  income and, to a lesser
extent,  the  increase  in net  interest  income  provided  the  improvement  in
earnings.  Increases in the provision for loan losses and  noninterest  expenses
partially offset the improvements in earnings.

   In 1996, we introduced a measure we refer to as "cash" or "tangible" earnings
per share. Due to significant  differences in methods of accounting for business
combinations,  the  concept  of cash or  tangible  earnings  per share  provides
comparability  between  companies  using  different  methods.   Amortization  of
goodwill and core deposit  intangibles,  which are  non-cash  components  of net
income,  are added back to earnings in computing  cash or tangible  earnings per
share.  Further,  Employee Stock Ownership Plan and Management  Recognition Plan
expenses are added back as these items also do not involve actual current period
cash outflow.  Cash or tangible earnings per share also serves as an alternative
measure for  determining  the rate of growth in regulatory  (tangible)  capital.
Since the  amortization  of goodwill and core deposit  intangibles  and expenses
related to the Employee Stock Ownership Plan and Management  Recognition Plan do
not  reduce  tangible  capital,  these  items  are  added  back to  earnings  in
evaluating  tangible capital growth.  Our diluted cash or tangible  earnings per
share under this method was $1.83 for the year ended December 31, 1998, compared
to $1.58 for 1997, showing a 16% improvement.  Since we specifically  formulated
the calculations  for cash or tangible  earnings per share, the calculations may
not be comparable to similarly titled measures reported by other companies. This
measure is not intended to reflect cash flow per share.

   Return on equity  for 1998 was  11.49%  compared  to 9.93% for 1997.  The 16%
improvement  in return on equity  was  primarily  attributable  to the  improved
earnings.  In addition,  our stock  buyback  activity also  positively  impacted
return on equity.

Net Interest  Income.  Our net income is primarily  dependent  upon net interest
income.  Net interest income is a function of the difference,  or margin between
the average yield earned on loans and investment securities and the average rate
paid on deposits  and other  borrowings,  as well as  relative  amounts of these
assets  and  liabilities.  The  interest  margin is  affected  by  economic  and
competitive  factors  that  influence  interest  rates,  loan demand and deposit
flows.

   Net interest income increased $811,000 on a tax equivalent basis for the year
ended  December  31, 1998 as  compared  to the same  period in 1997.  The volume
increases in  interest-earning  assets caused by internal growth  experienced in
1998 and late 1997  increased  net  interest  income.  Despite  the  significant
decline  in  general  market  interest  rates  during  1998,  the yield on total
interest-earnings assets experienced only a slight decline. This is attributable
to the  change in the  composition  of our loan  portfolio  to  higher  yielding
commercial  loans during 1998. The stable  composition  of our  interest-bearing
liabilities, accompanied by the offsetting affects of the general decline in the
cost of deposits compared to the small increase in the cost of Federal Home Loan
Bank  advances,  resulted  in a minor  decline  in the cost of  interest-bearing
liabilities.  Together,  the  decline in the yield on  interest-earning  assets,
offset  with the  small  decline  in the cost of  interest-bearing  liabilities,
resulted in a decline in the net interest  spread from 3.01% in 1997 to 2.89% in
1998. While the rates on deposit  accounts have generally  decreased since 1997,
the cost of certificate of deposit accounts increased to 5.67% for 1998 compared
to 5.61% for 1997.  This increase in cost of  certificates  of deposit is almost
entirely  due  to the  decrease  in  amortization  of  the  purchase  accounting
adjustment  relative to certificate  accounts obtained in the acquisition of the
former AmeriBank,  FSB in early 1996.  Amortization of this purchase  accounting
adjustment  was an offset to interest  expense.  The  reduction  in net interest
margin  from  3.37% in 1997 to 3.26% in 1998 is  primarily  attributable  to the
spread decline discussed above.


18   OTTAWA FINANCIAL CORPORATION

<PAGE>



   Our strategy  during 1999 will be to continue to grow the loan  portfolio and
alter the composition to increase our percentage of higher  yielding  commercial
and consumer  loans in relation to the total loan  portfolio.  It is anticipated
this shift may continue to have a positive impact on net interest income and the
overall  yield on  interest-earning  assets,  but may also result in  additional
provisions for loan losses as a result of the greater  inherent risks associated
with commercial and consumer lending compared to residential  mortgage  lending.
Interest  rate  spreads on the growth  likely  will  tighten  due to the current
interest rate environment and the cost of funding sources.

Average Balances, Interest Rates and Yields

This table presents the amount of interest income from average  interest-earning
assets and the yields earned on those assets, as well as the interest expense on
average  interest-bearing  liabilities and the rates paid on those  liabilities.
All average balances are daily average balances.

<TABLE>
<CAPTION>

Year Ended December 31,                                       1998                          1997                         1996
- -----------------------------------------------------------------------------------------------------------------------------
                                       Average                        Average                      Average
                                          Out-   Interest                Out-  Interest               Out-  Interest
                                      standing    Earned/   Yield/   standing   Earned/   Yield/  standing   Earned/   Yield/
                                       Balance       Paid     Rate    Balance      Paid     Rate   Balance      Paid     Rate
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                   <C>         <C>         <C>    <C>        <C>         <C>   <C>        <C>        <C>
Interest-Earning Assets:
Loans receivable(1)(2)                $778,282    $62,687     8.05%  $732,927   $59,994     8.19% $605,563   $49,036    8.10%
Securities(2)                           60,513      3,859     6.38     56,635     3,787     6.68    75,850     5,037    6.64
Other interest-earning assets           19,119      1,425     7.46     15,754     1,071     6.80    11,378       733    6.44
- -----------------------------------------------------------------------------------------------------------------------------
      Total interest-
       earning assets(1)               857,914     67,971     7.92    805,316    64,852     8.05   692,791    54,806    7.91

Interest-Bearing Liabilities:
Demand and NOW deposits                173,322      6,517     3.76    149,909     5,823     3.89   127,574     4,518    3.54
Savings deposits                        59,485      1,125     1.89     65,678     1,551     2.37    68,590     1,735    2.53
Certificate accounts                   401,026     22,741     5.67    393,757    22,024     5.61   341,795    18,803    5.50

FHLB advances                          160,533      9,591     5.97    140,746     8,293     5.91    94,269     5,451    5.78

Other interest-bearing liabilities         663         38     5.73        184        13     7.07       248        24    9.68
- -----------------------------------------------------------------------------------------------------------------------------
      Total interest-
       bearing liabilities             795,029     40,012     5.03    750,274    37,704     5.04   632,476    30,531    4.83
- -----------------------------------------------------------------------------------------------------------------------------
Net interest income                               $27,959                       $27,148                      $24,275
=============================================================================================================================
Net interest rate spread                                      2.89%                         3.01%                       3.08%
=============================================================================================================================
Net earning assets                     $62,885                        $55,042                      $60,315
=============================================================================================================================
Net yield on average
  interest-earning assets                                     3.26%                         3.37%                       3.50%
=============================================================================================================================
Average interest-earning assets to
  average interest-bearing liabilities                1.08x                        1.07x                        1.10x
=============================================================================================================================
</TABLE>

(1)  Calculated net of deferred loan fees, loan discounts,  loans in process and
     allowance for loan losses.
(2)  Tax-exempt  interest  on  loans  and  securities  has been  converted  to a
     fully-taxable equivalent basis.


                                               OTTAWA FINANCIAL CORPORATION   19
<PAGE>




Rate/Volume Analysis of Net Interest Income

This table presents the dollar amount of changes in interest income and interest
expense for major  components of  interest-earning  assets and  interest-bearing
liabilities.  For each category of interest-earning  assets and interest-bearing
liabilities,  information is provided on changes  attributable to (i) changes in
volume (i.e., changes in volume multiplied by old rate) and (ii) changes in rate
(i.e.,  changes in rate multiplied by old volume).  Changes attributable to both
rate and volume which cannot be segregated  have been allocated  proportionately
to the change due to volume and the change due to rate.

<TABLE>
<CAPTION>

Year Ended December 31                                                 1998 vs. 1997                                 1997 vs. 1996
- ------------------------------------------------------------------------------------------------------------------------------------
                                              Increase       Increase                       Increase      Increase
                                            (Decrease)     (Decrease) Total Increase      (Decrease)    (Decrease)  Total Increase
                                         Due To Volume    Due To Rate     (Decrease)   Due To Volume   Due To Rate      (Decrease)
- ------------------------------------------------------------------------------------------------------------------------------------
(Dollars in Thousands)
<S>                                           <C>            <C>            <C>            <C>            <C>            <C>
Interest-earning assets:
Loans receivable                              $  3,632       $   (940)      $  2,692       $ 10,420       $    538       $ 10,958
Securities                                         222           (150)            72         (1,285)            35         (1,250)
Other interest-earning assets                      244            111            355            296             42            338
- ----------------------------------------------------------------------------------------------------------------------------------

      Total interest-earning assets              4,098           (979)         3,119          9,431            615         10,046

Interest-bearing liabilities:
Demand and NOW deposits                       $    873       $   (179)      $    694       $    840       $    465       $  1,305
Savings deposits                                  (137)          (289)          (426)           (72)          (112)          (184)
Certificate accounts                               410            307            717          2,902            319          3,221
FHLB advances                                    1,181            117          1,298          2,737            105          2,842
Other interest-bearing liabilities                  27             (2)            25             (5)            (6)           (11)
- ----------------------------------------------------------------------------------------------------------------------------------
      Total interest-bearing liabilities         2,354            (46)         2,308          6,402            771          7,173
- ----------------------------------------------------------------------------------------------------------------------------------
Net interest income                           $  1,744       $   (933)      $    811       $  3,029       $   (156)      $  2,873
==================================================================================================================================
</TABLE>


Provision for Loan Losses. Management's periodic analysis of the adequacy of the
allowance  for  loan  losses  determines  the  provision  for loan  losses.  The
provision  was  $930,000 in 1998  compared  to  $660,000  in 1997.  The ratio of
non-performing  assets,  consisting  of  loans  90 days or more  delinquent  and
foreclosed  assets, to total assets was .43% as of December 31, 1998 compared to
 .36% as of December  31,  1997.  The ratio of the  allowance  for loan losses to
total loans  receivable  was .49% as of December 31, 1998 compared to .44% as of
December 31, 1997.  The increase in the  provision was primarily for the purpose
of growing the  allowance  for loan loss  balance to keep pace with loan growth.
The increase was also in response to the shift in the mix of the loan  portfolio
from mortgage loans to commercial and consumer loans and the higher risk of loss
associated  with these loans.  We  anticipate we will increase the allowance for
loan loss balance in future periods as we continue to increase these  commercial
and consumer loan portfolios.

   We maintain the allowance for loan losses at a level  considered  adequate to
cover  possible  losses  that  are  currently  anticipated  based  on past  loss
experience,  general economic  conditions,  information  about specific borrower
situations,  including their financial position and collateral values, and other
factors and estimates, which are subject to change over time. Although the level


20   OTTAWA FINANCIAL CORPORATION

<PAGE>



of  non-performing  assets is considered in establishing  the allowance for loan
losses  balance,  variations in  non-performing  loans have not been  meaningful
based on our past  loss  experience  and,  as such,  have not had a  significant
impact on the overall level of the allowance for loan losses.

   While we consider the allowance for loan losses to be adequate to provide for
potential  losses,  there can be no assurance that future losses will not exceed
estimated  amounts or that  additional  provisions  for loan  losses will not be
required in future periods. In addition,  the Financial  Institutions Bureau and
the Federal Deposit Insurance  Corporation  review the allowance for loan losses
as part of their  examination  process.  These  regulatory  agencies may require
additional  general or specific  allowances  based upon their  judgement  of the
information available to them at the time of their examination.

Noninterest  Income.  Noninterest  income for 1998 was $7.8 million  compared to
$4.1 million for 1997.  Increased  sales and  realizations  of gains on sales of
mortgage  loans,  along with fees on sales of mutual funds and  annuities,  have
significantly  increased  noninterest income. In addition,  increases in deposit
account service fees contributed to the growth in noninterest income. During the
third  quarter of 1997,  we modified  deposit  fee  structures  to achieve  more
consistency  between  AmeriBank  and AFSB.  Savings  accounts  that fell below a
minimum  balance and checking  accounts  that had cancelled  checks  returned to
customers with monthly bank statements were assessed fees.

Noninterest  Expense.  Noninterest  expense  increased to $21.1 million for 1998
compared to $18.7 million for 1997.  Employee  related costs, a portion of which
relates to the increased expense of the Employee Stock Ownership Plan due to the
higher market value of our stock,  increased  noninterest  expense.  Further, we
added specialized  expertise to our staff to develop the commercial and consumer
loan portfolios and other lines of fee generating  business  consistent with our
strategic  plan.  The  benefits  of these  investments  in  resources  have been
reflected  in the  growth  in the  commercial  business  and  real  estate  loan
portfolio  and the  increases  in fee  income  on  sales  of  mutual  funds  and
annuities.

Income Tax Expense.  The increase in the income tax expense from $4.3 million in
1997 to $5.0 million in 1998 is due to the higher pre-tax income for the year.

Year 2000  Issue.  The year 2000  ("Y2K")  issue  relates  to the  inability  of
computer  systems to recognize the year 2000.  Processing  problems could result
from existing computer programs and systems misinterpreting the year 2000 as the
year 1900. The financial  institutions industry could be significantly  impacted
by the Y2K issue due to our dependence on technology and date-sensitive data. If
systems  cannot  identify  the year 2000,  calculations  that rely on date field
information,  such  as  interest,  payment  or due  dates  and  other  operating
functions,  could  create  incorrect  information.  We may be unable to  process
transactions,   prepare   statements  or  engage  in  similar  normal   business
activities.  Similarly,  a failure  to  properly  address  the Y2K  issue  could
negatively  impact our ability to interact with our suppliers and creditors,  as
well as to adequately assess the  creditworthiness of our borrowers.  Therefore,
if not  adequately  addressed,  the Y2K issue could have a  significant  adverse
impact on our operations  and, in turn,  our financial  condition and results of
operations.

   Financial institution regulators are increasing their focus on Y2K compliance
issues. The Federal Financial  Institutions  Examination  council issued several
statements on Y2K Project Management  Awareness.  These statements require us to
examine the potential  impact of the Y2K issue on our  customers,  suppliers and
borrowers.  These statements also require us to assess our exposure, measure our
risk and prepare a plan to address the Y2K issue.

