COMMUNITY INVESTORS BANCORP INC
10-K, 1999-09-28
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: PAINEWEBBER PACE SELECT ADVISORS TRUST, NSAR-B, 1999-09-28
Next: MSB FINANCIAL INC, 10KSB40, 1999-09-28



                       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, 1999

                                       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.




<PAGE>


The  aggregate  market value of the voting stock held by  non-affiliates  of the
Registrant at September 24, 1999 was $8,803,212.

The number of shares issued and outstanding of the Registrant's  Common Stock as
of September 24, 1999 was 1,218,684.


                       DOCUMENTS INCORPORATED BY REFERENCE

Annual Report to Shareholders  for fiscal year ended June 30, 1999 - Parts I, II
and IV.

Definitive  Proxy  Statement for the Annual Meeting of  Stockholders  to be held
October 26, 1998 - 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.........................................................27
Item 3.  Legal Proceedings .................................................27
Item 4.  Submission of Matters to a Vote of Security Holders ...............27


                                     PART II

Item 5.  Market for Registrant's Common Equity and Related Shareholder
           Matters..........................................................28
Item 6.  Selected Financial Data............................................28
Item 7.  Management's Discussion and Analysis of Financial Condition and
           Results of Operations............................................28
Item 8.  Financial Statements and Supplementary Data........................28
Item 9.  Changes in and Disagreements with Accountants on Accounting
           and Financial Disclosure.........................................28


                                    PART III

Item 10. Directors and Executive Officers of the Registrant.................29
Item 11. Executive Compensation.............................................29
Item 12. Security Ownership of Certain Beneficial Owners and Management.....29
Item 13. Certain Relationships and Related Transactions.....................29


                                     PART IV

Item 14. Exhibits, Financial Statement Schedules and Reports on Form 8-K....30


Signatures..................................................................32


<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, 1999, the Corporation had
$116.2 million of total assets,  $105.8 million of total liabilities,  including
$79.9 million of deposits, and $10.4 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,  1999,  the  Association's  limit  on  loans-to-one
borrower was approximately  $1.2 million and its five largest loans or groups of
loans-to-one   borrower,   including  related  entities,   aggregated  $594,000,
$447,000, $392,000, $360,000 and $354,000. All of these loans or groups of loans
were performing in accordance with their terms at June 30, 1999.










                                      -1-
<PAGE>


         Loan Portfolio Composition.  The increase in net loans outstanding over
the prior year was $6.3 million,  $7.1 million and $10.2 million in fiscal 1999,
1998 and 1997,  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,
                                                                1999                      1998                     1997
                                                        Amount         %          Amount          %          Amount       %
                                                                                (Dollars in thousands)
<S>                                                      <C>        <C>            <C>          <C>           <C>        <C>
     Mortgage loans:
     Secured by one-to-four family residences          $75,600      82.1%        $67,205       78.7%        $62,584      79.8%
     Secured by other residential properties               399       0.4             500        0.6           1,093       1.4
     Construction loans                                  1,374       1.5           1,026        1.2           1,284       1.6
     Nonresidential                                      3,733       4.1           4,744        5.6           4,039       5.2
                                                        ------     -----         -------      -----         -------     -----
     Total mortgage loans                               81,106      88.1          73,475       86.1          69,000      88.0

     Other loans:
     Mobile homes                                        1,484       1.6           1,988        2.3           3,003       3.8
     Commercial                                          2,041       2.2           1,357        1.6           1,114       1.4
     Automobile                                          3,032       3.3           3,133        3.7           3,013       3.8
     Home equity and improvement                         1,076       1.2           1,732        2.0             550        .7
     Other                                               3,371       3.6           3,690        4.3           1,721       2.3
                                                         -----     -----          ------      -----          ------     -----
     Total other loans                                  11,004      11.9          11,900       13.9           9,401      12.0
                                                        ------     -----          ------      -----          ------     -----
     Total loans                                        92,110     100.0%         85,375      100.0%         78,401     100.0%
                                                                   =====                      =====                     =====

     Less:
     Net deferred loan origination fees                    308                       308                        340
     Undisbursed loan funds                              1,289                       930                      1,137
     Allowance for loan losses                             591                       563                        478
                                                        ------                    ------                     ------
     Loans receivable - net                            $89,922                   $83,574                    $76,446
                                                        ======                    ======                     ======

</TABLE>




                                      -2-

<PAGE>


         Contractual  Principal  Repayments  and Interest  Rates.  The following
table sets forth  certain  information  at June 30, 1999,  regarding  the dollar
amount of loans maturing in the Association's porfolio, based on the contractual
terms to maturity, before giving effect to net items. 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.

<TABLE>
<CAPTION>

                                                                  Mortgage Loans
                                           Secured by        Secured by
                                          One-to-four             Other
                                               Family       Residential                               Non-
                                           Residences        Properties     Construction       Residential
                                                                                                (In thousands)
<S>                                             <C>               <C>             <C>                <C>
Amounts due in:
One year or less                              $ 1,937             $  10           $   48            $   24
After one year through two years                2,081                 7               50                26
After two years through three years             2,237                 8               54                30
After three years through five years            4,977                17              125                67
After five years through ten years             18,350                54              402               216
After ten years through twenty years           46,018               199              695               803
Over twenty years                                  -                108               -                418
                                               ------               ---            -----             -----
Total                                         $75,600              $399           $1,374            $1,584
                                               ======               ===            =====             =====

Interest rate terms on amounts due
 after one year:
Fixed
Adjustable
</TABLE>



<TABLE>
<CAPTION>
                                                        Other Loans
                                                                        Consumer
                                         Mobile                              and
                                          Homes        Commercial          Other             Total

<S>                                        <C>               <C>            <C>              <C>
Amounts due in:
One year or less                         $   45           $   282         $2,124          $  4,466
After one year through two years             50               312          2,340             4,866
After two years through three years          56               342          2,508             5,235
After three years through five years        120             1,213          2,548             9,067
After five years through ten years          390                -              -             19,412
After ten years through twenty years        823                -              -             48,538
Over twenty years                            -                 -              -                526
                                          -----             -----          -----            ------
Total                                    $1,484            $2,149         $9,520           $92,110
                                          =====             =====          =====            ======

Interest rate terms on amounts due
 after one year:
Fixed                                                                                      $33,323
Adjustable                                                                                  54,321
                                                                                            ------
                                                                                           $87,644
                                                                                            ======
</TABLE>




                                      -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 $75,000 or more and may be  performed on certain  loans
less than  $75,000.  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 $25,000 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 ARM loans for several
years. As a result, at June 30, 1999,  approximately  67.1% of mortgage loans in
the  Association's  portfolio  were  comprised  of ARM  loans.  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,
                                                          1999           1998           1997
                                                                    (In thousands)
<S>                                                        <C>           <C>            <C>
  Mortgage loan originations:
    Secured by one-to-four family residences           $34,942        $17,323        $19,119
    Construction loans                                   2,676          1,774          2,316
    Nonresidential                                       3,214          1,486            949
                                                        ------         ------         ------
  Total mortgage loan originations                      40,832         20,583         22,384

  Other loan originations:
    Mobile homes                                            71             82            120
    Commercial                                           1,050            493            261
    Automobiles                                          2,189          2,392          1,231
    Home equity and improvement                          2,015          2,132            275
    Other                                                1,484          2,050          2,568
                                                        ------         ------         ------
  Total other loans                                      6,809          7,149          4,455

  Purchases of loan participations                          -              60            250
                                                        ------         ------         ------
  Total loans originated and  purchased                 47,641         27,792         27,089

  Less:
    Loan principal repayments                           41,113         20,421         16,529
    Sales of whole loans and participations                  -              -             -
    Transferred to real estate, mobile homes and
      other assets held for sale                           179            177            265
    Other, net                                               1             66            104
                                                        ------         ------         ------

  Net increase in total loans                          $ 6,348        $ 7,128        $10,191
                                                        ======         ======         ======
</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. 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, 1999, 1998 or 1997.




















                                      -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, 1999
                                 ------------------------------------------------------------------------------------------
                                       30 - 59 Days                       60 - 89 Days                   90 or More Days
                                 -------------------------        ------------------------         ------------------------
                                                Percent of                      Percent of                       Percent of
                                                      Loan                            Loan                             Loan
                                    Amount        Category           Amount       Category            Amount       Category
                                                                    (Dollars in thousands)
<S>                                   <C>             <C>              <C>           <C>               <C>            <C>
Mortgage loans:
  Secured by one-to-four
    family residences                 $223             .29%           $ 10            .01%            $661             .87%
  Secured by other
    residential properties              24            6.02              -             -                 -              -
     Construction loans                -               -                -             -                 -              -
      Other, nonresidential            -               -                -             -                 -              -
                                       ---                             ---                             ---
     Total mortgage loans              247             .30              10            .01              661             .81

Other loans:
  Mobile homes                         170           11.46              80           5.39              197           13.27
  Commercial                           -               -                -             -                 -              -
  Automobile                            68            2.24               8            .26               32            1.06
  Home equity and
    improvement                        -               -                 6            .56               10             .93
   Other                                12             .36              13            .39               12             .36
                                       ---                             ---                             ---
 Total other loans                     250            2.27             107            .97              251            2.28
                                       ---                             ---                             ---

Total                                 $497             .54%           $117            .13%            $912             .99%
                                       ===           =====             ===          =====              ===           =====
</TABLE>




<TABLE>
<CAPTION>
                                                                            June 30, 1998
                                  ------------------------------------------------------------------------------------------
                                          30 - 59 Days                      60 - 89 Days                  90 or More Days
                                  -------------------------        ------------------------         ------------------------
                                                 Percent of                      Percent of                       Percent of
                                                       Loan                            Loan                             Loan
                                     Amount        Category           Amount       Category            Amount       Category
                                                                        (Dollars in thousands)
<S>                                    <C>              <C>            <C>            <C>                <C>             <C>
Mortgage loans:
  Secured by one-to-four
    family residences                 $412             .61%            $324           .48%              $377             .56%
  Secured by other
    residential properties              -              -                 -            -                   -              -
  Construction loans                    -              -                 -            -                   -              -
  Other, nonresidential                 -              -                 -            -                   -              -
                                       ---                              ---                              ---
  Total mortgage loans                 412             .56              324           .44                377             .51

Other loans:
  Mobile homes                         222           11.17              116          5.84                166            8.35
  Commercial                            -              -                 -            -                   -              -
  Automobile                            53            1.69               39          1.24                 -              -
  Home equity and
    improvement                         -              -                 -            -                   -              -
  Other                                 28             .76                7           .19                 57            1.54
                                       ---                              ---                              ---
Total other loans                      303             2.55             162          1.36                223            1.87
                                       ---                              ---                              ---

Total                                 $715             .84%            $486           .57%              $600             .70%
                                       ===           =====              ===         =====                ===           =====
</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,
                                                     1999           1998           1997
                                                            (Dollars in thousands)
<S>                                                  <C>             <C>           <C>
     Non-accruing loans:
     Secured by one-to-four family residences      $  661           $377           $364
     Secured by other residential properties           -              -              -
     Nonresidential                                    -              -              -
     Mobile homes                                     197            166             98
     Automobile                                        32             -               1
     Other                                             22             57             45
     Accruing loans 90 days or more delinquent         -              -              -
                                                    -----            ---            ---
     Total non-performing loans                       912            600            508

     Property acquired in settlement of loans          50             58             71
                                                    -----            ---            ---
     Total non-performing assets                      962            658            579

     Troubled debt restructurings                      52             34             -
                                                    -----            ---            ---
     Total                                         $1,014           $692           $579
                                                    =====            ===            ===

     Total non-performing loans and troubled
       debt restructurings as a percentage of
       total loans                                   1.07%          0.70%          0.65%
                                                     ====           ====           ====

     Total non-performing assets and troubled
       debt restructurings as a percentage of
       total assets                                  0.87%          0.67%          0.63%
                                                     ====           ====           ====

</TABLE>


         Additional  interest  income that would have been  recognized  had such
loans   performed  in  accordance   with  their   original   terms  amounted  to
approximately  $65,000,  $44,000 and $51,000 for the fiscal years ended June 30,
1999, 1998 and 1997, respectively.






