COMMUNITY INVESTORS BANCORP INC
10-K, 1996-09-27
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: WORLD OMNI DEALER FUNDING INC, 8-K, 1996-09-27
Next: MSB FINANCIAL INC, DEF 14A, 1996-09-27



<PAGE>

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



                          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 JUNE 30, 1996

                                          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 No.: 0-25470

                           COMMUNITY INVESTORS BANCORP, INC.           
               (Exact name of registrant as specified in its charter) 

                  OHIO                            34-1779309       
    (State or other jurisdiction            (I.R.S. Employer
    of incorporation or organization)       Identification Number)

    119 SOUTH SANDUSKY AVENUE
       BUCYRUS, OHIO                               44820         
    (Address)                                   (Zip Code)

         Registrant's telephone number, including area code:  (419) 562-7055

             Securities registered pursuant to Section 12(b) of the Act:
                                    NOT APPLICABLE

              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
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 filing 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 at September 10, 1996 was $10,021,324.

The number of shares issued and outstanding of the Registrant's Common Stock as
of September 10, 1996 was 666,246.


                         DOCUMENTS INCORPORATED BY REFERENCE

Annual Report to Shareholders for fiscal year ended June 30, 1996 - Parts I, II
and IV.

Definitive Proxy Statement for the Annual Meeting of Stockholders to be held
October 21, 1996 - Part III.

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

<PAGE>


                          COMMUNITY INVESTORS BANCORP, INC.

                               FORM 10-K ANNUAL REPORT

                                  TABLE OF CONTENTS



                                        PART I

Item 1.  Business of Community Investors Bancorp, Inc.........................1
Item 2.  Properties..........................................................28
Item 3.  Legal Proceedings ..................................................28
Item 4.  Submission of Matters to a Vote of Security Holders ................29


                                       PART II

Item 5.  Market for Registrant's Common Equity and Related Shareholder 
              Matters........................................................30
Item 6.  Selected Financial Data.............................................30
Item 7.  Management's Discussion and Analysis of Financial Condition and
         Results of Operations...............................................30
Item 8.  Financial Statements and Supplementary Data.........................30
Item 9.  Changes in and Disagreements with Accountants on Accounting
              and Financial Disclosure.......................................30


                                       PART III

Item 10. Directors and Executive Officers of the Registrant..................31
Item 11. Executive Compensation..............................................31
Item 12. Security Ownership of Certain Beneficial Owners and Management......31
Item 13. Certain Relationships and Related Transactions......................31


                                       PART IV

Item 14. Exhibits, Financial Statement Schedules and Reports on Form 8-K.....32


Signatures...................................................................34
<PAGE>


                                        PART I

ITEM 1. BUSINESS OF COMMUNITY INVESTORS BANCORP, INC.

GENERAL

    Community Investors Bancorp, Inc. (the Corporation) was organized in
September 1994 at the direction of the Board of Directors of First Federal
Savings and Loan Association of Bucyrus (the Association) for the purpose of
acquiring all of the capital stock to be issued by the Association upon its
conversion from a federally-chartered mutual savings and loan to a federally-
chartered stock association (the "Conversion"). Upon completion of the
Conversion on February 6, 1995, the Corporation has conducted business as a
unitary savings and loan holding company. At June 30, 1996, the Corporation had
$91.8 million of total assets, $80.3 million of total liabilities, including
$69.9 million of deposits, and $11.5 million of stockholders' equity.  

    The Association is a traditional savings and loan association primarily
engaged in attracting deposits from the general public through its offices and
using those and other available sources of funds to originate loans secured by
single-family residences primarily located in Crawford County. To a lesser 
extent, the Association originates other real estate loans secured by non-
residential real estate and construction loans and non-real estate loans,
primarily consumer loans. The Association also invests in U. S. Treasury and
federal government agency obligations and mortgage-backed securities which are
issued or guaranteed by federal agencies.

LENDING ACTIVITIES

GENERAL

    A savings association generally may not make loans to one borrower and
related entities in an amount which exceeds 15% of its unimpaired capital and
surplus, although loans in an amount equal to an additional 10% of unimpaired
capital and surplus may be made to a borrower if the loans are fully secured by
readily marketable securities. See "Regulation - Federal Regulation of Savings
Associations." At June 30, 1996, the Association's limit on loans-to-one
borrower was approximately $1.5 million and its five largest loans or groups of
loans-to-one borrower, including related entities, aggregated $584,000,
$428,000, $339,000, $312,000 and $301,000. All of these loans or groups of loans
were performing in accordance with their terms at June 30, 1996.

<PAGE>



    LOAN PORTFOLIO COMPOSITION. The increase in net loans outstanding over the
prior year was $6.4 million, $3.1 million, and $2.3 million in fiscal 1996, 1995
and 1994, respectively. The loan portfolio contains no foreign loans nor any
concentrations to identified borrowers engaged in the same or similar
industries exceeding 10% of total loans. 

    The following table sets forth the composition of the Association's loan
portfolio by type of loan at the dates indicated.

<TABLE>
<CAPTION>

                                                                       JUNE 30,
                                               ----------------------------------------------------------
                                                    1996                     1995             1994
                                               -----------------   -----------------   ------------------
                                               AMOUNT         %       AMOUNT      %       AMOUNT      %
                                               -------     -----   -------     -----   -------     ------

                                                                     (Dollars in Thousands)
<S>                                            <C>           <C>   <C>          <C>    <C>          <C>

Mortgage loans:
Secured by one-to-four family residences       $51,999      76.5%  $48,378      79.3%  $44,995      77.7%
Secured by other residential properties          1,007       1.5       743       1.2       774       1.3
Construction loans                               2,438       3.6       414        .7       910       1.6
Other, nonresidential                            3,347       4.9     3,087       5.1     2,123       3.6
                                               -------     -----   -------     -----   -------     ------
Total mortgage loans                            58,791      86.5    52,622      86.3    48,802      84.2

Other loans:
Mobile homes                                     3,535       5.3     3,941       6.5     4,651       8.2
Commercial                                         819       1.2       862       1.4       929       1.6
Automobile                                       1,928       2.8     1,042       1.7       778       1.3
Home equity and improvement                        357        .5       388        .6       306        .5
Other                                            2,552       3.7     2,137       3.5     2,471       4.2
                                               -------     -----   -------     -----   -------     ------
Total other loans                                9,191      13.5     8,370      13.7     9,135      15.8
                                               -------     -----   -------     -----   -------     ------
Total loans                                     67,982     100.0%   60,992     100.0%   57,937     100.0%
                                                           -----               -----               -----
                                                           -----               -----               -----

Less:
Net deferred loan origination fees                 329                 286                 259
Undisbursed loan funds                             939                 435                 537
Allowance for loan losses                          459                 399                 393
                                               -------             -------             -------
Loans receivable - net                         $66,255             $59,872             $56,747 
                                               -------             -------             -------
                                               -------             -------             -------
</TABLE>


                                     2
<PAGE>

    CONTRACTUAL MATURITIES AND/OR REPRICINGS. The following table sets forth
the scheduled contractual maturities and repricing of the Association's loan
portfolio at June 30, 1996.  Demand loans, loans having no stated schedule of
repayments and no stated maturity and overdraft loans are reported as due in one
year or less and adjustable rate loans are reported as of the repricing date. 
The amounts shown for each period do not take into account loan prepayments and
normal amortization of the Association's loan portfolio. 

<TABLE>
<CAPTION>
                                       MORTGAGE LOANS                                                       OTHER LOANS
                     ----------------------------------------------------- --------------------------------------------------------



                                                                                                                  
                      SECURED BY   SECURED BY                                                                      
                      ONE-TO-FOUR   OTHER                                                                HOME EQUITY         
                       FAMILY      RESIDENTIAL  CONSTRUCTION  OTHER, NON-  MOBILE                           AND              
                      RESIDENCES    PROPERTIES   LOANS        RESIDENTIAL  HOMES  COMMERCIAL  AUTOMOBILE IMPROVEMENT OTHER   TOTAL
                      -----------  -----------  ------------  -----------  ------ ----------  ---------- ----------- ------ -------
    
                                                                           (In Thousands)
<S>                     <C>            <C>      <C>            <C>         <C>       <C>     <C>          <C>       <C>     <C>   
Amounts due in:
One year or less        $17,621        $55      $2,438         $3,085      $3,182   $737     $   368      $357      $2,552  $30,395
After one year
 through two years       15,502         --          --            262         353     82          75        --          --   16,274
After two years
 through three years      3,368        581          --             --          --     --         161        --          --    4,110
After three years
 through five years         921         16          --             --          --     --       1,324        --          --    2,261
After five years
 through ten years        3,622        121          --             --          --     --          --        --          --    3,743
After ten years
 through twenty years    10,825        234          --             --          --     --          --        --          --   11,059
Over twenty years           140         --          --             --          --     --          --        --          --      140
                      -----------  -----------  ------------  -----------  ------ ----------  ---------- ----------- ------ -------
Total(1)                $51,999     $1,007      $2,438         $3,347      $3,535   $819      $1,928      $357      $2,552  $67,982
                      -----------  -----------  ------------  -----------  ------ ----------  ---------- ----------- ------ -------
                      -----------  -----------  ------------  -----------  ------ ----------  ---------- ----------- ------ -------

Interest rate terms on amounts due
  after one year:
Fixed                                                                                                                       $13,087
Adjustable                                                                                                                   24,500
                                                                                                                            -------
                                                                                                                            $37,587
                                                                                                                            -------
                                                                                                                            -------

</TABLE>


(1) Does not include adjustments relating to loans in process, the allowance for
loan losses, unearned interest and discounts and deferred fee income.


                                     3
<PAGE>

ORIGINATION, PURCHASE AND SALE OF LOANS

    The lending activities of the Association are subject to the written-non-
discriminatory, underwriting standards and loan origination procedures
established by the Association's Board of Directors and management.  Loan
originations are obtained primarily through real estate brokers, existing
customers, walk-in customers and branch managers. Appraisals are performed on
all real estate loans of $50,000 or more.  Property valuations are always
performed by independent outside appraisers approved by the Association's Board
of Directors.  Hazard insurance is required on substantially all property that
serves as collateral. The Association has local counsel perform a title search
on each loan and issue a legal opinion as to good and marketable title. The
Association, however, does not require title insurance on such loans.
Substantially all of the Association's loans are secured by property located in
its market area.  The Association has not been an active purchaser or seller of
loans.

    All real estate loans are reviewed by the Executive Committee and, provided
they are within the Association's guidelines regarding amount and do not raise
other special considerations requiring Board of Director approval, may be
approved by that committee. The Association's managing officer is authorized to
approve letters of credit of $10,000 or less and open-end additions in any
amount provided that the total outstanding amount does not exceed the amount of
the original mortgage. The consumer loan officer is authorized to approve
consumer loans of $10,000 or less. Any loan in excess of $250,000 or any other
loan that, after funded, would result in a borrower having total loans in excess
of $250,000 must be approved by the Board of Directors. All other loans must be
ratified by the Board, including those loans approved by the Executive
Committee.

    The Association has emphasized the origination of one-to-four family
residential ARMs for several years. However, originations of such loans as a
percentage of total one-to-four family residential loan originations has
decreased since 1991 due to the preference of the Association's customers for
fixed-rate residential mortgage loans in the low interest rate environment
existing during that period. As a result, in recent years, fixed-rate loans with
terms of 10 to 20 years have constituted a significant portion of total loan
originations. Such loan originations amounted to $4.5 million, $5.0 million and
$5.6 million during fiscal 1996, 1995 and 1994, respectively. All real estate
mortgage loans are originated for portfolio, usually under terms and conditions
which did not permit the immediate sale of such loans to the Federal Home Loan
Mortgage Corporation ("FHLMC") or the Federal National Mortgage Association
("FNMA"). 


                                     4
<PAGE>


    The following table shows origination, purchase and sale activity of the
Association with respect to its loans during the periods indicated:

<TABLE>
<CAPTION>

                                                                YEAR ENDED JUNE 30,
                                                           -----------------------------------
                                                           1996           1995           1994
                                                         --------       --------        -------
    
                                                                     (In Thousands)
<S>                                                      <C>            <C>            <C>
Mortgage loan originations:
  Secured by one-to-four family residences               $11,202        $ 9,380        $12,233
  Construction loans                                       1,510            776          1,653
  Other, nonresidential                                    1,299          1,232          1,081
                                                         --------       --------        -------
Total mortgage loan originations                          14,011         11,388         14,967

Other loan originations:
  Mobile homes                                               185            292            245
  Commercial                                                 240             --            250
  Automobiles                                                492            554            538
  Home equity and improvement                                 58             45             19
  Other                                                    1,920          2,507          1,898
                                                         --------       --------        -------
Total other loans                                          2,895          3,398          2,950

Purchases of loan participations                             672             --            150
                                                        ---------       --------        -------
Total loans originated and  purchased                     17,578         14,786         18,067

Less:
  Loan principal repayments                               10,701         10,550         14,696
  Sales of whole loans and participations                     --             --            250
  Transferred to real estate, mobile homes and
    other assets held for sale                               275            306            482
Other, net                                                   219            805            325
                                                         --------       --------        -------
Net increase in total loans                              $ 6,383        $ 3,125        $ 2,314 
                                                         --------       --------        -------
                                                         --------       --------        -------

</TABLE>


                                     5
<PAGE>

ASSET QUALITY

    The Association's credit policy establishes guidelines to manage credit
risk and asset quality. These guidelines include loan review and early
identification of problem loans to ensure sound credit decisions. The
Association's credit policies and procedures are meant to minimize the risk and
uncertainties inherent in lending. In following these policies and procedures,
management must rely on estimates, appraisals and evaluations of loans and the
possibility that changes in these could occur quickly because of changing
economic conditions.

    Interest receivable is accrued on all loans and credited to income as
earned. Unpaid amounts for real estate mortgage loans are added to principal
balances. When a loan is delinquent three payments or more, the unpaid interest
is fully reserved by a provision to the allowance for uncollected interest. A
nonmortgage loan is generally charged off after it becomes delinquent 120 days.
Loans may be reinstated to accrual status when all payments are brought current
and, in the opinion of management, collection of the remaining balances can be
reasonably expected. The Association did not have any accruing loans 90 or more
days delinquent at June 30, 1996, 1995 or 1994. 


                                     6
<PAGE>


DELINQUENT LOANS

    The following table sets forth information concerning delinquent loans at
the dates indicated, in dollar amounts and as a percentage of each category of
the Association's loan portfolio. The amounts presented represent the total
outstanding principal balances of the related loans, rather than the actual
payment amounts which are past due.

<TABLE>
<CAPTION>


                                         JUNE 30, 1996                                         JUNE 30, 1995
                      -----------------------------------------------------------------------------------------------------------
                         30-59 DAYS        60-89 DAYS      90 OR MORE DAYS     30-59 DAYS        60-89 DAYS      90 OR MORE DAYS
                      ----------------- ----------------- ----------------- ----------------- ----------------- -----------------
                             PERCENT OF        PERCENT OF        PERCENT OF        PERCENT OF        PERCENT OF        PERCENT OF
                                LOAN              LOAN              LOAN              LOAN              LOAN              LOAN
                      AMOUNT  CATEGORY  AMOUNT  CATEGORY  AMOUNT  CATEGORY  AMOUNT  CATEGORY  AMOUNT  CATEGORY  AMOUNT  CATEGORY
                      ------ ---------- ------ ---------- ------ ---------- ------ ---------- ------ ---------- ------ ----------
                                                                                           (Dollars in Thousands)
<S>                   <C>      <C>      <C>     <C>       <C>    <C>        <C>     <C>       <C>     <C>       <C>     <C>
Mortgage loans:
Secured by one-to-
 four family
 residences           $ 81     .16%     $ 151   .29%      $487   0.94%      $  486  1.00%     $  8    .02%      $264    .55%
Secured by other
 residential
 properties             --      --         --    --         32   3.18           --    --        --     --         33   4.44
Construction loans      --      --         --    --         --     --           --    --        --     --         --     --
Other, nonresidential   --      --         --    --         14   0.42           --    --        --     --         --     --
                       ---    ----        ---  ----        ---   ----        -----  ----       ---   ----        ---   ----
Total mortgage loans    81     .14        151   .26        533   0.78          486   .92         8    .02        297    .56

Other loans:
Mobile homes           620   17.54         40  1.13         78   2.21          746 18.93        90   2.28         67    1.7
Commercial              --      --         --    --         --     --           43  4.99        --     --         --     --
Automobile              15    0.78          8  0.41         --     --           27  2.59         4    .38         --     --
Home equity and
 improvement             3    0.84         --    --         --     --            2   .52        --     --         --     --
Other                   55    2.51         30  1.37         25   0.98           31  1.45         9    .42          2    .09
                       ---    ----        ---  ----        ---   ----        -----  ----       ---   ----        ---   ----
Total other loans      693    7.84         78  0.88        103   1.12          849 10.14       103   1.23         69    .08
                       ---    ----        ---  ----        ---   ----        -----  ----       ---   ----        ---   ----
Total                 $774    1.14%      $229  0.34%      $636   0.94%      $1,335  2.19%     $111    .18%      $366    .60%
                       ---    ----        ---  ----        ---   ----        -----  ----       ---   ----        ---   ----
                       ---    ----        ---  ----        ---   ----        -----  ----       ---   ----        ---   ----

</TABLE>
                                     7
<PAGE>


    The following table sets forth the amounts and categories of the 
Association's non-performing assets and troubled debt restructurings at the 
dates indicated.

<TABLE>
<CAPTION>
                                                             JUNE 30,
                                                   ----------------------------
                                                     1996      1995      1994
                                                   --------  --------  --------
                                                      (Dollars in Thousands)

<S>                                                 <C>       <C>      <C>
Non-accruing loans:
Secured by one-to-four family residences            $487      $264     $ 246
Secured by other residential properties               32        33        35
Other, nonresidential                                 14        --        --
Mobile homes                                          78        67       142
Automobile                                            --        --         5
Other                                                 25         2         3
Accruing loans 90 days or more delinquent             --        --        --
                                                     ---       ---      ----
Total non-performing loans                           636       366       431

Real estate owned                                     81       107       237
                                                     ---       ---      ----
Total non-performing assets                          717       473       668

Troubled debt restructurings                          --        95        95
                                                     ---       ---      ----
Total                                               $717     $ 568     $ 763
                                                     ---       ---      ----
                                                     ---       ---      ----
                                                     
Total non-performing loans and troubled
  debt restructurings as a percentage of 
  total loans                                       0.94%     0.76%     0.91%
                                                     ---       ---      ----
                                                     ---       ---      ----
Total non-performing assets and troubled
  debt restructurings as a percentage of
  total assets                                      0.78%     0.67%     0.69%
                                                     ---       ---      ----
                                                     ---       ---      ----

</TABLE>
- --------------------------

    Additional interest income that would have been recognized had such loans
performed in accordance with its original terms amounted to approximately
$22,000 for the year ended June 30, 1996. 


                                     8
<PAGE>

CLASSIFIED ASSETS

    Federal regulations require that each insured savings association classify
its assets on a regular basis. In addition, in connection with examinations of
insured institutions, federal examiners have authority to identify problem
assets and, if appropriate, classify them. There are three classifications for
problem assets:  "substandard," "doubtful" and "loss."  Substandard assets have
one or more defined weaknesses and are characterized by the distinct possibility
that the insured institution will sustain some loss if the deficiencies are not
corrected. Doubtful assets have the weaknesses of substandard assets with the
additional characteristic that the weaknesses make collection or liquidation in
full on the basis of currently existing facts, conditions and values
questionable, and there is a high possibility of loss. An asset classified loss
is considered uncollectible and of such little value that continuance as an
asset of the institution is not warranted. Another category designated "watch"
also may be established and maintained for assets which do not currently expose
an insured institution to a sufficient degree of risk to warrant classification
as substandard, doubtful or loss. At June 30, 1996, the Association had $646,000
of classified assets consisting of $618,000 of substandard, $6,000 of doubtful
and $22,000 of loss. As of that same date, the Association had $227,000 of
assets on its "watch" list.

ALLOWANCE FOR LOAN LOSSES

    The allowance for loan losses is maintained at a level believed adequate by
management to absorb potential losses in the loan portfolio. Management's
determination of the adequacy of the allowance is based on an evaluation of the
portfolio, past loan loss experience, current economic conditions, volume,
growth and composition of the loan portfolio, and other relevant factors. The
allowance is increased by provisions for loan losses charged against earnings.
While management uses available information to recognize losses on loans, future
additions to the allowance may be necessary based on changes in economic
conditions. In addition, various regulatory agencies, as an integral part of
their examination process, periodically review the Association's allowance for
losses on loans. Such agencies may require the Association to recognize
additions to the allowance based on their judgments of information available to
them at the time of their examination. For additional information, see
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" included in the Corporation's Annual Report to Shareholders. 


                                     9
<PAGE>

    The following table summarizes changes in the allowance for possible loan
losses and other selected statistics for the periods presented.


<TABLE>
<CAPTION>
                                                       YEAR ENDING JUNE 30,
                                                  ------------------------------
                                                    1996       1995       1994
                                                  --------   --------   --------
                                                      (Dollars in Thousands)

<S>                                               <C>       <C>       <C>
Average loans, net                                $62,012   $57,828   $55,527
                                                   ======    ======    ======

Allowance for loan losses, beginning of 
  year                                            $   399   $   393   $   458
Charged-off loans:                                                                  
Secured by one-to-four family residences               17         1        57
Mobile homes                                           75       136        69
Automobiles                                             9         6        --
Home equity and improvement                            --        --        47
Other                                                   3        30        76
                                                   ------    ------    ------
Total charged-off loans                               102       173       249
                                                                                    
Recoveries on loans previously charged off:                                         
Secured by one-to-four family residences                1         1        --
Secured by other residential properties                --        --         2
Mobile homes                                           --         6         2
Automobiles                                            --         4         1
Other                                                   2         8         3
                                                   ------    ------    ------
Total recoveries                                        3        19         8
                                                   ------    ------    ------

Net loans charged-off                                  99       154       241
Provision for loan losses                             159       160       176
                                                   ------    ------    ------
Allowance for loan losses, end of period          $   459   $   399   $   393
                                                   ------    ------    ------
                                                   ------    ------    ------

Net loans charged-off to average loans, net           .16%      .27%      .43%
Allowance for loan losses to total loans              .68%      .65%      .68%
Allowance for loan losses to nonperforming
  loans                                              77.5%    109.0%     91.2%
Net loans charged-off to allowance for loan
  losses                                             21.6%     38.6%     61.3% 

</TABLE>
                                     10
<PAGE>


The following table presents the allocation of the allowance for loan losses 
to the total amount of loans in each category listed at the dates indicated.