   Our Y2K  assessment  began in late 1997 when an action plan was developed and
approved by our Board of  Directors.  We created a "Y2K Task Force" to work with
associates corporate-wide to prepare for Y2K. This task force has identified all
areas that may be affected  by the coming  millenium.  These  areas  include (i)


                                               OTTAWA FINANCIAL CORPORATION   21
<PAGE>



information technology systems, such as our data processor and other proprietary
and vendor  supported  business  applications  (ii)  non-information  technology
systems,  such  as  facilities  and  related  building  services,  for  example,
utilities,  security systems, general business equipment and non-computer office
equipment;  and  (iii)  business  relationships,   for  example,  borrowers  and
suppliers.  Our  Computer  and  Network  Department,  as well as our  Technology
Committee,  have been testing our  information  and  non-information  technology
systems to assess Y2K compliance.  If an area is not validated as Y2K compliant,
then updates are made to become Y2K compliant.

The phases of our Y2K plan and the status of completion are discussed below.

1. Awareness: We defined the Y2K problem and identified the resources to perform
   compliance  work.  We formed a Y2K task force and  developed  a strategy  for
   identifying  areas that may be affected by Y2K.  We  completed  this phase in
   September 1997.

2. Assessment:  We evaluated  the  complexity  of the Y2K issue and detailed the
   effort necessary to address the issues.  This phase identified all areas that
   may be affected by the Y2K date change.  We went beyond  obvious  information
   systems such as hardware,  software,  networks and automated  teller machines
   and included environmental systems that are dependent on embedded microchips,
   such as security  systems,  elevators and vaults.  We categorized  items into
   three main areas:  mission critical,  non-mission critical and miscellaneous.
   We  then  assigned  all  items  identified  to  individuals   throughout  the
   Corporation. We completed this phase in June 1998.

3. Renovation:  This phase  included  code  enhancements,  hardware and software
   upgrades,  system  replacements,  vendor  certifications  and  other  similar
   changes.  We prioritized  this work based on information  gathered during the
   assessment  phase.  Where  we  rely  on  third  party  vendors,  we  obtained
   certifications  verifying Y2K compliance.  Where  certifications could not be
   obtained,  alternative  options were  identified  for all  important  banking
   functions. We completed this phase in December 1998.

4. Validation:  We are testing the incremental  changes to hardware and software
   components.  In addition to testing the upgraded components, we are verifying
   connections  with  other  systems.  We are  establishing  controls  to assure
   effective and timely completion of all hardware and software testing prior to
   final  implementation.  As  with  the  renovation  phase,  we  will  continue
   discussions with vendors  regarding the success of their validation  efforts.
   We expect to complete this phase by March 31, 1999.

5. Implementation:  We will  certify  systems as Y2K  compliant.  For any system
   failing  certification,  we will  assess  the  effect on our  operations  and
   implement  our  contingency  plans.  Any  mission-critical   system  that  is
   potentially  non-compliant will be immediately  resolved.  In addition,  this
   phase will  ensure  that any new  systems or  subsequent  changes to verified
   systems are Y2K compliant. We expect to complete this phase by June 30, 1999.

   We are expensing all costs  associated  with required  system changes as they
occur.  These costs are being funded through  operating cash flows.  We estimate
the total cost of our Y2K  conversion  project will be  $350,000,  net of income
taxes. We do not expect  significant  increases in future data processing  costs
relating to Y2K compliance.

   The software program that processes and tracks customer  account  information
is the most significant  component of our computer system.  This software is the
ITI Premier Financial  Information System that is used by 3,500 banks across the
country and has been certified as Y2K compliant. This is relatively new software
that was written to include four digits for the year  calculations and therefore
does not require its language to be rewritten.  An outside  service  bureau runs
this software for us. Since we are in the process of converting to a new service
bureau,  we have not yet  completed the Y2K  compliance  testing on our network.


22   OTTAWA FINANCIAL CORPORATION

<PAGE>



However,  the  service  bureau  itself is  certified  as Y2K  compliant  and has
verified  compliance  for other  clients it services.  We expect to complete the
testing on our network by March 31, 1999.

   While  our Y2K  readiness  process  is  proceeding  according  to plan,  as a
precaution,  we developed a  contingency  plan for each of our mission  critical
systems during the assessment phase.  Since most of our mission critical systems
are dependent on third party vendors or service providers,  our contingency plan
is to select a new vendor or service  provider and convert to their  system.  We
have  secured  alternative  sources or services for mission  critical  areas for
which we did not receive a  satisfactory  response by January 31, 1999.  We will
seek alternative sources or services for non-mission critical areas for which we
do not receive a  satisfactory  response  by June 30,  1999.  We also  developed
contingency  plans in the event of  physical  disaster  including  power  outage
and/or telecommunication system outages. We assigned responsibilities  regarding
final  preparation  to  individuals  within each  department.  In  addition,  we
identified  a  centralized  location  to  accomplish   communications  and  data
processing under various disaster conditions.

Comparison of 1997 to 1996

Net income.  Net income for 1997 was $7.5  million  compared to $3.1 million for
1996.  The  one-time  assessment  of $3.5  million to  recapitalize  the Savings
Association  Insurance  Fund is included in net income for 1996.  Net income for
1996  would  have been  $5.4  million  without  this  assessment.  Growth in net
interest income and  improvements  in efficiency  contributed to the increase in
net income.

   Diluted  earnings per share for 1997 was $1.22 compared to $.49 for the prior
year.  Diluted earnings per share would have been $.86 for 1996 if the effect of
the $3.5 million  assessment was removed from earnings.  The  improvement in net
interest  income and Ottawa's  stock  repurchase  activity  positively  impacted
earnings per share. Our tangible earnings per share was $1.58 for 1997, compared
to a tangible earnings per share of $.99 for 1996, as adjusted for the effect of
the special Savings Association Insurance Fund assessment.

   Return on equity  increased from 6.83% in 1996 to 9.93% in 1997. The improved
earnings  resulting  from the growth in assets in 1996 and 1997,  along with our
stock repurchases, increased return on equity.

Net  Interest  Income.  Net  interest  income  increased  $2.9  million on a tax
equivalent  basis for the year ended  December  31,  1997  compared  to the same
period  in 1996.  Volume  increases  resulting  from the  AFSB  acquisition  and
internal growth  experienced during 1996 and 1997 increased net interest income.
While net interest income increased, the net interest spread declined from 3.08%
in 1996 to 3.01% in 1997.  The  increase in the loan  portfolio  as a percent of
total  interest-earning  assets,  as well as a  general  rise  in the  rates  of
interest-earning  assets,  improved the yield on  interest-earning  assets.  The
increase   in  Federal   Home  Loan  Bank   advances   as  a  percent  of  total
interest-bearing  liabilities,  a shift in mix from lower costing demand deposit
and savings accounts to higher costing money market demand and savings accounts,
as  well  as a  general  rise  in the  rates  of  interest-bearing  liabilities,
increased the cost of interest-bearing liabilities. The improvement in the yield
on interest-earning assets, however, was more than offset by the increase in the
cost of interest-bearing liabilities, resulting in a decline in the net interest
spread.  This spread decline,  along with Ottawa becoming more leveraged through
acquisition and internal growth,  reduced net interest margin from 3.50% in 1996
to 3.37% in 1997.  The ratio of  average  interest-earnings  assets  to  average
interest-bearing  liabilities,  which  declined  from  1.10x in 1996 to 1.07x in
1997, illustrates our increase in leveraging.

                                               OTTAWA FINANCIAL CORPORATION   23
<PAGE>



Provision  for Loan Losses.  The provision for loan losses was $660,000 for 1997
and $564,000 for 1996. The ratio of non-performing  assets,  consisting of loans
90 days or more delinquent and foreclosed assets, to total assets was .36% as of
both December 31, 1997 and 1996. The ratio of allowance for loan losses to total
loans  receivable was .44% as of both December 31, 1997 and 1996. While the risk
profile of the loan  portfolio  did not change  dramatically,  we increased  the
provision so the allowance for loan loss balance kept pace with the loan growth.

Noninterest  Income.  Noninterest  income increased from $3.3 million in 1996 to
$4.1 million in 1997.  Enhancements  in deposit  account  service fees that were
implemented  during the third quarter of 1997 to achieve more consistency in fee
structures between AmeriBank and AFSB improved  noninterest income. The increase
in deposit account service fees was  complimented by increases in gains on sales
of mortgage loans and gains on sales of equity securities.

Noninterest  Expense.  Noninterest expense decreased from $21.8 million for 1996
to $18.7 million for 1997. The one-time SAIF assessment in 1996 of $3.5 million,
as well as declines in FDIC deposit insurance,  data processing and professional
services,  decreased noninterest expense. Increases in compensation and benefits
partially offset these decreases.

   Legislation  was signed into law on September 30, 1996, to  recapitalize  the
Savings  Association  Insurance  Fund,  requiring  us to pay a one-time  special
assessment of $3.5 million.  The decrease in the FDIC deposit insurance reflects
the lower  charge of 6.5 cents per $100 of domestic  deposits in 1997 versus the
23 cents per $100 of domestic deposits in 1996.

   We underwent an electronic data processing conversion in 1996. The conversion
itself  required   substantial   outside  consulting   services,   resulting  in
approximately  $400,000 of non-recurring  expenses during 1996.  During 1997, we
experienced economies of operations reflected in lower levels of data processing
and other  noninterest  expenses  and  experienced  cost  savings as a result of
reduced contracted services.

   A  greater  number of  full-time  equivalent  employees  and an  increase  in
employee stock ownership plan expense attributable to the higher market price of
our stock during 1997 increased compensation and benefits.

Income Tax  Expense.  Income tax expense for 1997 was $4.3  million  compared to
$2.0  million for 1996.  The higher  federal tax expense is  primarily  due to a
higher level of pre-tax income and to a lesser  extent,  a full twelve months of
goodwill  amortization,  which  is not  deductible  for  tax  purposes,  in 1997
compared to ten and one half months of amortization in 1996, based upon the date
of the merger consummation.

Asset/Liability Management; Market Risk Analysis

The balance sheet consists of investments in interest-earning  assets, primarily
loans and investment securities,  which are primarily funded by interest-bearing
liabilities,  deposits and borrowings.  These financial instruments have varying
levels of sensitivity to changes in market interest  rates,  resulting in market
risk.  Other  than  loans  that are  originated  and held for  sale,  all of our
financial  instruments  are for other than trading  purposes.  We are subject to
interest  rate risk to the extent  that our  interest-bearing  liabilities  with
short and  intermediate-term  maturities reprice more rapidly, or on a different
basis, than our interest-earning assets.

   Senior  management and the Board of Directors  review the Bank's  exposure to
interest  rate risk on a  quarterly  basis.  We  measure  interest  rate risk by
computing  estimated  changes in net interest income and the net portfolio value
of cash flows from  assets,  liabilities  and  off-balance  sheet items within a
range of assumed changes in market  interest rates. If estimated  changes to net
portfolio value and net interest income are not within the limits established by
the Board,  the Board may  direct  management  to adjust  the  Bank's  asset and
liability mix to bring interest rate risk within Board approved limits.

24   OTTAWA FINANCIAL CORPORATION

<PAGE>




   Net portfolio value represents the market value of equity and is equal to the
market value of assets minus the market value of liabilities,  with  adjustments
made for  off-balance  sheet items.  This analysis  assesses the risk of loss in
market risk sensitive  instruments in the event of sudden and sustained 1% to 3%
increases and decreases in market interest rates. The following tables set forth
the  change  in  AmeriBank's  net  portfolio  value and net  interest  income at
December 31, 1998 and 1997, based on internal assumptions, that would occur upon
an immediate  change in interest  rates,  with no effect given to any steps that
management might take to counteract that change.

<TABLE>
<CAPTION>

December 31, 1998:                                         Net Portfolio Value                     Net Interest Income
- ----------------------------------------------------------------------------------------------------------------------

Change in Interest Rate (Basis  Points)      $ Amount in NPV   % Change in NPV      $ Amount in NPV    % Change in NPV
- ----------------------------------------------------------------------------------------------------------------------
<S>        <C>                                      <C>                     <C>            <C>                     <C>
          +300                                      $ 38,798               -48%            $ 20,275               -27%
          +200                                        52,011               -30               23,040               -18
          +100                                        63,218               -15               25,532                -9
             0                                        74,187                --               27,965                --
          -100                                        84,511                14               30,309                 8
          -200                                        89,599                21               31,886                14
          -300                                        99,922                35               33,440                20

December 31, 1997:                                         Net Portfolio Value                     Net Interest Income
- ----------------------------------------------------------------------------------------------------------------------
Change in Interest Rate (Basis  Points)      $ Amount in NPV   % Change in NPV      $ Amount in NPV    % Change in NPV
- ----------------------------------------------------------------------------------------------------------------------
          +300                                      $ 54,990               -33%            $ 19,803               -22%
          +200                                        64,479               -21               21,699               -14
          +100                                        73,263               -11               23,518                -7
             0                                        81,958                --               25,286                --
          -100                                        90,649                11               27,101                 7
          -200                                        96,085                17               28,488                13
          -300                                       106,833                30               29,521                17
</TABLE>

   As illustrated in the table,  net portfolio value is more sensitive to rising
rates than declining rates. This occurs because, as rates rise, the market value
of  fixed-rate  loans  declines  due to  both  the  rate  increase  and  slowing
prepayments.  When rates  decline,  we do not  experience a significant  rise in
market value for these loans because  borrowers prepay at relatively high rates.
The value of our  deposits  and  borrowings  changes in  approximately  the same
proportion in rising or falling rate scenarios.

   The  results  for the 300 basis  point  interest  rate  shocks are  monitored
primarily to assist in identifying trends in our interest rate risk profile.  We
feel that a sudden and sustained change in interest rates of 300 basis points is
not a realistic event. Therefore we focus on managing, to acceptable levels, the
change in NPV for the 100 and 200 basis point  interest  rate shocks both up and
down.

   The  table  shows  there has been an  increase  in  sensitivity  to a rise in
interest  rates from 1997 to 1998. At an increase in interest rates of 200 basis
points, net portfolio value decreases by 30% as of December 31, 1998 compared to
a 21% decrease as of December 31, 1997.  Approximately one-third of the increase
in  sensitivity  relates to the decrease in our equity from December 31, 1997 to
December 31, 1998. As equity decreases through continued capital management, the
percent  change in NPV  increases  for the same dollar amount change in NPV. The


                                               OTTAWA FINANCIAL CORPORATION   25
<PAGE>




other  reasons for the  increase in  sensitivity  relate to the loan and deposit
portfolio mix changes  during the year. A significant  portion of our adjustable
rate  mortgage  loan  portfolio  refinanced  into fixed  rate  loans  causing an
increase in our interest rate risk in a rising rate  environment.  Further,  the
weighted  average  maturity of our  certificate of deposit  portfolio  decreased
during 1998.  This change in maturity  structure  also causes an increase in our
interest rate risk in a rising rate environment.