                                      -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, 1999, the
Association had  approximately  $903,000 of classified  assets,  net of specific
loss  allowances,  consisting of $835,000 of substandard and $3,000 of doubtful.
There were no assets  categorized  as "loss" at June 30,  1999.  As of that same
date, the Association had $65,000 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 loan losses
and other selected statistics for the periods presented.
<TABLE>
<CAPTION>

                                                                   Year ending June 30,
                                                           1999              1998           1997
                                                                    (Dollars in thousands)
<S>                                                        <C>               <C>            <C>
     Average loans, net                                 $88,179           $81,586        $71,710
                                                         ======            ======        =======

     Allowance for loan losses, beginning of
       year                                             $   563           $   478        $   459
     Charged-off loans:
     Secured by one-to-four family residences                15                29              5
     Mobile homes                                            48                29             88
     Automobiles                                              2                 9             14
     Other                                                    9                20             24
                                                         ------            ------         ------
     Total charged-off loans                                 74                87            131

     Recoveries on loans previously charged off:
     Secured by one-to-four family residences                 8                 9             -
     Secured by other residential properties                 -                 -              -
     Mobile homes                                            -                 -               5
     Automobiles                                             -                  2             -
     Other                                                   -                  5              3
                                                         ------            ------         ------
     Total recoveries                                         8                16              8
                                                         ------            ------         ------

     Net loans charged-off                                   66                71            123
     Provision for loan losses                               94               156            142
                                                         ------            ------         ------

     Allowance for loan losses, end of period           $   591           $   563        $   478
                                                         ======            ======         ======

     Net loans charged-off to average loans, net            .07%              .09%           .17%
     Allowance for loan losses to total loans               .64%              .66%           .61%
     Allowance for loan losses to nonperforming
       loans                                              64.80%             93.8%          94.1%
     Net loans charged-off to allowance for loan
       losses                                             11.17%             12.6%          25.7%

</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,
                                        1999                          1998                      1997
                                           % of Loans                   % of Loans                  % of Loans
                                              In Each                      In Each                     In 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                 $253         82.1%           $272        78.7%           $195         79.8%
Secured by other
  residential properties              -            0.4             -           0.6             35           1.4
Construction loans                    -            1.5             -           1.2             -            1.6
Other, nonresidential                 65           4.1             18          5.6             -            5.2
Mobile homes                         125           1.6            234          2.3            186           3.8
Commercial                            -            2.2             -           1.6             -            1.4
Automobile                            63           3.3             -           3.7             12           3.8
Home equity and
  improvement                         22           1.2              7          2.0             -            0.7
Other                                 63           3.7             32          4.3             50           2.3
                                     ---         -----            ---        -----            ---         -----

Total                               $591         100.0%          $563        100.0%          $478         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  accounts for investment and mortgage-backed
securities in accordance with SFAS No. 115,  "Accounting for Certain Investments
in Debt and Equity  Securities."  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  collateralized
mortgage obligations (CMO's) issued totaling  $1,002,000.  These 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.  While the  Corporation no longer utilizes the services
of deposit brokers,  approximately $694,000 of the Corporation's certificates of
deposit consisted of broker deposits at June 30, 1999.

         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,
                                             1999                      1998                         1997
                                      Amount       Percent       Amount      Percent       Amount      Percent
                                                              (Dollars in thousands)
<S>                                     <C>           <C>         <C>           <C>         <C>            <C>
     Passbook                        $16,263         12.6%      $16,139        21.2%      $15,454         21.2%
     Money market demand,
       NOW and super NOW              10,058         20.3         8,757        11.6         7,710         10.6
     Certificates of deposit          53,633         67.1        51,059        67.2        49,747         68.2
                                      ------        -----        ------       -----        ------        -----
     Total deposits at end of
       period                        $79,954        100.0%      $75,955       100.0%      $72,911        100.0%
                                      ======        =====        ======       =====        ======        =====
</TABLE>

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

                                                                     Year ended June 30,
                                                             1999           1998         1997
                                                                       (In thousands)
<S>                                                          <C>              <C>         <C>
     Net increase (decrease) before interest credited      $1,042        $  (131)   $     (57)
     Interest credited                                      2,957          3,175        3,057
                                                            -----          -----        -----
     Net deposits increase                                 $3,999         $3,044       $3,000
                                                            =====          =====        =====
</TABLE>


         The  following  table  sets  forth  maturities  of  the   Corporation's
certificates  of deposit of $100,000 or more at June 30, 1999 by time  remaining
to maturity.
<TABLE>
<CAPTION>

                                                      (Amount in thousands)
<S>                                                                   <C>
 Three months or less                                                $   -
 Over three months through six months                                 1,211
 Over six months through 12 months                                    2,368
 Over 12 months                                                       1,268
                                                                      -----
 Total                                                               $4,847
                                                                      =====
</TABLE>







                                      -13-
<PAGE>


         The following table presents, by various interest rate categories,  the
amount of  certificates  of deposit at June 30, 1999 and the amounts at June 30,
1999 which mature during the periods indicated.
<TABLE>
<CAPTION>

                                                     Amounts at June 30, 1999
                                                          Maturing Within
                                            One            Two           Three
Certificates of Deposit                    Year           Year           Years       Thereafter
                                                          (In thousands)
<S>                                        <C>            <C>             <C>              <C>
4.01% to 6.0%                           $39,761         $9,628         $   994           $1,431
6.01% to 8.0%                               831            216             724               47
                                         ------          -----           -----            -----
Total certificate accounts              $40,592         $9,844          $1,718           $1,478
                                         ======          =====           =====            =====
</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,
                                                1999               1998            1997
                                                    (Dollars in thousands)
<S>                                            <C>                 <C>             <C>
     Maximum balance                         $25,538            $15,558         $14,099
     Average balance                          23,735             10,695          11,537
     Weighted average interest rate of
       FHLB advances                            5.30%              5.61%           6.68%

</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,
                                                1999                  1998             1997
                                                             (Dollars in thousands)
<S>                                             <C>                  <C>                <C>
     FHLB advances                           $25,291               $15,558           $7,810
     Weighted average interest rate of
       FHLB advances                            5.28%                 5.58%            6.46%

</TABLE>

Employees

         The Corporation had 24 full-time employees and 8 part-time employees at
June 30, 1999. None of these employees is represented by a collective bargaining
agreement,  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,  1999,  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 June 30, 1999,
the date of the latest available information, there would have been no reduction
in the Association's 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, 1999, 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 in each calendar quarter equal to a certain  percentage
of the  sum of its  average  daily  balance  of net  withdrawable  accounts  and
short-term  borrowings.  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
4%. In  addition  to meeting the minimum  liquidity  requirement,  each  savings
association  must  maintain  sufficient  liquidity  to ensure its safe and sound
operation.

     Liquid assets for purposes of this ratio include  cash,  certain  deposits,
certain banker's acceptances,  U.S. Government obligations, and state and agency
obligations with a maximum term of two years.  Monetary penalties may be imposed
upon associations for violations of liquidity requirements.

         At June 30, 1999, the Association's  regulatory liquidity totaled $11.8
million,  or 11.17%,  which exceeded the minimum regulatory  requirement by $7.6
million.

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



                                      -19-
<PAGE>


         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; direct or indirect  obligations of the FDIC and loans for
educational purposes,  loans to small businesses,  and loans made through credit
cards or credit card accounts. 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; loans for personal, family or
homehold  purposes  (other than those  included in the 100% basket  above);  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, 1999, the qualified thrift
investments of the Association were approximately 99.9% 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  Association's  payment of dividends is
limited, without prior OTS approval, to net income for the current calendar year
plus the two preceding calendar years, less capital  distributions paid over the
comparable time period. Insured institutions are required to file an application
with the OTS for capital distributions in excess of this limitation. At June 30,
1999, the Association was required to obtain OTS approval with respect to future
dividend distributions to the Corporation.

















                                      -20-
<PAGE>



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, 1999,  the  Association  had
advances of $25.3 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, 1999, the Association had
$1.4 million 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, 1999 totaled $87,000.

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.

         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



                                      -21-
<PAGE>


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, 1999, 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
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.








                                      -22-
<PAGE>



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.



















                                      -23-
<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.

         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.








                                      -24-
<PAGE>


         Under the  Percentage  Method,  the bad debt  deduction with respect to
qualifying real property loans was 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 was able to 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  was 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.

         Pursuant  to  certain  legislation  which was  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,  is no  longer
permitted to make  additions to its tax bad debt reserve under the percentage of
taxable income  method.  Such  institutions  are permitted to use the experience
method in lieu of  deducting  bad debts  only as they  occur.  Such  legislation
requires the Association to realize  increased tax liability over a period of at
least six years,  beginning in 1996.  Specifically,  the legislation  requires 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. The recapture of the
Association's bad debt reserves  accumulated after 1987 will 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
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.






                                      -25-
<PAGE>


         As of June 30, 1999, the Association's accumulated bad debt reserve for
qualifying real property loans and its  supplemental  bad debt reserve  balances
were  approximately  $ and $ ,  respectively.  The  Association  believes it has
approximately  $2.5 million of  accumulated  earnings and profits as of June 30,
1999, 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 federal income tax returns for taxable
years through June 30, 1995 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 1.4% and 1.5% for 1999 and 1998, respectively.







                                      -26-
<PAGE>


Item 2.  Properties

         At June 30, 1999,  the  Corporation  conducted  its  business  from its
executive offices in Bucyrus,  Ohio and two full-service branch offices.  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, 1999.