<TABLE>
<CAPTION>

                                                      JUNE 30,
                             -----------------------------------------------------------
                                    1996                1995                1994
                             -----------------------------------------------------------
                                         % OF                % OF                % OF
                                       LOANS IN            LOANS IN            LOANS IN
                                         EACH                EACH                EACH
                                       CATEGORY            CATEGORY            CATEGORY
                                       TO TOTAL            TO TOTAL            TO TOTAL
                              AMOUNT    LOANS     AMOUNT    LOANS     AMOUNT    LOANS
                             -------- ---------- -------- ---------- -------- ----------
                                               (Dollars in Thousands)
<S>                            <C>       <C>       <C>       <C>       <C>      <C>


Secured by one-to-four
  family residences            $198      76.5%     $182      79.3%     $163      77.7%
Secured by other
  residential properties         21       1.5        39       1.2        10       1.3
Construction loans               --       3.6        --        .7         2       1.6
Other, nonresidential            --       4.9        --       5.1         4       3.6
Mobile homes                    182       5.3       143       6.5       124       8.2
Commercial                       --       1.2        --       1.4        17       1.6
Automobile                       10       2.8         7       1.7        21       1.3
Home equity and
  improvement                    --       0.5        --        .6         7        .5
Other                            48       3.7        28       3.5        45       4.2
                                ---     -----       ---     -----       ---     -----
Total                          $459     100.0%     $399     100.0%     $393     100.0%
                                ---     -----       ---     -----       ---     -----
                                ---     -----       ---     -----       ---     -----

</TABLE>


INVESTMENT ACTIVITIES

    The Association has the authority as a federal association to invest in a 
wide range of mortgage securities products and low risk U. S. Government and 
agency securities. The Corporation adopted SFAS No. 115, "Accounting for 
Certain Investments in Debt and Equity Securities" as of June 30, 1994. In 
accordance with SFAS No. 115, management determines the appropriate 
classification of debt securities at the time of purchase. Debt securities 
are classified as held to maturity when either the Corporation or the 
Association has the positive intent and ability to hold the securities to 
maturity. Held to maturity securities are stated at amortized cost. Debt 
securities not classified as held to maturity and equity securities are 
classified as available for sale. Available for sale securities are stated at 
fair value with any unrealized gain or loss recorded to stockholders' equity, 
net of related tax effects.

    The Corporation's securities portfolio is managed in accordance with a 
written policy adopted by the Board of Directors. All securities transactions 
must be approved by the Board of Directors.

                                     11
<PAGE>

    The Corporation's investment portfolio includes two collaterialized 
mortgage obligation (CMO) issues totalling $289,000, both of which are fully 
amortizable securities, and six separate agencies securities totalling $2.3 
million which have a step-up feature. All such investments are considered 
derivative securities. None of the Corporation's investments are considered 
to be high risk and management does not believe the risks associated with 
these investments to be significantly different from risks associated with 
other pass-through mortgage-backed or agency securities. The Corporation does 
not invest in off-balance sheet derivative securities.

    For additional information regarding the Corporation's investment 
portfolio refer to Notes A-2 and B to the consolidated financial statements.

SOURCES OF FUNDS

    GENERAL - Deposits are the primary source of the Corporation's funds for 
lending and other investment purposes. In addition to deposits, the 
Corporation derives funds from principal repayments and prepayments on loans 
and mortgage-backed securities. Repayments on loans and mortgage-backed 
securities are a relatively stable source of funds, while deposits inflows 
and outflows are significantly influenced by general interest rates and money 
market conditions. Borrowings may be used on a short-term basis to compensate 
for reductions in the availability of funds from other sources including the 
FHLB of Cincinnati.

    DEPOSITS - The Corporation's deposit products include a broad selection 
of deposit instruments, including passbooks, NOW and super NOW accounts, 
money market demand accounts and term certificate accounts. Deposit account 
terms vary, with the principal differences being the minimum balance 
required, the time periods the funds must remain on deposit and the interest 
rate.

    The Corporation considers its primary market area to be Crawford County, 
Ohio. The Corporation attracts deposit accounts by offering a wide variety of 
accounts, competitive interest rates, and convenient office locations and 
service hours. The Corporation does not advertise for deposits outside of its 
primary market area or utilize the services of deposit brokers. Management 
believes that an insignificant amount of deposits was held by non-residents 
of Ohio at June 30, 1996.

    The Corporation has been competitive in the types of accounts and in 
interest rates it has offered on its deposit products but does not 
necessarily seek to match the highest rates paid by competing institutions. 


                                     12
<PAGE>

    The following table shows the distribution of, and certain other 
information relating to, the Corporation's deposits by type of deposit as of 
the dates indicated.

<TABLE>
<CAPTION>

                                                   JUNE 30,
                               -----------------------------------------------
                                    1996            1995            1994
                               --------------- --------------- ---------------
                               AMOUNT  PERCENT AMOUNT  PERCENT AMOUNT  PERCENT
                               ------- ------- ------- ------- ------- -------
                                           (Dollars in Thousands)
<S>                            <C>       <C>   <C>       <C>   <C>       <C>
Passbook                       $14,951   21.4% $15,378   21.8% $17,445   25.4%
Money market demand,
 NOW and super NOW               6,173    8.8    6,378    9.1    5,981    8.7
Certificates of deposit         48,787   69.8   48,708   69.1   45,317   65.9
                                ------  -----   ------  -----   ------  -----
Total deposits at end of
 period                        $69,911  100.0% $70,464  100.0% $68,743  100.0%
                                ------  -----   ------  -----   ------  -----
                                ------  -----   ------  -----   ------  -----

</TABLE>


    The following table sets forth the Corporation's net deposit flows during 
the periods indicated.

<TABLE>
<CAPTION>
                                               YEAR ENDED JUNE 30,
                                          ----------------------------
                                            1996      1995      1994
                                          --------  --------  --------
                                                 (In Thousands)
<S>                                       <C>       <C>       <C>
Net decrease before interest credited     $(3,587)  $(1,167)  $(1,348)
Interest credited                           3,034     2,887     2,509
                                           ------     -----     -----
Net deposits increase (decrease)          $  (553)  $ 1,720   $ 1,161
                                           ------     -----     -----
                                           ------     -----     -----
</TABLE>

    The following table sets forth maturities of the Corporation's 
certificates of deposit of $100,000 or more at June 30, 1996 by time 
remaining to maturity.

<TABLE>
<CAPTION>

                                            AMOUNT IN THOUSANDS
                                          -----------------------
<S>                                              <C>
Three months or less                             $  182
Over three months through six months                810
Over six months through 12 months                   565
Over 12 months                                      279
                                                  -----
Total                                            $1,836
                                                  =====
</TABLE>
                                     13
<PAGE>


    The following table presents, by various interest rate categories, the 
amount of certificates of deposit at June 30, 1996 and the amounts at June 
30, 1996 which mature during the periods indicated.

<TABLE>
<CAPTION>
                                                           AMOUNTS AT JUNE 30, 1996
                                                                MATURING WITHIN
                                       -------------------------------------------
 CERTIFICATES OF            JUNE 30,                           THREE
     DEPOSIT                  1996     ONE YEAR   TWO YEARS    YEARS    THEREAFTER
- -------------------------  ---------  ----------  ---------  ---------  ----------
                                               (In Thousands)
<S>                        <C>        <C>          <C>         <C>        <C>
4.0% or less               $ 2,323    $ 2,095      $  228          --         --
4.01% to 6.0%               35,462     29,931       4,782      $  176     $  573
6.01% to 8.0%               11,002      5,352       3,961       1,144        545
                            ------     ------       -----       -----      -----
Total certificate accounts $48,787    $37,378      $8,971      $1,320     $1,118
                            ------     ------       -----       -----      -----
                            ------     ------       -----       -----      -----
</TABLE>

    BORROWINGS - The Association may obtain advances from the FHLB of 
Cincinnati upon the security of the common stock it owns in the FHLB and 
certain of its residential mortgage loans, provided certain standards related 
to creditworthiness have been met. Such advances are made pursuant to several 
credit programs, each of which has its own interest rate and range of 
maturities. Such advances are generally available to meet seasonal and other 
withdrawals of deposit accounts and to permit increased lending. Programs are 
also available to match maturities on certain loans with payments on advances 
secured from the FHLB.

    The following table sets forth the maximum month-end balance and average 
balance of the Corporation's FHLB advances during the periods indicated.

<TABLE>
<CAPTION>
                                            YEAR ENDED JUNE 30,
                                      ------------------------------
                                        1996       1995       1994
                                      --------   --------   --------
                                           (Dollars in Thousands)
<S>                                    <C>         <C>        <C>
Maximum balance                        $9,884     $1,591     $1,764
Average balance                         2,123      1,551      1,659
Weighted average interest rate of 
 FHLB advances                           6.08%      6.65%      6.69%

</TABLE>
                                     14

<PAGE>


    The following table sets forth certain information as to the 
Corporation's FHLB advances at the dates indicated.

<TABLE>
<CAPTION>

                                                      JUNE 30,
                                      ------------------------------
                                        1996       1995       1994
                                      --------   --------   --------
                                          (Dollars in Thousands)
<S>                                    <C>        <C>        <C>
FHLB advances                          $9,884     $1,515     $1,591
Weighted average interest rate of 
 FHLB advances                           6.01%      6.69%      6.69%

</TABLE>

    All of the FHLB of Cincinnati advances on June 30, 1996 were made as part 
of the matched maturities program.

EMPLOYEES

    The Corporation had 19 full-time employees and 5 part-time employees at 
June 30, 1996. None of these employees is represented by a collective 
bargaining agent, and the Corporation believes that it enjoys good relations 
with its personnel.


                                     15
<PAGE>

                                      REGULATION

    Set forth below is a brief description of material laws and regulations 
which currently relate to the regulation of the Association. The description 
of these laws and regulations, as well as descriptions of laws and 
regulations contained elsewhere herein, does not purport to be complete and 
is qualified in its entirety by reference to applicable laws and regulations.

GENERAL

    The Association, as a federally chartered savings association, is subject 
to federal regulation and oversight by the OTS extending to all aspects of 
its operations. The Association also is subject to regulation and examination 
by the FDIC, which insures the deposits of the Association to the maximum 
extent permitted by law, and requirements established by the Federal Reserve 
Board. The laws and regulations governing the Association generally have been 
promulgated to protect depositors and the deposit insurance funds and not for 
the purpose of protecting stockholders.

FEDERAL SAVINGS ASSOCIATION REGULATION

    The investment and lending authority of a federally chartered savings 
association is prescribed by federal laws and regulations, and it is 
prohibited from engaging in any activities not permitted by such laws and 
regulations. These laws and regulations generally are applicable to all 
federally-chartered savings associations and many also apply to 
state-chartered savings associations.

    Among other things, OTS regulations provide that no savings association 
may invest in corporate debt securities not rated in one of the four highest 
rating categories by a nationally recognized rating organization. In 
addition, HOLA provides that loans secured by nonresidential real property 
may not exceed 400% of regulatory capital, subject to increase by the OTS on 
a case-by-case basis.

    The Association is subject to limitations on the aggregate amount of 
loans that it can make to any one borrower, including related entities. 
Applicable regulations generally do not permit loans-to-one borrower to 
exceed 15% of unimpaired capital and surplus, provided that loans in an 
amount equal to an additional 10% of unimpaired capital and surplus also may 
be made to a borrower if the loans are fully secured by readily marketable 
securities. The OTS by regulation has amended the loans-to-one borrower rule 
to permit savings associations meeting certain requirements, including fully 
phased-in capital requirements, to extend loans-to-one borrower in additional 
amounts under circumstances limited essentially to loans to develop or 
complete residential housing units. At June 30, 1996, the Association was in 
compliance with applicable loans-to-one borrower limitations. 

                                     16
<PAGE>

    REGULATORY CAPITAL REQUIREMENTS - As a federally insured savings 
association, the Association is required to maintain minimum levels of 
regulatory capital. The regulatory capital standards for savings associations 
generally must be as stringent as the comparable capital requirements imposed 
on national banks. The OTS also is authorized to impose capital requirements 
in excess of these standards on individual associations on a case-by-case 
basis. 

    The Association must satisfy three different OTS capital requirements; 
"tangible" capital equal to 1.5% of adjusted total assets, "core" capital 
equal to 3% of adjusted total assets and "risk-based" capital (a combination 
of core and "supplementary" capital) equal to 8% of "risk-weighted" assets. 
Any savings association that fails any of the capital requirements is subject 
to possible enforcement actions by the OTS or the FDIC. Such actions could 
include a capital directive, a cease and desist order, civil money penalties, 
the establishment of restrictions on an association's operations, termination 
of federal deposit insurance and the appointment of a conservator or 
receiver. 

    In August 1993 the OTS adopted final regulations which incorporate an 
interest rate risk ("IRR") component into the current risk-based capital 
requirement. The IRR component is a dollar amount that will be deducted from 
total capital for the purpose of calculating an institution's risk-based 
capital requirement. The IRR component will be equal to one-half of the 
difference between an institution's "measured exposure" and a "normal" level 
of exposure, in each case as measured in terms of the sensitivity of an 
institution's net portfolio value ("NPV") to changes in interest rates. The 
OTS will calculate changes in an institution's NPV based on financial data 
submitted by the institution on a quarterly basis and guidance provided by 
the OTS. An institution's measured IRR is expressed as the change that occurs 
in the NPV as a result of a hypothetical 200 basis point increase or decrease 
in interest rates (whichever leads to a lower NPV) divided by the estimated 
economic value (present value) of its assets. An institution with a "normal" 
level of interest rate risk is defined as one whose measured IRR is less than 
2%, as estimated by the OTS model, and only institutions whose measured IRR 
exceeds 2% will be required to maintain an IRR component. Since the 
regulations were issued requiring the IRR component, the OTS has continually 
waived the required adjustment. In August 1995, the OTS issued Thrift 
Bulletin No. 67 which allows eligible institutions to request an adjustment 
to their IRR component, as calculated by the OTS, or to request to use their 
own computer model to calculate their IRR component. The OTS also indicated 
that it will delay invoking its IRR rule requiring institutions with above 
normal IRR exposure to adjust their regulatory capital requirement until the 
new procedures are implemented and evaluated. The OTS has not yet established 
an effective date for the capital deduction. Had the IRR component been 
required as of March 31, 1996, the date of the latest available information, 
there would have been no reduction in risk based capital.

                                     17

<PAGE>

PROMPT CORRECTIVE ACTION

    Under Section 38 of the FDIA, as added by the Federal Deposit Insurance 
Corporation Improvement Act of 1991 ("FDICIA"), each federal banking agency 
is required to implement a system of prompt corrective action for 
institutions which it regulates. In September 1992, the federal banking 
agencies adopted substantially similar regulations which are intended to 
implement the system of prompt corrective action established by Section 38 of 
the FDIA, which became effective on December 19, 1992. Under the regulations, 
an institution shall be deemed to be (i) "well capitalized" if it has a total 
risk-based capital ratio of 10.0% or more, has a Tier I risk-based capital 
ratio of 6.0% or more, has a Tier I leverage capital ratio of 5.0% or more 
and is not subject to specified requirements to meet and maintain a specific 
capital level for any capital measure, (ii) "adequately capitalized" if it 
has a total risk-based capital ratio of 8.0% or more, a Tier I risk-based 
capital ratio of 4.0% or more and a Tier I leverage capital ratio of 4.0% or 
more (3.0% under certain circumstances) and does not meet the definition of 
"well capitalized," (iii) "undercapitalized" if it has a total risk-based 
capital ratio that is less than 8.0%, a Tier I risk-based capital ratio that 
is less than 4.0% or a Tier I leverage capital ratio that is less than 4.0% 
(3.0% under certain circumstances), (iv) "significantly undercapitalized" if 
it has a total risk-based capital ratio that is less than 6.0%, a Tier I 
risk-based capital ratio that is less than 3.0% or a Tier I leverage capital 
ratio that is less than 3.0%, and (v) "critically undercapitalized" if it has 
a ratio of tangible equity to total assets that is equal to or less than 2.0%.

    Section 38 of the FDIA and the implementing regulations also provide that 
a federal banking agency may, after notice and an opportunity for a hearing, 
reclassify a well capitalized institution as adequately capitalized and may 
require an adequately capitalized institution or an undercapitalized 
institution to comply with supervisory actions as if it were in the next 
lower category if the institution is in an unsafe or unsound condition or 
engaging in an unsafe or unsound practice. (The FDIC may not, however, 
reclassify a significantly undercapitalized institution as critically 
undercapitalized.)

    An institution generally must file a written capital restoration plan 
which meets specified requirements, as well as a performance guaranty by each 
company that controls the institution, with the appropriate federal banking 
agency within 45 days of the date that the institution receives notice or is 
deemed to have notice that it is undercapitalized, significantly 
undercapitalized or critically undercapitalized. Immediately upon becoming 
undercapitalized, an institution shall become subject to the provisions of 
Section 38 of the FDIA, which sets forth various mandatory and discretionary 
restrictions on its operations.

    At June 30, 1996, the Association was a "well capitalized" institution 
under the prompt corrective action regulations of the OTS.

                                     18
<PAGE>

    STANDARDS FOR SAFETY AND SOUNDNESS - The FDICIA requires the federal 
banking regulatory agencies to prescribe, by regulation, standards for all 
insured depository institutions and depository institution holding companies 
relating to: (i) internal controls, information systems and internal audit 
systems; (ii) loan documentation; (iii) audit underwriting; (iv) interest 
rate risk exposure; (v) asset growth; and (vi) compensation, fees and 
benefits. The compensation standards would prohibit employment contracts, 
compensation or benefit arrangements, stock options plans, fee arrangements 
or other compensatory arrangements that would provide excessive compensation, 
fees or benefits or could lead to material financial loss. In addition, the 
federal banking regulatory agencies would be required to prescribe by 
regulation standards specifying:  (i) maximum classified assets to capital 
ratios; (ii) minimum earnings sufficient to absorb losses without impairing 
capital; and (iii) to the extent feasible, a minimum ratio of market value to 
book value for publicly traded shares of depository institutions and 
depository institution holding companies.

LIQUIDITY REQUIREMENTS

    All savings associations are required to maintain an average daily 
balance of liquid assets equal to a certain percentage of the sum of its 
average daily balance of net withdrawable deposit accounts and borrowings 
payable in one year or less. The liquidity requirement may vary from time to 
time (between 4% and 10%) depending upon economic conditions and savings 
flows of all savings associations. At the present time, the required liquid 
asset ratio is 5%.

    Liquid assets for purposes of this ratio include specified short-term 
assets (E.G., cash, certain time deposits, certain banker's acceptances and 
short-term U. S. Government obligations), and long-term assets (E.G., U.S. 
Government obligations of more than one and less than five years and state 
agency obligations with a minimum term of 18 months). Short-term liquid 
assets currently must constitute at least 1% of an association's average 
daily balance of net withdrawable deposit accounts and current borrowings. 
Monetary penalties may be imposed upon associations for violations of 
liquidity requirements.

    At June 30, 1996, the Association's regulatory liquidity totaled $20.6 
million, or 25.8%, which exceeded the minimum regulatory requirement by $16.6 
million.

                                     19
<PAGE>

QUALIFIED THRIFT LENDER TEST

    All savings associations are required to meet a qualified thrift lender 
("QTL") test set forth in Section 10(m) of the HOLA and regulations of the 
OTS thereunder to avoid certain restrictions on their operations. A savings 
association that does not meet the QTL test set forth in the HOLA and 
implementing regulations must either convert to a bank charter or comply with 
the following restrictions on its operations: (i) the association may not 
engage in any new activity or make any new investment, directly or 
indirectly, unless such activity or investment is permissible for a national 
bank; (ii) the branching powers of the association shall be restricted to 
those of a national bank; (iii) the association shall not be eligible to 
obtain any advances from its FHLB; and (iv) payment of dividends by the 
association shall be subject to the rules regarding payment of dividends by a 
national bank. Upon the expiration of three years from the date the 
association ceases to be a QTL, it must cease any activity and not retain any 
investment not permissible for a national bank and immediately repay any 
outstanding FHLB advances (subject to safety and soundness considerations). 
In addition, within one year of the date on which a savings association 
controlled by a company ceases to be a QTL, the company must register as a 
bank holding company and becomes subject to the rules applicable to such 
companies.

    Currently, the QTL test requires that 65% of an institution's "portfolio 
assets" (as defined) consist of certain housing and consumer-related assets 
on a monthly average basis in nine out of every 12 months. Assets that 
qualify without limit for inclusion as part of the 65% requirement are loans 
made to purchase, refinance, construct, improve or repair domestic 
residential housing and manufactured housing; home equity loans; 
mortgage-backed securities (where the mortgages are secured by domestic 
residential housing or manufactured housing); FHLB stock; and direct or 
indirect obligations of the FDIC. In addition, the following assets, among 
others, may be included in meeting the test subject to an overall limit of 
20% of the savings institution's portfolio assets:  50% of residential 
mortgage loans originated and sold within 90 days of origination; 100% of 
consumer and educational loans (limited to 10% of total portfolio assets); 
and stock issued by the FHLMC or the FNMA. Portfolio assets consist of total 
assets minus the sum of (i) goodwill and other intangible assets, (ii) 
property used by the savings institution to conduct its business, and (iii) 
liquid assets up to 20% of the institution's total assets. At June 30, 1996, 
the qualified thrift investments of the Association were approximately 85% of 
its portfolio assets.

RESTRICTIONS ON CAPITAL DISTRIBUTIONS

    An OTS regulation governs capital distributions by savings associations, 
which include cash dividends, stock redemptions or repurchases, cash-out 
mergers, interest payments on certain convertible debt and other transactions 
charged to the capital account of a savings association to make capital 
distributions. Generally, the regulation creates a safe harbor for specified 
levels of capital distributions from associations meeting at least their 
minimum capital requirements, so long as such associations notify the OTS and 
receive no objection to the distribution from the OTS. Associations and 
distributions that do not qualify for the

                                     20
<PAGE>

safe harbor are required to obtain prior OTS approval before making any 
capital distributions.

    Generally, a savings association that before and after the proposed 
distribution meets or exceeds its fully phased-in capital requirements (a 
"Tier I institution") may make capital distributions during any calendar year 
up to the higher of (a) 100% of net income for the calendar year-to-date plus 
50% of its "surplus capital ratio" at the beginning of the calendar year or 
(b) 75% of net income over the most recent four-quarter period. The "surplus 
capital ratio" is defined to mean the percentage by which the association's 
ratio of total capital to assets exceeds the ratio of its fully phased-in 
capital requirement to assets, and "fully phased-in capital requirement" is 
defined to mean an association's capital requirement under the statutory and 
regulatory standards to be applicable on December 31, 1994, as modified to 
reflect any applicable individual minimum capital requirement imposed upon 
the association. Failure to meet fully phased-in or minimum capital 
requirements will result in further restrictions on capital distributions, 
including possible prohibition of capital distributions without specific OTS 
approval. At June 30, 1996, the Association was a Tier I association under 
the OTS capital distribution regulation.

    Tier 2 associations, which are associations that before and after the 
proposed distribution meet or exceed their minimum capital requirements, may 
make capital distributions over the most recent four quarter period up to a 
specified percentage of their net income during that four quarter period, 
depending on how close the association is to meeting its fully phased-in 
capital requirements. Tier 2 associations that meet OTS risk-based capital 
requirements are permitted to make distributions totalling up to 75% of net 
income over the most recent four quarter period. Tier 2 associations that 
meet the January 1, 1991 capital requirements (including the 7.2% risk-based 
requirement and the then-applicable exclusions of non-permissible subsidiary 
investments and goodwill) are permitted to make distributions totalling up to 
50% of net income over the four quarter period.

    In order to make distributions under these safe harbors, Tier 1 and Tier 
2 associations must submit 30 days written notice to the OTS prior to making 
the distribution. The OTS may object to the distribution during that 30-day 
period based on safety and soundness concerns. In addition, a Tier 1 
association deemed to be in need of more than normal supervision by the OTS 
may be downgraded to a Tier 2 or Tier 3 association as a result of such a 
determination.