   To decrease our exposure to interest  rate risk,  we are trying to reduce the
duration and average life of our interest-earning  assets. To achieve this goal,
we are  emphasizing  adjustable rate mortgage loans and growing our consumer and
commercial  business  portfolios  which  are  shorter  term in  nature  than the
mortgage portfolio.  In addition, we are underwriting all long-term,  fixed rate
mortgages in accordance with Federal Home Loan Mortgage  Corporation  guidelines
which  allows us the  flexibility  of selling  these  assets into the  secondary
market. We are currently selling all 30- and 15-year  fixed-rate  mortgage loans
as they are originated.  With our funding  sources,  we are attempting to reduce
the impact of interest rate changes by emphasizing non-interest bearing products
and using longer term fixed rate advances from the Federal Home Loan Bank.

   As with  any  method  of  measuring  interest  rate  risk,  the  above  table
inherently  has   shortcomings.   For  example,   although  certain  assets  and
liabilities may have similar maturities or periods to repricing,  they may react
in different  degrees to changes in market interest rates. The interest rates on
certain types of assets and liabilities  may fluctuate  before changes in market
interest  rates,  while  interest rates on other types may lag behind changes in
market rates.  Additionally,  certain assets,  such as adjustable-rate  mortgage
loans,  have features that  restrict  changes in interest  rates on a short-term
basis and over the life of the asset.  When there is a change in interest rates,
expected  rates of  prepayments  on loans,  decay  rates of  deposits  and early
withdrawals  from  certificates  could likely  differ from those  assumed in the
table. Finally, the ability of many borrowers to service their debt may decrease
in the event of a significant interest rate increase.

   In addition,  the above table may not properly  reflect the impact of general
interest  rate  movements on our net interest  income  because the  repricing of
certain  categories of assets and  liabilities are influenced by competitive and
other pressures beyond our control.

Liquidity and Capital Resources

AmeriBank's  principal  sources  of funds are  deposits;  borrowings,  primarily
Federal Home Loan Bank advances; principal and interest payments on loans; sales
of  loans;  and  maturities  and sales of  securities.  We have  classified  all
securities  held in  portfolio  as  available  for  sale,  which  increases  our
liquidity flexibility.  While scheduled loan repayments and maturing investments
are  relatively  predictable,  deposit  flows  and  loan  prepayments  are  more
influenced by interest rates, general economic conditions and competition.

   We view liquidity management to be both a daily and long-term responsibility.
We maintain a level of liquidity consistent with our assessment of expected loan
demand, loan sales, deposit flows, yields available on interest-earning deposits
and investment securities,  and the objectives of our asset/liability management
program.  We generally  invest excess  liquidity in  interest-earning  overnight
deposits  of the  Federal  Home Loan  Bank of  Indianapolis.  Other  investments
include U.S.  Treasury and federal agency  securities,  collateralized  mortgage
obligations,  mortgage and other  asset-backed  securities,  municipal bonds and
corporate debt  securities.  When overnight  deposits with the Federal Home Loan
Bank are drawn to low levels to maintain  liquidity,  we will  generally  borrow
funds through the Federal Home Loan Bank's  advances  program instead of selling
our investment securities.

   Advances from the Federal Home Loan Bank of Indianapolis increased only $14.8
million  during  1998 while  assets  grew by $52.2  million.  Deposits  were the
primary source of funds for this asset growth and there was very little pressure
on  liquidity.  Federal Home Loan Bank  advances  totaled  $160.3  million as of
December 31, 1998.  Approximately  $61.4  million of these  advances come due in
1999.  We may  choose  to renew or pay off  these  advances  depending  upon our
liquidity needs at that time.


26   OTTAWA FINANCIAL CORPORATION

<PAGE>

   Ottawa  also has a need  for,  and  sources  of,  liquidity.  Dividends  from
AmeriBank  are its primary  source of liquidity,  subject to certain  regulatory
constraints  (see Note 13 of the Notes to  Consolidated  Financial  Statements).
Ottawa has modest  operating  costs and the  dividends  paid on common stock are
discretionary.

   AmeriBank is subject to three capital to asset  requirements  as discussed in
Note 12 of the Consolidated Financial Statements.

Accounting and Regulatory Standards

For accounting standards, see "Future Accounting Changes" in Note 1 of the Notes
to Consolidated Financial Statements.

Disclosure Regarding Forward-Looking Statements

We may from  time to time make  written  or oral  "forward-looking  statements."
These  forward-looking  statements  may be  contained  in this Annual  Report to
Shareholders,  in our  filings  with the  Securities  and  Exchange  Commission,
including  our  Annual  Report  on Form  10-K  and its  exhibits,  and in  other
communications by us, which are made in good faith pursuant to the "safe harbor"
provisions of the Private  Securities  Litigation  Reform Act of 1995. The words
"may",  "could",  "should",   "would",  "believe",   "anticipate",   "estimate",
"expect",  "intend",  "plan",  and similar  expressions are intended to identify
forward-looking statements.

   Forward-looking  statements  include  statements with respect to our beliefs,
plans, objectives, goals, expectations, anticipations, estimates and intentions,
that are subject to significant risks and uncertainties.  The following factors,
many of which are subject to change based on various  other  factors  beyond our
control,  could cause our financial  performance to differ  materially  from the
plans,  objectives,  expectations,  estimates and  intentions  expressed in such
forward-looking statements:

   o   the strength of the United States  economy in general and the strength of
       the local economies in which we conduct our operations;

   o   the effects of, and changes in, trade,  monetary and fiscal  policies and
       laws, including interest rate policies of the Federal Reserve Board;

   o   inflation, interest rate, market and monetary fluctuations;

   o   the timely development of and acceptance of our new products and services
       and the perceived  overall value of these products and services by users,
       including  the  features,  pricing and quality  compared to  competitors'
       products and services;

   o   the willingness of users to substitute competitors' products and services
       for our products and services;

   o   our success in gaining regulatory  approval of our products and services,
       when  required;  

   o   the  impact  of  changes  in  financial  services'  laws and  regulations
       (including laws concerning taxes, banking, securities and insurance);

   o   the impact of technological changes;

   o   acquisitions;

   o   changes in consumer spending and saving habits; and

   o   our success at managing the risks involved in our business.

   This list of  important  factors is not  exclusive.  We do not  undertake  to
update any forward-looking statement,  whether written or oral, that may be made
from time to time by or on behalf of Ottawa or AmeriBank.


                                               OTTAWA FINANCIAL CORPORATION   27

<PAGE>




               REPORT OF INDEPENDENT AUDITORS




               Board of Directors
               Ottawa Financial Corporation
[EMBLEM]       Holland, Michigan

CROWE CHIZEK   We have audited the accompanying  consolidated  balance sheets of
               Ottawa  Financial  Corporation  as of December 31, 1998 and 1997,
               and the related  consolidated  statements  of income,  changes in
               shareholders'  equity,  cash flows and  comprehensive  income for
               each of the three years in the period  ended  December  31, 1998.
               These  financial   statements  are  the   responsibility  of  the
               Company's management. Our responsibility is to express an opinion
               on these financial statements based on our audits.

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

                  In our opinion, the consolidated financial statements referred
               to above present fairly, in all material respects,  the financial
               position of Ottawa Financial  Corporation as of December 31, 1998
               and 1997,  and the results of its  operations  and its cash flows
               for each of the three  years in the  period  ended  December  31,
               1998,   in  conformity   with   generally   accepted   accounting
               principles.


               /s/ Crowe, Chizek and Company LLP

               Crowe, Chizek and Company LLP
               Grand Rapids, Michigan
               February 26, 1999



28   OTTAWA FINANCIAL CORPORATION

<PAGE>



<TABLE>
<CAPTION>

CONSOLIDATED BALANCE SHEETS

DOLLARS IN THOUSANDS

December 31,                                                              1998           1997
- ---------------------------------------------------------------------------------------------

Assets

<S>                                                                  <C>            <C>      
Cash and due from financial institutions                             $  20,437      $  25,437
Interest-bearing demand deposits in other financial institutions        21,788          7,087
- ---------------------------------------------------------------------------------------------
      Total cash and cash equivalents                                   42,225         32,524
Securities available for sale                                           71,646         57,308
Loans held for sale                                                      3,375          1,955
Loans receivable, net                                                  769,770        747,423
Federal Home Loan Bank stock                                            11,782          7,308
Premises and equipment, net                                             15,200         15,030
Acquisition intangibles                                                 13,032         14,248
Other assets                                                            11,000         10,021
- ---------------------------------------------------------------------------------------------
      Total assets                                                   $ 938,030      $ 885,817
=============================================================================================

Liabilities and Shareholders' Equity

Deposits                                                             $ 693,632      $ 654,560
Federal Home Loan Bank advances                                        160,268        145,458
Accrued expenses and other liabilities                                  10,723          9,436
- ---------------------------------------------------------------------------------------------
      Total liabilities                                                864,623        809,454

Commitments and contingent liabilities

Shareholders' equity
Preferred stock
Common stock                                                                62             60
Additional paid-in capital                                              73,177         67,381
Retained earnings, substantially restricted                             15,363         23,386
Net unrealized gain (loss) on securities available for sale                 23             62
Employee Stock Ownership Plan                                           (1,886)        (2,323)
Management Recognition and Retention Plan                                 (712)        (1,502)
Less cost of common stock in treasury                                  (12,620)       (10,701)
- ---------------------------------------------------------------------------------------------
      Total shareholders' equity                                        73,407         76,363
- ---------------------------------------------------------------------------------------------
            Total liabilities and shareholders' equity               $ 938,030      $ 885,817
=============================================================================================
</TABLE>

See accompanying notes to consolidated financial statements.


                                               OTTAWA FINANCIAL CORPORATION   29

<PAGE>



<TABLE>
<CAPTION>

CONSOLIDATED STATEMENTS OF INCOME

DOLLARS IN THOUSANDS, EXCEPT SHARE DATA


Years ended December 31,                                    1998          1997         1996
- -------------------------------------------------------------------------------------------
<S>                                                     <C>           <C>          <C>
Interest income
       Loans                                            $ 62,646      $ 59,948     $ 48,991
       Securities                                          3,833         3,707        4,945
       Other                                               1,425         1,071          733
- -------------------------------------------------------------------------------------------
                                                          67,904        64,726       54,669
Interest expense
       Deposits                                           30,383        29,398       25,056
       Federal Home Loan Bank advances                     9,591         8,293        5,451
       Other                                                  38            13           24
- -------------------------------------------------------------------------------------------
                                                          40,012        37,704       30,531
- -------------------------------------------------------------------------------------------
Net interest income                                       27,892        27,022       24,138

Provision for loan losses                                    930           660          564
- -------------------------------------------------------------------------------------------

Net interest income after provision for loan losses       26,962        26,362       23,574

Noninterest income
       Service charges and other fees                      4,400         3,039        2,755
       Mortgage servicing fees                               349           317          287
       Gain on sale of mortgage loans                      2,398           370          141
       Gain (loss) on securities                             (24)          143            5
       Other                                                 688           277          140
- -------------------------------------------------------------------------------------------
                                                           7,811         4,146        3,328
Noninterest expense
       Compensation and benefits                          11,521        10,356        8,945
       Occupancy                                           1,550         1,316        1,112
       Furniture, fixtures and equipment                   1,241         1,056          781
       Advertising                                           275           276          364
       FDIC deposit insurance premium                        400           324        1,235
       SAIF assessment                                                                3,510
       State single business tax                             517           357          338
       Data processing                                     1,130           891          939
       Professional services                                 495           379          697
       Acquisition intangibles amortization                1,216         1,226        1,081
       Other                                               2,747         2,527        2,842
- -------------------------------------------------------------------------------------------
                                                          21,092        18,708       21,844
- -------------------------------------------------------------------------------------------
Income before federal income tax expense                  13,681        11,800        5,058

Federal income tax expense                                 5,013         4,273        1,964
- -------------------------------------------------------------------------------------------

Net income                                              $  8,668      $  7,527     $  3,094

Earnings per common share
===========================================================================================
       Basic                                            $   1.59      $   1.33     $    .51
===========================================================================================
       Diluted                                          $   1.44      $   1.22     $    .49
===========================================================================================

See accompanying notes to consolidated financial statements.
</TABLE>


30   OTTAWA FINANCIAL CORPORATION

<PAGE>


<TABLE>
<CAPTION>

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY

DOLLARS IN THOUSANDS, EXCEPT SHARE DATA

                                                                                    Net Unrealized
                                                                                       Gain (Loss)  Unallocated
                                                                                     on Securities     Employee      Unearned
                                                            Additional                   Available        Stock    Management
                                                   Common      Paid-in    Retained       for Sale,    Ownership   Recognition
Years ended December 31, 1998, 1997 and 1996        Stock      Capital    Earnings      Net of Tax  Plan Shares   Plan Shares
- ---------------------------------------------------------------------------------------------------------------------------------

<S>                                               <C>        <C>         <C>             <C>          <C>         <C>
Balance - December 31, 1995                       $    59    $  57,662   $  31,277       $     391    $ (3,302)   $   (2,311)
Net income for the year ended
  December 31, 1996                                                          3,094
Cost of warrants and options related
  to the acquisition of AmeriBank                                2,306
152,093 shares issued upon
  exercise of stock options                             1          507
60,024 shares committed to be released
  under employee stock ownership plan                              332                                     496
Issuance of 18,150 shares of common
  stock for management recognition plan                            242                                                  (242)
Shares earned under management
  recognition and retention plan                                                                                         576
Acquisition of 577,008 treasury
  shares, at cost
Cash dividend - $.28 per share                                               (1,699)
Change in unrealized gain (loss) on securities
  available for sale, net of tax of $242                                                      (470)
- ---------------------------------------------------------------------------------------------------------------------------------
Balance - December 31, 1996                            60       61,049       32,672            (79)     (2,806)       (1,977)

Net income for the year ended
  December 31, 1997                                                           7,527
26,435 shares issued upon
  exercise of stock options                                        258
34,711 shares issued upon
  exercise of stock warrants                                       502
57,098 shares committed to be released
  under employee stock ownership plan                              654                                     483
Issuance of 10,580 shares of common
  stock for management recognition plan                            249                                                  (249)
Shares earned under management
  recognition and retention plan                                                                                         572
13,840 shares forfeited under management
  recognition and retention plan                                  (152)                                                  152
Acquisition of 480,673 treasury
  shares, at cost
Cash dividend - $.33 per share                                               (1,858)
10% Stock dividend                                               4,821      (14,955)
Change in unrealized gain (loss) on securities
  available fo sale, net of tax of $73                                                         141
- ---------------------------------------------------------------------------------------------------------------------------------
Balance - December 31, 1997                            60       67,381       23,386             62      (2,323)       (1,502)