<TABLE>
<CAPTION>

                                                              Net Book
                                         Leased/              Value of               Amount of
                                           Owned              Property                Deposits
                                                           (In thousands)
<S>                                         <C>                  <C>                      <C>
     Main Office                           Owned                  $187                 $66,665
     119 South Sandusky Avenue
     Bucyrus, Ohio  44820

     South Branch Office                   Owned                   112                   6,134
     South Sandusky and Marion Road
     Bucyrus, Ohio  44820

     New Washington Branch                 Owned                    48                   7,155
     115 South Kibler Street
     New Washington, Ohio  44854

     Automated Teller Machine              Owned                    42
     1661 Marion Road                   (machine
     Bucyrus, Ohio                         only)
                                                                  ----                  ------

                                                                  $289                 $79,954
                                                                   ===                  ======
</TABLE>

         At June 30, 1999, the  Corporation's office  premises and equipment had
a net book value of $720,000.


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.


 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 1999.



                                      -27-
<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 1999 ("Annual
Report"), which is included herein as Exhibit [13].

Item 6.  Selected Financial Data

         The information required herein is incorporated by reference from pages
6 and 7 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
8 through 13 of the Annual Report.

Item 8.  Financial Statements and Supplementary Data

         The financial  statements required herein are incorporated by reference
from pages 22 through 53 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
11 of the Company's Proxy Statement for its 1999 Annual Meeting of Shareholders.














                                      -28-
<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 5 of the  Registrant's  Proxy  Statement  dated  September 29, 1999 ("Proxy
Statement").

Item 11. Executive Compensation

         The information required herein is incorporated by reference from pages
9 to 10 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
7 and 8 of the Registrant's Proxy Statement.

Item 13. Certain Relationships and Related Transactions

         The information required herein is incorporated by reference from pages
4 and 5 of the Registrant's Proxy Statement.






















                                      -29-
<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 22 through 53 of the Annual Report:

     Report of Independent Certified Public Accountants

     Consolidated Statements of Financial Condition as of June 30, 1999 and 1998

     Consolidated Statements of Earnings for the years ended June 30, 1999, 1998
     and 1997

     Consolidated  Statements of  Comprehensive  Income for the years ended June
     30, 1999, 1998 and 1997

     Consolidated  Statements of Changes in  Stockholders'  Equity for the years
     ended June 30, 1999, 1998 and 1997

     Consolidated  Statements  of Cash Flows for the years ended June 30,  1999,
     1998 and 1997

     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
<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.                                             *
</TABLE>


                                      -30-

<PAGE>
<TABLE>
<CAPTION>

<S>                                     <C>                                                                <C>
     4.1            Specimen Stock Certificate of Community Investors Bancorp, Inc.                         *
     10.1           Form of Severance Agreement between Community Investors
                      Bancorp, Inc. and John W. Kennedy, Brian R. Buckley, Phillip W.
                      Gerber and Robert W. Siegel                                                           *
     10.5           Employee Stock Ownership Plan                                                           *
     13             Annual Report to Stockholders
     27             Financial Data Schedule
     99             Revocable Proxy Statement

</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, 1999.

(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.













                                      -31-
<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 24, 1999                      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 24, 1999.

  Signature                                       Title

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

/s/ Robert W. Siegel                    Assistant Vice President and Treasurer
Robert W. Siegel

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

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

/s/ D. Brent Fissel                     Director
D. Brent Fissel

/s/ Philip E. Harris                    Director
Philip E. Harris

/s/ John D. Mizick                      Director
John D. Mizick

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






                                      -32-




                                      1999

                                     ANNUAL
                                     REPORT

                       COMMUNITY INVESTORS BANCORP, INC.



<PAGE>


                                TABLE OF CONTENTS


President's Letter to Stockholders.........................................    2

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

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

Selected Consolidated Financial Data.......................................    6

Management's Discussion and Analysis of Financial Condition
  and Results of Operations................................................    8

Discussion of Financial Condition Changes from June 30, 1998 to
  June 30, 1999............................................................    9

Comparison of Results of Operations for Fiscal Years Ended
  June 30, 1999 and 1998...................................................   10

Comparison of Results of Operations for Fiscal Years Ended
  June 30, 1998 and 1997...................................................   12

Average Yield Analysis.....................................................   14

Rate/Volume Table..........................................................   15

Asset and Liability Management.............................................   16

Liquidity and Capital Resources............................................   18

Recent Accounting Pronouncements...........................................   19

Year 2000 Compliance Matters...............................................   21

Report of Independent Certified Public Accountants.........................   22

Consolidated Financial Statements..........................................   23

Directors and Officers.....................................................   54

Stockholder Services.......................................................   55







                                       1
<PAGE>



Dear Stockholder:


We are very  pleased to present to our  stockholders,  the results of the fourth
year of operation for Community Investors Bancorp, Inc. ("CIBI").

The  results  of  operations  in fiscal  1999  reflected  another  year of solid
performance. We reported net earnings of $922,000 for the fiscal year ended June
30, 1999, representing an increase of $43,000, or 4.9%, over the $879,000 in net
earnings  recorded in fiscal 1998.The  Corporation  also reported basic earnings
per share of $0.81,  representing a 15.7%  increase  compared to the $0.70 basic
earnings per share reported in fiscal 1998.

Our earnings  continue to grow in tandem with our  community.  The local economy
remains  strong  and  supports  a robust  demand for  housing.  Our  residential
mortgage loan portfolio grew by $8.7 million,  or 12.8%, in this fiscal year. We
have  consistently  been a leader in total  mortgages  originated  in our market
area.  We  continue to be a portfolio  lender and have been very  successful  in
originating adjustable rate mortgages.

We have also  increased the number of commercial  account  relationships  on our
books over the past year. We are  continuing  to make calls on local  businesses
and anticipate additional growth in this area.

We have worked  extensively  over the past fiscal year preparing for the century
date change,  or Y2K. All  mission-critical  systems have been diligently tested
and we do not anticipate  problems with the passing of the  millennium.  We have
developed a contingency plan that enables us to continue operations in the event
problems occur due to Y2K. Our deposit and loan products have  passbooks,  which
provide our customers  with  additional  security and updated  balances.  We are
hoping to have a party  for all  employees  soon  after the first of the year to
celebrate the new millennium.

Your  management is continuing to develop  diversified  loan and savings product
lines, as well as products designed to augment fee income. We are working on two
areas at this time,  and  hopefully  will be able to report to you next year the
favorable operating results related to these services.

In  conclusion,  your Board and  management  remain  committed to maximizing the
value  of  your   investment   by  exploiting   our  niche  as  an   independent
community-based  provider for financial services.  We appreciate your support in
pursuit of our goals over the past year and look forward to a very good 2000.

Very truly,


/s/Dale C. Hoyles

Dale C. Hoyles
Chairman


/s/John W. Kennedy

John W. Kennedy
President


                                       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  ("First  Federal" or 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, 1999, the Corporation had
$116.2 million of total assets,  $105.8 million of total liabilities,  including
$79.9 million of deposits, and $10.4 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  Federal  Deposit
Insurance  Corporation  (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, 1999, the Association's limit on loans-to-one
borrower was approximately  $1.2 million and its five largest loans or groups of
loans-to-one   borrower,   including  related  entities,   aggregated  $594,000,
$447,000,  $392,000,  $360,000,  and  $354,000.  All of these loans or groups of
loans were performing in accordance with contractual terms at June 30, 1999.











                                       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
("Nasdaq"). At September 9, 1999, the Corporation had 1,218,684 shares of common
stock outstanding and 443 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 and cash dividends paid
per share of common  stock  during the periods  indicated.  All share prices and
dividends  per share have been  adjusted for the 3-for-2  stock splits  effected
during fiscal 1998 and 1997.
<TABLE>
<CAPTION>

                               Fiscal Year Ended June 30, 1999

Quarter Ended                       High                      Low                       Dividend
<S>                                 <C>                        <C>                        <C>
September 30, 1998                  $15.00                    $12.00                     $.06
December 31, 1998                    13.50                     11.50                      .06
March 31, 1999                       12.75                      9.00                      .06
June 30, 1999                        10.75                      8.63                      .06
</TABLE>


<TABLE>
<CAPTION>

                               Fiscal Year Ended June 30, 1998

Quarter Ended                       High                      Low                       Dividend
<S>                                  <C>                       <C>                        <C>
September 30, 1997                  $10.83                    $ 8.50                    $.053
December 31, 1997                    11.33                      9.83                     .053
March 31, 1998                       13.50                     10.67                     .053
June 30, 1998                        16.67                     12.67                     .053
</TABLE>


<TABLE>
<CAPTION>

                               Fiscal Year Ended June 30, 1997

Quarter Ended                       High                      Low                       Dividend
<S>                                  <C>                       <C>                        <C>
September 30, 1996                  $7.33                     $6.67                     $.045
December 31, 1996                    8.11                      7.11                      .045
March 31, 1997                       8.11                      6.89                      .045
June 30, 1997                        9.67                      7.67                      .045
</TABLE>

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.



                                       4
<PAGE>


                       MARKET FOR COMMON STOCK (CONTINUED)


The  Association  is  subject  to  regulations  imposed  by the Office of Thrift
Supervision ("OTS") regarding the amount of capital distributions payable by the
Association  to  the  Corporation.   Generally,  the  Association's  payment  of
dividends is limited,  without prior OTS approval, to net income for the current
calendar year plus the two preceding calendar years, less capital  distributions
paid over the comparable time period.  Insured institutions are required to file
an  application  with  the OTS  for  capital  distributions  in  excess  of this
limitation.  At June 30,  1999,  the  Association  was  required  to obtain  OTS
approval with respect to future dividend distributions to the Corporation.

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.


















                                       5

<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:                            1999           1998            1997           1996           1995
                                                                      (In thousands)
<S>                                         <C>             <C>             <C>            <C>            <C>
Total assets                             $116,224       $102,535         $92,304        $91,787        $84,741
Cash and cash equivalents                   3,497          2,793           2,410          1,909          1,077
Securities:
  Available-for-sale                       15,517          5,485           1,498          6,201          3,840
  Held-to-maturity                          4,577          8,554           9,990         15,674         18,326
Loans receivable - net                     89,922         83,574          76,446         66,255         59,872
Deposits                                   79,954         75,955          72,911         69,911         70,464
Federal Home Loan Bank advances            25,291         15,558           7,810          9,884          1,515
Stockholders' equity, restricted           10,417         10,343          11,113         11,486         12,296
</TABLE>


<TABLE>
<CAPTION>
                                                                     Year ended June 30,
Selected Consolidated Operating Data:            1999         1998            1997           1996         1995
                                                              (In thousands, except share data)
<S>                                              <C>          <C>             <C>            <C>          <C>
Total interest income                          $8,189       $7,511          $7,288         $6,770       $6,061
Total interest expense                          4,822        4,153           4,069          3,626        3,385
                                                -----        -----           -----          -----        -----
Net interest income                             3,367        3,358           3,219          3,144        2,676
Provision for losses on loans                      94          156             142            159          160
                                                -----        -----           -----          -----        -----
Net interest income after provision for
  losses on loans                               3,273        3,202           3,077          2,985        2,516

Other income                                      261          197             140            164          131
SAIF recapitalization assessment                   -            -              458             -            -
General, administrative and other expense       2,147        2,076           1,862          1,805        1,511
                                                -----        -----           -----          -----        -----
Earnings before income taxes                    1,387        1,323             897          1,344        1,136

Federal income taxes                              465          444             308            458          384
                                                -----        -----           -----          -----        -----
Net earnings                                   $  922       $  879          $  589         $  886       $  752
                                                =====        =====           =====          =====        =====
Earnings per share (1)
  Basic                                          $.81         $.70            $.44           $.59         $.27
                                                  ===          ===             ===            ===          ===
  Diluted                                        $.78         $.68            $.44           $.59         $.27
                                                  ===          ===             ===            ===          ===
</TABLE>


(1)    Earnings  per  share  for  fiscal  1995 is based on the  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. Earnings per share for the years ended June 30, 1997, 1996 and
       1995 have  been  restated  to give  effect to the  3-for-2  stock  splits
       effected during fiscal 1998 and 1997.