    Tier 3 associations, which are associations that do not meet current 
minimum capital requirements, or that have capital in excess of either their 
fully phased-in capital requirement or minimum capital requirement but which 
have been notified by the OTS that it will be treated as a Tier 3 association 
because they are in need of more than normal supervision, cannot make any 
capital distribution without obtaining OTS approval prior to making such 
distributions.

                                     21
<PAGE>

    On December 5, 1994, the OTS published a notice of proposed rulemaking to 
amend its capital distribution regulation. Under the proposal, institutions 
would only be permitted to make capital distributions that would not result 
in their capital being reduced below the level required to remain "adequately 
capitalized," as defined under "- Prompt Corrective Action" above. Because 
the Association is a subsidiary of a holding company, the proposal would 
require the Association to provide notice to the OTS of its intent to make a 
capital distribution. The Association does not believe that the proposal will 
adversely affect its ability to make capital distributions if it is adopted 
substantially as proposed.

FEDERAL HOME LOAN BANK SYSTEM

    The Association is a member of the FHLB of Cincinnati, which is one of 12 
regional FHLBs that administers the home financing credit function of savings 
associations. Each FHLB serves as a reserve or central bank for its members 
within its assigned region. It is funded primarily from proceeds derived from 
the sale of consolidated obligations of the FHLB System. It makes loans to 
members (I.E., advances) in accordance with policies and procedures 
established by the Board of Directors of the FHLB. At June 30, 1996, the 
Association had advances of $9.9 million from the FHLB of Cincinnati.

    As a member, the Association is required to purchase and maintain stock 
in the FHLB of Cincinnati in an amount equal to a least 1% of its aggregate 
unpaid residential mortgage loans, home purchase contracts or similar 
obligations at the beginning of each year. At June 30, 1996, the Association 
had $575,000 in FHLB stock, which was in compliance with this requirement.

    The FHLBs are required to provide funds for the resolution of troubled 
savings associations and to contribute to affordable housing programs through 
direct loans or interest subsidies on advances targeted for community 
investment and low and moderate-income housing projects. These contributions 
have adversely affected the level of FHLB dividends paid and could continue 
to do so in the future. These contributions also could have an adverse effect 
on the value of FHLB stock in the future. Dividends paid by the FHLB of 
Cincinnati to the Association for the fiscal year ended June 30, 1996 
totalled $38,000.

BRANCHING BY FEDERAL SAVINGS INSTITUTIONS

    Effective May 11, 1992, the OTS amended its Policy Statement on Branching 
by Federal Savings Institutions to permit interstate branching to the full 
extent permitted by statute (which is essentially unlimited). Prior policy 
permitted interstate branching for federal savings institutions only to the 
extent allowed for state-chartered institutions in the states where the 
institution's home office was located and where the branch was sought. Prior 
policy also permitted healthy out-of-state federal institutions to branch 
into another state, regardless of the law in that state, provided the branch 
office was the result of a purchase of an institution that was in danger of 
default.

                                     22
<PAGE>

    Generally, federal law prohibits federal savings institutions from 
establishing, retaining or operating a branch outside the state in which the 
federal institution has its home office unless the institution meets the 
Internal Revenue Service's ("IRS") domestic building and loan test 
(generally, 60% of  a thrift's assets must be housing-related) ("IRS Test"). 
The IRS Test requirement does not apply if: (i) the branch(es) result(s) from 
an emergency acquisition of a troubled savings institution (however, if the 
troubled savings institution is acquired by a bank holding company, does not 
have its home office in the state of the bank holding company bank subsidiary 
and does not qualify under the IRS Test, its branching is limited to the 
branching laws for state-chartered banks in the state where the savings 
institution is located); (ii) the branch was authorized for the federal 
savings association prior to October 15, 1982; (iii) the law of the state 
where the branch would be located would permit the branch to be established 
if the federal savings institution were chartered by the state in which its 
home office is located; or (iv) the branch was operated lawfully as a branch 
under state law prior to the savings institution's conversion to a federal 
charter.

    Furthermore, the OTS will evaluate a branching applicant's record of 
compliance with the Community Reinvestment Act of 1977 ("CRA"). An 
unsatisfactory CRA record may be the basis for denial of a branching 
application.

FEDERAL RESERVE SYSTEM

    The Federal Reserve Board requires all depository institutions to 
maintain reserves against their transaction accounts (primarily NOW and Super 
NOW checking accounts) and non-personal time deposits. Currently, reserves of 
3% must be maintained against total transaction accounts of $51.9 million or 
less (after a $4.0 million exemption), and an initial reserve of 10% (subject 
to adjustment by the Federal Reserve Board to a level between 8% and 14%) 
must be maintained against that portion of total transaction accounts in 
excess of such amount. At June 30, 1996, the Association was in compliance 
with applicable requirements.

    The balances maintained to meet the reserve requirements imposed by the 
Federal Reserve Board may be used to satisfy applicable liquidity 
requirements. Because required reserves must be maintained in the form of 
vault cash or a non interest-bearing account at a Federal Reserve Bank, the 
effect of this reserve requirement is to reduce the Association's earning 
assets.

TRANSACTIONS WITH AFFILIATES

    The Association is subject to certain restrictions on loans to the 
Corporation or its non-bank subsidiaries, on investments in the stock or 
securities thereof, on the taking of such stock or securities as collateral 
for loans to any borrower, and on the issuance of a guarantee or letter of 
credit on behalf of the Corporation or its non-bank subsidiaries. The 
Association also is subject to certain restrictions on most types of 
transactions with the

                                     23
<PAGE>

Corporation or its non-bank subsidiaries, requiring that the terms of such 
transactions be substantially equivalent to terms of similar transactions 
with non-affiliated firms. In addition, the Association is subject to 
restrictions on loans to its executive officers, directors and principal 
stockholders.

MISCELLANEOUS

    In addition to requiring a new system of risk-based insurance assessments 
and a system of prompt corrective action with respect to undercapitalized 
banks, as discussed above, recent legislation requires federal banking 
regulators to adopt regulations in a number of areas to ensure bank safety 
and soundness, including:  internal controls; credit underwriting; asset 
growth; management compensation; ratios of classified assets to capital; and 
earnings. Recent legislation also contains provisions which are intended to 
enhance independent auditing requirements; restrict the activities of 
state-chartered insured banks; amend various consumer banking laws; limit the 
ability of "undercapitalized banks" to borrow from the Federal Reserve 
Board's discount window; and require regulators to perform annual on-site 
bank examinations and set standards for real estate lending.

REGULATORY ENFORCEMENT AUTHORITY

    The enforcement powers available to federal banking regulators is 
substantial and includes, among other things, the ability to assess civil 
monetary penalties, to issue cease-and-desist or removal orders and to 
initiate injunctive actions against banking organizations and 
institution-affiliated parties, as defined. In general, these enforcement 
actions must be initiated for violations of laws and regulations and unsafe 
or unsound practices. Other actions or inactions may provide the basis for 
enforcement action, including misleading or untimely reports filed with 
regulatory authorities. Applicable law also requires public disclosure of 
final enforcement actions by the federal banking agencies.

                                     24

<PAGE>

                              FEDERAL AND STATE TAXATION

GENERAL

    The Corporation and the Association are subject to the generally 
applicable corporate tax provisions of the Internal Revenue Code of 1986, as 
amended (the "Code"), as well as certain additional provisions of the Code 
which apply to thrifts and other types of financial institutions. The 
following is a discussion of material tax aspects applicable to the 
Corporation and the Association. It is intended only as a summary and does 
not purport to be a comprehensive description of the tax rules applicable to 
the Corporation and the Association.

    FISCAL YEAR - The Corporation and the Association will file federal 
income tax returns on a separate company basis and on the basis of the fiscal 
year ending on June 30.

    METHOD OF ACCOUNTING - The Corporation maintains its books and records 
for federal income tax purposes using the accrual method of accounting. The 
accrual method of accounting generally requires that items of income be 
recognized when all events have occurred that establish the right to receive 
the income and the amount of income can be determined with reasonable 
accuracy, and that items of expense be deducted at the later of (i) the time 
when all events have occurred that establish the liability to pay the expense 
and the amount of such liability can be determined with reasonable accuracy 
or (ii) the time when economic performance with respect to the item of 
expense has occurred.

    BAD DEBT RESERVES - Under applicable provisions of the Code, savings 
institutions such as the Association are permitted to establish reserves for 
bad debts and to make annual additions thereto which qualify as deductions 
from taxable income. The bad debt deduction is generally based on a savings 
institution's actual loss experience (the "Experience Method"). 
Alternatively, provided that certain definitional tests relating to the 
composition of assets and the nature of its business are met, a savings 
institution may elect annually to compute its allowable addition to its bad 
debt reserves for qualifying real property loans (generally loans secured by 
improved real estate) by reference to a percentage of its taxable income (the 
"Percentage Method").

    Under the Experience Method, the deductible annual addition is the amount 
necessary to increase the balance of the reserve at the close of the taxable 
year to the greater of (i) the amount which bears the same ratio to loans 
outstanding at the close of the taxable year as the total net charge-offs 
sustained during the current and five preceding taxable years bear to the sum 
of the loans outstanding at the close of those six years or (ii) the balance 
in the reserve account at the close of the Association's "base year," which 
was its tax year ended December 31, 1987.

                                     25

<PAGE>

    Under the Percentage Method, the bad debt deduction with respect to 
qualifying real property loans is computed as a percentage of the 
Association's taxable income before such deduction, as adjusted for certain 
items (such as capital gains and the dividends received deduction). Under 
this method, a qualifying institution such as the Association generally may 
deduct 8% of its taxable income. The availability of the Percentage Method 
has permitted a qualifying savings institution, such as the Association, to 
be taxed at an effective federal income tax rate of 31.3%, as compared to 34% 
for corporations generally.

    The Percentage Method deduction is limited to the excess of 12% of 
savings accounts at year end over the sum of surplus, undivided profits and 
reserves at the beginning of the year. For taxable years ended on or before 
June 30, 1994, the Association has generally elected to use the Percentage 
Method to compute the amount of its bad debt deduction with respect to its 
qualifying real property loans. As a result of the 12% limitation, the 
Association may be constrained from taking the Percentage Method deduction in 
future years.

    Pursuant to certain legislation which was recently enacted and which will 
be effective for tax years beginning after 1995, a small thrift institution 
(one with an adjusted basis of assets of less than $500 million), such as the 
Association, would no longer be permitted to make additions to its tax bad 
debt reserve under the percentage of taxable income method.  Such 
institutions would be permitted to use the experience method in lieu of 
deducting bad debts only as they occur.  Such legislation will require the 
Association to realize increased tax liability over a period of at least six 
years, beginning in 1996. Specifically, the legislation will require a small 
thrift institution to recapture (i.e., take into income) over a multi-year 
period the balance of its bad debt reserves in excess of the lesser of (i) 
the balance of such reserves as of the end of its last taxable year ending 
before 1988 or (ii) an amount that would have been the balance of such 
reserves had the institution always computed its additions to its reserves 
using the experience method.  The recapture requirement would be suspended 
for each of two successive taxable years beginning January 1, 1996 in which 
the Association originates an amount of certain kinds of residential loans 
which in the aggregate are equal to or greater than the average of the 
principal amounts of such loans made by the Association during its six 
taxable years preceding 1996.  It is anticipated that any recapture of the 
Association's bad debt reserves accumulated after 1987 would not have a 
material adverse effect on the Association's financial condition and results 
of operations.

    DISTRIBUTIONS - If the Association were to distribute cash or property to 
its sole stockholder having a total fair market value in excess of its 
accumulated tax-paid earnings and profits, or were to distribute cash or 
property to its stockholder in redemption of its stock, the Association would 
generally be required to recognize as income an amount which, when reduced by 
the amount of federal income tax that would be attributable to the inclusion 
of such amount in income, is equal to the lesser of:  (i) the amount of the 
distribution or (ii) the sum of (a) the amount of the accumulated bad debt 
reserve of the Association with respect to qualifying real property loans (to 
the extent that additions to

                                     26

<PAGE>

such reserve exceed the additions that would be permitted under the 
experience method) and (b) the amount of the Association's supplemental bad 
debt reserve.

    As of June 30, 1996, the Association's accumulated bad debt reserve for 
qualifying real property loans and its supplemental bad debt reserve balances 
were approximately $808,000 and $294,000, respectively. The Association 
believes it has approximately $4.0 million of accumulated earnings and 
profits as of June 30, 1996, which would be available for dividend 
distributions, provided regulatory restrictions applicable to the payment of 
dividends are met. See "Dividend Policy."

    MINIMUM TAX - The Code imposes an alternative minimum tax at a rate of 
20% on a base of regular taxable income plus certain tax preferences 
("alternative minimum taxable income" or "AMTI"). The alternative minimum tax 
is payable to the extent such AMTI is in excess of an exemption amount. The 
Code provides that an item of tax preference is the excess of the bad debt 
deduction allowable for a taxable year pursuant to the percentage of taxable 
income method over the amount allowable under the experience method. The 
other items of tax preference that constitute AMTI include (a) tax exempt 
interest on newly-issued (generally, issued on or after August 8, 1986) 
private activity bonds other than certain qualified bonds and (b) for taxable 
years beginning after 1989, 75% of the excess (if any) of (i) adjusted 
current earnings as defined in the Code, over (ii) AMTI (determined without 
regard to this preference and prior to reduction by net operating losses). 
Net operating losses can offset no more than 90% of AMTI. Certain payments of 
alternative minimum tax may be used as credits against regular tax 
liabilities in future years.

    AUDIT BY IRS - The Association's consolidated federal income tax returns 
for taxable years through December 31, 1992 have been closed for the purpose 
of examination by the IRS.

    OTHER MATTERS - Other recent changes in the system of federal taxation 
that could affect the Association's business include a provision that an 
individual taxpayer will generally not be permitted to deduct personal 
interest paid or accrued during the taxable year unless, subject to certain 
limitations, the interest is paid or accrued on indebtedness which is secured 
by the principal or secondary residence of the taxpayer or indebtedness 
incurred by the taxpayer to pay for certain medical and educational expenses. 
The deductibility of losses generated by investments in certain passive 
activities of a taxpayer and the deduction for contributions to individual 
retirement accounts of a taxpayer if the taxpayer is a participant in an 
employer-maintained retirement plan is now limited. The Association does not 
believe that these changes will have a material adverse effect on its 
operations.

STATE TAXATION

    The Association is subject to an Ohio franchise taxed based on its equity 
capital plus certain reserve amounts. Total capital for this purpose is 
reduced by certain exempted assets. The resultant net taxable value was taxed 
at a rate of 1.5% for 1996 and 1995.

                                     27

<PAGE>

ITEM 2.  PROPERTIES

    At June 30, 1996, the Corporation conducted its business from its 
executive offices in Bucyrus, Ohio and two branch offices which include a 
full-service office and a limited service facility that does not offer loan 
products. All of these offices are located in Crawford County, Ohio.

    The following table sets forth certain information with respect to the 
Corporation's office properties at June 30, 1996.


<TABLE>
<CAPTION>

                                            NET BOOK
                                LEASED/     VALUE OF    AMOUNT OF
     DESCRIPTION/ADDRESS         OWNED      PROPERTY     DEPOSITS
- ----------------------------- ----------- ------------ -----------
                                               (In Thousands)
<S>                              <C>          <C>        <C>
Main Office                      Owned        $230       $58,235
119 South Sandusky Avenue
Bucyrus, Ohio  44820

South Branch Office              Owned         147         5,886
South Sandusky and Marion Road
Bucyrus, Ohio  44820

New Washington Branch(1)         Owned          64         5,790
115 South Kibler Street
New Washington, Ohio  44854

Automated Teller Machine         Owned
1661 Marion Road                (machine      $ 84            --
Bucyrus, Ohio                     only)        ---        ------

                                              $525       $69,911
                                               ---        ------
                                               ---        ------
</TABLE>

(1) Limited-service branch office.

ITEM 3.  LEGAL PROCEEDINGS

    The Corporation is involved in routine legal proceedings occurring in the 
ordinary course of business which, in the aggregate, are believed by 
management to be immaterial to the Corporation's financial condition.

                                     28

<PAGE>

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

    No matters were submitted to a vote of securities holders during the 
fourth quarter of fiscal 1996.

                                     29

<PAGE>

                                       PART II

ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

    The information required herein is incorporated by reference from page 4 
of the Corporation's Annual Report to Stockholders for fiscal 1996 ("Annual 
Report"), which is included herein as Exhibit 13.

ITEM 6.  SELECTED FINANCIAL DATA

    The information required herein is incorporated by reference from pages 5 
and 6 of the Annual Report.

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

    The information required herein is incorporated by reference from pages 7 
through 11 of the Annual Report.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

    The financial statements required herein are incorporated by reference 
from pages 20 through 48 of the Annual Report.

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

    The information required herein is incorporated by reference from page 13 
of the Company's Proxy Statement for its 1996 Annual Meeting of Shareholders. 

                                     30

<PAGE>

                                       PART III

ITEM 10. DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS; 
COMPLIANCE WITH SECTION 16(a) OF THE EXCHANGE ACT

    The information required herein is incorporated by reference from pages 4 
to 7 of the Registrant's Proxy Statement dated September 20, 1996 ("Proxy 
Statement").

ITEM 11. EXECUTIVE COMPENSATION

    The information required herein is incorporated by reference from pages 
10 to 12 of the Registrant's Proxy Statement.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

    The information required herein is incorporated by reference from pages 8 
and 9 of the Registrant's Proxy Statement.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

    The information required herein is incorporated by reference from pages 
12 and 13 of the Registrant's Proxy Statement.

                                     31

<PAGE>

                                       PART IV

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

(a) (1)  Financial Statements

    The following financial statements are incorporated herein by reference 
from pages 20 through 48 of the Annual Report: 

    Report of Independent Certified Public Accountants

    Consolidated Statements of Financial Condition as of June 30, 1996 and 
1995

    Consolidated Statements of Earnings for the years ended June 30, 1996, 
1995 and 1994

    Consolidated Statements of Changes in Stockholders' Equity for the years  
ended June 30, 1996, 1995 and 1994 

    Consolidated Statements of Cash Flows for the years ended June 30, 1996,  
1995 and 1994

    Notes to Consolidated Financial Statements

    (2)  Financial Statement Schedules

    All schedules for which provision is made in the applicable accounting 
regulations of the Securities and Exchange Commission are not required under 
the related instructions or are included in the Notes to Financial Statements 
incorporated herein by reference and therefore have been omitted.

    (3)  Exhibits

    The following exhibits are either filed as a part of this report or are 
incorporated herein by reference to documents previously filed as indicated 
below:


<TABLE>
<CAPTION>

EXHIBIT
NUMBER   DESCRIPTION                                                      PAGE
- -------- ---------------------------------------------------------------- ----
<S>      <C>                                                               <C>
3.1      Articles of Incorporation                                         *
3.2      Code of Regulations of Community Investors Bancorp, Inc.          *
3.3      Bylaws of Community Investors Bancorp, Inc.                       *
4.1      Specimen Stock Certificate of Community Investors 
          Bancorp, Inc.                                                    *

</TABLE>

                                     32

<PAGE>


<TABLE>
<CAPTION>

EXHIBIT
NUMBER   DESCRIPTION                                                      PAGE
- -------- ---------------------------------------------------------------- ----
<S>      <C>                                                               <C>
10.1     Form of Severance Agreement between Community     
         Investors Bancorp, Inc. and John W. Kennedy and Brian R. Buckley  *
10.5     Employee Stock Ownership Plan                                     *

13       Annual Report to Stockholders                                    E-1

</TABLE>

*   Incorporated by reference from the Registrant's Registration Statement on 
Form S-1 (File No. 33-84132) filed with the Securities and Exchange 
Commission on September 16, 1994, as amended.

(b) Reports on Form 8-K

    There were no reports on Form 8-K for the quarter ended June 30, 1996.

(c) See (a)(3) above for all exhibits filed herewith or incorporated herein 
by reference to documents previously filed and the Exhibit Index.

(d) There are no other financial statements and financial statement schedules 
which were excluded from the Annual Report to Stockholders which are required 
to be included herein.

                                     33

<PAGE>

                                      SIGNATURES

    Pursuant to the requirements of Sections 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.

                                  FIRST FEDERAL SAVINGS AND LOAN


September 25, 1996                By:  /s/ John W. Kennedy                     
                                       -------------------
                                       John W. Kennedy
                                       President and Managing Officer

    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 indicated on September 26, 1996.

    Signature                     Title                                        

/s/ John W. Kennedy               President and Managing Officer
- -------------------
John W. Kennedy

/s/ Brian R. Buckley              Vice President and Treasurer
- -------------------
Brian R. Buckley

/s/ Dale C. Hoyles                Chairman of the Board
- -------------------
Dale C. Hoyles

/s/ David M. Auck                 Vice Chairman of the Board
- -------------------
David M. Auck

/s/ Richard L. Cory               Director
- -------------------
Richard L. Cory 

/s/ Phillip E. Harris             Director
- -------------------
Phillip E. Harris

/s/ Herbert Kraft                 Director
- -------------------
Herbert Kraft

/s/ Thomas P. Moore               Director
- -------------------
Thomas P. Moore



                                     34

<PAGE>

                                     [LOGO]



                                     ANNUAL
                                      1996
                                     REPORT



<PAGE>

                                TABLE OF CONTENTS


President's Letter to Stockholders  . . . . . . . . . . . . . .       1

The Business of Community Investors Bancorp, Inc. and 
  Subsidiary  . . . . . . . . . . . . . . . . . . . . . . . . .       3

Market for Common Stock . . . . . . . . . . . . . . . . . . . .       4

Selected Consolidated Financial Data  . . . . . . . . . . . . .       5

Management's Discussion and Analysis of Financial Condition
  and Results of Operations . . . . . . . . . . . . . . . . . .       7

Comparison of Results of Operations for Fiscal Years Ended
  June 30, 1996 and 1995  . . . . . . . . . . . . . . . . . . .       8

Comparison of Results of Operations for Fiscal Years Ended
  June 30, 1995 and 1994  . . . . . . . . . . . . . . . . . . .        9

Average Yield Analysis  . . . . . . . . . . . . . . . . . . . .       12

Rate/Volume Table . . . . . . . . . . . . . . . . . . . . . . .       13

Asset and Liability Management  . . . . . . . . . . . . . . . .       14

Net Portfolio Value . . . . . . . . . . . . . . . . . . . . . .       15

Liquidity and Capital Resources . . . . . . . . . . . . . . . .       16

Impact of Inflation and Changing Prices . . . . . . . . . . . .       17

Proposed Legislation  . . . . . . . . . . . . . . . . . . . . .       17

Impact of Recent Accounting Pronouncements  . . . . . . . . . .       18

Report of Independent Certified Public Accountants  . . . . . .       20

Consolidated Financial Statements . . . . . . . . . . . . . . .       21

Directors and Officers  . . . . . . . . . . . . . . . . . . . .       49

Stockholder Services  . . . . . . . . . . . . . . . . . . . . .       50
<PAGE>

                                 [LETTERHEAD]


Dear Stockholder:

We are very pleased to present Community Investors Bancorp, Inc.'s (CIBI) Annual
Report to Shareholders for the fiscal year ended June 30, 1996.