Net income for the year ended
  December 31, 1998                                                           8,668
56,750 shares issued upon
  exercise of stock options                             1          491
113,048 shares issued upon
  exercise of stock warrants                            1        1,634
54,233 shares committed to be released
  under employee stock ownership plan                              909                                     437
Shares earned under management
  recognition and retention plan                                                                                         509
14,074 shares forfeited under management
  recognition and retention plan                                  (293)          12                                      281
Acquisition of 551,495 treasury
  shares, at cost
Cash dividend - $.39 per share                                               (2,113)
10% Stock dividend                                               2,869      (14,590)
Tax benefit of equity deductions                                   186
Change in unrealized gain (loss) on securities
  available fo sale, net of tax of $(21)                                                       (39)
- ---------------------------------------------------------------------------------------------------------------------------------
Balance - December 31, 1998                        $   62    $  73,177     $ 15,363         $   23    $ (1,886)      $  (712)
- ---------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                               OTTAWA FINANCIAL CORPORATION   31
<PAGE>



CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (cont'd)

DOLLARS IN THOUSANDS, EXCEPT SHARE DATA


                                                                       Total
                                                  Treasury      Shareholders'
Years ended December 31, 1998, 1997 and 1996         Stock            Equity
- -----------------------------------------------------------------------------

Balance - December 31, 1995                      $ (4,215)         $ 79,561
Net income for the year ended
  December 31, 1996                                                   3,094
Cost of warrants and options related
  to the acquisition of AmeriBank                                     2,306
152,093 shares issued upon
  exercise of stock options                                             508
60,024 shares committed to be released
  under employee stock ownership plan                                   828
Issuance of 18,150 shares of common
  stock for management recognition plan
Shares earned under management
  recognition and retention plan                                        576
Acquisition of 577,008 treasury
  shares, at cost                                  (7,787)           (7,787)
Cash dividend - $.28 per share                                       (1,699)
Change in unrealized gain (loss) on securities
  available for sale, net of tax of $242                               (470)
- ------------------------------------------------------------------------------
Balance - December 31, 1996                       (12,002)           76,917

Net income for the year ended
  December 31, 1997                                                   7,527
26,435 shares issued upon
  exercise of stock options                                             258
34,711 shares issued upon
  exercise of stock warrants                                            502
57,098 shares committed to be released
  under employee stock ownership plan                                 1,137
Issuance of 10,580 shares of common
  stock for management recognition plan
Shares earned under management
  recognition and retention plan                                        572
13,840 shares forfeited under management
  recognition and retention plan
Acquisition of 480,673 treasury
  shares, at cost                                  (8,833)           (8,833)
Cash dividend - $.33 per share                                       (1,858)
10% Stock dividend                                 10,134
Change in unrealized gain (loss) on securities
  available fo sale, net of tax of $73                                  141
- ------------------------------------------------------------------------------
Balance - December 31, 1997                       (10,701)           76,363

Net income for the year ended
  December 31, 1998                                                   8,668
56,750 shares issued upon
  exercise of stock options                                             492
113,048 shares issued upon
  exercise of stock warrants                                          1,635
54,233 shares committed to be released
  under employee stock ownership plan                                 1,346
Shares earned under management
  recognition and retention plan                                        509
14,074 shares forfeited under management
  recognition and retention plan
Acquisition of 551,495 treasury
  shares, at cost                                 (13,640)          (13,640)
Cash dividend - $.39 per share                                       (2,113)
10% Stock dividend                                 11,721
Tax benefit of equity deductions                                        186
Change in unrealized gain (loss) on securities
  available fo sale, net of tax of $(21)                                (39)
- ------------------------------------------------------------------------------
Balance - December 31, 1998                    $  (12,620)        $  73,407
- ------------------------------------------------------------------------------

See accompanying notes to consolidated financial statements.



                                              OTTAWA FINANCIAL CORPORATION   31A

<PAGE>



<TABLE>
<CAPTION>

CONSOLIDATED STATEMENTS OF CASH FLOWS

DOLLARS IN THOUSANDS

Years ended December 31,                                                              1998              1997              1996
- -------------------------------------------------------------------------------------------------------------------------------
<S>                                                                              <C>               <C>               <C>
Cash flows from operating activities
Net income                                                                       $   8,668         $   7,527         $   3,094
Adjustments to reconcile net income to net cash from operating activities
       Depreciation                                                                  1,209             1,079               844
       Net amortization of security premiums and discounts                             418               314               332
       Amortization of intangible assets                                             1,216             1,226             1,081
       Provision for loan losses                                                       930               660               564
       (Gain) loss on sales of securities                                               24              (143)               (5)
       Loss on limited partnership investment                                          332                82               112
       ESOP expense                                                                  1,346             1,137               828
       MRP expense                                                                     509               572               576
       Origination of loans for sale                                              (151,356)          (45,354)           (9,833)
       Proceeds from sales of loans originated for sale                            150,678            43,531             9,973
       Gain on sales of loans                                                       (2,398)             (370)             (140)
       Changes in assets and liabilities
              Other assets                                                          (1,286)              (94)             (302)
              Other liabilities                                                      1,473             1,709               793
- -------------------------------------------------------------------------------------------------------------------------------
                     Net cash from operating activities                             11,763            11,876             7,917

Cash flows from investing activities
Acquisition of AFSB                                                                                                    (23,534)
Activity in available-for-sale securities
       Purchases                                                                   (59,110)          (30,092)          (14,016)
       Maturities, prepayments and calls                                            40,301            33,409            31,980
       Sales                                                                         3,965             2,324            25,371
Purchases of FHLB stock                                                             (4,474)             (350)           (3,112)
Purchases of loans                                                                                    (6,039)          (27,027)
Loan originations and principal payments on loans                                  (21,621)          (26,255)         (117,970)
Premises and equipment expenditures, net                                            (1,379)           (1,575)           (2,985)
- -------------------------------------------------------------------------------------------------------------------------------
       Net cash used in investing activities                                       (42,318)          (28,578)         (131,293)

Cash flows from financing activities
Net increase in deposits                                                         $  39,072         $  32,068         $  46,248
Net increase (decrease) in Federal funds purchased                                                    (2,000)            2,000
Proceeds from FHLB advances                                                        163,625            67,000           112,500
Repayment of FHLB advances                                                        (148,815)          (60,712)          (21,461)
Proceeds from exercise of stock options                                                492               258               508
Proceeds from exercise of stock warrants                                             1,635               502                  
Cash dividends paid                                                                 (2,113)           (1,858)           (1,699)
Purchase of treasury shares                                                        (13,640)           (8,833)           (7,787)
- -------------------------------------------------------------------------------------------------------------------------------
       Net cash from financing activities                                           40,256            26,425           130,309
- -------------------------------------------------------------------------------------------------------------------------------

Net change in cash and cash equivalents                                              9,701             9,723             6,933

Cash and cash equivalents at beginning of year                                      32,524            22,801            15,868
- -------------------------------------------------------------------------------------------------------------------------------

Cash and cash equivalents at end of year                                         $  42,225         $  32,524         $  22,801
===============================================================================================================================

Supplemental disclosures of cash flow information
       Cash paid during the year for
              Interest                                                           $  39,228         $  37,289         $  29,194
              Income taxes                                                           4,340             3,167             1,766
</TABLE>

See accompanying notes to consolidated financial statements.



32   OTTAWA FINANCIAL CORPORATION

<PAGE>


<TABLE>
<CAPTION>

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

DOLLARS IN THOUSANDS


Years ended December 31,                                          1998           1997           1996
- -----------------------------------------------------------------------------------------------------
<S>                                                            <C>            <C>            <C>    
Net income                                                     $ 8,668        $ 7,527        $ 3,094

Other comprehensive income, net of tax:

       Unrealized gains (losses) arising during
          the period on securities available for sale              (55)           235           (467)

       Less: Reclassification adjustment for accumulated
          (gains) losses included in net income                     16            (94)            (3)
- -----------------------------------------------------------------------------------------------------
       Unrealized gains (losses) on securities available
          for sale                                                 (39)           141           (470)
- -----------------------------------------------------------------------------------------------------
Comprehensive income                                           $ 8,629        $ 7,668        $ 2,624
=====================================================================================================

</TABLE>

See accompanying notes to consolidated financial statements.














                                               OTTAWA FINANCIAL CORPORATION   33
<PAGE>


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 1
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Nature  of  Operations  and  Principles  of   Consolidation:   Ottawa  Financial
Corporation is a thrift holding  company and the sole  shareholder of AmeriBank.
AmeriBank is the sole shareholder of O.S. Services, Inc. and AmeriPlan Financial
Services,  Inc. The consolidated  financial  statements  include the accounts of
Ottawa,  AmeriBank and AmeriBank's  wholly-owned  subsidiaries.  All significant
intercompany transactions and balances have been eliminated in consolidation.

   AmeriBank's   primary   services  include   accepting   deposits  and  making
commercial,  mortgage and installment  loans at its 26 retail banking offices in
six counties in the Western  Michigan.  Due to the significance of these primary
services,  our operations are reported as one segment.  Other operations include
that of O.S. Services and AmeriPlan Financial  Services.  The operations of O.S.
Services  include  investing  in the stock of MMLIC Life  Insurance  Company and
participating  as a limited partner in affordable  housing  projects.  AmeriPlan
Financial  Services was  established in December  1997.  Its operations  include
selling investment products,  including mutual funds and annuities, and offering
discount brokerage services.

Use of Estimates in the Preparation of Financial Statements:  The preparation of
financial statements in conformity with generally accepted accounting principles
requires us to make estimates and assumptions  that affect the reported  amounts
of assets and  liabilities,  disclosure of contingent  assets and liabilities at
the date of the financial  statements,  and the reported  amount of revenues and
expenses  during the reporting  period.  Actual  results could differ from those
estimates.  The primary estimates  incorporated into our consolidated  financial
statements which are particularly susceptible to change in the near term include
the  allowance  for loan losses,  the  realization  of deferred tax assets,  the
determination  and  carrying  value  of  certain  financial   instruments,   the
determination  and carrying value of impaired loans, the status of contingencies
and the evaluation of impairment of mortgage servicing assets.

Concentration  of Credit  Risk:  Loans are granted to, and deposits are obtained
from,  customers  primarily in the Western  Michigan  area as  described  above.
Substantially  all loans are secured by specific items of collateral,  including
residential  real  estate,  commercial  real estate and consumer  assets.  Other
financial  instruments  which  potentially  subject Ottawa to  concentrations of
credit risk include deposit accounts in other financial institutions.

Consolidated  Statements  of  Cash  Flows:  For  purposes  of  the  consolidated
statements  of  cash  flows,  cash  equivalents  include  demand  balances  with
financial  institutions and Federal funds sold for one-day  periods.  Cash flows
are reported net for short-term investment,  loan and deposit transactions,  and
short-term borrowings.

Securities  Available  for  Sale:  Securities  available  for  sale  consist  of
securities  which  might be sold prior to  maturity  due to changes in  interest
rates,  prepayment  risks,  yield and  availability of alternative  investments,
liquidity  needs or other factors.  Securities  classified as available for sale
are reported at their fair value and the related unrealized holding gain or loss
is reported, net of income tax, in other comprehensive income.

   Declines in the fair value of  individual  securities  below  cost,  which we
consider to be other thantemporary, are charged to earnings as a realized loss.

   Premiums and  discounts on securities  available  for sale are  recognized in
interest  income using the  level-yield  method over the  estimated  life of the
security.  Gains and  losses on the sale of  securities  available  for sale are
determined using the specific identification method.

Loan Income:  Interest on loans is accrued over the term of the loans based upon
the principal outstanding, using the interest method. We review loans delinquent
90 days or more to determine if the interest  accrual should be discontinued and
the loan  considered  impaired.  The  carrying  values  of  impaired  loans  are
periodically adjusted to reflect cash payments, revised estimates of future cash
flows,  and  changes  in the  present  value of  expected  cash flows due to the
passage of time.  Cash  payments  representing  interest  income are reported as
such.  Other cash payments are reported as reductions in carrying  value,  while
increases or decreases due to changes in estimates of future payments and due to
the  passage of time are  reported  as  adjustments  to the  provision  for loan
losses.

   For loans  originated for portfolio,  loan fees are deferred,  net of certain
direct  loan  origination  costs.  The net amount  deferred  is  reported in the
consolidated  balance  sheets  as a  reduction  of loans  and is  recognized  as
interest  income  over the  contractual  term of the loan using the  level-yield
method.

34   OTTAWA FINANCIAL CORPORATION
<PAGE>


Note 1 (continued)
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Mortgage Banking Activities:  Mortgage loans originated and intended for sale in
the  secondary  market are carried at the lower of cost or  estimated  aggregate
market value. Net unrealized  losses are recognized in a valuation  allowance by
charges to income.  Mortgage loans are sold into the secondary  market at market
prices,  which includes  consideration for normal servicing fees. The total cost
of mortgage loans  purchased or originated  with the intent to sell is allocated
between the right to service the loan and the mortgage  loan without  servicing,
based on their  relative fair values.  The  capitalized  cost of loan  servicing
rights is  amortized in  proportion  to, and over the period of,  estimated  net
future servicing revenue.

   Mortgage  servicing  rights are  periodically  evaluated  for  impairment  by
stratifying  them based on predominant  risk  characteristics  of the underlying
serviced loans, such as loan type, term and note rate. Impairment represents the
excess of cost of an individual  mortgage servicing rights stratum over its fair
value, and is recognized through a valuation allowance.

Allowance  for Loan  Losses:  Because  some loans may not be repaid in full,  an
allowance for loan losses is maintained. Increases to the allowance are recorded
by a provision for loan losses  charged to expense.  Estimating  the risk of the
loss and the amount of loss on any loan is necessarily subjective.  Accordingly,
we maintain  the  allowance  at a level  considered  adequate to cover  possible
losses that are currently  anticipated  based on past loss  experience,  general
economic  conditions,  information about specific borrower situations  including
their financial  position and collateral values, and other factors and estimates
which are  subject  to change  over  time.  While we may  periodically  allocate
portions of the  allowance  for  specific  problem  loan  situations,  including
impaired loans  discussed  below,  the whole allowance is available for any loan
charge-offs  that  occur.  Loans  are  charged  off in whole or in part when our
estimate of the undiscounted cash flows from the loan are less than the recorded
investment  in the loan,  although  collection  efforts may  continue and future
recoveries may occur.