                                       6
<PAGE>


                SELECTED CONSOLIDATED FINANCIAL DATA (CONTINUED)

<TABLE>
<CAPTION>


                                                                  At or for the year ended June 30,
Selected financial ratios and
  other data:  (1)                                      1999         1998         1997         1996         1995
<S>                                                     <C>           <C>         <C>           <C>         <C>
Return on average assets (4)                            .81%          .90%         .62%        1.05%         .94%
Return on average equity (4)                           9.03          8.05         5.21         7.44        10.24
Average equity to average assets (2)                   9.02         11.20        11.97        14.06         9.16
Interest rate spread (2)                               2.63          3.07         3.06         3.02         3.12
Net interest margin (2)                                3.02          3.54         3.53         3.73         3.44
Non-performing assets and troubled debt
  restructuring to total assets at end of period (3)    .87           .64          .63          .78          .56
Non-performing loans and troubled debt
  restructuring to total loans (3)                     1.07           .70          .65          .94          .60
Average interest-earning assets to average
  interest-bearing liabilities                       109.01        110.58       110.40       116.57       107.42
Net interest income after provision for loan
  losses and other income to total general,
  administrative and other expense (4)               164.59        163.73       138.66       174.46       175.18
General, administrative and other expense to
  average total assets (4)                             1.90          2.13         2.46         2.13         1.88
Book value per share (5)                              $8.55         $8.17        $7.97        $7.66        $7.40
Dividend payout ratio (5)                             29.63         30.48        40.40         6.03          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 and accruing 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.
(4)  Before consideration of the SAIF recapitalization assessment the ratios set
     forth  below for the fiscal  year ended June 30,  1997,  would have been as
     follows:
     Return on average assets                                   .95%
     Return on average equity                                  7.90
     Net interest income after provision for
       loan losses and other income to total
       general, administrative and other expense             165.25
     General, administrative and other expense
       to average total assets                                 1.97
(5)  Adjusted to give effect to the 3-for-2 stock splits  effected during fiscal
     1998 and 1997.









                                       7
<PAGE>


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


Overview

The  principal  asset of the  Corporation  is its  ownership  of First  Federal.
Accordingly,  the  Corporation's  results of operations are primarily  dependent
upon the results of operations of the  Association.  The Association  conducts a
general banking  business that consists of attracting  deposits from the general
public and using those funds to originate  loans for primarily  residential  and
consumer purposes.

The  Association's  profitability  depends primarily on its net interest income,
which is the difference between interest income generated from  interest-earning
assets  (i.e.,  loans,  investments  and  mortgage-backed  securities)  less the
interest expense incurred on  interest-bearing  liabilities (i.e.,  deposits and
borrowed  funds).  Net interest  income is affected by the  relative  amounts of
interest-earning assets and interest-bearing liabilities, and the interest rates
paid on these balances.

Additionally,  and  to a  lesser  extent,  the  Association's  profitability  is
affected by such factors as the level of non-interest  income and expenses,  the
provision for losses on loans, and the effective tax rate.  Non-interest  income
consists  primarily  of service  charges and other fees.  Non-interest  expenses
consist of compensation and benefits,  occupancy-related  expenses, FDIC deposit
insurance premiums and other operating expenses.

Management's  discussion and analysis of earnings and related financial data are
presented herein to assist investors in understanding the consolidated financial
condition  and results of  operations  of the  Corporation  for the fiscal years
ended June 30, 1999 and 1998. This discussion should be read in conjunction with
the consolidated  financial statements and related footnotes presented elsewhere
in this report.

Forward-Looking Statements

In the following  pages,  management  presents an analysis of the  Corporation's
financial  condition as of June 30, 1999,  and the results of operations for the
year ended June 30,  1999 as  compared  to prior  periods.  In  addition to this
historical  information,   the  following  discussion  contains  forward-looking
statements  that involve risks and  uncertanties.  Economic  circumstances,  the
Corporation's  operations  and the  Corporation's  actual  results  could differ
significantly from those discussed in the  forward-looking  statements.  Some of
the factors that could cause or  contribute  to such  differences  are discussed
herein but also include  changes in the economy and interest rates in the nation
and in the Corporation's general market area.

Without limiting the foregoing,  some of the forward-looking  statements include
the following:

          Management's  establishment  of an  allowance  for loan losses and its
          statements regarding the adequacy of such allowance for loan losses.

          Management's  opinions as to the financial statement effect of certain
          recent accounting pronouncements.

          Management's  opinion  as to the  effect of the Year  2000  compliance
          matters on its information technology systems.



                                       8
<PAGE>


                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)


Discussion of Financial Condition Changes from June 30, 1998 to June 30, 1999

The  Corporation's  total assets amounted to $116.2 million as of June 30, 1999,
an increase of $13.7  million,  or 13.4%,  over the $102.5 million total at June
30,  1998.  The increase in assets was funded  primarily  through an increase in
advances  from the Federal Home Loan Bank of $9.7 million and growth in deposits
of $4.0 million.

Cash and cash  equivalents  and investment  securities  totaled $23.6 million at
June 30, 1999,  an increase of $6.8  million,  or 40.2%,  over 1998 levels.  The
increase  resulted  primarily from  purchases of investment and  mortgage-backed
securities  during  fiscal 1999 totaling  $21.6  million,  which were  partially
offset by  maturities  of $10.2  million  and sales of $5.0  million.  Purchases
during fiscal 1999 include  government  agency  securities  and corporate  bonds
bearing a  weighted-average  interest  rate of 6.41%,  which were  financed  via
fixed-rate  advances from the Federal Home Loan Bank bearing a  weighted-average
cost of 5.06%, coupled with proceeds from maturities of investment securities.

Loans  receivable  totaled  $89.9  million at June 30, 1999, an increase of $6.3
million,  or 7.6%, over June 30, 1998 levels.  Loan disbursements  during fiscal
1999 totaled $47.6 million,  which were partially offset by principal repayments
of $41.1 million.  The volume of loan  disbursements  remained strong during the
year, as fiscal 1999 volume exceeded that of fiscal 1998 by approximately  $19.9
million, or 71.8%. Growth in the loan portfolio was comprised primarily of loans
secured by one-to-four family  residential real estate,  which increased by $8.7
million, during fiscal 1999, as compared to fiscal 1998.

At June 30, 1999, the Corporation's  allowance for loan losses totaled $591,000,
which  represented  .64% of total loans and 64.8% of  nonperforming  loans.  The
allowance  totaled  $563,000 at June 30, 1998,  which  represented .66% of total
loans and 93.8% of nonperforming loans at that date. Nonperforming loans totaled
$912,000 and $600,000 at June 30, 1999 and 1998, respectively, which represented
 .99% and .70% of total  loans at those  respective  dates.  Although  management
believes that its allowance for loan losses at June 30, 1999 was adequate  based
on the  available  facts  and  circumstances,  there  can be no  assurance  that
additions to such allowance will not be necessary in future periods, which could
adversely affect the Corporation's results of operations.

Deposits totaled $79.9 million at June 30, 1999, an increase of $4.0 million, or
5.3%, over the $75.9 million total reported at June 30, 1998. Growth in deposits
resulted   primarily  from  management's   continuing  efforts  to  sustain  the
Corporation's  extended  growth trend  through a  combination  of marketing  and
pricing strategies. Such deposit growth consisted of $1.4 million in transaction
accounts and $2.5 million in certificates of deposit.

Advances from the Federal Home Loan Bank totaled $25.3 million at June 30, 1999,
an increase of $9.7 million, or 62.6%, over June 30, 1998 levels.  Proceeds from
such  advances  were used  primarily  to fund the  purchase  of  investment  and
mortgage-backed securities, and to fund the growth in the loan portfolio.




                                       9
<PAGE>


                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)


Discussion  of Financial  Condition  Changes from June 30, 1998 to June 30, 1999
(continued)

Stockholders'  equity  totaled  $10.4  million at June 30,  1999,  a increase of
$74,000, or .7%, over June 30, 1998 levels. The increase resulted primarily from
net earnings of $922,000,  which were partially  offset by repurchases of 48,176
shares  of  treasury  stock at an  aggregate  price of  $638,000,  coupled  with
dividend payments on common stock totaling $294,000.


Comparison of Results of Operations for the Fiscal Years Ended June 30, 1999 and
1998

General

The  Corporation's  net earnings totaled $922,000 for the fiscal year ended June
30,  1999,  an increase of $43,000,  or 4.9%,  over the $879,000 of net earnings
reported  for fiscal  1998.  The  increase in earnings  resulted  from a $62,000
decrease in provision  for losses on loans,  a $64,000  increase in other income
and a $9,000 increase in net interest  income,  which were partially offset by a
$71,000  increase in  general,  administrative  and other  expense and a $21,000
increase in the provision for federal income taxes.

Net Interest Income

Total interest income for the fiscal year ended June 30, 1999,  amounted to $8.2
million,  an increase of $678,000,  or 9.0%, over fiscal 1998. This increase was
due primarily to a $16.5  million,  or 17.4%,  increase in the  weighted-average
balance of interest-earning assets outstanding,  which was partially offset by a
fifty-six  basis point  decline in the average  yield year to year,  to 7.35% in
fiscal  1999.  Interest  income on loans  increased by  $240,000,  or 3.6%,  due
primarily to a $6.6 million,  or 8.1%,  increase in the average balance of loans
outstanding year-to-year,  partially offset by a thirty-four basis point decline
in  the  average  yield.  Interest  income  on  investment  and  mortgage-backed
securities and  interest-bearing  deposits increased by $438,000,  or 49.8%, due
primarily to a $9.9 million, or 74.2%, increase in the average portfolio balance
outstanding.