Our operating results during our first full fiscal year as a public company were
most gratifying to your Board and management.  Net earnings for fiscal 1996 of
$886,000, or $1.32 per share, represented a second consecutive record
performance, surpassing our prior fiscal year earnings by $134,000, or 17.8%. 
Total assets also reached an unprecedented level of $91.8 million which is
clearly reflective of the favorable trend that has resulted in asset growth of
$15.9 million, or 20.9%, over the last two fiscal years.

We have utilized our growth to further our position as the leader in residential
financing in the community.  Our loan portfolio increased by $6.4 million, or
10.7%, over the fiscal year.  We are portfolio lenders and are the only
financial institution in our community making open-end mortgages.  This type of
mortgage allows customers immediate access to the equity in their homes and, in
many cases, provides tax advantages of home interest deductions.  These
mortgages allowed us to increase our portfolio balances while maintaining our
interest rate spread at a level in excess of 3%.

We have also strived to enhance shareholder value, both as a result of excellent
earnings over the past year, as well as the aggressive stance your Board of
Directors has taken in buying back 71,900 shares of stock, or 10% of the
outstanding stock, during the past year.  We have been able to repurchase our
stock at less than book, which we feel is an excellent investment and
utilization of our stockholders' funds.  We now have 666,246 in shares
outstanding, down from 738,146 shares outstanding.

The economic picture in Bucyrus, Ohio has been improving over the past several
years, however the past fiscal year has been most rewarding because two new
companies have announced that they will be locating in Bucyrus, and those
facilities are currently under construction.  Housing is in short supply and we
believe this translates into a continuation of excellent loan demand.  Our
officers and directors have continued their active involvement in this
industrial development, as well as all facets of the community.

                                        1
<PAGE>

As with any business, customer service is very important to a successful
financial institution.  It is especially true for a community financial
institution.  During the past fiscal year, we opened our first free standing ATM
facility in the Southern Lights Shopping Center in Bucyrus.  We believe the ATM
will provide better service to our current and local customers, as well as
generating additional fee income from the thousands who pass through our
community on their way to Cedar Point Amusement Park.  We have also remodeled
parts of our main office which provides the additional space for projected
future growth.

Our strong earnings performance in fiscal 1996 enabled your Board to increase
your dividend from $0.16 per share annually to $0.40 per share annually, an
increase of 250%.  While this percentage increase cannot be expected every year,
your Board of Directors continues to monitor our dividend policy in an effort to
maximize your return on investment.

The accompanying pages discuss in detail the political turmoil surrounding the
BIF/SAIF deposit insurance disparity.  While we cannot predict the outcome of
this seemingly endless saga, we can optimistically state our belief that we will
be operating on a level playing field with the commercial banks during the
coming fiscal year.  We view an end to this inequity as a critical factor toward
our long term success.

In conclusion, your Board and management remain committed to maximizing the
value of your investment in CIBI.  We continue to believe that this overriding
objective will be obtained by maintaining our niche as a community based
financial institution.  With your continued support, we will be able to grow and
strengthen both your investment and our community.

Very truly yours,


/s/ Dale C. Hoyles

Dale C. Hoyles
Chairman


/s/ John W. Kennedy

John W. Kennedy
President and Chief Executive Officer

                                       2
<PAGE>

          BUSINESS OF COMMUNITY INVESTORS BANCORP, INC. AND SUBSIDIARY

GENERAL

Community Investors Bancorp, Inc. (the Corporation) was organized in fiscal 1995
at the direction of the Board of Directors of First Federal Savings and Loan
Association of Bucyrus (the Association) for the purpose of acquiring all of the
common stock to be issued by the Association upon its conversion from a
federally-chartered mutual savings and loan to a federally-chartered stock
association (the Conversion).  Since completion of the Conversion on February 6,
1995, the Corporation has conducted business as a unitary savings and loan
holding company.  At June 30, 1996, the Corporation had $91.8 million of total
assets, $80.3 million of total liabilities, including $69.9 million of deposits,
and $11.5 million of stockholders' equity.

The Association is a traditional savings and loan association primarily engaged
in attracting deposits from the general public through its offices and using
those and other available sources of funds to originate loans secured by single-
family residences primarily located in Crawford County, Ohio.  To a lesser
extent, the Association originates other real estate loans secured by non-
residential real estate and construction loans and non-real estate loans,
primarily consisting of consumer loans.  The Association also invests in U.S.
Government and agency obligations and mortgage-backed securities which are
issued or guaranteed by federal agencies.

As a savings and loan holding company, the Corporation is subject to regulation,
supervision and examination by the Office of Thrift Supervision of the United
States Department of the Treasury (the OTS).  As a savings association chartered
under the laws of the United States, the Association is subject to regulation,
supervision and examination by the OTS and the FDIC.  The Association is also a
member of the Federal Home Loan Bank (the FHLB) of Cincinnati.

LENDING ACTIVITIES

A savings association generally may not make loans to one borrower and related
entities in an amount which exceeds 15% of its unimpaired capital and surplus,
although loans in an amount equal to an additional 10% of unimpaired capital and
surplus may be made to a borrower if the loans are fully secured by readily
marketable securities.  At June 30, 1996, the Association's limit on loans-to-
one borrower was approximately $1.5 million and its five largest loans or groups
of loans-to-one borrower, including related entities, aggregated $584,000,
$428,000, $339,000, $312,000, and $301,000.  All of these loans or groups of
loans were performing in accordance with contractual terms at June 30, 1996.

                                       3
<PAGE>

                             MARKET FOR COMMON STOCK

Shares of common stock of Community Investors Bancorp, Inc. are traded
nationally under the symbol "CIBI" on the Nasdaq SmallCap Market System.  At
September 5, 1996, the Corporation had 666,246 shares of common stock
outstanding and 458 stockholders of record.

The following tables set forth the reported high and low sale prices of a share
of the Corporation's common stock as reported by Nasdaq (the common stock
commenced trading on February 6, 1995) and cash dividends paid per share of
common stock during the periods indicated.

                         FISCAL YEAR ENDED JUNE 30, 1996

QUARTER ENDED                         HIGH            LOW          DIVIDEND

September 30, 1995                   $16.75         $14.75           $.04
December 31, 1995                     16.50          14.75            .04
March 31, 1996                        15.50          14.50            .04
June 30, 1996                         16.00          14.75            .04

                         FISCAL YEAR ENDED JUNE 30, 1995

QUARTER ENDED                         HIGH            LOW          DIVIDEND

March 31, 1995                       $12.50         $10.50           $-
June 30, 1995                         13.50          11.50            .04

In addition to certain federal income tax considerations, OTS regulations impose
limitations on the payment of dividends and other capital distributions by
savings associations.  Under OTS regulations applicable to converted savings
associations, the Association is not permitted to pay a cash dividend on its
common shares if the Association's regulatory capital would, as a result of the
payment of such dividend, be reduced below the amount required for the
liquidation account (which was established for the purpose of granting a limited
priority claim on the assets of the Association in the event of a complete
liquidation to those members of the Association before the Conversion) who
maintain a savings account at the Association after the Conversion or applicable
regulatory capital requirements prescribed by the OTS.

OTS regulations applicable to all savings associations provide that a savings
association which immediately prior to, and on a pro forma basis after giving
effect to, a proposed capital distribution (including a dividend) has total
capital (as defined by OTS regulations) that is equal to or greater than the
amount of its capital requirements is generally permitted without OTS approval
(but subsequent to 30 days' prior notice to the OTS) to make capital
distributions, including dividends, during a calendar year in an amount not to
exceed the greater of (1) 100% of its net earnings to date during the calendar
year, plus an amount equal to one-half the amount by which its total capital to
assets ratio exceeded its required capital to assets ratio at the beginning of
the calendar year, or (2) 75% of its net earnings for the most recent four-
quarter period.  Savings associations with total capital in excess of the
capital requirements that have been notified by the OTS that they are in need of
more than normal supervision will be subject to restrictions on dividends.  A
savings association that fails to meet current minimum capital requirements is
prohibited from making any capital distributions without the prior approval of
the OTS.

The Association currently meets all of its regulatory capital requirements and,
unless the OTS determines that the Association is an institution requiring more
than normal supervision, the Association may pay dividends in accordance with
the foregoing provisions of the OTS regulations.

                                       4
<PAGE>

                     SELECTED CONSOLIDATED FINANCIAL DATA


The following tables set forth certain selected consolidated financial and other
data of the Corporation at the dates and for the periods indicated.  For
additional financial information about the Corporation, reference is made to
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" and the Consolidated Financial Statements of the Corporation and
related notes included elsewhere herein.

<TABLE>
<CAPTION>
                                                                     AT JUNE 30,
SELECTED CONSOLIDATED FINANCIAL
  CONDITION DATA:                                 1996       1995       1994       1993       1992
                                                                    (In thousands)
<S>                                            <C>        <C>        <C>        <C>        <C>
Total assets                                   $91,787    $84,741    $75,915    $74,379    $73,179
Cash and cash equivalents                        1,909      1,077      1,162      1,297      1,630
Securities:
  Available-for-sale                             6,201      3,840      1,210        -          -
  Held-to-maturity                              15,674     18,326     15,188     17,314     17,257
Loans receivable - net                          66,255     59,872     56,747     54,433     52,975
Deposits                                        69,911     70,464     68,743     67,582     68,382
Federal Home Loan Bank advances                  9,884      1,515      1,591      1,764        225
Stockholders' equity, restricted (1)            11,486     12,296      5,262      4,578      3,846

                                                                YEAR ENDED JUNE 30,
SELECTED CONSOLIDATED OPERATING DATA:             1996       1995       1994       1993       1992
                                                                    (In thousands)

Total interest income                           $6,770     $6,061     $5,538     $5,743     $6,371
Total interest expense                           3,626      3,385      3,000      3,382      4,139
                                                ------     ------     ------     ------     ------
Net interest income                              3,144      2,676      2,538      2,361      2,232
Provision for losses on loans                      159        160        176         57        179
                                                ------     ------     ------     ------     ------
Net interest income after provision for
  losses on loans                                2,985      2,516      2,362      2,304      2,053

Other income                                       164        131        111        141        143
General, administrative and other expense        1,805      1,511      1,436      1,348      1,365
                                                ------     ------     ------     ------     ------
Earnings before income taxes                     1,344      1,136      1,037      1,097        831

Federal income taxes                               458        384        339        365        272
                                                ------     ------     ------     ------     ------
Net earnings                                    $  886     $  752     $  698     $  732     $  559
                                                ------     ------     ------     ------     ------
                                                ------     ------     ------     ------     ------
Earnings per share (2)                           $1.32       $.62        N/A        N/A        N/A
                                                ------     ------     ------     ------     ------
                                                ------     ------     ------     ------     ------
</TABLE>

(1)  Consisted solely of retained earnings at June 30, 1992 through 1994, 
     inclusive.

(2)  Earnings per share for fiscal 1995 is based on weighted-average number 
     of shares outstanding (as adjusted) and net earnings since February 6, 
     1995, the date of the conversion to the stock form of ownership.

                                       5
<PAGE>

               SELECTED CONSOLIDATED FINANCIAL DATA (CONTINUED)

<TABLE>
<CAPTION>
                                                                            YEAR ENDED JUNE 30,
SELECTED FINANCIAL RATIOS AND
  OTHER DATA:  (1)                                          1996       1995      1994       1993        1992
<S>                                                       <C>        <C>        <C>        <C>         <C>
Return on average assets                                    1.05%        .94%        .92%       .99%        .78%
Return on average equity                                    7.44       10.24       14.17      17.31       15.85
Average equity to average assets (2)                       14.06        9.16        6.50       5.74        4.90
Interest rate spread (2)                                    3.02        3.12        3.26       3.15        3.08
Net interest margin (2)                                     3.73        3.44        3.44       3.32        3.22
Non-performing assets and troubled debt 
  restructuring to total assets at end of period (3)         .78         .56         .88       1.44         .65
Non-performing loans and troubled debt 
  restructuring to total loans (3)                           .94         .60         .93       1.90         .75
Average interest-earning assets to average 
  interest-bearing liabilities                            116.57      107.42      104.28     103.68      103.00
Net interest income after provision for loan
  losses and other income to total general, 
  administrative and other expenses                       174.46      175.18      172.21     181.38      160.88
General, administrative and other expenses to
  average total assets                                      2.13        1.88        1.90       1.83        1.90
Book value per share                                      $17.24      $16.66         n/a        n/a         n/a
</TABLE>

(1)  With the exception of end of period ratios, all ratios are based on average
     monthly balances during the periods.
(2)  Interest rate spread represents the difference between the weighted-average
     yield on interest-earning assets and the weighted-average rate on interest-
     bearing liabilities.  Net interest margin represents net interest income as
     a percentage of average interest-earning assets.  The ratio of equity to
     assets and the interest rate spreads are calculated based on average
     balances.
(3)  Non-performing loans consist of non-accrual loans that are contractually
     past due 90 days or more, and non-performing assets consist of non-
     performing loans and real estate, mobile homes and other assets acquired by
     foreclosure or deed-in-lieu thereof.

                                       6
<PAGE>

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

The operating results of the Corporation depend primarily upon its net interest
income, which is determined by the difference between interest and dividend
income on interest-earning assets, principally loans, investment and mortgage-
backed securities, and interest expense on interest-bearing liabilities,
consisting of deposits and borrowings.  The Corporation's net earnings are also
affected by its provision for losses on loans, as well as the level of its other
income and its general, administrative and other expense, such as employee
compensation and benefits, occupancy and equipment expense, federal deposit
insurance premiums, other operating expenses, and income and franchise taxes.

CHANGES IN FINANCIAL CONDITION

The Corporation's total assets amounted to $91.8 million at June 30, 1996, an
increase of $7.0 million, or 8.3%, over the $84.7 million total at June 30,
1995.  The increase in assets was funded primarily through an increase in
advances from the Federal Home Loan Bank of $8.4 million, which was partially
offset by a decline in deposits of $553,000 and a reduction in stockholders'
equity of $810,000.

Cash and cash equivalents and investment securities totaled $21.0 million at
June 30, 1996, an increase of $1.6 million, or 8.0%, over 1995 levels.  During
fiscal 1996, the Corporation purchased $10.1 million of investment securities,
while $9.3 million of securities matured.  During fiscal 1996, a three-year term
Federal Home Loan Mortgage Corporation participation certificate totaling $5.0
million and yielding 6.95%, was acquired utilizing the proceeds from a one year
term, 6.15% Federal Home Loan Bank advance.

Mortgage-backed securities declined by $1.0 million, or 26.6%, during fiscal
1996, as net proceeds from principal repayments were redeployed to partially
fund growth in the loan portfolio.

Loans receivable totaled $66.3 million at June 30, 1996, an increase of $6.4
million, or 10.7%, over the $59.9 million total at June 30, 1995.  Loan
disbursements during fiscal 1996 totaled $16.9 million, which were partially
offset by principal repayments of $10.7 million.  Growth in the loan portfolio
was comprised primarily of one-to-four family and multi-family loans, which
increased by $5.9 million during fiscal 1996.

At June 30, 1996, the Corporation's allowance for loan losses totaled $459,000,
which represented .68% of total loans and 72.2% of nonperforming loans.  The
allowance totaled $399,000 at June 30, 1995, which represented .65% of total
loans and 109.0% of nonperforming loans at that date.  Nonperforming loans
totaled $636,000 and $366,000 at June 30, 1996 and 1995, respectively, which
represented .94% and .60% of total loans at those respective dates.  Although
management believes that its allowance for loan losses at June 30, 1996, was
adequate based on facts and circumstances available to it, there can be no
assurances that additions to such allowance will not be necessary in future
periods, which could adversely affect the Corporation's results of operations.

Deposits totaled $69.9 million at June 30, 1996, a decrease of $553,000, or .8%,
from the $70.5 million total reported at June 30, 1995.

Advances from the Federal Home Loan Bank increased by $8.4 million during fiscal
1996, to a total of $9.9 million.  Management utilized a $5.0 million advance to
fund the acquisition of a FHLMC bond as previously discussed, while the balance
of the increase was utilized to fund growth in the loan portfolio.

                                       7
<PAGE>

                      COMPARISON OF RESULTS OF OPERATIONS 
                FOR THE FISCAL YEARS ENDED JUNE 30, 1996 AND 1995

GENERAL

The Corporation's net earnings for the fiscal year ended June 30, 1996 totaled
$886,000, an increase of $134,000, or 17.8%, over the $752,000 in net earnings
reported in fiscal 1995.  The increase in net earnings resulted primarily from a
$468,000 increase in net interest income and a $33,000 increase in other income,
which were partially offset by a $294,000 increase in general, administrative
and other expense and a $74,000 increase in the provision for federal income
taxes.

NET INTEREST INCOME

Total interest income for the year ended June 30, 1996, amounted to $6.8
million, an increase of $709,000, or 11.7%, over the $6.1 million recorded in
fiscal 1995.  Interest income on loans increased by $634,000, or 13.4%, to a
total of $5.4 million in fiscal 1996.  The increase resulted primarily from a
$4.2 million, or 7.2%, increase in the average balance outstanding, coupled with
a 47 basis point increase in yield, to 8.67% in 1996.  Interest income on
investment securities and interest-bearing deposits increased by $127,000, or
11.7%, due primarily to a $2.2 million increase in the average outstanding
balance, which was partially offset by a decline in yield of 32 basis points, to
6.27% in 1996 from 6.59% in 1995.

Total interest expense for the fiscal year ended June 30, 1996 amounted to $3.6
million, an increase of $241,000, or 7.1%, over the $3.4 million recorded in
fiscal 1995.  Interest expense on deposits increased by $216,000, or 6.6%, to a
total of $3.5 million in fiscal 1996.  This increase resulted primarily from a
35 basis point increase in the average cost of funds, from 4.63% in 1995 to
4.98% in 1996, which was partially offset by a $745,000 decrease in the average
outstanding balance year-to-year.  Interest expense on borrowings increased by
$25,000, or 24.0%, due primarily to a $560,000 increase in the average balance
outstanding.

As a result of the foregoing changes in interest income and interest expense,
net interest income increased by $468,000, or 17.5%, to a total of $3.1 million
for the fiscal year ended June 30, 1996, as compared to $2.7 million for fiscal
1995.  The interest rate spread declined by 10 basis points, from 3.12% in 1995
to 3.02% in 1996, while the net interest margin increased by 29 basis points,
from 3.44% in 1995 to 3.73% in fiscal 1996.

PROVISION FOR LOSSES ON LOANS

A provision for losses on loans is charged to earnings in an amount necessary to
bring the total allowance for loan losses to a level considered appropriate by
management based on historical experience, the volume and type of lending
conducted by the Association, the status of past due principal and interest
payments, general economic conditions, particularly as such conditions relate to
the Association's market area, and other factors related to the collectibility
of the Association's loan portfolio.  The provision for losses on loans totaled
$159,000 for the fiscal year ended June 30, 1996, a decrease of $1,000, or .6%,
from the amount recorded in fiscal 1995.  There can be no assurance that the
loan loss allowance will be adequate to absorb losses on known nonperforming
assets or that the allowance will be adequate to cover losses on nonperforming
assets in the future.

                                       8
<PAGE>

                      COMPARISON OF RESULTS OF OPERATIONS 
          FOR THE FISCAL YEARS ENDED JUNE 30, 1996 AND 1995 (CONTINUED)

OTHER INCOME

Other income totaled $164,000 for the fiscal year ended June 30, 1996, a
$33,000, or 25.2%, increase over the $131,000 total recorded in fiscal 1995. 
The increase was due primarily to a $65,000 increase in gain on sale of
investment securities, which was partially offset by a $37,000 decline in gain
on sale of repossessed assets, which was comprised of a $27,000 gain in fiscal
1995 and a $10,000 loss in fiscal 1996.

GENERAL, ADMINISTRATIVE AND OTHER EXPENSE

General, administrative and other expense totaled $1.8 million for the fiscal
year ended June 30, 1996, an increase of $294,000, or 19.5%, over the $1.5
million recorded in fiscal 1995.  The increase resulted primarily from a
$100,000, or 15.9%, increase in employee compensation and benefits, a $43,000,
or 59.7%, increase in franchise taxes and a $127,000, or 34.7%, increase in
other operating expense.  The increase in employee compensation and benefits
resulted primarily from expense related to employee stock benefit plans and
normal merit salary increases, which were partially offset by an increase in
deferred loan origination costs attendant to increased loan origination volume
year-to-year.  The increase in franchise taxes was due to the increase in
stockholders' equity over the period, while the increase in other operating
expense related primarily to the professional and printing costs related to the
public reporting requirements for registrants reporting to the SEC.

FEDERAL INCOME TAXES

The provision for federal income taxes amounted to $458,000 for the fiscal year
ended June 30, 1996, an increase of $74,000, or 19.3%, over the $384,000
provision recorded in fiscal 1995.  The increase was a result of the $208,000,
or 18.3%, increase in pretax earnings.  The Corporation's effective tax rates
were 34.1% and 33.8% for the fiscal years ended June 30, 1996 and 1995,
respectively.

                      COMPARISON OF RESULTS OF OPERATIONS 
                FOR THE FISCAL YEARS ENDED JUNE 30, 1995 AND 1994

GENERAL

The Corporation's net earnings amounted to $752,000 for the fiscal year ended
June 30, 1995, an increase of $54,000, or 7.7%, over the $698,000 of net
earnings recorded in fiscal 1994.  The increase in net earnings resulted
primarily from a $138,000 increase in net interest income, a $20,000 increase in
other income and a $16,000 decrease in the provision for losses on loans, which
were partially offset by a $75,000 increase in general, administrative and other
expense and a $45,000 increase in the provision for federal income taxes.

NET INTEREST INCOME

The Corporation's net interest income amounted to $2.7 million for fiscal 1995,
compared to $2.5 million for fiscal 1994.  The $138,000, or 5.4%, increase in
fiscal 1995 was due to a $4.1 million increase in average interest-earning
assets, largely as a result of the offering of common stock which was completed
in February 1995.  The increase in average interest-earning assets outpaced the
growth in average interest-bearing liabilities, primarily relating to deposits,
which increased by $1.8 million.

                                       9
<PAGE>

                       COMPARISON OF RESULTS OF OPERATIONS
          FOR THE FISCAL YEARS ENDED JUNE 30, 1995 AND 1994 (CONTINUED)

NET INTEREST INCOME (continued)

Interest income on loans increased by $317,000, or 7.2%, to $4.7 million in
fiscal 1995 compared to fiscal 1994.  The increase in interest income on loans
was due primarily to a $2.3 million, or 4.1%, increase in the weighted average
balance of loans to $57.8 million for fiscal 1995 from $55.5 million in fiscal
1994.  The average yield on loans increased by 23 basis points to 8.20% as 
result of the higher interest rate environment in fiscal 1995.

Interest income on investment securities increased by $273,000, or 34.0%, during
fiscal 1995 compared to fiscal 1994.  Such increase was due both to an increase
of 46 basis points in the weighted average yield earned thereon, to 6.64% for
fiscal 1995 from 6.18% in fiscal 1994, and an increase of $2.0 million, or
11.3%, in the average balance of such securities.  The increase in average yield
reflects higher market rates of interest while the increase in the average
balance resulted from the proceeds from the offering of common stock of the
Corporation.

Interest income on other interest-earning assets, including FHLB stock and
interest-bearing deposits in other institutions, declined by $8,000 in fiscal
1995 as compared to fiscal 1994, due to declines in both the average balance
outstanding and the average yield.