   Loan  impairment  is reported  when full payment  under the loan terms is not
expected.  Impairment is evaluated in total for smaller-balance loans of similar
nature such as residential mortgage,  consumer, and credit card loans, and on an
individual loan basis for other loans.  If a loan is impaired,  a portion of the
allowance is allocated so that the loan is reported,  net, at the present  value
of  estimated  future cash flows using the loan's  existing  rate or at the fair
value of collateral if repayment is expected solely from the  collateral.  Loans
are evaluated  for  impairment  when payments are delayed,  typically 90 days or
more, or when it is probable that all principal and interest amounts will not be
collected according to the original terms of the loan.

Premises  and  Equipment:  Premises  and  equipment  are  stated  at  cost  less
accumulated depreciation.  Premises and related components are depreciated using
the  straight-line  method with  useful  lives  ranging  from 10 to 40 years and
furniture and  equipment are  depreciated  using the  straight-line  method with
useful lives ranging from 3 to 10 years.  Maintenance and repairs are charged to
expense and improvements are capitalized.  The cost and accumulated depreciation
applicable to assets retired or otherwise  disposed of are  eliminated  from the
accounts and the gain or loss on disposition  is included in noninterest  income
or expense.  These assets are reviewed for impairment  when events  indicate the
carrying amount may not be recoverable.

Real Estate Owned: Real estate properties  acquired through, or in lieu of, loan
foreclosure  are  initially  recorded  at fair value at the date of  foreclosure
establishing a new cost basis.  After  foreclosure,  valuations are periodically
performed by  management  and the real estate is carried at the lower of cost or
fair value minus estimated  costs to sell.  Revenue and expenses from operations
of real estate owned is included in other noninterest expense.

Acquisition  Intangibles:   Goodwill  is  the  excess  of  purchase  price  over
identified  net assets in  business  acquisitions.  Goodwill  is expensed on the
straight-line method over 15 years.  Identified  intangibles represent the value
of depositor  relationships  purchased and is expensed on an  accelerated  basis
over 10 years.  Goodwill and identified  intangibles are assessed for impairment
based on estimated undiscounted cash flows, and written down if necessary.

Income Taxes:  Income tax expense is based on the amount of taxes due on the tax
return plus the change in deferred taxes  computed based on the expected  future
tax consequences of temporary  differences  between the carrying amounts and tax
bases  of  assets  and  liabilities,  using  enacted  tax  rates,  adjusted  for
allowances made for uncertainty regarding the realization of net tax assets.


                                               OTTAWA FINANCIAL CORPORATION   35
<PAGE>


Note 1
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Retirement  Plans:  Ottawa  sponsors a  noncontributory  defined benefit pension
plan.  The plan  covers  all  employees  who have met  certain  age and  service
requirements.  Benefits from the defined benefit pension plan are based on years
of service and the employee's  compensation.  The funding policy for the plan is
to  contribute  the  minimum  funding   requirement   calculated  by  consulting
actuaries.

Employee Stock  Ownership  Plan: The cost of shares issued to the employee stock
ownership  plan but not yet  allocated  to  participants  are  presented  in the
consolidated balance sheet as a reduction of shareholders' equity.  Compensation
expense  is  recorded  based  on the  market  price  of the  shares  as they are
committed to be released for allocation to participant accounts.  The difference
between  the market  price and the cost of shares  committed  to be  released is
recorded as an adjustment to paid in capital. Dividends on allocated plan shares
are recorded as a reduction of retained earnings;  dividends on unallocated plan
shares are reflected as a reduction of debt and accrued interest.

Earnings Per Share:  Amounts reported as basic earnings per common share reflect
the  earnings  available  to common  shareholders  for the year  divided  by the
weighted  average number of common shares  outstanding  during the year.  Common
shares  outstanding  includes issued shares less shares held in the treasury and
unallocated  shares held by the employee stock ownership plan.  Diluted earnings
per common share includes the shares that would be outstanding assuming exercise
of dilutive stock options and warrants.  All share and per share information has
been  retroactively  adjusted to reflect the 10% stock  dividends paid on August
31, 1998 and September 30, 1997.

Comprehensive  Income:  Comprehensive  income  consists  of net income and other
comprehensive  income.  Other comprehensive income includes unrealized gains and
losses on securities  available for sale which are also recognized as a separate
component  of  equity.   The   accounting   standard  that  requires   reporting
comprehensive  income first applies for 1998, with prior information restated to
be comparable.

New  Accounting  Pronouncements:  Beginning  January 1, 2000,  a new  accounting
standard  will  require all  derivatives  to be  recorded at fair value.  Unless
designated  as hedges,  changes in these fair  values  will be  recorded  in the
income statement. Fair value changes involving hedges will generally be recorded
by offsetting  gains and losses on the hedge and on the hedged item, even if the
fair value of the hedged item is not otherwise recorded. This is not expected to
have a material  effect but the effect will depend on  derivative  holdings when
this standard applies. As of December 31, 1998 we have no derivative holdings.

   Mortgage loans originated for sale converted into securities will be affected
by a new accounting standard for 1999. The new standard allows classifying these
securities as available for sale, trading,  or held to maturity,  instead of the
current  requirement  to  classify as  trading.  This is not  expected to have a
material  effect but the effect will vary depending on the level and designation
of securitizations as well as on market price movements. As of December 31, 1998
we have no securitizations.

Loss  Contingencies:  Loss  contingencies,  including  claims and legal  actions
arising in the ordinary course of business, are recorded as liabilities when the
likelihood  of loss is probable and an amount or range of loss can be reasonably
estimated.  Management  does not believe there are such matters that will have a
material effect on the financial statements.

Equity:  Ottawa is authorized to issue 5,000,000  shares of preferred stock from
time to time in one or more series subject to applicable  provisions of law, and
the  Board  of  Directors  is  authorized  to  fix  the  designations,   powers,
preferences  and relative  participating,  optional and other special  rights of
such shares,  including  voting rights (which could be multiple or as a separate
class) and conversion rights. In the event of a proposed merger, tender offer or
other  attempt to gain  control of Ottawa  that the Board does not  approve,  it
might be  possible  for the  Board to  authorize  the  issuance  of a series  of
preferred stock with rights and preferences  that would impede the completion of
such a  transaction.  The Board of  Directors  has not issued and has no present
plans for the issuance of any preferred stock.

   Common stock has $.01 par and 10,000,000  shares  authorized.  As of December
31, 1998 and 1997,  6,155,234 and 6,614,297  shares were  outstanding.  Treasury
stock is carried at cost. As of December 31, 1998 and 1997,  707,073 and 769,904
shares were held in the treasury.  Transfers from retained earnings are made for
stock dividends using the fair value of shares issued.

Reclassifications:  Certain amounts on the 1997 and 1996 consolidated  financial
statements have been reclassified to conform with the 1998 presentation.


36   OTTAWA FINANCIAL CORPORATION

<PAGE>


Note 2
ACQUISITION

On February 13, 1996,  Ottawa  completed the  acquisition  of AmeriBank  Federal
Savings Bank, a federal savings bank  headquartered in Muskegon,  Michigan using
the purchase method of accounting. The consolidated statements of income reflect
the operating results of AmeriBank Federal Savings Bank since the effective date
of the acquisition. The following table presents unaudited pro forma information
as if the  acquisition  of  AmeriBank  Federal  Savings Bank had occurred at the
beginning  of 1996.  The pro forma  information  includes  adjustments  for lost
interest  on funds paid to  consummate  the  acquisition,  the  amortization  of
intangibles arising from the transaction, the elimination of acquisition related
expenses,   and  the  related  income  tax  effects.  The  pro  forma  financial
information is not  necessarily  indicative of the results of operations as they
would have been had the transactions been effected on the assumed dates.

                                                                 1996
- --------------------------------------------------------------------------------
(Unaudited, Dollars in thousands except share data)

Interest income                                               $57,609
Interest expense                                               32,332
- --------------------------------------------------------------------------------
   Net interest income                                         25,277
Provision for loan losses                                         700
- --------------------------------------------------------------------------------
   Net interest income after provision for loan losses         24,577
Noninterest income                                              3,408
Noninterest expense                                            22,782
- --------------------------------------------------------------------------------
   Income before federal income tax expense                     5,203
Federal income tax expense                                      2,050
- --------------------------------------------------------------------------------
   Net income                                                 $ 3,153
================================================================================
Proforma earnings per common share
   Basic                                                      $   .52
================================================================================
   Diluted                                                        .50
================================================================================

All share and per share information has been  retroactively  adjusted to reflect
the 10% stock dividends paid on August 31, 1998 and September 30, 1997.


                                               OTTAWA FINANCIAL CORPORATION   37

<PAGE>


Note 3
SECURITIES


Securities available for sale at year end are as follows:

<TABLE>
<CAPTION>
                                                                           Gross                 Gross
                                             Amortized Cost     Unrealized Gains     Unrealized Losses          Fair Value
- --------------------------------------------------------------------------------------------------------------------------
(Dollars in thousands)
<S>                                                 <C>                  <C>                  <C>                  <C>    
1998

Debt securities
        Obligations of U.S. Government
          corporations and agencies                 $25,510              $    69              $    37              $25,542
        Municipal obligations                           649                    4                                       653
        Corporate                                     8,095                   85                    4                8,176
        Asset-backed                                 37,358                  137                  220               37,275
- --------------------------------------------------------------------------------------------------------------------------
                                                    $71,612              $   295              $   261              $71,646
==========================================================================================================================


                                                                           Gross                 Gross
                                             Amortized Cost     Unrealized Gains     Unrealized Losses          Fair Value
- --------------------------------------------------------------------------------------------------------------------------
(Dollars in thousands)

1997
Debt securities
        Obligations of U.S. Government
          corporations and agencies                 $24,999              $    65              $    57              $25,007
        Municipal obligations                         1,846                   12                    2                1,856
        Corporate                                     2,000                   10                                     2,010
        Asset-backed                                 28,369                  169                  103               28,435
- --------------------------------------------------------------------------------------------------------------------------
                                                    $57,214              $   256              $   162              $57,308
==========================================================================================================================
</TABLE>


Contractual  maturities of debt  securities  available for sale at year end 1998
are  as  follows.  Securities  not  due at a  single  maturity  date,  primarily
asset-backed  securities,  are shown separately.  Expected maturities may differ
from  contractual  maturities  because  borrowers  may have the right to call or
prepay obligations with or without call or prepayment penalties.

                                      Amortized Cost     Fair Value
- --------------------------------------------------------------------------------
(Dollars in thousands)

Due in one year or less                      $ 5,542        $ 5,543
Due after one year through five years         28,605         28,722
Due after five through ten years                 107            106
- --------------------------------------------------------------------------------
                                              34,254         34,371
Asset-backed debt securities                  37,358         37,275
- --------------------------------------------------------------------------------
                                             $71,612        $71,646
================================================================================

Sales of securities available for sale are as follows:

                             1998                  1997                  1996
- --------------------------------------------------------------------------------
(Dollars in thousands)

Proceeds                 $  3,965              $  2,324              $ 25,371
Gross gains                                         154                    26
Gross losses                  (24)                  (11)                  (21)


38   OTTAWA FINANCIAL CORPORATION


<PAGE>



Note 4
LOANS


Loans at year end are as follows:

                                                         1998           1997
- --------------------------------------------------------------------------------
(Dollars in thousands)

First mortgage loans (principally conventional)
      Secured by one-to-four family residences      $ 425,974      $ 483,502
      Secured by other properties                     101,039         73,810
      Construction loans                              117,792         71,145
- --------------------------------------------------------------------------------
                                                      644,805        628,457
   Less
      Undisbursed portion of construction loans       (44,797)       (25,787)
      Deferred fees and discounts                      (1,272)          (854)
- --------------------------------------------------------------------------------
                                                      598,736        601,816
Commercial loans                                       53,935         37,322
Consumer and other loans
   Student loans                                                          21
   Home equity and second mortgage                     49,647         55,960
   Other                                               71,275         55,597
- --------------------------------------------------------------------------------
                                                      120,922        111,578
- --------------------------------------------------------------------------------
                                                      773,593        750,716
Allowance for loan losses                              (3,823)        (3,293)
- --------------------------------------------------------------------------------
                                                    $ 769,770      $ 747,423
================================================================================


Note 5
ALLOWANCE FOR LOAN LOSSES


An analysis of the allowance for loan losses follows:

                                      1998            1997            1996
- --------------------------------------------------------------------------------
(Dollars in thousands)

Balance - beginning of year        $ 3,293         $ 3,129         $ 1,251
   Acquired balance                                                  1,358
   Provision                           930             660             564
   Recoveries                          176             119              90
   Loans charged-off                  (576)           (615)           (134)
- --------------------------------------------------------------------------------
Balance - end of year              $ 3,823         $ 3,293         $ 3,129
================================================================================

   Information regarding impaired loans is as follows:

                                                          1998     1997     1996
- --------------------------------------------------------------------------------
(Dollars in thousands)

Average investment in impaired loans                    $1,710   $1,354   $1,612
Interest income recognized on impaired loans including
  interest income recognized on cash basis                  24      104       46
Interest income recognized on impaired
  loans on cash basis                                       24        4        5


                                               OTTAWA FINANCIAL CORPORATION   39

<PAGE>



Note 5 (continued)
ALLOWANCE FOR LOAN LOSSES

                                                         1998         1997
- --------------------------------------------------------------------------------
(Dollars in thousands)

Balance of impaired loans                             $ 1,452      $ 1,942
Less portion for which no allowance for
  loan losses is allocated                             (1,053)        (490)
- --------------------------------------------------------------------------------
   Portion of impaired loan balance for which an
     allowance for credit losses is allocated         $   399      $ 1,452
================================================================================
   Portion of allowance for loan losses allocated
     to the impaired loan balance                     $    65      $   346



Note 6
SECONDARY MORTGAGE MARKET ACTIVITIES


Mortgage loans serviced for others,  principally  the Federal Home Loan Mortgage
Corporation,  which  are  not  reported  as  assets,  totaled  $227,939,000  and
$130,431,000 at December 31, 1998 and 1997. Custodial escrow balances maintained
in connection with this loan servicing,  and included in demand  deposits,  were
$372,000 and $238,000 at December 31, 1998 and 1997.