Interest expense on deposits increased by $10,000,  or .3%, as the $3.4 million,
or 4.5%, increase in the  weighted-average  balance of deposits  outstanding was
mitigated  by a nineteen  basis point  decrease in the cost of deposits  year to
year,  to 4.54% in fiscal  1999.  Interest  expense on  borrowings  increased by
$659,000, or 109.8%, during the current period, due primarily to a $13.0 million
increase in the weighted-average  balance of advances from the Federal Home Loan
Bank  outstanding,  partially  offset by a thirty-one basis point decline in the
average cost of borrowings, to 5.30% in fiscal 1999.

As a result of the foregoing  changes in interest  income and interest  expense,
net interest income increased by $9,000,  or .3%, to a total of $3.4 million for
the fiscal year ended June 30, 1999. The interest rate spread  amounted to 2.63%
in fiscal 1999 and 3.07% in fiscal 1998,  while the net interest  margin totaled
approximately 3.02% in fiscal 1999, as compared to 3.54% in fiscal 1998.





                                       10
<PAGE>


                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)


Comparison of Results of Operations for the Fiscal Years Ended June 30, 1999 and
1998 (continued)

Provision for Losses on Loans

A  provision  for  losses on loans is  charged  to  earnings  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. As a result of such analysis,  management recorded
a $94,000  provision  for losses on loans  during the fiscal year ended June 30,
1999, a decrease of $62,000,  or 39.7%,  from the  provision  recorded in fiscal
1998. The current period provision was predicated upon the overall growth in the
loan portfolio, coupled with an increase in the level of nonperforming loans.

Other Income

Other income increased by $64,000,  or 32.5%, for the fiscal year ended June 30,
1999,  compared to fiscal 1998,  due primarily to an increase in service fees on
loan and deposit accounts and transactions.

General, Administrative and Other Expense

General,  administrative  and other expense  totaled $2.1 million for the fiscal
year ended June 30, 1999,  an increase of $71,000,  or 3.4%,  compared to fiscal
1998.  This  increase  was due  primarily  to a $55,000,  or 5.4%,  increase  in
employee  compensation  and benefits and a $36,000,  or 20.3%,  increase in data
processing, which were partially offset by a $12,000, or 2.4%, decrease in other
operating expenses.  The increase in employee compensation and benefits resulted
primarily from increased  management  staffing levels year to year, coupled with
increased costs attendant to stock benefit plans and normal merit increases. The
increase in data processing  generally reflects the effects of the Corporation's
overall growth year to year.

Federal Income Taxes

The provision for federal  income taxes  increased by $21,000,  or 4.7%, for the
fiscal  year ended June 30,  1999,  as compared to fiscal  1998.  This  increase
resulted primarily from the increase in net earnings before taxes of $64,000, or
4.8%.  The  effective  tax rates were 33.5% and 33.6% for the fiscal years ended
June 30, 1999 and 1998, respectively.








                                       11
<PAGE>


                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)


Comparison of Results of Operations for the Fiscal Years Ended June 30, 1998 and
1997

General

The  Corporation's  net earnings totaled $879,000 for the fiscal year ended June
30, 1998, an increase of $290,000,  or 49.2%,  over the $589,000 of net earnings
reported for fiscal 1997. The increase in earnings  resulted  primarily from the
absence  of a  $304,000  one-time  after tax  charge  recorded  in  fiscal  1997
reflecting the assessment to recapitalize the Savings Association Insurance Fund
(SAIF),  coupled with a $139,000  increase in net interest  income and a $57,000
increase in other income,  which were partially offset by a $214,000 increase in
general,   administrative   and  other  expense  (excluding  the  one-time  SAIF
recapitalization  pre-tax  charge of  $458,000)  and a $136,000  increase in the
provision for federal income taxes.

Net Interest Income

Total interest income for the fiscal year ended June 30, 1998,  amounted to $7.5
million,  an increase of $223,000,  or 3.1%, over fiscal 1997. This increase was
due  primarily  to a $3.8  million,  or 4.1%,  increase in the  weighted-average
balance of interest-earning assets outstanding, which was partially offset by an
eight basis point  decline in the average yield year to year, to 7.91% in fiscal
1998. Interest income on loans increased by $691,000, or 11.6%, due primarily to
a $9.9 million,  or 13.8%,  increase in the average balance of loans outstanding
year-to-year, partially offset by a 15 basis point decline in the average yield.
Interest   income   on   investment   and    mortgage-backed    securities   and
interest-bearing  deposits  decreased by $468,000,  or 34.7%, due primarily to a
$6.1 million, or 31.4%, decrease in the average portfolio balance outstanding.

Interest expense on deposits increased by $255,000,  or 7.7%, due primarily to a
$4.1  million,  or 5.8%,  increase in the  weighted-average  balance of deposits
outstanding,  coupled  with a nine basis point  increase in the cost of deposits
year to year, to 4.73% in fiscal 1998. Interest expense on borrowings  decreased
by $171,000,  or 22.2%,  during the current period, due primarily to an $842,000
decrease  in the  weighted-average  balance  of  outstanding  advances  from the
Federal Home Loan Bank,  coupled  with a 107 basis point  decline in the average
cost of borrowings, to 5.61% in fiscal 1998.

As a result of the foregoing  changes in interest  income and interest  expense,
net interest income  increased by $139,000,  or 4.3%, to a total of $3.4 million
for the fiscal year ended June 30, 1998.  The interest  rate spread  amounted to
3.07% in fiscal 1998 and 3.06% in fiscal  1997,  while the net  interest  margin
totaled approximately 3.54% in fiscal 1998, as compared to 3.53% in fiscal 1997.

Provision for Losses on Loans

A  provision  for  losses on loans is  charged  to  earnings  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. As a result of such analysis,  management recorded
a $156,000  provision  for losses on loans during the fiscal year ended June 30,
1998, an increase of $14,000, or 9.9%, over fiscal 1997.





                                       12
<PAGE>


                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)


Comparison of Results of Operations for the Fiscal Years Ended June 30, 1998 and
1997 (continued)

Other Income

Other income increased by $57,000,  or 40.7%, for the fiscal year ended June 30,
1998,  compared to fiscal 1997,  due primarily to an increase in service fees on
deposit accounts and transactions.

General, Administrative and Other Expense

General,  administrative  and other expense  totaled $2.1 million for the fiscal
year ended June 30, 1998, a decrease of $244,000,  or 10.5%,  compared to fiscal
1997.  This  decrease  resulted  primarily  from the  $458,000  one-time  charge
recorded in fiscal 1997 attendant to the  aforementioned  SAIF  recapitalization
assessment.

Excluding  the  effects  of  the  SAIF  recapitalization  assessment,   general,
administrative and other expense increased by $214,000,  or 11.5%, due primarily
to a $189,000,  or 22.5%,  increase in employee  compensation  and  benefits,  a
$22,000,  or  14.2%,  increase  in data  processing  and an  $80,000,  or 19.1%,
increase in other operating  expenses,  which were partially offset by a $50,000
decrease  in federal  deposit  insurance  premiums.  The  increase  in  employee
compensation and benefits resulted primarily from increased  management staffing
levels year to year,  coupled with  increased  costs  attendant to stock benefit
plans and normal  merit  increases.  The increase in data  processing  and other
operating  expense generally  reflects the effects of the Corporation's  overall
growth year to year. The special  one-time  assessment to recapitalize  the SAIF
caused federal deposit insurance premiums to be significantly  reduced beginning
January 1, 1997.

Federal Income Taxes

The provision for federal income taxes increased by $136,000,  or 44.2%, for the
fiscal  year ended June 30,  1998,  as compared to fiscal  1997.  This  increase
resulted  primarily from the increase in net earnings  before taxes of $426,000,
or 47.5%.  The  effective  tax rates were  33.6% and 34.3% for the fiscal  years
ended June 30, 1998 and 1997, respectively.














                                       13
<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  (viii)  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,
                                     1999                          1998                         1997
                             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          $ 88,179    $6,871      7.79%   $81,586     $6,631    8.13%   $71,710   $5,940     8.28%
  Investment securities       20,448     1,168      5.71     12,668        837    6.61     18,598    1,314     7.07
  Other interest-earning
    assets (1)                 2,851       150      5.27        705         43    6.10        890       34     3.82
                             -------     -----      ----     ------      -----    ----     ------    -----     ----
     Total interest-earning
       assets                111,478     8,189      7.35     94,959      7,511    7.91     91,198    7,288     7.99

Non-interest-earning assets    1,671                          2,572                         3,227
                             -------                         ------                        ------

     Total assets           $113,149                        $97,531                       $94,425
                             =======                         ======                        ======

Interest-bearing liabilities:
  Deposits                  $ 78,528     3,563      4.54    $75,177     3,553     4.73    $71,071    3,298     4.64
  FHLB advances               23,735     1,259      5.30     10,695       600     5.61     11,537      771     6.68
                             -------     -----      ----     ------     -----     ----     ------    -----     ----
     Total interest-bearing
       liabilities           102,263     4,822      4.72     85,872     4,153     4.84     82,608    4,069     4.93
                                         -----      ----                -----     ----               -----    -----

Non-interest-bearing
  liabilities                    675                            736                           517
                             -------                         ------                        ------

     Total liabilities       102,938                         86,608                        83,125

Stockholders' equity          10,211                         10,923                        11,300
                             -------                         ------                        ------

   Total liabilities and
     stockholders' equity   $113,149                        $97,531                       $94,425
                             =======                         ======                        ======

Net interest income/interest
  rate spread                         $3,367        2.63%              $3,358     3.07%             $3,219    3.06%
                                       =====        ====                =====     ====               =====    ====

Net interest margin (2)                             3.02%                         3.54%                       3.53%
                                                    ====                          ====                        ====

Ratio of interest-earning assets
  to interest-bearing liabilities                 109.01%                       110.58%                     110.40%
                                                  ======                        ======                      ======
</TABLE>

(1)  Comprised principally of interest-bearing deposits.
(2)  Net interest income divided by average interest-earning assets.



                                       14
<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,
                                                        1999 vs. 1998                        1998 vs. 1997
                                                   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                                        $(283)    $  523         $240       $(110)      $801         $691
  Investment securities                         (127)       458          331         (81)      (396)        (477)
  Interest-earning deposits and other             (7)       114          107          17         (8)           9
                                                ----      -----          ---        ----        ---          ---
     Total interest-earning  assets            $(417)    $1,095          678       $(174)      $397          223
                                                ====      =====                     ====        ===

Interest-bearing liabilities:
  Deposits                                     $(146)    $  156           10       $  64       $191          255
  Advances from Federal Home Loan Bank           (35)       694          659        (118)       (53)        (171)
                                                ----      -----          ---        ----        ---          ---
     Total interest-bearing liabilities        $(181)    $  850          669       $ (54)      $138           84
                                                ====      =====          ---        ====        ===          ---

Increase in net interest income                                         $  9                                $139
                                                                         ===                                 ===
</TABLE>














                                       15
<PAGE>


                         ASSET AND LIABILITY MANAGEMENT

The lending  activities of savings  institutions  have  historically  emphasized
long-term 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 have been  difficult due to the preference of
the Corporation's customers for fixed-rate residential mortgage loans in the low
interest rate  environment  that has prevailed for the past five years.  Despite
this  preference for fixed-rate  originations,  as a consequence of management's
continuing efforts,  $51.6 million, or 67.1%, of the Corporation's  portfolio of
one-to-four  family  residential  mortgage  loans  consisted of ARMs at June 30,
1999.  In addition,  at June 30, 1999,  another $5.7 million,  or 43.7%,  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.