Interest expense increased $385,000, or 12.8%, to $3.4 million in fiscal 1995,
compared to $3.0 million in fiscal 1994.  Such increase was primarily due to an
increase of 44 basis points in the average rate paid on deposits, to 4.63% in
fiscal 1995 from 4.19% in fiscal 1994, reflecting increases in the prevailing
market rate of interest during such time.

As a result of the foregoing changes in interest income and interest expense,
net interest income increased by $138,000, or 5.4%, for the fiscal year ended
June 30, 1996, as compared to fiscal 1995.  The Corporation's interest rate
spread declined 14 basis points to 3.12%, while its net yield on interest-
earning assets remained unchanged at 3.44%.  The yield remained unchanged due to
the increase in the ratio of interest-earning assets to interest-bearing
liabilities offsetting the decline in interest rate spread.

PROVISION FOR LOAN LOSSES

The Corporation's provision for loan losses amounted to $160,000 and $176,000
for fiscal 1995 and 1994, respectively.  Such provisions reflected management's
assessment of the adequacy of the allowance for loan losses after examining the
risks inherent in the loan portfolio.  Such provisions also reflected the net
loan charge-offs of $154,000 and $241,000 during fiscal 1995 and 1994,
respectively.

                                      10
<PAGE>

                   COMPARISON OF RESULTS OF OPERATIONS FOR THE
              FISCAL YEARS ENDED JUNE 30, 1995 AND 1994 (CONTINUED)

OTHER INCOME

Other income totaled $131,000 for the fiscal year ended June 30, 1995, a
$20,000, or 18.0%, increase over the $111,000 total recorded in fiscal 1994. 
The increase was due primarily to a $27,000 increase in gain on sale of other
repossessed assets, which was partially offset by a $6,000 loss related to the
sale of investment securities.

GENERAL, ADMINISTRATIVE AND OTHER EXPENSE

General, administrative and other expense totaled $1.5 million for the fiscal
year ended June 30, 1995, an increase of $75,000, or 5.2%, over the $1.4 million
recorded in fiscal 1994.  The increase resulted primarily from a $35,000, or
5.9%, increase in employee compensation and benefits, a $32,000, or 36.4%,
increase in data processing, and a $38,000, or 11.6%, increase in other
operating expense, which were partially offset by a $24,000, or 17.9%, decrease
in occupancy and equipment expenses.  The increase in employee compensation and
benefits expense was due primarily to normal merit increases coupled with the
costs attendant to employee stock benefit plans, while other operating expense
increased due to professional and printing costs related to the reporting
requirements of public stock companies.

FEDERAL INCOME TAXES

The provision for federal income taxes amounted to $384,000 for the fiscal year
ended June 30, 1995, an increase of $45,000, or 13.3%, over the $339,000
provision recorded in fiscal 1994.  The increase was a result of the $99,000, or
9.5%, increase in pretax earnings.  The Corporation's effective tax rates were
33.8% and 32.7% for the fiscal years ended June 30, 1995 and 1994, respectively.

                                      11
<PAGE>

                             AVERAGE YIELD ANALYSIS

The following average balance sheet table sets forth for the periods indicated,
information on the Corporation regarding: (i) the total dollar amounts of
interest income on interest-earning assets and the resulting average yields;
(ii) the total dollar amounts of interest expense on interest-bearing
liabilities and the resulting average costs; (iii) net interest income; (iv)
interest rate spread; (v) net interest-earning assets; (vi) the net interest
margin; and (vii) the ratio of total interest-earning assets to total interest-
bearing liabilities.  Additional interest income that would have been recognized
had non-accruing loans performed in accordance with original terms has not been
included in the table.  Interest income from non-accruing loans is a component
of interest income in the period received.  The loan is returned to accruing
status upon payment of all delinquent interest.  Information is based on average
monthly balances during the period presented.

<TABLE>
<CAPTION>
                                                                        YEAR ENDED JUNE 30,
                                                    1996                            1995                           1994
                                       AVERAGE    INTEREST             AVERAGE    INTEREST            AVERAGE    INTEREST
                                     OUTSTANDING  EARNED/   YIELD/   OUTSTANDING   EARNED/  YIELD/  OUTSTANDING   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                      $62,012    $5,376    8.67%    $57,828      $4,742    8.20%   $55,527      $4,425     7.97%
  Investment securities                  20,370     1,313    6.45      19,710       1,309    6.64     17,705       1,095     6.18
  Other interest-earning assets (1)       1,871        81    4.33         301          10    3.32        466          18     3.86
                                        -------    ------  ------     -------      ------  ------    -------      ------   ------
    Total interest-earning assets        84,253     6,770    8.04      77,839       6,061    7.79     73,698       5,538     7.51

Non-interest-earning assets                 419                         2,331                          2,047
                                        -------                       -------                        -------

    Total assets                        $84,672                       $80,170                        $75,745
                                        -------                       -------                        -------
                                        -------                       -------                        -------
Interest-bearing liabilities:
  Deposits                              $70,151     3,497    4.98     $70,896       3,281    4.63    $69,015       2,889     4.19
  FHLB advances                           2,123       129    6.08       1,563         104    6.65      1,659         111     6.69
                                        -------    ------  ------     -------      ------  ------    -------      ------   ------
    Total interest-bearing 
     liabilities                         72,274     3,626    5.02      72,459       3,385    4.67     70,674       3,000     4.25
                                                   ------  ------                  ------  ------                 ------   ------

Non-interest-bearing liabilities            495                           370                           145
                                        -------                       -------                        -------

    Total liabilities                    72,769                        72,829                        70,819

Stockholders' equity                     11,903                         7,341                         4,926
                                        -------                       -------                        -------

    Total liabilities and 
     stockholders' equity               $84,672                       $80,170                       $75,745
                                        -------                       -------                        -------
                                        -------                       -------                        -------
Net interest income/interest 
 rate spread                                       $3,144    3.02%                 $2,676    3.12%                $2,538     3.26%
                                                   ------  ------                  ------  ------                 ------   ------
                                                   ------  ------                  ------  ------                 ------   ------
Net interest margin (2)                                      3.73%                           3.44%                           3.44%
                                                           ------                          ------                          ------
                                                           ------                          ------                          ------
Ratio of interest-earning 
 assets to interest-bearing 
 liabilities                                               116.57%                         107.42%                         104.28%
                                                           ------                          ------                         -------
                                                           ------                          ------                         -------
</TABLE>
(1)  Includes FHLB stock and interest-bearing deposits.
(2)  Net interest income divided by average interest-earning assets.

                                      12
<PAGE>

                                RATE/VOLUME TABLE

The following table describes the extent to which changes in interest rates and
changes in volume of interest-earning assets and liabilities have affected the
Corporation's interest income and expense during the periods indicated.  For
each category of interest-earning assets and interest-bearing liabilities,
information is provided on changes attributable to (i) changes in volume (change
in volume multiplied by prior year rate), (ii) changes in rate (change in rate
multiplied by prior year volume), (iii) changes in rate/volume (changes in rate
multiplied by changes in volume) and (iv) total changes in rate and volume.

<TABLE>
<CAPTION>
                                                                  YEAR ENDED JUNE 30,
                                                    1996 VS. 1995                     1995 VS. 1994
                                                INCREASE                          INCREASE
                                               (DECREASE)          TOTAL          (DECREASE)         TOTAL
                                                 DUE TO          INCREASE/          DUE TO          INCREASE/
                                             RATE      VOLUME    (DECREASE)     RATE      VOLUME    (DECREASE)
                                                                     (In thousands)
<S>                                          <C>       <C>       <C>           <C>        <C>       <C>
Interest-earning assets:
  Loans                                       $281       $353        $634       $130       $187        $317
  Investment securities                        (37)        41           4         86        128         214
  Interest-earning deposits and other           15         56          71         (3)        (5)         (8)
                                              ----       ----        ----       ----       ----        ----
    Total interest-earning  assets             259        450         709        213        310         523

Interest-bearing liabilities:
  Deposits                                     255        (39)        216        311         81         392
  Advances from Federal Home Loan Bank          (7)        32          25         (1)        (6)         (7)
                                              ----       ----        ----       ----       ----        ----
    Total interest-bearing liabilities        $248       $ (7)        241       $310       $ 75         385
                                              ----       ----        ----       ----       ----        ----
                                              ----       ----        ----       ----       ----        ----

Increase in net interest income                                      $468                              $138
                                                                     ----                              ----
                                                                     ----                              ----
</TABLE>

                                      13
<PAGE>

                         ASSET AND LIABILITY MANAGEMENT

The lending activities of savings institutions have historically emphasized
long-term, fixed-rate loans secured by single-family residences, and the primary
source of funds of such institutions has been deposits.  The deposit accounts of
savings institutions generally bear interest rates that reflect market rates and
largely mature or are subject to repricing within a short period of time.  This
factor, in combination with substantial investments in long-term, fixed-rate
loans, has historically caused the income earned by savings institutions on
their loan portfolios to adjust more slowly to changes in interest rates than
their cost of funds.

In order to minimize the potential for adverse effects of material and prolonged
increases in interest rates on the Corporation's results of operations, the
Corporation's management has implemented and continues to monitor asset and
liability management policies to better match the maturities and repricing terms
of the Corporation's interest-earning assets and interest-bearing liabilities. 
Such policies have consisted primarily of:  (i) emphasizing investment in
Adjustable Rate Mortgages (ARMs); (ii) emphasizing the retention of lower-
costing savings accounts and other core deposits and lengthening the term of
liabilities by participating in the mortgage matched advances program offered by
the Federal Home Loan Bank (FHLB) of Cincinnati; and (iii) maintaining a
significant level of liquid assets that can be readily invested in higher
yielding investments should interest rates rise.

Although the Corporation emphasizes the origination of single-family residential
ARMs, originations of such loans decreased in fiscal 1992 through fiscal 1994
due to the preference of the Corporation's customers for fixed-rate residential
mortgage loans in the low interest rate environment that prevailed during those
years.  Despite this increase in fixed-rate originations, as a consequence of
management's continuing efforts, $34.3 million, or 65.4%, of the Corporation's
portfolio of one-to-four family residential mortgage loans consisted of ARMs at
June 30, 1996.  In addition, at June 30, 1996, another $4.4 million, or 6.5%, of
the Corporation's total loan portfolio consisted of other types of loans with
adjustable interest rates.

The Corporation prices deposit accounts based upon the availability of prudent
investment opportunities.  Pursuant to this policy, the Corporation has
generally neither engaged in sporadic increases or decreases in interest rates
paid nor offered the highest rates available in its deposit market.  In
addition, the Corporation does not pursue an aggressive growth strategy which
has assisted it in controlling the cost of funds.

The Corporation generally maintains a high level of liquidity to respond to
investment opportunities as interest rates and lending activities permit and to
fund deposit withdrawals.  Management believes that this flexibility will allow
the Corporation to maintain its profitability over a wide range of interest rate
environments.

                                      14
<PAGE>

                               NET PORTFOLIO VALUE

The Association's interest rate sensitivity is monitored by management through
selected interest rate risk ("IRR") measures produced by an independent third
party service bureau.  Using data from the Association's quarterly Thrift
Financial Reports, the Association receives a report which measures the
Association's IRR by modeling the change in net portfolio value (NPV) over a
variety of interest rate scenarios.  NPV is the present value of expected cash
flows from assets, liabilities and off-balance sheet contracts.  A NPV ratio, in
any interest rate scenario, is defined as the NPV in that rate scenario divided
by the market value of assets in the same scenario.  Under OTS regulations, an
institution's "normal" level of interest rate risk in the event of an assumed
change in interest rates is a decrease in the institution's NPV in an amount not
exceeding 2% of the present value of its assets.  As of March 31, 1996, the
latest date for which such information is available, the Association's exposure
to a 200 basis point interest rate increase (which would result in the greater
pro forma decrease in NPV) was 10% of the present value of its assets which
results in a decline in its NPV from 13.20% to 12.18%.

The table below shows the increase and decrease of NPV under different interest
rate scenarios at March 31, 1996.

<TABLE>
<CAPTION>
                                   ESTIMATED
CHANGE IN                           NPV AS A
INTEREST RATES      ESTIMATED     PERCENTAGE        AMOUNT
(BASIS POINTS)            NPV      OF ASSETS     OF CHANGE      PERCENT
<S>                 <C>           <C>            <C>            <C>
+400                 $  7,970        9.95%        $(3,238)       (29)%
+300                    9,117       11.17          (2,092)       (19)
+200                   10,112       12.18          (1,097)       (10)
+100                   10,823       12.87            (385)        (3)
 -                     11,209       13.20             -            -
- -100                   11,418       13.34             209          2
- -200                   11,661       13.51             452          4
- -300                   12,087       13.86             878          8
- -400                   12,755       14.42           1,546         14
</TABLE>

                                      15
<PAGE>

                         LIQUIDITY AND CAPITAL RESOURCES

The Corporation's primary sources of funds are deposits, repayments, prepayments
and maturities of outstanding loans and mortgage-backed securities and funds
provided by operations.  While scheduled loan and investment securities
repayments are relatively predictable sources of funds, deposit flows and loan
prepayments are greatly influenced by the movement of interest rates in general,
economic conditions and competition.  The Corporation manages the pricing of its
deposits to maintain a deposit balance deemed appropriate and desirable.  In
addition, the Corporation invests excess funds in FHLB overnight deposits and
other short-term interest-earning assets which provide liquidity to meet lending
requirements.  The Corporation has been able to generate enough cash through the
retail deposit market, its traditional funding source, to offset the cash
utilized in investing activities.  As an additional source of funds, the
Association may borrow from the FHLB of Cincinnati and has access to the Federal
Reserve Bank discount window.  The Association has borrowed from the FHLB of
Cincinnati as part of its asset/liability management strategy to match payments
on the advances to the stream of income from its recently originated fixed rate
one-to-four family residential loan portfolio.  As of June 30, 1996, the
Association had $9.9 million of advances outstanding.

Liquidity management is both a daily and long-term function.  Excess liquidity
is generally invested in short-term investments such as FHLB of Cincinnati
overnight deposits.  On a longer term basis, the Corporation maintains a
strategy of investing in various investment securities and lending products.  At
June 30, 1996, the total approved mortgage-loan commitments outstanding amounted
to $7.6 million.  At the same date, the Corporation had maximum exposure for
loan commitments under unfunded loans and unused lines of credit totaling $1.2
million.

During fiscal 1996, the Corporation had positive cash flows from operating and
financing activities, and negative cash flows from investing activities which
resulted in a net increase in cash and cash equivalents for the year totaling
$832,000.

During fiscal 1995, the Corporation had positive cash flows from operating
activities and financing activities and negative cash flows from investing
activities which resulted in a net decrease in cash and cash equivalents for the
year totaling $85,000.

Operating activities provided cash as net interest income exceeded general and
administrative expenses.  Investing activities used cash primarily as a result
of loan originations and purchases of investment securities exceeding principal
repayments.  Cash flows from financing activities for the above periods
increased primarily due to the proceeds from the issuance of common stock in
fiscal 1995, and net increases in the balance of deposits and borrowings in both
fiscal 1996 and 1995.

The Association is required by the Office of Thrift Supervision (OTS) to
maintain average daily balances of liquid assets and short-term liquid assets
(as defined) in amounts equal to 5% and 1%, respectively, of net withdrawable
deposits and borrowings payable in one year or less to assure its ability to
meet demand for withdrawals and repayment of short-term borrowings.  The
liquidity requirements may vary from time to time at the direction of the OTS
depending upon economic conditions and deposit flows.  The Association generally
attempts to maintain a liquidity ratio of between 5% and 10% of its net
withdrawable deposits and borrowings payable in one year or less.  The
Association's average monthly liquidity ratio and short-term liquid assets ratio
at June 30, 1996 was 15.5%.

                                      16
<PAGE>

                     IMPACT OF INFLATION AND CHANGING PRICES

The consolidated financial statements of the Corporation and related notes
presented herein have been prepared in accordance with generally accepted
accounting principles (GAAP) which substantially require the measurement of
financial position and operating results in terms of historical dollars, without
considering changes in the relative purchasing power of money over time due to
inflation.

Unlike most industrial companies, substantially all of the assets and
liabilities of the Corporation are monetary in nature.  As a result, interest
rates have a more significant impact on a financial institution's performance
than the effects of general levels of inflation.  Interest rates do not
necessarily move in the same direction or in the same magnitude as the prices of
goods and services since such prices are affected by inflation to a larger
extent than interest rates.  In the current interest rate environment, liquidity
and the maturity structure of the Corporation's assets and liabilities are
critical to the maintenance of acceptable performance levels.

                              PROPOSED LEGISLATION

The deposit accounts of the Association and of other savings associations are
insured by the FDIC in the Savings Association Insurance Fund ("SAIF").  The
reserves of the SAIF are presently below the level required by law, because a
significant portion of the assessments paid into the fund are used to pay the
cost of prior thrift failures.  The deposit accounts of commercial banks are
insured by the FDIC in the Bank Insurance Fund ("BIF"), except to the extent
such banks have acquired SAIF deposits.  The reserves of the BIF met the level
required by law in May 1995.  As a result of the respective reserve levels of
the funds, deposit insurance assessments paid by healthy savings associations
exceeded those paid by healthy commercial banks by approximately $.19 per $100
in deposits in 1995.  In 1996, no BIF assessments are required for healthy
commercial banks except for a $2,000 minimum fee.  A continuation of this
premium disparity could have a negative competitive impact on the Association
and other institutions with SAIF deposits.

Congress is considering legislation to recapitalize the SAIF and eliminate the
significant premium disparity.  Currently, that recapitalization plan provides
for a special assessment estimated to range from approximately $.69 to $.71 per
$100 of SAIF deposits held at March 31, 1995, in order to increase SAIF reserves
to the level required by law.  In addition, the cost of prior thrift failures
would be shared by both the SAIF and the BIF.  This would likely increase BIF
assessments by $.02 to $.025 per $100 in deposits.  SAIF assessments would
initially be set at the same level as BIF assessments and could never be reduced
below the level for BIF assessments.  These projected assessment levels may
change if commercial banks holding SAIF deposits are provided some relief from
the special assessment or are allowed to transfer SAIF deposits to the BIF.

A component of the recapitalization plan provides for the merger of the SAIF and
BIF on January 1, 1998.  However, the SAIF recapitalization legislation
currently provides for an elimination of the thrift charter or the separate
federal regulation of thrifts prior to the merger of the deposit insurance
funds.  As a result, the Association would be regulated as a bank under federal
laws which would subject it to the more restrictive activity limits imposed on
national banks.  Under separate legislation recently enacted, the Association is
required to recapture, as taxable income, approximately $26,000 of its bad debt
reserve, which represents the post-1987 additions to the reserve, and will be
unable to utilize the percentage of earnings method to compute its reserve in
the future.  The Association has provided deferred taxes for this amount and
will be permitted to amortize the recapture of the bad debt reserve over six
years.

                                      17
<PAGE>

                        PROPOSED LEGISLATION (CONTINUED)

The Association had $70.2 million in deposits at March 31, 1995.  If the special
assessment level is finalized at $.71 per $100 in deposits, the Association will
pay an assessment of approximately $500,000.  This assessment should be tax
deductible, but it will reduce earnings and capital for the quarter in which it
is recorded.

No assurances can be given that the SAIF recapitalization plan will be enacted
into law or in what form it may be enacted.  In addition, the Association can
give no assurances that the disparity between BIF and SAIF assessments will be
eliminated.

                   IMPACT OF RECENT ACCOUNTING PRONOUNCEMENTS

In 1993, the Financial Accounting Standards Board (FASB) issued Statement of 
Financial Accounting Standards (SFAS) No. 114, "Accounting by Creditors for 
Impairment of a Loan".  This promulgation, which was effective for fiscal 
years beginning after December 15, 1994, requires that impaired loans be 
measured based on the present value of expected future cash flows discounted 
at the loan's effective interest rate or, as an alternative, at the loan's 
observable market price or fair value of the collateral.  Loans which might 
be affected are collateral dependent, and the Association's current 
procedures for evaluating impaired loans result in carrying such loans at the 
lower of cost or fair value. The Corporation adopted SFAS No. 114 on July 1, 
1995, as required, without material adverse effect on consolidated financial 
position or results of operations.

In October 1995, the FASB issued SFAS No. 123, "Accounting for Stock-Based
Compensation", establishing financial accounting and reporting standards for
stock-based employee compensation plans.  SFAS No. 123 encourages all entities
to adopt a new method of accounting to measure compensation cost of all employee
stock compensation plans based on the estimated fair value of the award at the
date it is granted.  Companies are, however, allowed to continue to measure
compensation cost for those plans using the intrinsic value based method of
accounting, which generally does not result in compensation expense recognition
for most plans.  Companies that elect to remain with the existing accounting are
required to disclose in a footnote to the financial statements pro forma net
earnings and, if presented, earnings per share, as if SFAS No. 123 had been
adopted.  The accounting requirements of SFAS No. 123 are effective for
transactions entered into during fiscal years that begin after December 15,
1995; however, companies are required to disclose information for awards granted
in their first fiscal year beginning after December 15, 1994.  Management has
determined that the Corporation will continue to account for stock-based
compensation pursuant to Accounting Principles Board Opinion No. 25, and
therefore the disclosure provisions of SFAS No. 123 will have no effect on its
consolidated financial condition or results of operations.

In June 1996, the FASB issued SFAS No. 125, "Accounting for Transfers of
Financial Assets, Servicing Rights, and Extinguishment of Liabilities", that
provides accounting guidance on transfers of financial assets, servicing of
financial assets, and extinguishment of liabilities.  SFAS No. 125 introduces an
approach to accounting for transfers of financial assets that provides a means
of dealing with more complex transactions in which the seller disposes of only a
partial interest in the assets, retains rights or obligations, makes use of
special purpose entities in the transaction, or otherwise has continuing
involvement with the transferred assets.  The new accounting method, the
financial components approach, provides that the carrying 

                                      18
<PAGE>

             IMPACT OF RECENT ACCOUNTING PRONOUNCEMENTS (CONTINUED)

amount of the financial assets transferred be allocated to components of the
transaction based on their relative fair values.  SFAS No. 125 provides criteria
for determining whether control of assets has been relinquished and whether a
sale has occurred.  If the transfer does not qualify as a sale, it is accounted
for as a secured borrowing.  Transactions subject to the provisions of SFAS No.
125 include, among others, transfers involving repurchase agreements,
securitizations of financial assets, loan participations, factoring
arrangements, and transfers of receivables with recourse.

An entity that undertakes an obligation to service financial assets recognizes
either a servicing asset or liability for the servicing contract (unless related
to a securitization of assets, and all the securitized assets are retained and
classified as held-to-maturity).  A servicing asset or liability that is
purchased or assumed is initially recognized at its fair value.  Servicing
assets and liabilities are amortized in proportion to and over the period of
estimated net servicing income or net servicing loss and are subject to
subsequent assessments for impairment based on fair value.

SFAS No. 125 provides that a liability is removed from the balance sheet only if
the debtor either pays the creditor and is relieved of its obligation for the
liability or is legally released from being the primary obligor.

SFAS No. 125 is effective for transfers and servicing of financial assets and
extinguishment of liabilities occurring after December 31, 1996, and is to be
applied prospectively.  Earlier or retroactive application is not permitted. 
Management does not believe that adoption of SFAS No. 125 will have a material
adverse effect on the Corporation's consolidated financial position or results
of operations.

                                      19
<PAGE>
                                                                  [LETTERHEAD]

              REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

Board of Directors
Community Investors Bancorp, Inc.