   Following  is an  analysis  of  the  activity,  in  thousands,  for  mortgage
servicing rights:

Balance at January 1, 1996                                  $    0
   Additions (acquired and originated)                         489
   Amortization                                                (32)
- --------------------------------------------------------------------------------

Balance at December 31, 1996                                   457
- --------------------------------------------------------------------------------
   Additions                                                   237
   Amortization                                                (44)
- --------------------------------------------------------------------------------

Balance at December 31, 1997                                   650
- --------------------------------------------------------------------------------
   Additions                                                 1,655
   Amortization                                               (177)
- --------------------------------------------------------------------------------

Balance at December 31, 1998                                $2,128
================================================================================

   The carrying values of mortgage  servicing rights approximate fair values for
all years presented.


Note 7
PREMISES AND EQUIPMENT


Premises and equipment at year end are as follows:

                                                  1998        1997
- --------------------------------------------------------------------------------
(Dollars in thousands)

Land                                           $ 3,206     $ 3,675
Buildings and improvements                      11,638      11,336
Furniture and equipment                          7,636       6,150
- --------------------------------------------------------------------------------
                                                22,480      21,161
Accumulated depreciation                        (7,280)     (6,131)
- --------------------------------------------------------------------------------
                                               $15,200     $15,030
================================================================================


40   OTTAWA FINANCIAL CORPORATION

<PAGE>


Note 8
DEPOSITS

Deposits at year end are as follows:
                                                  1998        1997
- --------------------------------------------------------------------------------
(Dollars in thousands)

Noninterest-bearing                           $ 40,813    $ 28,431
NOW accounts and MMDAs                         200,132     160,296
Passbook and statement savings                  54,475      60,143
Certificates of deposit                        398,212     405,690
- --------------------------------------------------------------------------------
                                              $693,632    $654,560
================================================================================

   Scheduled maturities of time deposits, in thousands, over the next five years
are as follows:

   1999                                                    $320,191
   2000                                                      53,416
   2001                                                      11,093
   2002                                                       7,529
   2003 and thereafter                                        5,983
- --------------------------------------------------------------------------------
                                                           $398,212
================================================================================

   The  aggregate  amount of demand,  savings and  certificates  of deposit with
balances of $100,000 or more was  approximately  $103,596,000 and $78,138,000 at
December 31, 1998 and 1997.


Note 9
BORROWINGS

Advances  from the Federal  Home Loan Bank of  Indianapolis,  collateralized  by
mortgage loans under a blanket  collateral  agreement and Federal Home Loan Bank
stock, consist of the following at year end:

<TABLE>
<CAPTION>
                                                                       Range of                 Weighted Average
Principal Terms                           Advance Amount              Maturities                  Interest Rate
- ----------------------------------------------------------------------------------------------------------------
(Dollars in thousands)

1998
<S>                                         <C>                <C>                                    <C>
Single-maturity fixed rate advances         $104,125           February 1999 to June 1010              6.06%
Putable advances                              51,000              May 2000 to May 2008                 5.53%
Amortizable mortgage advances                  5,143              June 1999 to May 2000                6.91%
- ----------------------------------------------------------------------------------------------------------------
                                             160,268
================================================================================================================

1997
Single-maturity fixed rate advances         $ 96,500           February 1998 to December 2007          5.99%
Putable advances                              18,000              May 2000 to December 2002            5.87%
Short-term variable rate advances             25,000               March 1998 to July 1998             5.80%
Amortizable mortgage advances                  5,958                June 1999 to May 2000              6.91%
================================================================================================================
                                            $145,458
</TABLE>

   Maturities of advances  outstanding,  in thousands,  over the next five years
are:

   1999                                                   $ 61,405
   2000                                                     18,738
   2001                                                      8,000
   2002                                                     12,000
   2003                                                     15,000
   2004 and thereafter                                      45,125
- --------------------------------------------------------------------------------
                                                          $160,268
================================================================================

   Some of the advances  are subject to  prepayment  penalties  according to the
conditions of the credit policy of the Federal Home Loan Bank.

   At December 31,  1998,  Ottawa had an unused line of credit with a major bank
totaling $15 million.

                                               OTTAWA FINANCIAL CORPORATION   41
<PAGE>



Note 10
FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK

Ottawa is a party to financial  instruments with  off-balance-sheet  risk in the
normal course of business to meet the financing  needs of its  customers.  These
financial  instruments  include standby  letters of credit,  commitments to make
loans and fund loans in process.  Ottawa's  exposure to credit loss in the event
of nonperformance by the other party to these financial  instruments is equal to
the  contractual  amount of these  instruments.  Ottawa  follows the same credit
policy to make these  commitments  as it uses for those  loans  recorded  in the
financial statements.

   The  contract  amounts  of  these  financial  instruments  at year end are as
follows:

<TABLE>
<CAPTION>

                                                                          1998        1997
- --------------------------------------------------------------------------------------------
(Dollars in thousands)
<S>                                                                    <C>         <C>
Financial instruments whose contract amount represents credit risk
   Commitments to make loans                                           $19,427     $23,844
   Unused consumer lines of credit                                      34,854      33,729
   Unused commercial lines of credit                                    24,190       9,930
   Loans in process                                                     44,797      25,787
   Letters of credit                                                    10,340       5,110
</TABLE>

   Since  certain  commitments  to make loans and fund  loans in process  expire
without being used, the above amounts do not necessarily  represent  future cash
commitments.  Commitment periods are generally for 30 to 120 days. Approximately
39% and 43% of  commitments to make loans and to fund loans in process were made
at fixed  rates as of December  31,  1998 and 1997.  Rate ranges for these fixed
rate commitments were 6.20% to 10.00% and 6.00% to 10.5% as of December 31, 1998
and 1997.  Lines of credit are issued at variable  market  rates.  No losses are
anticipated as a result of these transactions.


Note 11
COMMITMENTS AND CONTINGENCIES

Ottawa has entered into employment  agreements  with two of its officers.  Under
the terms of these agreements,  certain events leading to separation from Ottawa
could result in cash payments aggregating approximately $1.5 million.

   A lawsuit against  AmeriBank has recently been filed.  The complaint  alleges
that we have engaged in the  unauthorized  practice of law due to charging a fee
for preparing loan documents.  The complaint  seeks class action  certification,
restitution of all fees paid for the last six years, interest, attorney fees and
other  costs.  We  believe,  after  consultation  with legal  counsel,  that the
complaint is wholly without merit, and intend to vigorously  defend against this
lawsuit.

   On-Line  Financial  Services,  Inc. was serving as  AmeriBank's  primary data
processing service provider.  Due to dissatisfaction  with the services provided
by On-Line,  we claimed  damages  against  On-Line and  converted  to a new data
processing servicer in March 1999. On-Line has alleged that we have no basis for
being  dissatisfied  with their services and has claimed  liquidated  damages of
approximately  $1.5  million.  On-Line  has also  indicated  that to receive our
historical data and financial information, they will charge us $1.7 million upon
deconversion.  We believe,  after  consultation  with legal counsel,  that these
charges are not  consistent  with the contract and intend to dispute them. It is
anticipated  that our damage claim against On-Line could exceed  $750,000.  Both
parties have agreed to have the claims settled in arbitration, which is expected
to begin during or after March 1999.

   Ottawa and AmeriBank  periodically  become  defendants in certain  claims and
legal actions arising in the ordinary course of business.  Currently,  there are
no  matters  which  are  expected  to  have a  material  adverse  effect  on our
consolidated financial position.



42   OTTAWA FINANCIAL CORPORATION

<PAGE>

Note 12
RESTRICTIONS ON RETAINED EARNINGS AND CAPITAL REQUIREMENTS

Effective  July 25,  1997,  AmeriBank  completed  its  conversion  to a Michigan
chartered savings bank. As a state chartered savings bank,  AmeriBank's  primary
regulators  are the  Financial  Institutions  Bureau of Michigan and the Federal
Deposit Insurance Corporation.

   AmeriBank is subject to regulatory capital requirements administered by these
regulatory  agencies.  Capital adequacy  guidelines and prompt corrective action
regulations involve quantitative  measures of assets,  liabilities,  and certain
off-balance  sheet  items  calculated  under  regulatory  accounting  practices.
Capital amounts and classifications are also subject to qualitative judgments by
regulators  about  components,  risk  weightings,  and  other  factors,  and the
regulators can lower  classifications in certain cases.  Failure to meet various
capital  requirements  can initiate  regulatory  action that could have a direct
material effect on the financial statements.

   The  prompt  corrective  action  regulations  provide  five  classifications,
including   well   capitalized,   adequately   capitalized,    undercapitalized,
significantly undercapitalized, and critically undercapitalized,  although these
terms are not used to  represent  overall  financial  condition.  If  adequately
capitalized,  regulatory  approval is required to accept brokered  deposits.  If
undercapitalized,  capital  distributions  are  limited,  as is asset growth and
expansion,   and  plans  for  capital  restoration  are  required.  The  minimum
requirements are:

                            Capital to Risk-Weighted Assets     Tier 1 Capital
                                 Total         Tier 1          to Average Assets
- --------------------------------------------------------------------------------

Well capitalized                  10%             6%                  5%
Adequately capitalized             8              4                   4
Undercapitalized                   6              3                   3

   AmeriBank's  actual capital levels (in millions) and minimum  required levels
at year end are as follows:

<TABLE>
<CAPTION>
                                                                                Minimum Required        Minimum Required To Be
                                                                                  For Capital        Well Capitalized Under Prompt
                                                         Actual                Adequacy Purposes     Corrective Action Regulations
                                                  Amount         Ratio        Amount        Ratio        Amount        Ratio
- -----------------------------------------------------------------------------------------------------------------------------------
1998
<S>                                              <C>             <C>         <C>             <C>        <C>             <C>
Total capital (to risk weighted assets)          $  62.3         10.3%       $  48.6         8.0%       $  60.7         10.0%
Tier 1 capital (to risk weighted assets)            58.5          9.6           24.3         4.0           36.4          6.0
Tier 1 capital (to average total assets)            58.5          6.3           37.0         4.0           46.2          5.0

1997
Total capital (to risk weighted assets)          $  62.2         11.3%       $  43.9         8.0%       $  54.8         10.0%
Tier 1 capital (to risk weighted assets)            58.9         10.7           21.9         4.0           32.9          6.0
Tier 1 capital (to average total assets)            58.9          6.8           34.5         4.0           43.4          5.0
</TABLE>

   AmeriBank  was  categorized  as well  capitalized  at year end 1998 and 1997.

   During 1998 and 1997,  AmeriBank made capital  distributions to Ottawa in the
amount of $12,500,000 and $4,000,000,  respectively.  These  distributions  were
made  primarily to allow Ottawa to pay dividends  and fund the stock  repurchase
transactions  discussed in Note 13. The distributions were within the guidelines
described above.

   The  Qualified  Thrift  Lender  test  requires  at least  65% of assets to be
maintained in housing-related finance and other specified areas. If this test is
not met, limits are placed on growth,  branching, new investments,  Federal Home
Loan Bank advances and dividends, or AmeriBank must convert to a commercial bank
charter. Management believes this test is met.

   At the time of conversion to a stock  association,  a liquidation  account of
$26,527,000 was established  which is equal to AmeriBank's total net worth as of
the date of the latest audited balance sheet  appearing in the final  conversion
prospectus.  The  liquidation  account  will be  maintained  for the  benefit of
eligible  depositors  who continue to maintain  their accounts at the Bank after
the conversion.  The liquidation account is to be reduced annually to the extent
that eligible  depositors  have reduced their  qualifying  deposits.  Subsequent
increases  do  not  restore  an  eligible  account  holder's   interest  in  the
liquidation  account.  In the event of a  complete  liquidation,  each  eligible
depositor  will be  entitled  to  receive a  distribution  from the  liquidation
account in an amount  proportionate to the current adjusted  qualifying balances
for  accounts  then held.  AmeriBank  may not pay  dividends  that would  reduce
shareholders' equity below the required liquidation account balance.

                                               OTTAWA FINANCIAL CORPORATION   43

<PAGE>
Note 13
STOCK REPURCHASE PROGRAMS

During 1998,  1997 and 1996,  Ottawa  repurchased  551,495,  480,673 and 577,008
shares of its common stock at an average price of $24.73, $18.37 and $13.50.

   Repurchased  shares are  treated as  treasury  shares and are  available  for
general  corporate  purposes,   including  issuance  in  connection  with  stock
dividends, stock based compensation and warrant plans.

   All  share and per  share  information  has been  retroactively  adjusted  to
reflect the 10% stock dividends paid on August 31, 1998 and September 30, 1997.

Note 14
STOCK WARRANT PLAN

In connection with the acquisition of AmeriBank Federal Savings Bank on February
13, 1996, Ottawa issued 566,546 warrants to the former AmeriBank Federal Savings
Bank shareholders.  Prior to the 10% stock dividends paid on August 31, 1998 and
September  30, 1997,  each warrant  entitled the holder to purchase one share of
Ottawa  Financial  Corporation's  common  stock at an exercise  price of $17.50.
Effective  August 31,  1998,  each  warrant  allows the holder to purchase  1.21
shares of common stock at a price of $14.46 per share reflecting a proportionate
adjustment as a result of the 10% stock dividends. All warrants were exercisable
immediately upon issue and expired on February 16, 1999.

   No warrants  were  exercised  during 1996.  During 1997 and 1998,  34,711 and
113,048 shares of Ottawa Financial  Corporation's  common stock were issued upon
the exercise of 28,687 and 93,428  warrants.  As of December  31, 1998,  444,431
warrant certificates were exercisable into 537,762 shares of common stock.

   On December  24,  1998,  Ottawa  offered to  exchange,  for each  outstanding
warrant, at the holder's option,  either .44 shares of the Corporation's  common
stock or $10.03 in cash.  As of January 26,  1999,  the  expiration  date of the
exchange offer,  Ottawa accepted tenders for  approximately 86% of its warrants.
In connection  with this  exchange,  Ottawa issued  164,181 shares of its common
stock and paid $90,130 in cash. The remaining 14% of the warrants were exercised
by the date of the warrant plan expiration,  resulting in additional  capital of
$900,000.

Note 15
STOCK-BASED COMPENSATION PLANS

Ottawa   maintains  an  Employee  Stock   Ownership  Plan  for  the  benefit  of
substantially  all employees.  During 1994,  this plan borrowed  $4,222,050 from
Ottawa and used those funds to acquire 510,868 shares of the Corporation's stock
at $8.26 per share.  Participants  become fully vested in allocated shares after
five years of credited service and may receive their distribution in the form of
cash or stock.