The interest rate spread is the principal determinant of First Federal's income.
The  interest  rate  spread,   and  therefore  net  interest  income,  can  vary
considerably  over time because asset and  liability  repricing do not coincide.
Moreover,  the long-term and  cumulative  effect of interest rate changes can be
substantial.   Interest  rate  risk  is  defined  as  the   sensitivity   of  an
institution's  earnings and net asset values to changes in interest  rates.  The
management and Board of Directors attempt to manage First Federal's  exposure to
interest rate risk in a manner to maintain the projected four-quarter percentage
change in net interest  income and the  projected  change in the market value of
portfolio equity within limits established by the Board of Directors, assuming a
permanent and instantaneous parallel shift in interest rates.




                                       16
<PAGE>


                   ASSET AND LIABILITY MANAGEMENT (CONTINUED)

First Federal,  like other financial  institutions,  is subject to interest rate
risk to the extent that its interest-earning assets reprice differently than its
interest-bearing  liabilities.  As a part of its effort to monitor its  interest
rate risk,  First  Federal  reviews  the  reports of the OTS which set forth the
application of the "net portfolio value" ("NPV")  methodology adopted by the OTS
as part of its final  rules  related  to  revisions  in the  risk-based  capital
regulations.  Although  First  Federal  is not  currently  subject  to  the  NPV
regulation,  the  application  of  the  NPV  methodology  may  illustrate  First
Federal's interest rate risk.

Generally,  NPV is the  discounted  present  value  of  the  difference  between
incoming cash flows on interest-earning and other assets and outgoing cash flows
on interest-bearing  liabilities. The application of the methodology attempts to
quantify  interest  rate risk as the change in the NPV which would result from a
theoretical  200  basis  point (1 basis  point  equals  .01%)  change  in market
interest  rates.  Both a 200 basis point increase in market interest rates and a
200 basis point  decrease in market  interest rates are  considered.  If the NPV
would  decrease  more than 2% of the present value of the  institution's  assets
with  either an increase or a decrease in market  rates,  the  institution  must
deduct 50% of the amount of the decrease in excess of such 2% in the calculation
of the institution's risk-based capital.

At June  30,  1999,  2% of the  present  value  of First  Federal's  assets  was
approximately $2.4 million.  Because the interest rate risk of a 200 basis point
increase  or decrease in market  interest  rates did not exceed $2.4  million at
June 30, 1999,  First Federal would not have been required to reduce its capital
in determining whether First Federal met its risk-based capital requirement.

The tables below show the increase and decrease of NPV under different  interest
rate scenarios at June 30, 1999 and 1998.
<TABLE>
<CAPTION>

                                       June 30, 1999

                                         Estimated
Change in                                 NPV as a
Interest Rates     Estimated            Percentage                  Amount
(basis points)           NPV             of Assets               of Change               Percent
                                   (Dollars in thousands)
<S>                     <C>                <C>                       <C>                   <C>
+300                $  6,069               5.36%                   $(3,376)               (36)%
+200                   7,753               6.72                     (1,692)               (18)
+100                   8,780               7.52                       (665)                 (7)
  -                    9,445               8.01                         -                   -
- -100                  10,195               8.56                        750                   8
- -200                  11,098               9.21                      1,653                  18
- -300                  12,215              10.00                      2,770                  29

</TABLE>





                                       17

<PAGE>


                   ASSET AND LIABILITY MANAGEMENT (CONTINUED)

<TABLE>
<CAPTION>
                                   June 30, 1998

                                           Estimated
Change in                                   NPV as a
Interest Rates       Estimated            Percentage                  Amount
(basis points)             NPV             of Assets               of Change              Percent
                                     (Dollars in thousands)
<S>                      <C>                <C>                       <C>                    <C>
+300                    $6,806             6.86%                       $ 295                  5%
+200                     7,131             7.10                          620                 10
+100                     6,978             6.88                          467                  7
  -                      6,511             6.38                           -                   -
- -100                     6,300             6.11                         (211)                (3)
- -200                     6,259             6.00                         (252)                (4)
- -300                     6,467             6.11                          (44)                (1)

</TABLE>

In the event that interest rates should rise from recent levels, First Federal's
net  interest  income  could be expected to be  negatively  affected.  Moreover,
rising interest rates could  negatively  affect First Federal's  earnings due to
diminished loan demand.


                         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  and  its  investment  in U.S.
government  agency bonds. As of June 30, 1999, the Association had $25.3 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,
1999, the total approved mortgage-loan  commitments outstanding amounted to $1.6
million.  At the same  date,  the  Corporation  had  maximum  exposure  for loan
commitments  under  unfunded  loans and  unused  lines of credit  totaling  $3.1
million.





                                       18
<PAGE>


                   LIQUIDITY AND CAPITAL RESOURCES (CONTINUED)

During  fiscal 1999,  the  Corporation  had positive  cash flows from  operating
activities  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 $704,000.

During  fiscal 1998,  the  Corporation  had positive  cash flows from  operating
activities  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 $383,000.

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  increased during fiscal 1999
and 1998 primarily due to proceeds from Federal Home Loan Bank advances.

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 4% 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's  average
monthly  liquidity ratio and short-term liquid assets ratio at June 30, 1999 was
11.2%.


                        RECENT ACCOUNTING PRONOUNCEMENTS

In June 1997,  the  Financial  Accounting  Standards  Board (the "FASB")  issued
Statement  of  Financial  Accounting  Standards  ("SFAS")  No.  130,  "Reporting
Comprehensive  Income."  SFAS No. 130  established  standards  for reporting and
display of comprehensive income and its components  (revenues,  expenses,  gains
and losses) in a full set of general-purpose financial statements.  SFAS No. 130
requires  that all items that are  required to be  recognized  under  accounting
standards  as  components  of  comprehensive  income be  reported in a financial
statement  that is  displayed  with  the  same  prominence  as  other  financial
statements.  It does not require a specific format for that financial  statement
but  requires  that  an  enterprise   display  an  amount   representing   total
comprehensive income for the period in that financial statement.

SFAS  No.  130  requires  that  an  enterprise   (a)  classify  items  of  other
comprehensive  income by their nature in a financial  statement  and (b) display
the accumulated balance of other  comprehensive  income separately from retained
earnings and additional  paid-in  capital.  SFAS No. 130 is effective for fiscal
years  beginning  after  December  15,  1997.   Reclassification   of  financial
statements for earlier periods  provided for  comparative  purposes is required.
Management  retroactively  adopted  SFAS No.  130  effective  July 1,  1998,  as
required, without material impact on the Corporation's financial statements.





                                       19

<PAGE>


                  RECENT ACCOUNTING PRONOUNCEMENTS (CONTINUED)


In June 1997,  the FASB issued SFAS No. 131,  "Disclosures  about Segments of an
Enterprise and Related  Information." SFAS No. 131 significantly changes the way
that public business  enterprises report information about operating segments in
annual financial  statements and requires that those enterprises report selected
information  about reportable  segments in interim  financial  reports issued to
shareholders.  It also  established  standards  for  related  disclosures  about
products and services, geographic areas and major customers. SFAS No. 131 uses a
"management  approach" to disclose  financial and descriptive  information about
the way that management  organizes the segments within the enterprise for making
operating  decisions  and  assessing  performance.  For  many  enterprises,  the
management  approach  will likely  result in more segments  being  reported.  In
addition,  SFAS No. 131 requires  significantly more information to be disclosed
for each reportable segment than is presently being reported in annual financial
statements  and also requires that selected  information  be reported in interim
financial statements. SFAS No. 131 is effective for fiscal years beginning after
December 15, 1997.  Management  adopted SFAS No. 131 effective  July 1, 1998, as
required, without material impact on the Corporation's financial statements.

In June  1998,  the  FASB  issued  SFAS  No.  133,  "Accounting  for  Derivative
Instruments and Hedging  Activities,"  which requires  entities to recognize all
derivatives  in their  financial  statements  as either  assets  or  liabilities
measured at fair value.  SFAS No. 133 also  specifies  new methods of accounting
for hedging  transactions,  prescribes  the items and  transactions  that may be
hedged,  and  specifies  detailed  criteria  to be  met  to  qualify  for  hedge
accounting.

The definition of a derivative  financial instrument is complex, but in general,
it is an instrument  with one or more  underlyings,  such as an interest rate or
foreign exchange rate, that is applied to a notional  amount,  such as an amount
of currency,  to determine the settlement  amount(s).  It generally  requires no
significant initial investment and can be settled net or by delivery of an asset
that is  readily  convertible  to cash.  SFAS No.  133  applies  to  derivatives
embedded in other contracts, unless the underlying of the embedded derivative is
clearly and closely related to the host contract.

SFAS No.  133,  as amended  by SFAS No.  137,  is  effective  for  fiscal  years
beginning  after June 15, 2000. On adoption,  entities are permitted to transfer
held-to-maturity  debt securities to the  available-for-sale or trading category
without  calling into  question  their intent to hold other debt  securities  to
maturity in the future.  SFAS No. 133 is not expected to have a material  impact
on the Corporation's financial statements.








                                       20
<PAGE>


                          YEAR 2000 COMPLIANCE MATTERS


As with all providers of financial  services,  the Association's  operations are
heavily  dependent  on  information  technology  systems.  The  Association  has
addressed  the  potential  problems  associated  with the  possibility  that the
computers  that  control  or  operate  the  information  technology  system  and
infrastructure  may not be  programmed to read  four-digit  date codes and, upon
arrival of the year 2000,  may  recognize  the  two-digit  code "00" as the year
1900, causing systems to fail to function or to generate erroneous data.

As part of the awareness and assessment phases of its action plan related to the
Year 2000 problem,  the  Association  identified  the operating  systems that it
considers critical to the on-going operations of the Association.

Of the systems that the  Association  identified as  mission-critical,  the most
significant is the on-line core account processing system that is performed by a
third party service provider,  Intrieve, Inc. The service provider has converted
its hardware to a Year 2000 compliant system.  The  Association's  conversion to
this new system was completed  during the fourth  calendar  quarter of 1998. The
service provider successfully  performed Year 2000 proxy testing with several of
its larger users during early October 1998.  Year 2000  compliance has become an
integral part of the  Association's  1999  planning.  With the completion of the
proxy testing of the mission critical systems the Association is now focusing on
the less critical portions of the Year 2000 program.