We have audited the accompanying consolidated statement of financial 
condition of Community Investors Bancorp, Inc. and Subsidiary as of June 
30, 1996, and the related consolidated statements of earnings, 
stockholders' equity, and cash flows for the year then ended.  These 
consolidated financial statements are the responsibility of the 
Corporation's management.  Our responsibility is to express an opinion on 
these consolidated financial statements based on our audits.  The 
consolidated financial statements as of June 30, 1995 and for the years 
ended June 30, 1995 and 1994, were audited by other auditors, whose report 
thereon dated July 28, 1995, expressed an unqualified opinion on those 
statements and included an explanatory paragraph relative to a change in 
the method of accounting for certain debt and equity securities.

We conducted our audit 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 audit 
provides a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, 
in all material respects, the consolidated financial position of Community 
Investors Bancorp, Inc. and Subsidiary as of June 30, 1996, and the 
consolidated results of their operations and their consolidated cash flows 
for the year then ended, in conformity with generally accepted accounting 
principles.


/s/ Grant Thornton LLP


Cincinnati, Ohio
September 10, 1996
                                       20

<PAGE>

Board of Directors
Community Investors Bancorp., Inc.
Formerly First Federal Savings and Loan Association
 of Bucyrus


We have audited the consolidated statements of financial condition of 
Community Investors Bancorp., Inc. (formerly First Federal Savings and Loan 
Association of Bucyrus) and subsidiary as of June 30, 1995 and 1994, and the 
related consolidated statements of income, changes in stockholders' equity 
and cash flows for each of the three years in the period ended June 30, 1995. 
These financial statements are the responsibility of the Corporation'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 consolidated financial position 
of Community Investors Bancorp., Inc. (formerly First Federal Savings and 
Loan Association of Bucyrus) and subsidiary at June 30, 1995 and 1994, and 
the consolidated results of their operations and cash flows for each of the 
three years in the period ended June 30, 1995, in conformity with generally 
accepted accounting principles.

     As discussed in Note 3 to the consolidated financial statements, in 1994 
the Corporation changed its method of accounting for investment securities.

ERNST & YOUNG
Toledo, Ohio
July 28, 1995


                                       20-A

<PAGE>
                       COMMUNITY INVESTORS BANCORP, INC.
                                                        
                CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                                                                
                                   June 30,
                       (In thousands, except share data)

<TABLE>
<CAPTION>
      ASSETS                                                        1996              1995
                                                                --------            ------
<S>                                                             <C>                 <C>
Cash and due from banks                                         $  1,094            $  859
Federal funds sold                                                    21                33
Interest-bearing deposits in other financial institutions            794               185
                                                                --------            ------
   Cash and cash equivalents                                       1,909             1,077

Investment securities available for sale - at market               6,201             3,840
Investment securities - at amortized cost, approximate 
  market value of $12,728 and $14,496 as of 
  June 30, 1996 and 1995                                          12,891            14,534
Mortgage-backed securities - at amortized cost, 
  approximate market value of $2,794 and
  $3,734 as of June 30, 1996 and 1995                              2,783             3,792
Loans receivable - net                                            66,255            59,872
Property acquired in settlement of loans                              81               107
Office premises and equipment - at depreciated cost                  525               332
Federal Home Loan Bank stock - at cost                               575               537
Accrued interest receivable on loans                                  66                79
Accrued interest receivable on mortgage-backed securities             19                27
Accrued interest receivable on investments and
  interest-bearing deposits                                          251               312
Prepaid expenses and other assets                                    109               103
Deferred federal income taxes                                        122               129
                                                                --------            ------
   Total assets                                                  $91,787           $84,741
                                                                --------            ------
                                                                --------            ------
</TABLE>
                                       21
<PAGE>

<TABLE>
<CAPTION>

   LIABILITIES AND STOCKHOLDERS' EQUITY                                               1996              1995
                                                                                  --------           -------
<S>                                                                               <C>                <C>
Deposits                                                                           $69,911           $70,464
Advances from the Federal Home Loan Bank                                             9,884             1,515
Advances by borrowers for taxes and insurance                                            6                12
Accrued interest payable                                                               290               316
Other liabilities                                                                      156               132
Accrued federal income taxes                                                            54                 6
                                                                                  --------            ------
      Total liabilities                                                             80,301            72,445

Commitments                                                                            -                 -     

Stockholders' equity
  Preferred stock, 1,000,000 shares authorized, no par value;
    no shares issued                                                                   -                 -
  Common stock, 4,000,000 shares authorized, $.01 par value;
    738,146 shares issued                                                                7                 7
  Additional paid-in capital                                                         6,800             6,785
  Retained earnings, restricted                                                      6,796             6,028
  Shares acquired by stock benefit plans                                              (995)             (561)
  Less 71,900 shares of treasury stock - at cost                                    (1,117)              -   
  Unrealized gain (loss) on securities designated as available for sale,
    net of related tax effects                                                          (5)               37
                                                                                  --------            ------
      Total stockholders' equity                                                    11,486            12,296
                                                                                  --------            ------

      Total liabilities and stockholders' equity                                   $91,787           $84,741
                                                                                  --------            ------
                                                                                  --------            ------
</TABLE>

The accompanying notes are an integral part of these statements.

                                       22
<PAGE>

                      COMMUNITY INVESTORS BANCORP, INC.
                                                                               
                     CONSOLIDATED STATEMENTS OF EARNINGS
                                                                               
                         For the year ended June 30,
                      (In thousands, except share data)
                                                                               
<TABLE>
<CAPTION>
                                                                                      1996              1995              1994
                                                                                   -------           -------            ------
<S>                                                                                <C>               <C>                <C>
Interest income
  Loans                                                                             $5,376            $4,742            $4,425
  Mortgage-backed securities                                                           181               233               292
  Investment securities                                                              1,132             1,076               803
  Interest-bearing deposits and other                                                   81                10                18
                                                                                   -------           -------            ------
         Total interest income                                                       6,770             6,061             5,538

Interest expense
  Deposits                                                                           3,497             3,281             2,889
  Borrowings                                                                           129               104               111
                                                                                   -------           -------            ------
   Total interest expense                                                            3,626             3,385             3,000
                                                                                   -------           -------            ------

      Net interest income                                                            3,144             2,676             2,538

Provision for losses on loans                                                          159               160               176
                                                                                   -------           -------            ------

         Net interest income after provision
         for losses on loans                                                         2,985             2,516             2,362

Other income
  Gain (loss) on sale of investment securities designated
    as available for sale                                                               59                (6)              -  
  Gain (loss) on sale of other repossessed assets                                      (10)               27               -  
  Other operating                                                                      115               110               111
                                                                                   -------           -------            ------
         Total other income                                                            164               131               111

General, administrative and other expense
  Employee compensation and benefits                                                   727               627               592
  Occupancy and equipment                                                              105               110               134
  Federal deposit insurance premiums                                                   162               159               156
  Franchise taxes                                                                      115                72                65
  Expenses of property acquired in settlement of loans                                  58                57                73
  Data processing                                                                      145               120                88
  Other operating                                                                      493               366               328
                                                                                   -------           -------            ------
         Total general, administrative and other expense                             1,805             1,511             1,436
                                                                                   -------           -------            ------

         Earnings before income taxes                                                1,344             1,136             1,037

Federal income taxes
  Current                                                                              429               375               380
  Deferred                                                                              29                 9               (41)
                                                                                   -------           -------            ------
   Total federal income taxes                                                          458               384               339
                                                                                   -------           -------            ------

         NET EARNINGS                                                              $   886           $   752            $  698
                                                                                   -------           -------            ------
                                                                                   -------           -------            ------

         EARNINGS PER SHARE                                                          $1.32              $.62             N/A
                                                                                   -------           -------            ------
                                                                                   -------           -------            ------
</TABLE>

The accompanying notes are an integral part of these statements.

                                       23


<PAGE>
                       COMMUNITY INVESTORS BANCORP, INC.
                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
               For the years ended June 30, 1996, 1995 and 1994
                       (In thousands, except share data)

<TABLE>
<CAPTION>
                                                                                                               UNREALIZED
                                                                                                               GAIN (LOSS)
                                                                                          SHARES            ON SECURITIES
                                                          ADDITIONAL                    ACQUIRED               DESIGNATED
                                                COMMON       PAID-IN     RETAINED       BY STOCK  TREASURY   AS AVAILABLE
                                                 STOCK       CAPITAL     EARNINGS  BENEFIT PLANS    SHARES       FOR SALE     TOTAL
                                                ------    ----------     --------  -------------  --------   -------------   ------
<S>                                             <C>       <C>            <C>       <C>            <C>        <C>             <C>
Balance at July 1, 1993                            $-           $ -        $4,578    $ -              $-             $-      $4,578
                                                                                                                  
Designation of securities as available for 
  sale upon adoption of SFAS No. 115, net 
  of related tax effects                            -             -             -         -            -            (14)        (14)
Net earnings for the year ended June 30, 1994       -             -           698         -            -              -         698
                                                ------    ----------     --------  -------------  --------   -------------   ------
Balance at June 30, 1994                            -             -         5,276         -            -            (14)      5,262
                                                                                                                  
Net proceeds from issuance of common stock          7         6,779             -      (591)           -              -       6,195
Net earnings for the year ended June 30, 1995       -             -           752         -            -              -         752
Amortization expense of stock benefit plans         -             6             -        30            -              -          36
Unrealized gain on securities designated 
  as available for sale, net of related 
  tax effects                                       -             -             -         -            -             51          51
                                                ------    ----------     --------  -------------  --------   -------------   ------
Balance at June 30, 1995                            7         6,785         6,028      (561)           -             37      12,296
                                                                                                                  
Purchase of shares for recognition and 
  retention plan                                    -             -             -      (464)           -              -        (464)
Purchase of treasury shares, at cost                -             -             -         -       (1,117)             -      (1,117)
Amortization expense of stock benefit plans         -            15             -        30            -              -          45
Net earnings for the year ended June 30, 1996       -             -           886         -            -              -         886
Cash dividends paid of $.16 per share               -             -          (118)        -            -              -        (118)
Unrealized loss on securities designated 
  as available for sale, net of related 
  tax effects                                       -             -             -         -            -            (42)        (42)
                                                ------    ----------     --------  -------------  --------   -------------   ------
Balance at June 30, 1996                           $7        $6,800        $6,796     $(995)     $(1,117)          $ (5)    $11,486
                                                ------    ----------     --------  -------------  --------   -------------   ------
                                                ------    ----------     --------  -------------  --------   -------------   ------
</TABLE>

         The accompanying notes are an integral part of these statements.

                                       24

<PAGE>

                       COMMUNITY INVESTORS BANCORP, INC.
                                                                              
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                                               
                          For the year ended June 30,
                                (In thousands)
                                                                               
<TABLE>
<CAPTION>
                                                                                     1996          1995          1994
                                                                                ---------      --------      --------
<S>                                                                             <C>            <C>           <C>
Cash flows from operating activities:
  Net earnings for the year                                                        $  886        $  752        $  698
  Adjustments to reconcile net earnings to net cash 
  provided by (used in) operating activities:
    Amortization of discounts and premiums on loans, 
      investments and mortgage-backed securities - net                                (49)           17           (16)
    Amortization of deferred loan origination fees                                    (54)          (38)          (35)
    Depreciation and amortization                                                      39            34            27
    Provision for losses on loans                                                     159           160           176
    Amortization expense of stock benefit plans                                        45            36          -    
    Gain (loss) on sale of other repossessed assets                                    10           (27)         -    
    Federal Home Loan Bank stock dividends                                            (38)          (33)          (24)
    Increase (decrease) in cash due to changes in:
      Accrued interest receivable on loans                                             13           (11)            5
      Accrued interest receivable on mortgage-backed securities                         8             4            (4)
      Accrued interest receivable on investments and
        interest-bearing deposits                                                      61           (89)          (60)
      Prepaid expenses and other assets                                                (6)          (20)           10
      Accrued interest payable                                                        (26)          144           (22)
      Other liabilities                                                                24         -              -   
      Federal income taxes
        Current                                                                        48             5           (42)
        Deferred                                                                       29             9           (41)
                                                                                ---------      --------      --------
            Net cash provided by operating activities                               1,149           907           672

Cash flows provided by (used in) investing activities:
  Proceeds from maturity of investment securities                                   9,257         2,761         6,255
  Proceeds from sale of available-for-sale securities                                 224           638          -    
  Purchase of investment securities designated as available for sale               (5,000)       (3,197)         -    
  Purchase of investment securities designated as held to maturity                 (5,100)       (5,901)       (5,333)
  Principal repayments on mortgage-backed securities                                1,009           749           258
  Purchase of loans                                                                  (672)         -             (150)
  Loan principal repayments                                                        10,701        10,550        14,946
  Loan disbursements                                                              (16,906)      (14,786)      (17,917)
  Purchase of office premises and equipment                                          (232)          (30)          (30)
  Proceeds from sale of other repossessed assets                                      291           377           176
                                                                                ---------      --------      --------
            Net cash used in investing activities                                  (6,428)       (8,839)       (1,795)
                                                                                ---------      --------      --------

            Net cash used in operating and investing 
            activities (subtotal carried forward)                                  (5,279)       (7,932)       (1,123)
                                                                                ---------      --------      --------
                                                                                ---------      --------      --------
</TABLE>

                                       25


<PAGE>
                       COMMUNITY INVESTORS BANCORP, INC.

               CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

                          For the year ended June 30,

<TABLE>
<CAPTION>
                                                                                     1996          1995          1994
                                                                                ---------      --------      --------
<S>                                                                             <C>            <C>           <C>
            Net cash used in operating and investing activities
             (subtotal brought forward)                                           $(5,279)      $(7,932)      $(1,123)

Cash flows provided by financing activities:
  Net increase (decrease) in deposit accounts                                        (553)        1,727         1,161
  Net proceeds from the issuance of common stock                                    -             6,786          -    
  Purchase of shares for management recognition plan                                 (464)         (591)         -    
  Purchase of treasury stock                                                       (1,117)         -             -    
  Proceeds from Federal Home Loan Bank advances                                     8,950          -             -    
  Repayment of Federal Home Loan Bank advances                                       (581)          (75)         (173)
  Advances by borrowers for taxes and insurance                                        (6)         -             -    
  Dividends on common stock                                                          (118)         -             -    
                                                                                ---------      --------      --------
      Net cash provided by financing activities                                     6,111         7,847           988
                                                                                ---------      --------      --------
Net increase (decrease) in cash and cash equivalents                                  832           (85)         (135)

Cash and cash equivalents at beginning of year                                      1,077         1,162         1,297
                                                                                ---------      --------      --------
Cash and cash equivalents at end of year                                         $  1,909       $ 1,077      $  1,162
                                                                                ---------      --------      --------
                                                                                ---------      --------      --------
Supplemental disclosure of cash flow information:
  Cash paid during the year for:
    Federal income taxes                                                         $    400       $   345       $   500
                                                                                ---------      --------      --------
                                                                                ---------      --------      --------
    Interest on deposits and borrowings                                          $  3,652       $ 3,248      $  3,031
                                                                                ---------      --------      --------
                                                                                ---------      --------      --------
Supplemental disclosure of noncash investing activities:
  Transfers from loans to other repossessed assets                               $    275       $   306       $   482
                                                                                ---------      --------      --------
                                                                                ---------      --------      --------
  Transfers of investments to an available for sale
    classification                                                               $  -           $  -          $ 1,230
                                                                                ---------      --------      --------
                                                                                ---------      --------      --------

  Unrealized gain (loss) on securities designated as available
    for sale, net of related tax effects                                         $    (42)      $    51       $   (14)
                                                                                ---------      --------      --------
                                                                                ---------      --------      --------
</TABLE>

         The accompanying notes are an integral part of these statements.

                                       26

<PAGE>



                          COMMUNITY INVESTORS BANCORP, INC.
                                           
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                           
                             June 30, 1996, 1995 and 1994
                                           


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
    
    During fiscal 1995, the Board of Directors of First Federal Savings and
    Loan Association of Bucyrus (the Association) adopted a plan of conversion
    (the Plan) whereby the Association would convert to the stock form of
    ownership (the Conversion), followed by the issuance of all of the
    Association's outstanding stock to a newly formed holding company,
    Community Investors Bancorp, Inc. (the Corporation), and the issuance of
    common shares of the Corporation to subscribing members of the Association. 
    The conversion to the stock form of ownership was completed on February 6,
    1995, culminating in the Corporation's issuance of 738,146 common shares. 
    Condensed financial statements of the Corporation as of and for the periods
    ended June 30, 1996 and 1995 are presented in Note L.  Future references
    are made to either the Corporation or the Association as applicable.
    
    The Corporation is a savings and loan holding company whose activities are
    primarily limited to holding the stock of the Association.  The Association
    conducts a general banking business in northcentral Ohio which consists of
    attracting deposits from the general public and applying those funds to the
    origination of loans for residential, consumer and nonresidential purposes. 
    The Association's profitability is significantly dependent on net interest
    income, which is the difference between interest income generated from
    interest-earning assets (i.e. loans and investments) and the interest
    expense paid on interest-bearing liabilities (i.e. customer deposits and
    borrowed funds).  Net interest income is affected by the relative amount of
    interest-earning assets and interest-bearing liabilities and the interest
    received or paid on these balances.  The level of interest rates paid or
    received by the Association can be significantly influenced by a number of
    environmental factors, such as governmental monetary policy, that are
    outside of management's control.
    
    The consolidated financial information presented herein has been prepared
    in accordance with generally accepted accounting principles (GAAP) and
    general accounting practices within the financial services industry.  In
    preparing consolidated financial statements in accordance with GAAP,
    management is required to make estimates and assumptions that affect the
    reported amounts of assets and liabilities and the disclosure of contingent
    assets and liabilities at the date of the financial statements and revenues
    and expenses during the reporting period.  Actual results could differ from
    such estimates.
    
    The following is a summary of the Corporation's significant accounting
    policies which have been consistently applied in the preparation of the
    accompanying consolidated financial statements.
    
    1.  PRINCIPLES OF CONSOLIDATION
    
    The consolidated financial statements include the accounts of the
    Corporation and the Association.  All significant intercompany balances and
    transactions have been eliminated.
    

                                    27

<PAGE>

                          COMMUNITY INVESTORS BANCORP, INC.
                                           
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                           
                             June 30, 1996, 1995 and 1994
                                            
    
NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    2.  INVESTMENT SECURITIES AND MORTGAGE-BACKED SECURITIES
    
    Prior to June 30, 1994, investment securities and mortgage-backed
    securities were carried at cost, adjusted for amortization of premiums and
    accretion of discounts.  The investments and mortgage-backed securities
    were carried at cost, as it was management's intent and the Association had
    the ability to hold the securities until maturity.  Investment securities
    and mortgage-backed securities held for indefinite periods of time, or
    which management utilized as part of its asset/liability management
    strategy, or that would be sold in response to changes in interest rates,
    prepayment risk, or the perceived need to increase regulatory capital were
    classified as held for sale at the point of purchase and carried at the
    lower of cost or market.
    
    In May 1993, the Financial Accounting Standards Board (the FASB) issued
    Statement of Financial Accounting Standards (SFAS) No. 115 "Accounting for
    Certain Investments in Debt and Equity Securities".  SFAS No. 115 requires
    that investments in debt and equity securities be categorized as 
    held-to-maturity, trading, or available for sale.  Securities classified as
    held-to-maturity are to be carried at cost only if the Corporation has the
    positive intent and ability to hold these securities to maturity.  Trading
    securities and securities designated as available for sale are carried at
    fair value with resulting unrealized gains or losses recorded to operations
    or stockholders' equity, respectively.  The Association adopted SFAS No.
    115 as of June 30, 1994.  The initial effect of adoption was to decrease
    retained earnings by approximately $14,000, representing the unrealized
    market value decline on securities designated as available for sale, net of
    applicable tax effects.  At June 30, 1996 and 1995, the Corporation's
    stockholders' equity reflected a net unrealized loss totaling $5,000 and a
    net unrealized gain of $51,000, respectively.
    
    Realized gains or losses on sales of securities are recognized using the
    specific identification method.
    
    3.  LOANS RECEIVABLE
    
    Loans receivable are stated at the principal amount outstanding, adjusted
    for deferred loan origination fees and the allowance for loan losses. 
    Interest is accrued as earned unless the collectibility of the loan is in
    doubt.  Interest on loans that are contractually past due is charged off,
    or an allowance is established based on management's periodic evaluation. 
    The allowance is established by a charge to interest income equal to all
    interest previously accrued, and income is subsequently recognized only to
    the extent that cash payments are received until, in management's judgment,
    the borrower's ability to make periodic interest and principal payments has
    returned to normal, in which case the loan is returned to accrual status. 
    If the ultimate collectibility of the loan is in doubt, in whole or in
    part, all payments received on nonaccrual loans are applied to reduce
    principal until such doubt is eliminated.
    
    
    
    
                                          28


<PAGE>
                                            
                          COMMUNITY INVESTORS BANCORP, INC.
                                           
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                           
                             June 30, 1996, 1995 and 1994
                                            
    
NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    4.  LOAN ORIGINATION FEES
    
    The Association accounts for loan origination fees in accordance with SFAS
    No. 91 "Accounting for Nonrefundable Fees and Costs Associated with
    Originating or Acquiring Loans and Initial Direct Cost of Leases". 
    Pursuant to the provisions of SFAS No. 91, origination fees received from
    loans, net of direct origination costs, are deferred and amortized to
    interest income using the level-yield method, giving effect to actual loan
    prepayments.  Additionally, SFAS No. 91 generally limits the definition of
    loan origination costs to the direct costs attributable to originating a
    loan, i.e., principally actual personnel costs.  Fees received for loan
    commitments that are expected to be drawn upon, based on the Association's
    experience with similar commitments, are deferred and amortized over the
    life of the loan using the level-yield method.  Fees for other loan
    commitments are deferred and amortized over the loan commitment period on a
    straight-line basis.

    5.  ALLOWANCE FOR LOSSES ON LOANS
    
    It is the Association's policy to provide valuation allowances for
    estimated losses on loans based on past loss experience, trends in the
    level of delinquent and problem loans, adverse situations that may affect
    the borrower's ability to repay, the estimated value of any underlying
    collateral and current and anticipated economic conditions in the primary
    lending area.  When the collection of a loan becomes doubtful, or otherwise
    troubled, the Association records a loan valuation allowance equal to the
    difference between the fair value of the property securing the loan and the
    loan's carrying value.  Major loans (including development projects) and
    major lending areas are reviewed periodically to determine potential
    problems at an early date.  The allowance for loan losses is increased by
    charges to earnings and decreased by charge-offs (net of recoveries).
    
    In June 1993, the FASB issued SFAS No. 114, "Accounting by Creditors for
    Impairment of a Loan".  SFAS No. 114 requires that impaired loans be
    measured based upon the present value of expected future cash flows
    discounted at the loan's effective interest rate or, as an alternative, at
    the loan's observable market price or fair value of the collateral.  The
    Association's current procedures for evaluating impaired loans result in
    carrying such loans at the lower of cost or fair value.
    
    The Association adopted SFAS No. 114, as subsequently amended, on July 1,
    1995, as required, without material effect on consolidated financial
    condition or results of operations.
    