   Shares  issued  to  the  employee  stock  ownership  plan  are  allocated  to
participants based on principal and interest payments made on the loan. The loan
is secured by shares  purchased with the loan proceeds and will be repaid by the
plan  with  funds  from  Ottawa's  discretionary  contributions  to the plan and
earnings on the plan's assets. Principal payments are scheduled to occur in even
quarterly amounts over a ten-year period.  However,  in the event  contributions
exceed the minimum debt service requirements, additional principal payments will
be made.  For  purposes  of the  following  disclosure,  all share and per share
information has been  retroactively  adjusted to reflect the 10% stock dividends
paid on August 31, 1998 and  September  30, 1997.  During  1998,  1997 and 1996,
54,233,  57,098, and 60,024 shares of stock with a fair value of $24.82,  $19.91
and $13.79 per share were committed to be released,  resulting in employee stock
ownership  plan  compensation  expense of  $1,346,000,  $1,137,000 and $828,000,
respectively.

Shares held by the plan at year end are as follows:

                                      1998        1997        1996
- --------------------------------------------------------------------------------
                                          (Dollars in thousands)
Allocated shares                    282,638     228,405     171,307
Unallocated shares                  228,230     282,463     339,561
- --------------------------------------------------------------------------------
   Total ESOP shares                510,868     510,868     510,868
================================================================================
Fair value of unallocated shares   $  4,850    $  8,731    $  4,717
================================================================================

   Ottawa  maintains  a  management   recognition   plan,  with  272,039  shares
authorized.  This is a restricted stock award plan in which stock awards vest in
five equal annual  installments,  subject to the  continuous  employment  of the
recipients.  Compensation  expense is based upon the  market  price of  Ottawa's
stock at the date of  grant,  and is  recognized  on a  prorata  basis  over the
vesting period of the awards.  Compensation  expense for this plan was $509,000,
$572,000  and  $576,000  for  1998,  1997 and  1996.  The  unamortized  unearned
compensation value of the management recognition plan is shown as a reduction to
shareholders' equity in the consolidated balance sheets.
44   OTTAWA FINANCIAL CORPORATION
<PAGE>


Note 15 (continued)
STOCK-BASED COMPENSATION PLANS

   Ottawa also  maintains a stock  option and  incentive  plan,  with  1,014,646
shares  authorized.  Stock  options vest in five equal annual  installments  and
expire  10 years  from the  date of  grant.  No  compensation  expense  is being
recognized  for options that have an exercise price equal to the market price of
the Corporation's stock at the date of grant.

   The management  recognition  plan and the stock option and incentive plan are
administered by a committee of the Board of Directors of Ottawa.  This committee
selects recipients and defines the terms of awards consistent with the plans.

   Statement  of  Financial  Accounting  Standards  No. 123  requires  pro forma
disclosures for companies that do not adopt its fair value accounting method for
stock-based  employee  compensation.   Accordingly,   the  following  pro  forma
information  presents  net income,  basic  earnings per common share and diluted
earnings  per  common  share had the fair  value  method  been  used to  measure
compensation  cost for the stock option and inventive plan. In future years, the
pro forma  effect of not  applying  this  standard  is  expected  to increase as
additional options are granted. The compensation cost charged against income for
the management  recognition plan is the same as if the provisions of FAS No. 123
had been applied.

<TABLE>
<CAPTION>

                                                       1998          1997          1996
- ----------------------------------------------------------------------------------------
(Dollars in thousands except share data)

<S>                                               <C>           <C>           <C>
Net income as reported                            $   8,668     $   7,527     $   3,094
Pro forma net income                                  8,218         7,150         2,783
- ----------------------------------------------------------------------------------------
Basic earnings per common share as reported            1.59          1.33           .51
Pro forma basic earnings per common share              1.51          1.26           .45
- ----------------------------------------------------------------------------------------
Diluted earnings per common share as reported          1.44          1.22           .49
Pro forma diluted earnings per common share            1.38          1.17           .45
- ----------------------------------------------------------------------------------------
</TABLE>

   The fair values of stock options were  estimated  using option pricing models
with the following weighted-average assumptions as of grant date.

                                       1998        1997        1996
- ------------------------------------------------------------------------

Risk-free interest rate                4.77%       6.27%       5.78%
Expected life                          10 Years    10 Years    10 Years
Expected volatility of stock price     6.45%       6.00%       4.00%
Expected dividends                     1.91%       1.97%       2.23%

   Information regarding the stock option plan at year end is as follows:

<TABLE>
<CAPTION>

                                                    Number        Weighted-Average            Range of         Weighted-Average
                                                of Options          Exercise Price      Exercise Price     Fair Value of Grants
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                                                <C>                   <C>             <C>                           <C>
Outstanding, end of 1995                           552,374                                      $10.90
        Granted                                    125,219               $13.40                                        $3.18
        Conversion of AFSB options                 179,743                 3.57
        Exercised                                 (152,093)                3.37
        Forfeited                                   (4,126)               10.90
Outstanding, end of 1996                           701,117               $11.15          $3.97- $13.54
        Granted                                     90,844                18.67                                        $5.46
        Exercised                                  (26,435)                9.76
        Forfeited                                  (27,667)               11.25
Outstanding, end of 1997                           737,859               $12.07           $3.97-$26.48
        Granted                                    128,931                25.34                                        $4.97
        Exercised                                  (56,750)                8.67
        Forfeited                                  (55,856)               24.67
Outstanding, end of 1998                           754,184                13.66           $3.61-$30.34
=================================================================================================================================
</TABLE>

                                               OTTAWA FINANCIAL CORPORATION   45

<PAGE>

Note 15 (continued)
STOCK-BASED COMPENSATION PLANS

   Stock options exercisable at year-end are as follows:

                                                Number      Weighted-Average
                                            of Options        Exercise Price
- --------------------------------------------------------------------------------
1996                                           134,380                $ 9.90
1997                                           243,418                 10.46
1998                                           329,291                 11.68

   At year-end 1998, the weighted average remaining life of options  outstanding
was 7.27 years.

   All  share and per  share  information  has been  retroactively  adjusted  to
reflect the 10% stock dividends paid on August 31, 1998 and September 30, 1997.

Note 16
PENSION PLANS

Ottawa  sponsors a  noncontributory  defined benefit pension plan. On January 1,
1998 two separate  plans were merged into one. The separate plans were from each
of the two Banks that  merged in early 1996 as  discussed  in Note 2. Both plans
were curtailed prior to the merger.

   The  following  sets forth the funded  status and amounts  recognized  in the
consolidated  financial  statements at year end for the plan.  The 1997 and 1996
information  shown below  reflects  combined  information  for the two  separate
plans.

                                                 1998             1997
- --------------------------------------------------------------------------------
                                                  (Dollars in thousands)
Change in benefit obligation:
   Beginning benefit obligation               $ 3,947          $ 4,089
   Interest cost                                  288              280
   Actuarial gain                                 263
   Benefits paid                                 (906)            (422)
- --------------------------------------------------------------------------------
   Ending benefit obligation                    3,592            3,947

Change in plan assets, at fair value:
   Beginning plan assets                        5,923            5,467
   Actual return                                1,203              878
   Benefits paid                                 (959)            (422)
- --------------------------------------------------------------------------------
   Ending plan assets                           6,167            5,923
- --------------------------------------------------------------------------------
Funded Status                                   2,575            1,976
Unrecognized net (gain) loss                     (678)            (405)
- --------------------------------------------------------------------------------
   Prepaid pension asset                      $ 1,897          $ 1,571
================================================================================

<TABLE>
<CAPTION>
                                                                    1998       1997       1996
- -----------------------------------------------------------------------------------------------
                                                                      (Dollars in thousands)
<S>                                                                <C>        <C>        <C>  
Net pension cost included in operations, including the effects
  of curtailment, consisted of the following components
   Interest cost on projected benefit obligation                   $ 288      $ 280      $ 274
   Actual return on plan assets                                    (1203)      (878)      (663)
   Net amortization and deferral                                     589        466        270
- -----------------------------------------------------------------------------------------------
      Net pension income                                           $(326)     $(132)     $(119)
===============================================================================================
</TABLE>

   The weighted average discount rate used in determining the actuarial  present
value of the projected benefit obligation was 7.00% for all years presented. The
expected long-term rate of return on assets was 8.00%, 8.25% and 8.00% for 1998,
1997 and 1996. As a result of the plan  curtailments,  all accumulated  benefits
under the plans are vested  and no  further  benefits  arising  from  service to
Ottawa will accrue.

   The plan assets are invested in U.S.  Government and corporate bonds,  listed
stocks and a group annuity fund at a major life insurance company.

   Ottawa  maintains  a  401(k)  plan  covering   substantially  all  employees.
Employees who are 21 years and older and who have  completed one year of service
are  eligible.  Employees  may elect to contribute to the plan from 1% to 15% of
their  salary  subject  to a  statutory  maximum  amount.  Ottawa  does not make
matching contributions to this plan.
46   OTTAWA FINANCIAL CORPORATION
<PAGE>



Note 17
SAIF ASSESSMENT

Legislation  was signed into law on September  30,  1996,  to  recapitalize  the
Savings  Association  Insurance  Fund,  requiring  AmeriBank  to pay a  one-time
special  assessment  of  $3,510,000.  This amount is  reflected  in  noninterest
expense in the 1996 consolidated statement of income.


Note 18
FEDERAL INCOME TAXES

The provision for federal income taxes consists of the following:

                                      1998        1997        1996
- --------------------------------------------------------------------------------
(Dollars in thousands)

Current tax expense                 $4,858      $3,961      $1,674
Deferred tax expense (benefit)         155         312         290
- --------------------------------------------------------------------------------
                                    $5,013      $4,273      $1,964
================================================================================

   The  provision  for federal  income taxes  differs from that  computed at the
statutory corporate tax rate as follows:

<TABLE>
<CAPTION>

                                                        1998          1997          1996
- ------------------------------------------------------------------------------------------

Statutory rate                                            35%           34%           34%
==========================================================================================
<S>                                                  <C>           <C>           <C>
Tax expense at statutory rate                        $ 4,789       $ 4,012       $ 1,720
Low-income housing credit                               (327)         (239)         (150)
ESOP                                                     314           227           113
Tax-exempt interest                                      (45)          (84)          (63)
Goodwill amortization                                    329           319           279
Change in deferred tax asset valuation allowance         (46)          (60)
Other                                                     (1)           98            65
- ------------------------------------------------------------------------------------------
                                                     $ 5,013       $ 4,273       $ 1,964
==========================================================================================
</TABLE>

   The tax  effects  of  temporary  differences  that give  rise to  significant
portions of deferred tax assets and deferred tax  liabilities at year end are as
follows:

                                                           1998         1997
- --------------------------------------------------------------------------------
(Dollars in thousands)

Deferred tax assets
   Deferred loan fees                                   $   192      $   163
   Management recognition plan restricted stock              96           89
   ESOP                                                      52           42
   Capital loss carryforward                                 80          126
   Accrued expenses                                         138           22
   Allowance for loan losses                                428           59
   Nonaccrual loan interest                                  73           66
   Other                                                    118           64
- --------------------------------------------------------------------------------
                                                          1,177          631
Deferred tax liabilities
   Depreciation                                            (590)        (578)
   Pension                                                 (405)        (394)
   Purchase accounting adjustment                          (870)        (692)
   FHLB stock dividends                                     (70)         (68)
   Mortgage servicing rights                               (619)         (86)
   Unrealized gain on available for sale securities         (10)         (32)
   Other                                                    (87)         (76)
- --------------------------------------------------------------------------------
                                                         (2,651)      (1,926)
Valuation allowance for deferred tax assets                 (80)        (126)
- --------------------------------------------------------------------------------
   Net deferred tax liability                           $(1,554)     $(1,421)
================================================================================


                                               OTTAWA FINANCIAL CORPORATION   47

<PAGE>


Note 18 (continued)
FEDERAL INCOME TAXES

   A valuation  allowance  related to deferred tax assets is required when it is
considered  more  likely than not that all or part of the  benefits  relating to
such assets will not be realized.  Management  established a valuation allowance
for the  benefits  associated  with the  losses on  mutual  fund  securities  at
December  31,  1996,  since such losses were capital in nature and could only be
realized  through  offsetting  capital gains.  Sources of capital gains were not
available at either December 31, 1998 or 1997.

   During 1997, new tax law was established  regarding thrift bad debt reserves.
Under the new  rules,  recapture  of a portion  of the tax bad debt  reserve  is
required.  Beginning  with  the 1998 tax  year,  the  Company  will  include  an
additional  $520,000  per year for six years in its  taxable  income.  These new
rules had no impact  on the  consolidated  financial  statements  as  accounting
provisions  have  required  recording  deferred  taxes  for  the  amounts  to be
recaptured.

   An income tax benefit of $186,000  attributable to deductions  related to the
exercise of nonqualified stock options and the vesting of management recognition
plan shares was allocated directly to shareholders' equity in 1998.

   Retained earnings at December 31, 1998, 1997 and 1996 includes  approximately
$8.8 million for which no federal income tax liability has been  recorded.  This
amount  represents  an  allocation  of  income  to bad debt  deductions  for tax
purposes  alone.  Reduction of amounts so allocated for purposes  other than tax
bad debt losses or  adjustments  from  carryback of net  operating  losses would
create income for tax purposes only,  which would be subject to current tax. The
unrecorded deferred tax liability on the above amount at December 31, 1998, 1997
and 1996 was approximately $3.0 million.

Note 19
EARNINGS PER SHARE

The factors used in the earnings per share computation follow.
<TABLE>
<CAPTION>
                                                      1998           1997           1996
- -----------------------------------------------------------------------------------------
(Dollars in thousands except share data)
<S>                                             <C>            <C>            <C>       
Basic
Net Income available to common shareholders     $    8,668     $    7,527     $    3,094
=========================================================================================
Weighted average common shares outstanding       5,436,541      5,665,441      6,108,202
=========================================================================================
Basic earnings per common share                 $     1.59     $     1.33     $      .51
=========================================================================================
Diluted
Net Income available to common shareholders     $    8,668     $    7,527     $    3,094
=========================================================================================
Weighted average common shares outstanding       5,436,541      5,665,441      6,108,202
Add: Dilutive effects of assumed
  exercises of stock options and warrants          591,308        504,525        145,922
- -----------------------------------------------------------------------------------------
Weighted average common and dilutive
  potential common shares outstanding            6,027,849      6,169,966      6,254,124
=========================================================================================
Diluted earnings per common share               $     1.44     $     1.22     $      .49
=========================================================================================
</TABLE>
   All  share and per  share  information  has been  retroactively  adjusted  to
reflect the 10% stock dividends paid on August 31, 1998 and September 30, 1997.