The  Association has developed a contingency  plan in case the  mission-critical
systems are not  successfully  renovated in a timely  manner or if they actually
fail at  Year  2000  critical  dates.  The  contingency  plan  states  that  the
Association deems the likelihood of failure of the service provider's efforts to
renovate Year 2000 changes to the on-line core account  processing  system to be
remote.  The  plan,  therefore,  primarily  addresses  action  to deal  with the
possibility that the service provider's system would be down for several days or
weeks upon arrival of Year 2000. The  Association has the ability to conduct and
process  transactions  manually for a period of time until the service  center's
systems would be available.

Management  of the  Association  has  developed an estimate of expenses that are
reasonably  likely to be incurred by the  Association  in  connection  with this
issue;  however, the Association does not expect to incur significant expense to
implement  the  necessary  corrective  measures.   As  of  June  30,  1999,  the
Association  has expensed  approximately  $4,000 to ensure all mission  critical
systems will be functional upon arrival of Year 2000. No assurance can be given,
however, that significant expense will not be incurred in future periods. In the
event that the  Association  is  ultimately  required  to  purchase  replacement
computer systems,  programs and equipment,  or incur substantial expense to make
the Association's  current systems,  programs and equipment Year 2000 compliant,
the  Association's  net  earnings  and  financial  condition  could be adversely
affected.

In addition to possible  expense  related to its own  systems,  the  Association
could  incur  losses if loan  payments  are  delayed  due to Year 2000  problems
affecting any major borrowers in the Association's  primary market area. Because
the Association's loan portfolio is highly diversified with regard to individual
borrowers and types of businesses and the  Association's  primary market area is
not significantly  dependent upon one employer or industry, the Association does
not  expect any  significant  or  prolonged  difficulties  that will  affect net
earnings or cash flow.


                                       21

<PAGE>


               Report of Independent Certified Public Accountants

Board of Directors
Community Investors Bancorp, Inc.

We have audited the accompanying  consolidated statements of financial condition
of  Community  Investors  Bancorp,  Inc. as of June 30,  1999 and 1998,  and the
related consolidated statements of earnings, comprehensive income, stockholders'
equity, and cash flows for each of the years ended June 30, 1999, 1998 and 1997.
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.

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 financial  statements  referred to above present fairly, in
all  material  respects,   the  consolidated  financial  position  of  Community
Investors  Bancorp,  Inc.  as of June 30,  1999 and 1998,  and the  consolidated
results of its  operations  and its cash flows for each of the years  ended June
30, 1999,  1998 and 1997,  in  conformity  with  generally  accepted  accounting
principles.



/s/GRANT THORNTON LLP


Cincinnati, Ohio
August 19, 1999






                                       22
<PAGE>

<TABLE>

                        Community Investors Bancorp, Inc.
<CAPTION>
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                                    June 30,
                        (In thousands, except share data)

         ASSETS                                                                                1999                1998
<S>                                                                                           <C>                   <C>
Cash and due from banks                                                                    $  2,142            $  1,279
Federal funds sold                                                                              724                 572
Interest-bearing deposits in other financial institutions                                       631                 942
                                                                                            -------             -------
         Cash and cash equivalents                                                            3,497               2,793

Investment securities available for sale - at market                                          3,847               5,485
Investment securities - at amortized cost, approximate market value of
  $3,647 and $7,317 as of June 30, 1999 and 1998                                              3,664               7,285
Mortgage-backed securities available for sale - at market                                    11,670                  -
Mortgage-backed securities - at amortized cost, approximate market value
  of $872 and $1,214 as of June 30, 1999 and 1998                                               913               1,269
Loans receivable - net                                                                       89,922              83,574
Property acquired in settlement of loans - net                                                   50                  58
Office premises and equipment - at depreciated cost                                             720                 600
Federal Home Loan Bank stock - at cost                                                        1,363                 825
Accrued interest receivable on loans                                                             65                 114
Accrued interest receivable on mortgage-backed securities                                        69                   7
Accrued interest receivable on investments and interest-bearing deposits                         86                 233
Prepaid expenses and other assets                                                               127                 150
Prepaid federal income taxes                                                                     23                  -
Deferred federal income tax asset                                                               208                 142
                                                                                            -------             -------

         Total assets                                                                      $116,224            $102,535
                                                                                            =======             =======

         LIABILITIES AND STOCKHOLDERS' EQUITY

Deposits                                                                                   $ 79,954            $ 75,955
Advances from the Federal Home Loan Bank                                                     25,291              15,558
Advances by borrowers for taxes and insurance                                                     1                   5
Accrued interest payable                                                                        369                 342
Other liabilities                                                                               192                 226
Accrued federal income taxes                                                                     -                  106
                                                                                            -------             -------
         Total liabilities                                                                  105,807              92,192

Commitments                                                                                      -                   -

Stockholders' equity
  Preferred stock, 1,000,000 shares of no par value authorized,
    no shares issued                                                                             -                   -
  Common stock, 4,000,000 shares authorized, $.01 par value; 1,660,850
    shares issued                                                                                17                  17
  Additional paid-in capital                                                                  7,084               6,908
  Retained earnings, restricted                                                               8,370               7,742
  Shares acquired by stock benefit plans                                                       (610)               (759)
  Less 442,166 and 394,530 shares of treasury stock at June 30, 1999
    and 1998, respectively - at cost                                                         (4,189)             (3,551)
  Accumulated other comprehensive income - unrealized losses on securities
    designated as available for sale, net of related tax benefits                              (255)                (14)
                                                                                            -------             -------
         Total stockholders' equity                                                          10,417              10,343
                                                                                            -------             -------

         Total liabilities and stockholders' equity                                        $116,224            $102,535
                                                                                            =======             =======
</TABLE>


The accompanying notes are an integral part of these statements.


                                       23

<PAGE>

<TABLE>

                        Community Investors Bancorp, Inc.
<CAPTION>

                       CONSOLIDATED STATEMENTS OF EARNINGS

                           For the year ended June 30,
                        (In thousands, except share data)

                                                                       1999             1998              1997
<S>                                                                    <C>              <C>               <C>
Interest income
  Loans                                                              $6,871           $6,631            $5,940
  Mortgage-backed securities                                            600               98               135
  Investment securities                                                 568              739             1,179
  Interest-bearing deposits and other                                   150               43                34
                                                                      -----            -----             -----
         Total interest income                                        8,189            7,511             7,288

Interest expense
  Deposits                                                            3,563            3,553             3,298
  Borrowings                                                          1,259              600               771
                                                                      -----            -----             -----
         Total interest expense                                       4,822            4,153             4,069
                                                                      -----            -----             -----

         Net interest income                                          3,367            3,358             3,219

Provision for losses on loans                                            94              156               142
                                                                      -----            -----             -----

         Net interest income after provision
           for losses on loans                                        3,273            3,202             3,077

Other income
  Gain on sale of investment securities                                   6               -                 -
  Loss on sale of property acquired in settlement of loans               -                (1)               -
  Other operating                                                       255              198               140
                                                                      -----            -----             -----
         Total other income                                             261              197               140

General, administrative and other expense
  Employee compensation and benefits                                  1,083            1,028               839
  Occupancy and equipment                                               136              139               127
  Federal deposit insurance premiums                                     47               46               554
  Franchise taxes                                                       148              152               157
  Expenses of property acquired in settlement of loans                   33               35                69
  Data processing                                                       213              177               155
  Other operating                                                       487              499               419
                                                                      -----            -----             -----
         Total general, administrative and other expense              2,147            2,076             2,320
                                                                      -----            -----             -----

         Earnings before income taxes                                 1,387            1,323               897

Federal income taxes
  Current                                                               407              469               299
  Deferred                                                               58              (25)                9
                                                                      -----            -----             -----
         Total federal income taxes                                     465              444               308
                                                                      -----            -----             -----

         NET EARNINGS                                                $  922           $  879            $  589
                                                                      =====            =====             =====

         EARNINGS PER SHARE
           Basic                                                       $.81             $.70              $.44
                                                                        ===              ===               ===

           Diluted                                                     $.78             $.68              $.44
                                                                        ===              ===               ===
</TABLE>


The accompanying notes are an integral part of these statements.

                                       24

<PAGE>

<TABLE>

                        Community Investors Bancorp, Inc.
<CAPTION>

                 CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

                          For the years ended June 30,
                                 (In thousands)


                                                             1999            1998           1997
<S>                                                           <C>             <C>            <C>
Net earnings                                                $ 922            $879           $589

Other comprehensive income (loss), net of tax:
  Unrealized holding losses on securities
    during the period, net of tax                            (237)             (8)            (1)

Reclassification adjustment for realized gains
  included in earnings, net of tax of $2 in 1999               (4)             -              -
                                                             ----             ---            ---

Comprehensive income                                        $ 681            $871           $588
                                                             ====             ===            ===

Accumulated comprehensive income (loss)                     $(255)           $(14)          $ (6)
                                                             ====             ===            ===

</TABLE>




























The accompanying notes are an integral part of these statements.

                                       25
<PAGE>

<TABLE>

                        Community Investors Bancorp, Inc.
<CAPTION>
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                For the years ended June 30, 1999, 1998 and 1997
                        (In thousands, except share data)
                                                                                                               Unrealized
                                                                                                           gains (losses)
                                                                                          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, 1996                               $    7     $6,800    $6,796      $(995)       $(1,117)    $   (5)     $11,486

Purchase of treasury shares, at cost                      -          -         -          -            (854)        -          (854)
Amortization of stock benefit plan expense                -          27        -         105             -          -           132
Net earnings for the year ended June 30, 1997             -          -        589         -              -          -           589
Cash dividends of $.18 per share                          -          -       (238)        -              -          -          (238)
Effect of 3-for-2 stock split, including cash in lieu
  of fractional shares                                     4         -         (5)        -              -          -            (1)
Unrealized losses on securities designated as
  available for sale, net of related tax benefits         -          -         -          -              -          (1)          (1)
                                                          --      -----     -----        ---         ------      -----   ----------

Balance at June 30, 1997                                  11      6,827     7,142       (890)        (1,971)        (6)      11,113

Purchase of treasury shares, at cost                      -          -         -          -          (1,580)        -        (1,580)
Amortization of stock benefit plan expense                -          81        -         131             -          -           212
Net earnings for the year ended June 30, 1998             -          -        879         -              -          -           879
Cash dividends of $.21 per share                          -          -       (271)        -              -          -          (271)
Effect of 3-for-2 stock split, including cash in lieu
  of fractional shares                                     6         -         (8)        -              -          -            (2)
Unrealized losses on securities designated as
  available for sale, net of related tax benefits         -          -         -          -              -          (8)          (8)
                                                          --      -----     -----        ---         ------      -----   ----------

Balance at June 30, 1998                                  17      6,908     7,742       (759)        (3,551)       (14)      10,343

Purchase of treasury shares, at cost                      -          -         -          -            (638)        -          (638)
Amortization of stock benefit plan expense                -         176        -         149             -          -           325
Net earnings for the year ended June 30, 1999             -          -        922         -              -          -           922
Cash dividends of $.24 per share                          -          -       (294)        -              -          -          (294)
Unrealized losses on securities designated as
  available for sale, net of related tax benefits         -          -         -          -              -        (241)        (241)
                                                          --      -----     -----        ---         ------       ----     --------

Balance at June 30, 1999                               $  17     $7,084    $8,370      $(610)       $(4,189)     $(255)     $10,417
                                                        ====      =====     =====       ====         ======       ====       ======
</TABLE>

The accompanying notes are an integral part of these statements.