    A loan is defined under SFAS No. 114 as impaired when, based on current
    information and events, it is probable that a creditor will be unable to
    collect all amounts due according to the contractual terms of the loan
    agreement.  In applying the provisions of SFAS No. 114, the Association
    considers its investment in one-to-four family residential loans and
    consumer installment loans to be homogeneous and therefore excluded from
    separate identification for evaluation of impairment.  With respect to the
    Association's investment in impaired multi-family and nonresidential loans,
    such loans are collateral dependent and as a result are carried as a
    practical expedient at the lower of cost or fair value.
    
    
                                          29

<PAGE>


                                            
                          COMMUNITY INVESTORS BANCORP, INC.
                                           
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                           
                             June 30, 1996, 1995 and 1994
                                            
    
NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    5.  ALLOWANCE FOR LOSSES ON LOANS (continued)
    
    It is the Association's policy to charge off unsecured credits that are
    more than ninety days delinquent.  Similarly, collateral dependent loans
    which are more than ninety days delinquent are considered to constitute
    more than a minimum delay in repayment and are evaluated for impairment
    under SFAS No. 114 at that time.
    
    At June 30, 1996, the Association had no loans that would be defined as
    impaired under SFAS No. 114.
    
    6.  OFFICE PREMISES AND EQUIPMENT
    
    Office premises and equipment are carried at cost and include expenditures
    which extend the useful lives of existing assets.  Maintenance, repairs and
    minor renewals are expensed as incurred.  For financial reporting,
    depreciation and amortization are provided on the straight-line method over
    the useful lives of the assets, estimated to be up to fifty years for
    buildings, five to fifty years for building improvements, and five to
    twenty years for furniture and equipment.  An accelerated method is used
    for tax reporting purposes.
    
    7.  PROPERTY ACQUIRED IN SETTLEMENT OF LOANS
    
    Property acquired in settlement of loans is carried at the lower of the
    loan's unpaid principal balance (cost) or fair value less estimated selling
    expenses at the date of acquisition.  Loss provisions are recorded if the
    properties' fair value subsequently declines below the amount determined at
    the recording date.  In determining the lower of cost or fair value at
    acquisition, costs relating to development and improvement of property are
    capitalized.  Costs relating to holding property acquired through
    foreclosure, net of rental income, are charged against earnings as
    incurred.
    
    8.  FEDERAL INCOME TAXES
    
    The Corporation accounts for federal income taxes in accordance with the
    provisions of SFAS No. 109, "Accounting for Income Taxes".  SFAS No. 109
    established financial accounting and reporting standards for the effects of
    income taxes that result from the Corporation's activities within the
    current and previous years.  Pursuant to the provisions of SFAS No. 109, a
    deferred tax liability or deferred tax asset is computed by applying the
    current statutory tax rates to net taxable or deductible differences
    between the tax basis of an asset or liability and its reported amount in
    the financial statements that will result in taxable or deductible amounts
    in future periods.  Deferred tax assets are recorded only to the extent
    that the amount of net deductible temporary differences or carryforward
    attributes may be utilized against current
    
    
    
    
                                          30
                                            

<PAGE>


                          COMMUNITY INVESTORS BANCORP, INC.
                                           
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                           
                             June 30, 1996, 1995 and 1994
                                            
    
NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
    
    8.  FEDERAL INCOME TAXES (continued)
    
    period earnings, carried back against prior years earnings, offset against
    taxable temporary differences reversing in future periods, or utilized to
    the extent of management's estimate of future taxable income.  A valuation
    allowance is provided for deferred tax assets to the extent that the value
    of net deductible temporary differences and carryforward attributes exceeds
    management's estimates of taxes payable on future taxable income.  Deferred
    tax liabilities are provided on the total amount of net temporary
    differences taxable in the future.
    
    The Corporation's principal temporary differences between pretax financial
    income and taxable income result from different methods of accounting for
    deferred loan origination fees and costs, Federal Home Loan Bank stock
    dividends, the general loan loss allowance and percentage of earnings bad
    debt deductions.  Additional temporary differences result from depreciation
    computed using accelerated methods for tax purposes.
    
    9.  RETIREMENT PLANS AND STOCK OPTION PLANS
    
    In conjunction with its common stock offering, the Corporation implemented
    an Employee Stock Ownership Plan (ESOP).  The ESOP provides retirement
    benefits for substantially all full-time employees who have completed one
    year of service and have attained the age of 21.  Expense recognized
    related to the plan totaled approximately $86,000 and $35,000 for the years
    ended June 30, 1996 and 1995, respectively.
    
    During fiscal 1995, the Corporation implemented Statement of Position 93-6,
    "Employers' Accounting for Employee Stock Ownership Plans".  SOP 93-6
    changes the measure of compensation expense recorded by employers from the
    cost of allocated ESOP shares to the fair value of ESOP shares allocated to
    participants during a fiscal year.  Adoption of SOP 93-6 resulted in a
    $43,000 and $6,000 increase in compensation expense recorded for the fiscal
    years ended June 30, 1996 and 1995, respectively, from the amount computed
    under the prior accounting method.
    
    The Corporation also has a Management Recognition Plan (MRP).  Subsequent
    to the offering the MRP purchased 29,525 shares of the common stock in the
    open market.  A total of 14,580 shares available under the plan were
    granted to executive officers of the Corporation effective upon
    consummation of the offering, leaving 14,945 shares available for
    allocation.  Common stock granted under the MRP vests ratably over a five
    year period, commencing in November 1995.  A provision of $27,000 related
    to the MRP was charged to expense for the year ended June 30, 1996.
    
    
    
    
    
    
                                          31
                                            

<PAGE>

                          COMMUNITY INVESTORS BANCORP, INC.
                                           
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                           
                             June 30, 1996, 1995 and 1994
                                            
    
NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
    
    9.  RETIREMENT PLANS AND STOCK OPTION PLANS (continued)
    
    Also, the Board of Directors adopted a Stock Option Plan that provided for
    the issuance of 73,815 shares of authorized, but unissued shares of common
    stock at fair market value at the date of grant.  During fiscal 1996, the
    Corporation granted options to purchase 18,450 shares to members of the
    Board of Directors at an option price of $16.50 per share, and the
    Corporation granted 23,800 shares to certain employees at an option price
    of $14.88 per share.  As of June 30, 1996, none of the stock options
    granted had been exercised.
    
    10.  EARNINGS PER SHARE
    
    Primary earnings per share for the year ended June 30, 1996 is based upon
    the weighted-average shares outstanding during the period plus those stock
    options that are dilutive, less shares in the ESOP that are unallocated and
    not committed to be released.  Weighted-average common shares deemed
    outstanding totaled 671,417 and 680,597 for the years ended June 30, 1996
    and 1995, respectively.
    
    The provisions of Accounting Principles Board Opinion No. 15 "Earnings Per
    Share" are not applicable to the fiscal years ended June 30, 1994, as the
    Corporation completed its conversion from mutual to stock form in February
    1995.
    
    11.  FAIR VALUE OF FINANCIAL INSTRUMENTS
    
    SFAS No. 107, "Disclosures about Fair Value of Financial Instruments",
    requires disclosure of the fair value of financial instruments, both assets
    and liabilities whether or not recognized in the consolidated statement of
    financial condition, for which it is practicable to estimate that value. 
    For financial instruments where quoted market prices are not available,
    fair values are based on estimates using present value and other valuation
    methods.
    
    The methods used are greatly affected by the assumptions applied, including
    the discount rate and estimates of future cash flows.  Therefore, the fair
    values presented may not represent amounts that could be realized in an
    exchange for certain financial instruments.
    
    The following methods and assumptions were used by the Corporation in
    estimating its fair value disclosures for financial instruments at June 30,
    1996:
    
         CASH AND CASH EQUIVALENTS:  The carrying amounts presented in the
         consolidated statement of financial condition for cash and cash
         equivalents are deemed to approximate fair value.
    

    
    
    
    
                                          32

<PAGE>


                          COMMUNITY INVESTORS BANCORP, INC.
                                           
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                           
                             June 30, 1996, 1995 and 1994
                                            
    
NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
    
    11.  FAIR VALUE OF FINANCIAL INSTRUMENTS (continued)
    
         INVESTMENT AND MORTGAGE-BACKED SECURITIES:  For investment and
         mortgage-backed securities, fair value is deemed to equal the quoted
         market price.
    
         LOANS RECEIVABLE:  The loan portfolio has been segregated into
         categories with similar characteristics, such as one-to-four family
         residential, multi-family residential and nonresidential real estate. 
         These loan categories were further delineated into fixed-rate and
         adjustable-rate loans.  The fair values for the resultant loan
         categories were computed via discounted cash flow analysis, using
         current interest rates offered for loans with similar terms to
         borrowers of similar credit quality.  For loans on deposit accounts
         and consumer and other loans, fair values were deemed to equal the
         historic carrying values.  The historical carrying amount of accrued
         interest on loans is deemed to approximate fair value.
    
         FEDERAL HOME LOAN BANK STOCK:  The carrying amount presented in the
         consolidated  statement of financial condition is deemed to
         approximate fair value.
    
         DEPOSITS:  The fair value of NOW accounts and passbook accounts is
         deemed to approximate the amount payable on demand.  Fair values for
         fixed-rate certificates of deposit have been estimated using a
         discounted cash flow calculation using the interest rates currently
         offered for deposits of similar remaining maturities.
    
         ADVANCES FROM FEDERAL HOME LOAN BANK:  The fair value of these
         advances is estimated using the rates currently offered for similar
         advances of similar remaining maturities or, when available, quoted
         market prices.
    
         COMMITMENTS TO EXTEND CREDIT:  For fixed-rate and adjustable-rate loan
         commitments, the fair value estimate considers the difference between
         current levels of interest rates and committed rates.  The difference
         between the fair value and notional amount of outstanding loan
         commitments at June 30, 1996 was not material.
    
    
    
    
    
    
    
    
    
    
                                          33


<PAGE>

                          COMMUNITY INVESTORS BANCORP, INC.
                                           
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                           
                             June 30, 1996, 1995 and 1994
                                            
    
NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    11.  FAIR VALUE OF FINANCIAL INSTRUMENTS (continued)
    
    Based on the foregoing methods and assumptions, the carrying value and fair
    value of the Corporation's financial instruments at June 30, 1996, are as
    follows:
    
                                                        CARRYING       FAIR
                                                         VALUE         VALUE
                                                            (In thousands)
    Financial assets
      Cash and cash equivalents                         $  1,909     $  1,909
      Investment securities                               19,092       18,929
      Mortgage-backed securities                           2,783        2,794
      Loans receivable                                    66,255       68,736
      Stock in Federal Home Loan Bank                        575          575
                                                         -------      -------
                                                         $90,614      $92,943
                                                         -------      -------
                                                         -------      -------

    Financial liabilities
      Deposits                                           $69,911      $70,340
      Advances from the Federal Home Loan Bank             9,884        9,951
      Advances by borrowers for taxes and insurance            6            6
                                                         -------      -------
                                                         $79,801      $80,297
                                                         -------      -------
                                                         -------      -------
  
  12.  CASH AND CASH EQUIVALENTS
  
  For purposes of reporting cash flows, cash and cash equivalents include cash
  and due from banks, federal funds sold and interest-bearing deposits due from
  other financial institutions with original maturities of less than ninety
  days.
  
  13.  RECLASSIFICATIONS
  
  Certain prior year amounts have been reclassified to conform to the 1996
  consolidated financial statement presentation.
  
  
  
  
  
  
  
  
  
                                          34

<PAGE>

                          COMMUNITY INVESTORS BANCORP, INC.
                                           
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                           
                             June 30, 1996, 1995 and 1994
                                           

NOTE B - INVESTMENTS AND MORTGAGE-BACKED SECURITIES

  Carrying values and approximate market values of investment securities held
  to maturity at June 30 are summarized as follows:

                                            1996                 1995
                                     CARRYING   MARKET    CARRYING  MARKET
                                      VALUE      VALUE      VALUE      VALUE
                                                 (In thousands)
    U. S. Government and
      agency obligations             $12,610    $12,447    $14,498    $14,460
    Municipal obligations                281        281         36         36
                                     -------    -------    -------    -------
                                     $12,891    $12,728    $14,534    $14,496
                                     -------    -------    -------    -------
                                     -------    -------    -------    -------

  At June 30, 1996, the market value decline of the Corporation's investment
  securities below cost carrying value totaled $163,000, consisting of $48,000
  in gross unrealized gains and $211,000 in gross unrealized losses.  At June
  30, 1995, the market value decline of the Corporation's investment securities
  below cost carrying value totaled $38,000, consisting of $110,000 in gross
  unrealized gains and $148,000 in gross unrealized losses.
  
  The amortized cost, gross unrealized gains, gross unrealized losses, and
  market values of investment securities designated as available for sale at
  June 30, are summarized as follows:
  
                                                 1996
                                          GROSS        GROSS
                          AMORTIZED    UNREALIZED    UNREALIZED   MARKET
                            COST          GAINS        LOSSES      VALUE
                                            (In thousands)
  
    U.S. Government and
      agency obligations    $5,721       $   8        $    -      $5,729
    Mutual funds               488           -            16         472
                            ------       -----        ------      ------
                            $6,209        $  8         $  16      $6,201
                            ------       -----        ------      ------
                            ------       -----        ------      ------

                                                 1995
                                          GROSS        GROSS
                          AMORTIZED    UNREALIZED    UNREALIZED   MARKET
                             COST         GAINS        LOSSES      VALUE
                                            (In thousands)
    
    U.S. Government and
      agency obligations    $3,115       $  48         $   -      $3,163
    Mutual funds               488           -            15         473
    FNMA stock                 165          24             -         189
    Other                       15           -             -          15
                            ------       -----        ------      ------
                            $3,783       $  72         $  15      $3,840
                            ------       -----        ------      ------
                            ------       -----        ------      ------
  
  
  
                                          35


<PAGE>

                          COMMUNITY INVESTORS BANCORP, INC.
                                           
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                           
                             June 30, 1996, 1995 and 1994
                                           

NOTE B - INVESTMENTS AND MORTGAGE-BACKED SECURITIES (continued)

  The amortized cost and market value of U.S. Government agency and municipal
  obligations designated as held to maturity, by contractual term to maturity
  at June 30 are shown below:
 
                                             1996                   1995
                                    AMORTIZED    MARKET    AMORTIZED    MARKET
                                      COST        VALUE      COST        VALUE
                                                  (In thousands)
    
    Due in three years or less       $ 5,868    $ 5,831     $ 5,394    $ 5,380
    Due after three years through
      five years                       2,427      2,422       6,039      6,021
    Due after five years               4,596      4,475       3,101      3,095
                                     -------    -------     -------    -------
                                     $12,891    $12,728     $14,534    $14,496
                                     -------    -------     -------    -------
                                     -------    -------     -------    -------
    
    The amortized cost and market value of U.S. Government and agency
    securities, designated as available for sale, by contractual terms to
    maturity at June 30 are shown below:
    
 
                                             1996                   1995
                                    AMORTIZED    MARKET    AMORTIZED    MARKET
                                      COST        VALUE      COST        VALUE
                                                  (In thousands)
    
    Due in three years or less        $5,220     $5,221      $2,615     $2,661
    Due after three years through
      five years                         501        508         500        502
                                     -------    -------     -------    -------
                                      $5,721     $5,729      $3,115     $3,163
                                     -------    -------     -------    -------
                                     -------    -------     -------    -------
    
    The amortized cost, gross unrealized gains, gross unrealized losses and
    market values of mortgage-backed securities at June 30, 1996 and 1995 are
    summarized as follows:
    
  
                                                         1996
                                                  GROSS        GROSS
                                     AMORTIZED   UNREALIZED   NREALIZED  MARKET
                                        COST      GAINS        LOSSES     VALUE
    HELD TO MATURITY:                                  (In thousands)
      Federal Home Loan
        Mortgage Corporation 
        participation certificates    $  942       $ 13        $  1      $  954
      Government National
        Mortgage Association
        participation certificates       576         34           -         610
      Federal National
        Mortgage Association
        participation certificates     1,265         14          49       1,230
                                     -------       ----        ----     -------
          Total mortgage-backed
            securities                $2,783       $ 61        $ 50      $2,794
                                     -------       ----        ----     -------
                                     -------       ----        ----     -------
    
    


                                           36
<PAGE>


                          COMMUNITY INVESTORS BANCORP, INC.

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                            June 30, 1996, 1995 and 1994


NOTE B - INVESTMENTS AND MORTGAGE-BACKED SECURITIES (continued)

  
                                                         1995
                                                  GROSS        GROSS
                                     AMORTIZED   UNREALIZED   NREALIZED  MARKET
                                        COST      GAINS        LOSSES     VALUE
    HELD TO MATURITY:                                  (In thousands)
      Federal Home Loan
        Mortgage Corporation 
        participation certificates    $2,214       $ 21       $  81     $ 2,154
      Government National
        Mortgage Association
        participation certificates       722         33           -         755
      Federal National
        Mortgage Association
        participation certificates       856         19          50         825
                                     -------       ----        ----     -------
          Total mortgage-backed
           securities                 $3,792       $ 73        $131     $ 3,734
                                     -------       ----        ----     -------
                                     -------       ----        ----     -------
    
    The amortized cost of mortgage-backed securities, by contractual terms to
    maturity, are shown below.  Expected maturities will differ from
    contractual maturities because borrowers may generally prepay obligations
    without prepayment penalties.



                                                      JUNE 30,
                                               1996              1995
                                                   (In thousands)
    
    Due within three years                    $  142           $  194
    Due in three to five years                   112              153
    Due in five to ten years                     355              484
    Due in ten to twenty years                 1,200            1,635
    Due after twenty years                       974            1,326
                                              ------           ------
                                              $2,783           $3,792
                                              ------           ------
                                              ------           ------

    
    
    
    
    
    
    
    
    
    
                                       37


<PAGE>

                    COMMUNITY INVESTORS BANCORP, INC.
  
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
  
                      June 30, 1996, 1995 and 1994
  

NOTE C - LOANS RECEIVABLE

    The composition of the loan portfolio at June 30 is as follows:

                                                     1996       1995
                                                     (In thousands)
    Residential real estate 
      One-to-four family                            $52,356     $48,766
      Multi-family                                    1,007         743
      Construction                                    2,438         414
    Nonresidential real estate and land               4,166       3,949
    Mobile home loans                                 3,535       3,941
    Consumer and other                                4,480       3,179
                                                    -------     -------
                                                     67,982      60,992
    Less:
      Undisbursed portion of loans in process           939         435
      Deferred loan origination fees                    329         286
      Allowance for loan losses                         459         399
                                                    -------      ------
                                                    $66,255     $59,872
                                                    -------     -------
                                                    -------     -------
  
  The Association's lending efforts have historically focused on one-to-four
  family and multi-family residential real estate loans, which comprise
  approximately $54.1 million, or 82%, of the total loan portfolio at June 30,
  1996 and $48.8 million, or 82%, of the total loan portfolio at June 30, 1995. 
  Generally, such loans have been underwritten on the basis of no more than an
  80% loan-to-value ratio, which has historically provided the Association with
  adequate collateral coverage in the event of default.  Nevertheless, the
  Association, as with any lending institution, is subject to the risk that
  real estate values could deteriorate in its primary lending area of
  northcentral Ohio, thereby impairing collateral values.  However, management
  is of the belief that residential real estate values in the Association's
  primary lending area are presently stable.
  
  In the normal course of business, the Association has made loans to some of
  its directors, officers and employees.  Related party loans are made on
  substantially the same terms, including interest rates and collateral, as
  those prevailing at the time for comparable transactions with unrelated
  persons and do not involve more than the normal risk of collectibility.  The
  aggregate dollar amount of loans outstanding to directors and officers
  totaled approximately $736,000 and $377,000 at June 30, 1996 and 1995,
  respectively.
  
  
  
  
  
  
  
  
  
                                          38



<PAGE>
                                                           
                          COMMUNITY INVESTORS BANCORP, INC.
                                           
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                           
                             June 30, 1996, 1995 and 1994
                                                           
  
NOTE D - ALLOWANCE FOR LOAN LOSSES

  The activity in the allowance for loan losses is summarized as follows for
  the years ended June 30:
  
                                                      1996      1995      1994
                                                          (In thousands)
    
    Balance at beginning of year                      $399      $393     $458
    Provision for loan losses                          159       160      176
    Charge-offs of loans                              (102)     (173)    (249)
    Recoveries                                           3        19        8
                                                      ----      ----     ----
    Balance at end of year                            $459      $399     $393
                                                      ----      ----     ----
                                                      ----      ----     ----
    
  As of June 30, 1996, the Association's allowance for loan losses was
  comprised of a general loss allowance of $395,000, which is includible as a
  component of regulatory risk-based capital and a specific loss allowance of
  $64,000.
  
  Nonperforming and nonaccrual loans for which interest has been reduced
  totaled approximately $636,000, $366,000 and $431,000 at June 30, 1996, 1995
  and 1994, respectively.
  
  During the years ended June 30, 1996, 1995 and 1994, interest income of
  approximately $22,000, $18,000 and $6,000, respectively, would have been
  recognized had nonperforming loans been performing in accordance with
  contractual terms.
  