Note 20
FAIR VALUE OF FINANCIAL INSTRUMENTS

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

   Carrying  amount is the estimated  fair value for cash and cash  equivalents,
Federal Home Loan Bank stock,  the allowance for loan losses,  demand  deposits,
savings accounts, money market deposits and variable rate loans or deposits that
reprice frequently and fully. Security fair values are based on market prices or
dealer quotes, and if no such information is available,  on quoted market prices
for similar instruments. For fixed rate loans and deposits and for variable rate
loans and deposits with infrequent  repricing or repricing limits, fair value is
based on  discounted  cash  flows  using  current  market  rates  applied to the
estimated  life and credit  risk.  Prepayment  speeds are assumed in  projecting
future cash flows based upon the current  interest rate  environment  and recent
actual  prepayment  history.  Fair values for impaired loans are estimated using
discounted  cash flow  analysis.  Fair  value of loans held for sale is based on
market  quotes.  Fair  value of debt is  based  on  current  rates  for  similar
financing.  The fair value of  off-balance  sheet  items is based on the current
fees or cost that would be charged to enter into or terminate such arrangements.
The fair value of commitments was immaterial at the reporting dates presented.

48   OTTAWA FINANCIAL CORPORATION
<PAGE>



Note 20 (continued)
FAIR VALUE OF FINANCIAL INSTRUMENTS

   The estimated fair values of Ottawa's  financial  instruments at year end are
as follows:

<TABLE>
<CAPTION>

                                                1998                            1997
                                 Carrying Value      Fair Value  Carrying Value      Fair Value
- ------------------------------------------------------------------------------------------------
(Dollars in thousands)
<S>                                    <C>             <C>             <C>             <C>     
Financial assets
Cash and cash equivalents              $ 42,225        $ 42,225        $ 32,524        $ 32,524
Securities available for sale            71,646          71,646          57,308          57,308
Federal Home Loan Bank stock             11,782          11,782           7,308           7,308
Loans held for sale                       3,375           3,375           1,955           1,955
Loans, net                              769,770         774,621         747,423         754,092

Financial liabilities
Deposits                                693,632         696,215         654,560         655,796
Federal Home Loan Bank advances         160,268         162,056         145,458         145,494
</TABLE>


Note 21
PARENT COMPANY ONLY CONDENSED FINANCIAL INFORMATION

Condensed financial  information of Ottawa Financial  Corporation at year end is
as follows:

Condensed Balance Sheets
                                                            1998         1997
- --------------------------------------------------------------------------------
(Dollars in thousands)

Assets
Cash and due from financial institutions                 $   278      $ 1,406
Loans receivable from Employee Stock Ownership Plan        2,111        2,533
Investment in subsidiary bank                             71,185       72,634
Other assets                                                  95          176
- --------------------------------------------------------------------------------
   Total assets                                          $73,669      $76,749
================================================================================
Liabilities                                              $   262      $   386

Shareholders' Equity                                      73,407       76,363
- --------------------------------------------------------------------------------

   Total liabilities and shareholders' equity            $73,669      $76,749
================================================================================


                                               OTTAWA FINANCIAL CORPORATION   49

<PAGE>

Note 21 (continued)
PARENT COMPANY ONLY CONDENSED FINANCIAL INFORMATION

<TABLE>
<CAPTION>
Condensed Statements of Income
for the years:                                                                        1998        1997        1996
- -------------------------------------------------------------------------------------------------------------------
(Dollars in thousands)
<S>                                                                               <C>         <C>         <C>
Interest and dividend income
        Securities                                                                            $    175    $    807
        Loan to Employee Stock Ownership Plan                                     $    178         210         243
        Dividends from subsidiary bank                                              12,500       4,000       2,449
- -------------------------------------------------------------------------------------------------------------------
                                                                                    12,678       4,385       3,499
Net gain on sale of securities                                                                     151         270
Operating expenses                                                                     867         769         737
- -------------------------------------------------------------------------------------------------------------------

Income before federal income taxes and
  equity in undistributed (excess distributed)
  earnings of subsidiary bank                                                       11,811       3,767       3,032

Federal income tax expense (benefit)                                                  (232)        (88)        198
- -------------------------------------------------------------------------------------------------------------------

Income before equity in undistributed
  (excess distributed) earnings of subsidiary bank                                  12,043       3,855       2,834

Equity in undistributed (excess distributed)
  earnings of subsidiary bank                                                       (3,375)      3,672         260
- -------------------------------------------------------------------------------------------------------------------

        Net income                                                                $  8,668    $  7,527    $  3,094
===================================================================================================================

Condensed Statements of Cash Flows
for the years:                                                                        1998        1997        1996
- -------------------------------------------------------------------------------------------------------------------
(Dollars in thousands)

Cash flows from operating activities
Net income                                                                        $  8,668    $  7,527    $  3,094
Adjustments to reconcile net income to
  cash provided by operations
        Equity in income of subsidiary bank                                         (9,125)     (7,672)     (2,709)
        Net accretion of securities discounts                                                      (12)        (17)
        Net gain on sale of securities                                                            (151)       (270)
        Change in
               Interest receivable                                                                  75         305
               Other assets                                                             81         (86)        322
               Other liabilities                                                        63          68         270
- -------------------------------------------------------------------------------------------------------------------
                      Net cash provided by operating activities                       (313)       (251)        995

Cash flows from investing activities Activity in available-for-sale securities:
        Maturities, prepayments and calls                                                          307       1,064
        Sales                                                                                    5,884      36,118
Principal reduction of ESOP note receivable                                            422         422         422
Contribution to subsidiary bank                                                       (111)       (112)       (108)
Cash paid in the acquisition of AFSB                                                                       (30,943)
Cash dividends received from subsidiary bank                                        12,500       4,000       2,449
- -------------------------------------------------------------------------------------------------------------------
        Net cash used in investing activities                                       12,811      10,501       9,002

Cash flows from financing activities
        Purchase of treasury shares                                                (13,640)     (8,833)     (7,787)
        Proceeds from exercise of stock options                                        492         258         508
        Proceeds from exercise of stock warrants                                     1,635         502
        Cash dividends paid                                                         (2,113)     (1,858)     (1,699)
- -------------------------------------------------------------------------------------------------------------------
               Net cash from financing activities                                  (13,626)     (9,931)     (8,978)
- -------------------------------------------------------------------------------------------------------------------
Net change in cash                                                                  (1,128)        319       1,019

Cash at beginning of period                                                          1,406       1,087          68
- -------------------------------------------------------------------------------------------------------------------

Cash at end of period                                                             $    278    $  1,406    $  1,087
===================================================================================================================
</TABLE>

50   OTTAWA FINANCIAL CORPORATION
<PAGE>


QUARTERLY FINANCIAL INFORMATION

unaudited


The following is a summary of selected unaudited quarterly results of operations
for the years ended December 31, 1998 and 1997. In our opinion,  all adjustments
necessary for a fair presentation of such financial data have been included. All
such adjustments are of a normal recurring nature.

<TABLE>
<CAPTION>

Quarter Ended                                        March 31    June 30    September 30  December 31
- -----------------------------------------------------------------------------------------------------
(Dollars in thousands except share data(1))
<S>                                                  <C>          <C>          <C>          <C>
1998
Net interest income                                  $6,680       $7,000       $7,110       $7,102
Provision for loan losses                               210          225          240          255
Noninterest income                                    1,607        1,939        1,995        2,270
Noninterest expense                                   5,143        5,200        5,352        5,397
Income before income taxes                            2,934        3,514        3,513        3,720
Net income                                            1,831        2,227        2,205        2,405

Basic earnings per common share                         .32          .40          .41          .46
Diluted earnings per common share                       .29          .36          .37          .42

1997
Net interest income                                  $6,553       $6,915       $6,784       $6,770
Provision for loan losses                               150          150          180          180
Noninterest income                                      721        1,037          942        1,446
Noninterest expense                                   4,424        4,678        4,727        4,879
Income before income taxes                            2,700        3,124        2,819        3,157
Net income                                            1,716        1,962        1,730        2,119

Basic earnings per common share                         .29          .35          .31          .38
Diluted earnings per common share                       .28          .33          .28          .34

</TABLE>

(1)  All per share  information has been  retroactively  adjusted to reflect the
     stock  dividends  paid on August 31,  1998 and  September  30, 1997 and the
     effects of SFAS No. 128.


                                               OTTAWA FINANCIAL CORPORATION   51
<PAGE>



SHAREHOLDER INFORMATION

Market

Ottawa  Financial  Corporation's  common stock is traded on the Nasdaq  National
Market under the symbol "OFCP." Total shares outstanding, net of treasury stock,
as of December 31, 1998, were 5,448,161. The high and low closing prices for the
common stock as reported on the Nasdaq as well as dividends  declared per share,
adjusted for the 10% stock  dividends  paid on August 31, 1998 and September 30,
1997, were as follows.

Quarter Ended                           High             Low        Dividends
- --------------------------------------------------------------------------------
March 31, 1997                     $    17.252      $    13.946      $   .07
June 30, 1997                           18.802           16.942          .08
September 30, 1997                      24.659           18.594          .08
December 31, 1997                       30.909           23.636          .09
March 31, 1998                          29.545           25.909          .09
June 30, 1998                           26.818           25.909          .09
September 30, 1998                      26.141           21.500          .10
December 31, 1998                       24.000           18.875          .11

The  information  set forth in the table above was  provided by The Nasdaq Stock
Market. Such information  reflects  interdealer prices,  without retail mark-up,
mark-down or commission and may not represent actual transactions.

   The Board of  Directors  intends to continue  the payment of  quarterly  cash
dividends,  dependent upon the results of operations and financial  condition of
Ottawa and other  factors.  Restrictions  on dividend  payments are described in
Note 12 of the Notes to Consolidated Financial Statements.

   As of March 11, 1999, Ottawa had approximately  2,210  shareholders of record
and 5,688,572 shares outstanding of common stock.

Annual Report on Form 10-K

A copy of Ottawa  Financial  Corporation's  Annual Report on Form 10-K, as filed
with the Securities and Exchange Commission, may be obtained without charge upon
written request to Douglas J. Iverson,  Vice Chairman and CEO, Ottawa  Financial
Corporation,  245 Central  Avenue,  Holland,  MI  49423-3298 or by calling (616)
393-7002.

Corporate Headquarters              Registrar/Transfer Agent
245 Central Avenue                  Registrar and Transfer Company
Holland, MI 49423-3298              Cranford, NJ

Independent Auditor                 General Counsel
Crowe, Chizek and Company LLP       Cunningham Dalman, PC
Grand Rapids, MI                    Holland, MI

                                    Special Counsel
                                    Silver, Freedman & Taff, LLP
                                    Washington, DC




52   OTTAWA FINANCIAL CORPORATION







                         SUBSIDIARIES OF THE REGISTRANT


                                                                     State of
                                                 Percentage        Incorporation
                                                     of                 of
     Parent               Subsidiary             Ownership         Organization
- -----------------     ---------------------      ----------        -------------

Ottawa Financial          AmeriBank                100%              Federal
Corporation


AmeriBank              OS Services, Inc.           100%              Michigan


AmeriBank             AmeriPlan Financial          100%              Michigan
                         Services, Inc.




         The  financial   statements  of  Ottawa   Financial   Corporation   are
consolidated with those of its subsidiaries.






                       CONSENT OF INDEPENDENT ACCOUNTANTS



         We  consent  to the  incorporation  by  reference  in the  Registration
Statements (File Nos. 333-1350 and 333-4242) of Ottawa Financial  Corporation on
Form  S-8  and  in the  Registration  Statement  (File  No.333-4950)  of  Ottawa
Financial  Corporation on Form S-3 of our report dated February 26, 1999, on the
financial statements of Ottawa Financial Corporation as of December 31, 1998 and
1997,  and for each of the three years in the period  ended  December  31, 1998,
which report is included in the  Corporation's  1998 Annual  Report on Form 10-K
filed pursuant to the Securities Exchange Act of 1934, as amended.




                                            /s/ Crowe, Chizek and Company LLP
                                            ---------------------------------
                                            Crowe, Chizek and Company LLP


Grand Rapids, Michigan
March 30, 1999








<TABLE> <S> <C>

<ARTICLE>                                            9
<LEGEND>
THE FINANCIAL DATA SCHEDULE CONTAINS FINANCIAL INFORMATION FROM THE
CORPORATION'S CONSOLIDATED FINANCIAL STATEMENTS CONTAINED IN ITS ANNUAL REPORT
ON FORM 10-K FOR THE PERIOD ENDED DECEMBER 31, 1998 AND IS QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>                                   1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                              DEC-31-1998
<PERIOD-START>                                 JAN-01-1998
<PERIOD-END>                                   DEC-31-1998
<CASH>                                              20,437
<INT-BEARING-DEPOSITS>                              21,788
<FED-FUNDS-SOLD>                                         0
<TRADING-ASSETS>                                     3,375
<INVESTMENTS-HELD-FOR-SALE>                         71,646
<INVESTMENTS-CARRYING>                                   0
<INVESTMENTS-MARKET>                                     0
<LOANS>                                            773,593
<ALLOWANCE>                                          3,823
<TOTAL-ASSETS>                                     938,030
<DEPOSITS>                                         693,632
<SHORT-TERM>                                        61,405
<LIABILITIES-OTHER>                                 10,723
<LONG-TERM>                                         98,863
                                    0
                                              0
<COMMON>                                                62
<OTHER-SE>                                          73,345
<TOTAL-LIABILITIES-AND-EQUITY>                     938,030
<INTEREST-LOAN>                                     62,646
<INTEREST-INVEST>                                    3,833
<INTEREST-OTHER>                                     1,425
<INTEREST-TOTAL>                                    67,904
<INTEREST-DEPOSIT>                                  30,383
<INTEREST-EXPENSE>                                   9,629
<INTEREST-INCOME-NET>                               27,892
<LOAN-LOSSES>                                          930
<SECURITIES-GAINS>                                     (24)
<EXPENSE-OTHER>                                     21,092
<INCOME-PRETAX>                                     13,681
<INCOME-PRE-EXTRAORDINARY>                               0
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                         8,668
<EPS-PRIMARY>                                         1.59
<EPS-DILUTED>                                         1.44
<YIELD-ACTUAL>                                        3.26
<LOANS-NON>                                          3,135
<LOANS-PAST>                                            64
<LOANS-TROUBLED>                                         0
<LOANS-PROBLEM>                                          0
<ALLOWANCE-OPEN>                                     3,293
<CHARGE-OFFS>                                          576
<RECOVERIES>                                           176
<ALLOWANCE-CLOSE>                                    3,823
<ALLOWANCE-DOMESTIC>                                 3,314
<ALLOWANCE-FOREIGN>                                      0
<ALLOWANCE-UNALLOCATED>                                509
        

</TABLE>


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