  
NOTE E - OFFICE PREMISES AND EQUIPMENT

  Office premises and equipment at June 30 are comprised of the following:
    
                                                      1996       1995
                                                      (In thousands)
    
    Land and improvements                             $  69      $ 69
    Office buildings and improvements                   417       411
    Furniture, fixtures and equipment                   545       322
                                                     ------      ----
                                                      1,031       802
      Less accumulated depreciation and
        amortization                                    506       470
                                                     ------      ----
                                                     $  525      $332
                                                     ------      ----
                                                     ------      ----
  
  
  
                                          39

<PAGE>
                                                           
                          COMMUNITY INVESTORS BANCORP, INC.
                                           
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                           
                             June 30, 1996, 1995 and 1994
                                           

NOTE F - DEPOSITS

Deposits consist of the following major classifications at June 30:

DEPOSIT TYPE AND WEIGHTED-
AVERAGE INTEREST RATE                                  1996        1995
                                                        (In thousands)
NOW accounts
  1996 - 2.42%                                     $  6,173
  1995 - 3.20%                                                   $  6,378
Passbook
  1996 - 3.25%                                       14,951 
  1995 - 3.75%                                                     15,378
                                                    -------       -------
Total demand, transaction and
  passbook deposits                                  21,124        21,756

Certificates of deposit
  Original maturities of:
    Less than 12 months
      1996 - 4.80%                                    7,664
      1995 - 5.36%                                                  7,511
    12 months to 24 months
      1996 - 5.44%                                   22,382
      1995 - 5.65%                                                 23,032
    30 months to 36 months
      1996 - 5.78%                                    3,697
      1995 - 5.33%                                                  3,426
    More than 36 months
      1996 - 6.21%                                    2,190
      1995 - 6.32%                                                  1,992
  Individual retirement accounts
      1996 - 5.50%                                   12,854
      1995 - 6.00%                                                 12,747
                                                    -------       -------
Total certificates of deposit                        48,787        48,708
                                                    -------       -------
Total deposit accounts                              $69,911       $70,464
                                                    -------       -------
                                                    -------       -------




                                          40
<PAGE>

                        COMMUNITY INVESTORS BANCORP, INC.
                                        
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                        
                          June 30, 1996, 1995 and 1994
                                        

NOTE F - DEPOSITS (continued)
   
   Interest expense on deposits for the year ended June 30 is summarized as
   follows:

                                    1996      1995       1994
                                         (In thousands)

     Passbook                     $  544    $  614    $  603
     NOW accounts                    180       213       198
     Certificates of deposit       2,773     2,454     2,088
                                   -----     -----     -----
                                  $3,497    $3,281    $2,889
                                  ------    ------    ------
                                  ------    ------    ------

     Maturities of outstanding certificates of deposit at June 30 are summarized
     as follows:

                                    1996     1995
                                    (In thousands)

     Less than one year          $37,378   $38,940
     One to three years           10,291     8,511
     Over three years              1,118     1,257
                                 -------   -------
                                 $48,787   $48,708
                                 -------   -------
                                 -------   -------
     
     
NOTE G - ADVANCES FROM THE FEDERAL HOME LOAN BANK

     Advances from the Federal Home Loan Bank, collateralized at June 30, 1996
     by pledges of certain residential mortgage loans totaling $14.8 million,
     and the Association's investment in Federal Home Loan Bank stock, are
     summarized as follows:
     
                         MATURING  YEAR
     INTEREST RATE       ENDING JUNE 30,              1996      1995
                                                      (In thousands)
     
     5.06 - 6.15%              1997                 $8,450    $  -    
     6.20 - 7.05%              2008                  1,434     1,515
                                                    ------    ------
                                                    $9,884    $1,515
                                                    ------    ------
                                                    ------    ------
     
     Weighted-average interest rate                   6.01%     6.69%
                                                    ------    ------
                                                    ------    ------


                                       41
<PAGE>
                        COMMUNITY INVESTORS BANCORP, INC.
                                        
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                        
                          June 30, 1996, 1995 and 1994

   
NOTE H - FEDERAL INCOME TAXES

   Federal income taxes differ from the amounts computed at the statutory
   corporate tax rate as follows:
<TABLE>
<CAPTION>
                                                                JUNE 30,
                                                        1996      1995      1994
                                                             (In thousands)
<S>                                                   <C>      <C>        <C>
     Federal income taxes computed at 
       statutory rate                                   $457      $386      $353
     Increase (decrease) in taxes resulting from:
       Other                                               1        (2)      (14)
                                                      ------    ------    ------
     Federal income tax provision per consolidated
       statements of earnings                           $458      $384      $339
                                                      ------    ------    ------
                                                      ------    ------    ------
</TABLE>
    The composition of the Corporation's net deferred tax asset at June 30 is 
    as follows:
    
                                                             1996      1995
                                                             (In thousands)
      Taxes (payable) refundable on temporary
      differences at estimated corporate tax rate:
        Deferred tax assets:
          General loan loss allowance                        $134      $120
          Deferred loan origination fees                       81       108
          Unrealized loss on securities designated as
            available for sale                                  3       -    
         Other                                                  9        12
                                                           ------    ------
                Total deferred tax assets                     227       240
      
        Deferred tax liabilities:
         Percentage of earnings bad debt deduction             (9)       (9)
         Federal Home Loan Bank stock dividends               (96)      (83)
         Unrealized gain on securities designated as
            available for sale                                -         (19)
                                                           ------    ------
                Total deferred tax liabilities               (105)     (111)
                                                           ------    ------
     
                Net deferred tax asset                       $122      $129
                                                           ------    ------
                                                           ------    ------
     
     
                                      42
<PAGE>   

                        COMMUNITY INVESTORS BANCORP, INC.
                                        
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                        
                          June 30, 1996, 1995 and 1994
                                        
   
NOTE H - FEDERAL INCOME TAXES (continued)

   The Association is allowed a special bad debt deduction, generally limited to
   8% of otherwise taxable income, and subject to certain limitations based on
   aggregate loans and deposit account balances at the end of the year.  If the
   amounts that qualify as deductions for federal income taxes are later used
   for purposes other than bad debt losses, including distributions in
   liquidation, such distributions will be subject to federal income taxes at
   the then current corporate income tax rate.  Retained earnings at June 30,
   1996 include approximately $1.2 million for which federal income taxes have
   not been provided.  The approximate amount of unrecognized deferred tax
   liability relating to the cumulative bad debt deduction was $400,000 at June
   30, 1996.
   
   
NOTE I - LOAN COMMITMENTS

   The Association is a party to financial instruments with off-balance-sheet
   risk in the normal course of business to meet the financing needs of their
   customers including commitments to extend credit.  Such commitments involve,
   to varying degrees, elements of credit and interest-rate risk in excess of
   the amount recognized in the consolidated statement of financial condition. 
   The contract or notional amounts of the commitments reflect the extent of the
   Association's involvement in such financial instruments.
   
   The Association's exposure to credit loss in the event of nonperformance by
   the other party to the financial instrument for commitments to extend credit
   is represented by the contractual notional amount of those instruments.  The
   Association uses the same credit policies in making commitments and
   conditional obligations as those utilized for on-balance-sheet instruments.
   
   At June 30, 1996, the Association had outstanding commitments of
   approximately $7.6 million to originate loans.  Additionally, the Association
   was obligated under unused lines of credit totaling $213,000.  In the opinion
   of management all loan commitments equaled or exceeded prevalent market
   interest rates as of June 30, 1996, and will be funded from normal cash flow
   from operations.
   
   
                                       43
<PAGE>

                        COMMUNITY INVESTORS BANCORP, INC.
                                        
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                        
                          June 30, 1996, 1995 and 1994
                                        

   NOTE J - STOCKHOLDERS' EQUITY AND REGULATORY CAPITAL
   
   The Association is subject to minimum regulatory capital requirements
   promulgated by the Office of Thrift Supervision (OTS).  Such minimum capital
   standards generally require the maintenance of regulatory capital sufficient
   to meet each of three tests, hereinafter described as the tangible capital
   requirement, the core capital requirement and the risk-based capital
   requirement.  The tangible capital requirement provides for minimum tangible
   capital (defined as stockholders' equity less all intangible assets) equal to
   1.5% of adjusted total assets.  The core capital requirement provides for
   minimum core capital (tangible capital plus certain forms of supervisory
   goodwill and other qualifying intangible assets such as capitalized mortgage
   servicing rights) equal to 3.0% of adjusted total assets.  A recent OTS
   proposal, if adopted in present form, would increase the core capital
   requirement to a range of 4% - 5% of adjusted total assets for substantially
   all savings institutions.  Management anticipates no material change to the
   Association's present excess regulatory capital position as a result of this
   change in the regulatory capital requirement.  The risk-based capital
   requirement provides for the maintenance of core capital plus general loss
   allowances equal to 8.0% of risk-weighted assets.  In computing risk-weighted
   assets, the Association multiplies the value of each asset on its statement
   of financial condition by a defined risk-weighting factor, e.g., one-to-four
   family residential loans carry a risk-weighted factor of 50%.
   
   As of June 30, 1996, the Association's regulatory capital exceeded all
   minimum regulatory capital requirements as shown in the following table:

<TABLE>
<CAPTION>
                                                                    REGULATORY CAPITAL
                                                TANGIBLE                   CORE                  RISK-BASED
                                                 CAPITAL      PERCENT     CAPITAL     PERCENT      CAPITAL      PERCENT
                                                                           (In thousands)
<S>                                             <C>           <C>         <C>         <C>        <C>            <C>
     Capital under generally accepted
       accounting principles                     $9,694                    $9,694                     $9,694
     Unrealized losses on securities
       designated as available for sale              10                        10                         10
     Additional capital items
       General valuation
         allowances                                 -                         -                          395
                                                -------                    ------                  ---------   
     Regulatory capital computed                  9,704         10.7        9,704        10.7         10,099        20.2
     Minimum capital requirement                  1,359          1.5        2,718         3.0          4,006         8.0
                                                -------        -----       ------        ----      ---------     -------
     Regulatory capital - excess                 $8,345          9.2       $6,986         7.7         $6,093        12.2
                                                -------        -----       ------        ----      ---------     -------
                                                -------        -----       ------        ----      ---------     -------
</TABLE>


                                       44
<PAGE>

                        COMMUNITY INVESTORS BANCORP, INC.
                                        
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                        
                          June 30, 1996, 1995 and 1994
                                                  
   
   NOTE J - STOCKHOLDERS' EQUITY AND REGULATORY CAPITAL (continued)
   
   The deposit accounts of the Association and of other savings associations are
   insured by the FDIC in the Savings Association Insurance Fund ("SAIF").  The
   reserves of the SAIF are below the level required by law, because a
   significant portion of the assessments paid into the fund are used to pay the
   cost of prior thrift failures.  The deposit accounts of commercial banks are
   insured by the FDIC in the Bank Insurance Fund ("BIF"), except to the extent
   such banks have acquired SAIF deposits.  The reserves of the BIF met the
   level required by law in May 1995.  As a result of the respective reserve
   levels of the funds, deposit insurance assessments paid by healthy savings
   associations exceeded those paid by healthy commercial banks by approximately
   $.19 per $100 in deposits in 1995.  In 1996, no BIF assessments are required
   for healthy commercial banks except for a $2,000 minimum fee.  A continuation
   of this premium disparity could have a negative competitive impact on the
   Association and other institutions with SAIF deposits.
   
   Congress is considering legislation to recapitalize the SAIF and eliminate
   the significant premium disparity.  Currently, that recapitalization plan
   provides for a special assessment ranging from approximately $.69 to $.71 per
   $100 of SAIF deposits held at March 31, 1995, in order to increase SAIF
   reserves to the level required by law.  In addition, the cost of prior thrift
   failures would be shared by both the SAIF and the BIF.  This would likely
   increase BIF assessments by $.02 to $.025 per $100 in deposits.  SAIF
   assessments would initially be set at the same level as BIF assessments and
   could never be reduced below the level for BIF assessments.  These projected
   assessment levels may change if commercial banks holding SAIF deposits are
   provided some relief from the special assessment or are allowed to transfer
   SAIF deposits to the BIF.
   
   A component of the recapitalization plan provides for the merger of the SAIF
   and BIF on January 1, 1998.  However, the SAIF recapitalization legislation
   currently provides for an elimination of the thrift charter or of the
   separate federal regulation of thrifts prior to the merger of the deposit
   insurance funds.  As a result, the Association would be regulated as a bank
   under Federal laws which would subject it to the more restrictive activity
   limits imposed on national banks.  Under separate legislation recently
   enacted, the Association is required to recapture, as taxable income,
   approximately $26,000 of its bad debt reserve, which represents the post-1987
   additions to the reserve, and will be unable to utilize the percentage of
   earnings method to compute its reserve in the future.  The Association has
   provided deferred taxes for this amount and will be permitted to amortize the
   recapture of its bad debt reserve over six years.
   
   The Association had $70.2 million in deposits at March 31, 1995.  If the
   special assessment level is finalized at $.71 per $100 in deposits, the
   Association will pay an assessment of approximately $500,000.  This
   assessment should be tax deductible, but it will reduce earnings and capital
   for the quarter in which it is recorded.
   
   No assurances can be given that the SAIF recapitalization plan will be
   enacted into law or in what form it may be enacted.  In addition, the
   Association can give no assurances that the disparity between BIF and SAIF
   assessments will be eliminated.
   
   
                                       45
<PAGE>

                        COMMUNITY INVESTORS BANCORP, INC.
                                        
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                        
                          June 30, 1996, 1995 and 1994
                                        

NOTE K - CORPORATE REORGANIZATION AND CONVERSION TO STOCK FORM
   
   During fiscal 1995, the Association's Board of Directors adopted a plan of
   conversion (the Plan) whereby the Association would convert to the stock form
   of ownership, followed by the issuance of all of the Association's
   outstanding stock to a newly formed holding company, Community Investors
   Bancorp, Inc.  Pursuant to the Plan, as amended, the Association offered for
   sale up to 840,000 common shares to its depositors and members of the
   community.  The stock offering was completed on February 6, 1995, culminating
   in the sale of 738,146 common shares and the receipt of $6.2 million of net
   equity capital after consideration of offering costs and shares acquired by
   the employee stock ownership plan.
   
   At the completion of the conversion to stock form, the Association
   established a liquidation account in an amount equal to retained earnings
   contained in the final offering circular.  The liquidation account will be
   maintained for the benefit of eligible savings account holders who maintain
   deposit accounts in the Association after conversion.
   
   In the event of a complete liquidation (and only in such event), each
   eligible savings account holder will be entitled to receive a liquidation
   distribution from the liquidation account in the amount of the then current
   adjusted balance of deposit accounts held, before any liquidation
   distribution may be made with respect to common stock.  Except for the
   repurchase of stock and payment of dividends by the Association, the
   existence of the liquidation account will not restrict the use or application
   of such retained earnings.  The Association may not declare, pay a cash
   dividend on, or repurchase any of its common stock, if the effect thereof
   would cause retained earnings to be reduced below either the amount required
   for the liquidation account or the regulatory capital requirements for SAIF
   insured institutions.


                                       46
<PAGE>

                        COMMUNITY INVESTORS BANCORP, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                          June 30, 1996, 1995 and 1994

NOTE L - CONDENSED FINANCIAL STATEMENTS OF COMMUNITY INVESTORS BANCORP, INC.

   The following condensed financial statements summarize the financial position
   of Community Investors Bancorp, Inc. as of June 30, 1996 and 1995, and the
   results of its operations for the periods then ended.

                        COMMUNITY INVESTORS BANCORP, INC.
                        STATEMENTS OF FINANCIAL CONDITION
                                    June 30,
                                 (In thousands)
<TABLE>
<CAPTION>
     ASSETS                                                                            1996          1995
<S>                                                                                 <C>           <C>
   Interest-bearing deposits in First Federal Savings and
      Loan Association of Bucyrus                                                     $  88         $  83
   Interest-bearing deposits in other financial institutions                            445           144
   Investment securities available for sale                                             709         2,658
   Loan receivable from ESOP                                                            532           556
   Investment in First Federal Savings and Loan Association of Bucyrus                9,694         8,839
   Prepaid expenses and other                                                            47            56
                                                                                    -------       -------
     Total assets                                                                   $11,515       $12,336
                                                                                    -------       -------
                                                                                    -------       -------
     LIABILITIES AND STOCKHOLDERS' EQUITY

    Other liabilities                                                                 $  29         $  40

    Stockholders' equity
      Common stock and additional paid-in capital                                    11,882        11,837
      Retained earnings                                                               1,190           422
      Shares acquired by employee benefit plan                                         (464)        -    
      Less treasury shares                                                           (1,117)        -    
      Unrealized gain (loss) on securities designated as available for sale,
        net of related tax effects                                                       (5)           37
                                                                                    -------       -------
            Total stockholders' equity                                               11,486        12,296
                                                                                    -------       -------
            Total liabilities and stockholders' equity                              $11,515       $12,336
                                                                                    -------       -------
                                                                                    -------       -------
</TABLE>

                         COMMUNITY INVESTORS BANCORP, INC.
                              STATEMENTS OF EARNINGS
                               Period ended June 30,
                                  (In thousands)
<TABLE>
<CAPTION>
                                                                                       1996          1995

<S>                                                                                 <C>           <C>
   Revenue
     Interest income                                                                 $  200         $  89
     Equity in earnings of First Federal Savings and Loan 
        Association of Bucyrus                                                          855           373
                                                                                    -------       -------
             Total revenue                                                            1,055           462
   General and administrative expenses                                                  151            14
                                                                                    -------       -------
             Earnings before income taxes                                               904           448
   Federal income taxes                                                                  18            26
                                                                                    -------       -------
             NET EARNINGS                                                            $  886        $  422
                                                                                    -------       -------
                                                                                    -------       -------
</TABLE>


                                     47
<PAGE>

                       COMMUNITY INVESTORS BANCORP, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                         June 30, 1996, 1995 and 1994


NOTE L - CONDENSED FINANCIAL STATEMENTS OF COMMUNITY INVESTORS BANCORP, INC. 
(continued)
   
                      Community Investors Bancorp, Inc.
                          STATEMENTS OF CASH FLOWS
                            Period ended June 30,
                              (In thousands)
<TABLE>
<CAPTION>

                                                                                       1996          1995
<S>                                                                                 <C>           <C>
     Cash flows provided by (used in) operating activities:
       Net earnings for the period                                                   $  886        $  422
       Adjustments to reconcile net earnings to net cash
       provided by (used in) operating activities:
         Undistributed earnings of consolidated subsidiary                             (855)         (373)
         Amortization of expense related to employee
           benefit plans                                                                 45           -  
         Increases (decreases) in cash due to changes in:
         Prepaid expenses and other assets                                               23           (62)
         Other liabilities                                                              (11)           61
         Other                                                                          (24)            2
                                                                                     ------         -----
             Cash provided by operating activities                                       64            50
     
     Cash flows provided by (used in) investing activities:
       Purchase of securities available for sale                                       -           (2,615)
       Maturities of investment securities                                            1,917           -    
       Investment in subsidiary                                                        -           (3,403)
                                                                                     ------       -------
             Net cash provided by (used in) investing activities                      1,917        (6,018)
     
     Cash flows provided by (used in) financing activities:
       Proceeds from issuance of common stock                                          -            6,195
       Repayments on ESOP loan                                                           24           -
       Dividends on common stock                                                       (118)          -
       Purchase of shares for management recognition plans                             (464)          -
       Purchase of treasury stock                                                    (1,117)          -
                                                                                    -------        ------
        Net cash provided by (used in) financing activities                          (1,675)        6,195
                                                                                    -------        ------
     Net increase in cash and cash equivalents                                          306           227
     
     Cash and cash equivalents at beginning of year                                     227           -
                                                                                    -------       -------
     Cash and cash equivalents at end of year                                        $  533        $  227
                                                                                    -------       -------
                                                                                    -------       -------
</TABLE>


                                      48
<PAGE>

BOARD OF DIRECTORS                        GENERAL COUNSEL
John W. Kennedy                           Cory and Cory
PRESIDENT AND CHIEF EXECUTIVE             221 S. Poplar Street
  OFFICER OF FIRST FEDERAL                Bucyrus, Ohio  44820
  SAVINGS & LOAN ASSOCIATION              
                                          
Dale C. Hoyles                            SPECIAL LEGAL COUNSEL
CHAIRMAN OF THE BOARD, RETIRED            Elias, Matz, Tiernan & Herrick LLP
  SENIOR VICE PRESIDENT/TREASURER         734 15th Street, N.W., 12th Floor
  OF CENTURION FINANCIAL                  Washington, DC  20005
                                          
                                          TRANSFER AGENT AND REGISTRAR
David M. Auck                             Registrar & Transfer Company
VICE CHAIRMAN OF THE BOARD                10 Commerce Drive
  CO-OWNER AUCK DOSTAL AGENCY             Cranford, NJ  07016
                                          
Richard L. Cory                           INDEPENDENT AUDITORS
ATTORNEY AT LAW - CORY AND CORY           Grant Thornton LLP
                                          Suite 900
Philip E. Harris                          625 Eden Park Drive
PLANT MANAGER, DISTRIBUTION               Cincinnati, Ohio  45202
  CENTER - THE TIMKEN COMPANY             
                                          INVESTMENT BANKER & FINANCIAL ADVISOR
D. Brent Fissel                           Charles Webb & Company
DENTIST                                   211 Bradenton
                                          Dublin, Ohio  43017
                                          
Thomas P. Moore                           MAJOR MARKET MAKERS
PRESIDENT AND GENERAL MANAGER -           The Ohio Company
  BROKENSWORD BROADCASTING CO.            McDonald & Company Sec., Inc.
                                          Friedman, Billings, Ramsey & Company
HONORARY DIRECTORS                        
John T. Bridges                           
RETIRED PLANT MANAGER -                   
  GENERAL ELECTRIC COMPANY                
                                          
Herbert Kraft                             
FARMER AND RETIRED SALESMAN -             
  MOORMAN FEED SALES                      
                                          
EXECUTIVE OFFICERS                        
John W. Kennedy                           
PRESIDENT AND CHIEF EXECUTIVE             
  OFFICER                                 
                                          
Brian R. Buckley                          
VICE PRESIDENT AND TREASURER              
                                          
ASSISTANT VICE PRESIDENTS                 
Jane A. Cremeans                          
Timothy G. Heydinger                      
Kimberly B. Roe                           


                                      49
<PAGE>

                         ANNUAL REPORT ON FORM 10-KSB
                                                                  
A copy of Community Investors Bancorp, Inc.'s Annual Report on Form 10-KSB, 
as filed with the Securities and Exchange Commission, is available without 
charge to stockholders of record by writing to:  

                                Brian R. Buckley
                          Vice President and Treasurer
                        Community Investors Bancorp, Inc.
                                  P.O. Box 749
                             119 S. Sandusky Avenue
                              Bucyrus, Ohio  44820
                                        

                          BRANCH ADDRESSES AND MANAGERS
                                        
                                   Main Office
                                  P.O. Box 749
                             119 S. Sandusky Avenue
                              Bucyrus, Ohio  44820
                                                         
South Branch - DIEANN FROST                  New Washington - SHARON CARMAN
Sandusky Avenue & Marion Road                115 S. Kibler Street
Bucyrus, Ohio  44820                         New Washington, Ohio  44854


                              STOCKHOLDER SERVICES

Registrar and Transfer serves as primary transfer agent and as dividend 
disbursing agent for Community Inventors Bancorp, Inc. shares.  
Communications regarding changes of address, transfer of shares, lost 
certificates and dividends should be sent to:

                          Registrar and Transfer Company
                                 10 Commerce Drive
                                Cranford, NJ  07016
                                         
                                 1 (800) 525-7686


                                         50
<PAGE>







                                     [LOGO]

                                  P.O. BOX 749
                            119 S. Sandusky Avenue
                              Bucyrus, Ohio 44820






<TABLE> <S> <C>

<PAGE>
<ARTICLE> 9
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          JUN-30-1996
<PERIOD-START>                             JUL-01-1995
<PERIOD-END>                               JUN-30-1996
<CASH>                                           1,094
<INT-BEARING-DEPOSITS>                             794
<FED-FUNDS-SOLD>                                    21
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                      6,201
<INVESTMENTS-CARRYING>                          15,674
<INVESTMENTS-MARKET>                            15,522
<LOANS>                                         66,255
<ALLOWANCE>                                        459
<TOTAL-ASSETS>                                  91,787
<DEPOSITS>                                      69,911
<SHORT-TERM>                                         0
<LIABILITIES-OTHER>                                  0
<LONG-TERM>                                      9,884
                                0
                                          0
<COMMON>                                             7
<OTHER-SE>                                      11,479
<TOTAL-LIABILITIES-AND-EQUITY>                  91,787
<INTEREST-LOAN>                                  5,376
<INTEREST-INVEST>                                1,313
<INTEREST-OTHER>                                    81
<INTEREST-TOTAL>                                 6,770
<INTEREST-DEPOSIT>                               3,497
<INTEREST-EXPENSE>                               3,626
<INTEREST-INCOME-NET>                            3,144
<LOAN-LOSSES>                                      159
<SECURITIES-GAINS>                                  59
<EXPENSE-OTHER>                                  1,805
<INCOME-PRETAX>                                  1,344
<INCOME-PRE-EXTRAORDINARY>                       1,344
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       886
<EPS-PRIMARY>                                     1.32
<EPS-DILUTED>                                     1.32
<YIELD-ACTUAL>                                    8.04
<LOANS-NON>                                        636
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                    227
<ALLOWANCE-OPEN>                                   399
<CHARGE-OFFS>                                      102
<RECOVERIES>                                         3
<ALLOWANCE-CLOSE>                                  459
<ALLOWANCE-DOMESTIC>                                 0
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                            459
        

</TABLE>


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