                                       26
<PAGE>


<TABLE>
                        Community Investors Bancorp, Inc.
<CAPTION>

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                           For the year ended June 30,
                                 (In thousands)


                                                                                    1999            1998           1997
<S>                                                                                <C>               <C>           <C>
Cash flows from operating activities:
  Net earnings for the year                                                      $   922         $   879        $   589
  Adjustments to reconcile net earnings to net cash
  provided by (used in) operating activities:
    Amortization (accretion) of discounts and premiums on
      investments and mortgage-backed securities - net                                47             (53)           (10)
    Gain on sale of investment securities                                              6              -              -
    Amortization of deferred loan origination fees                                   (95)            (90)           (38)
    Depreciation and amortization                                                     49              53             52
    Provision for losses on loans                                                     94             156            142
    Amortization of stock benefit plan expense                                       325             212            132
    Loss on sale of property acquired in settlement of loans                          -                1             -
    Federal Home Loan Bank stock dividends                                           (86)            (57)           (49)
    Increase (decrease) in cash due to changes in:
      Accrued interest receivable on loans                                            49             (25)           (23)
      Accrued interest receivable on mortgage-backed securities                      (62)              5              7
      Accrued interest receivable on investments and
        interest-bearing deposits                                                    147             (91)           109
      Prepaid expenses and other assets                                               23              (9)           (37)
      Accrued interest payable                                                        27              52             -
      Other liabilities                                                              (34)             77             (7)
      Federal income taxes
        Current                                                                     (129)             82            (30)
        Deferred                                                                      58             (25)             9
                                                                                  ------          ------         ------
         Net cash provided by operating activities                                 1,341           1,167            846

Cash flows provided by (used in) investing activities:
  Proceeds from maturity of investment securities                                  5,583           5,646         10,338
  Proceeds from sale of investment securities designated as available-for-sale     5,002              -              -
  Purchase of investment securities designated as available for sale              (3,950)         (4,992)          (999)
  Purchase of investment securities designated as held to maturity                (1,430)         (3,621)            -
  Purchase of mortgage-backed securities designated as available for sale        (16,249)             -              -
  Principal repayments on mortgage-backed securities                               4,584             463          1,056
  Purchase of loans                                                                   -              (60)          (250)
  Loan principal repayments                                                       41,113          20,421         16,529
  Loan disbursements                                                             (47,641)        (27,732)       (26,839)
  Purchase of office premises and equipment                                         (170)            (35)          (145)
  Proceeds from sale of property acquired in settlement of loans                     179             189            275
  Purchase of Federal Home Loan Bank stock                                          (452)             -            (144)
                                                                                  ------          ------         ------
         Net cash used in investing activities                                   (13,433)         (9,721)          (179)
                                                                                  ------          ------         ------

         Net cash provided by (used in) operating and investing
           activities (subtotal carried forward)                                 (12,092)         (8,554)           667
                                                                                  ------         -------         ------

</TABLE>


                                       27


<PAGE>


<TABLE>
                        Community Investors Bancorp, Inc.

<CAPTION>
                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

                           For the year ended June 30,
                                 (In thousands)


                                                                                    1999            1998           1997
<S>                                                                                 <C>             <C>            <C>
         Net cash provided by (used in) operating and investing
           activities (subtotal brought forward)                                $(12,092)        $(8,554)       $   667

Cash flows provided by (used in) financing activities:
  Net increase in deposit accounts                                                 3,999           3,044          3,000
  Proceeds from Federal Home Loan Bank advances                                   12,000          25,950         23,050
  Repayment of Federal Home Loan Bank advances                                    (2,267)        (18,202)       (25,124)
  Advances by borrowers for taxes and insurance                                       (4)             (2)             1
  Purchase of treasury stock                                                        (638)         (1,580)          (854)
  Dividends on common stock                                                         (294)           (273)          (239)
                                                                                 -------          ------         ------
         Net cash provided by (used in) financing activities                      12,796           8,937           (166)
                                                                                 -------          ------         ------

Net increase in cash and cash equivalents                                            704             383            501

Cash and cash equivalents at beginning of year                                     2,793           2,410          1,909
                                                                                 -------          ------         ------

Cash and cash equivalents at end of year                                        $  3,497         $ 2,793        $ 2,410
                                                                                 =======          ======         ======


Supplemental disclosure of cash flow information:
 Cash paid during the year for:
    Federal income taxes                                                        $    537         $   404        $   275
                                                                                 =======          ======         ======

    Interest on deposits and borrowings                                         $  4,795         $ 4,101        $ 4,069
                                                                                 =======          ======         ======

Supplemental disclosure of noncash investing activities:
  Transfers from loans to property acquired in settlement of loans              $    179         $   177        $   265
                                                                                 =======          ======         ======

  Unrealized losses on securities designated as available
    for sale, net of related tax benefits                                       $   (241)        $    (8)       $    (1)
                                                                                 =======          ======         ======
</TABLE>












The accompanying notes are an integral part of these statements.


                                       28
<PAGE>


                        Community Investors Bancorp, Inc.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                          June 30, 1999, 1998 and 1997



NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    Community Investors Bancorp,  Inc. (the "Corporation") is a savings and loan
    holding company whose activities are primarily  limited to holding the stock
    of  First   Federal   Savings   and  Loan   Association   of  Bucyrus   (the
    "Association").  The  Association  conducts a general  banking  business  in
    northern 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  its   subsidiary,   the   Association.   All  significant
    intercompany balances and transactions have been eliminated.

    2.  Investment Securities and Mortgage-Backed Securities

    The Corporation  accounts for investment and  mortgage-backed  securities in
    accordance with Statement of Financial Accounting Standards ("SFAS") No. 115
    "Accounting for Certain Investments in Debt and Equity Securities." SFAS No.
    115 requires that investments be categorized as  held-to-maturity,  trading,
    or available for sale. Securities classified as held-to-maturity are carried
    at cost only if the  Corporation has the positive intent and ability to hold
    these securities to maturity.  Trading  securities and securities  available
    for sale are carried at fair value with resulting unrealized gains or losses
    recorded to operations or stockholders' equity, respectively.



                                       29
<PAGE>


                        Community Investors Bancorp, Inc.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                          June 30, 1999, 1998 and 1997


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    2.  Investment Securities and Mortgage-Backed Securities (continued)

    At June 30, 1999 and 1998, the Corporation's  stockholders' equity reflected
    net  unrealized  losses on  securities  designated  as available for sale of
    $255,000 and $14,000, 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.

    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.


                                       30
<PAGE>


                        Community Investors Bancorp, Inc.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                          June 30, 1999, 1998 and 1997


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    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 specific  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 its primary
    lending areas. 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 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).

    The Association accounts for impaired loans in accordance with SFAS No. 114,
    "Accounting  by Creditors  for  Impairment  of a Loan" which  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.

    A loan is defined  as  impaired  under  SFAS No. 114 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 multi-family and nonresidential  loans, and its
    evaluation of impairment thereof, such loans are collateral dependent and as
    a result are carried as a practical  expedient  at the lower of cost or fair
    value.

    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,  1999 and  1998,  the  Association  had no loans  that  would be
    defined as impaired under SFAS No. 114.




                                       31
<PAGE>


                        Community Investors Bancorp, Inc.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                          June 30, 1999, 1998 and 1997


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    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 the fair value of collateral less
    estimated  selling expenses at the date of acquisition.  Loss provisions are
    recorded if the property's 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".  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  consolidated  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 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.






                                       32
<PAGE>


                        Community Investors Bancorp, Inc.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                          June 30, 1999, 1998 and 1997


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    8.  Federal Income Taxes (continued)

    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.  Benefit Plans

    The Corporation has an Employee Stock Ownership Plan ("ESOP") which provides
    retirement  benefits for  substantially  all  full-time  employees  who have
    completed  one  year  of  service  and  have  attained  the  age of 21.  The
    Corporation  accounts for the ESOP in accordance  with Statement of Position
    ("SOP") 93-6, "Employers Accounting for Employee Stock Ownership Plans." SOP
    93-6 requires that compensation expense recorded by employers equal the fair
    value of ESOP shares  allocated to participants  during a given fiscal year.
    Expense  recognized  related  to the ESOP  totaled  approximately  $153,000,
    $150,000 and  $102,000  for the fiscal  years ended June 30, 1999,  1998 and
    1997, respectively.

    The  Corporation  also has a Management  Recognition  Plan  ("MRP").  During
    fiscal 1996,  the MRP purchased  66,430 shares of the  Corporation's  common
    stock in the open market.  As of June 30, 1999, the  Corporation had awarded
    63,800 shares under the MRP,  leaving 2,630 shares  available for allocation
    at June 30, 1999.  Common stock  awarded  under the MRP vests ratably over a
    five  year  period,  commencing  with  the date of  award.  A  provision  of
    $150,000, $143,000 and $63,000 related to the MRP was charged to expense for
    the fiscal years ended June 30, 1999, 1998 and 1997, respectively. All share
    total  references  herein have been adjusted for the 3-for-2 stock splits in
    fiscal 1998 and 1997.

    10.  Earnings Per Share

    Basic earnings per share is computed based upon the weighted-average  shares
    outstanding  during the period less shares in the ESOP that are  unallocated
    and not  committed to be released.  Weighted-average  common  shares  deemed
    outstanding,  which  gives  effect to a  reduction  for  85,991,  99,427 and
    112,861  weighted-average  unallocated  shares  held  by the  ESOP,  totaled
    1,144,573, 1,248,309 and 1,342,619 for the fiscal years ended June 30, 1999,
    1998 and 1997, respectively.

    Diluted  earnings  per share is computed  taking into  consideration  common
    shares  outstanding and dilutive  potential common shares to be issued under
    the Corporation's stock option plan.  Weighted-average  common shares deemed
    outstanding  for purposes of computing  diluted  earnings per share  totaled
    1,184,187, 1,287,095 and 1,350,245 for the fiscal years ended





                                       33
<PAGE>


                        Community Investors Bancorp, Inc.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                          June 30, 1999, 1998 and 1997


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    10.  Earnings Per Share (continued)

    June 30, 1999, 1998 and 1997,  respectively.  Incremental  shares related to
    the assumed exercise of stock options included in the computation of diluted
    earnings  per share  totaled  39,614,  38,786 and 7,626 for the fiscal years
    ended June 30, 1999, 1998 and 1997, respectively. Options to purchase 20,871
    and 10,792 shares of common stock with a weighted  average exercise price of
    $10.74 and $7.89 were  outstanding at June 30, 1999 and 1997,  respectively,
    but were excluded from the computation of diluted earnings per share because
    their  exercise  prices were  greater  than the average  market price of the
    common shares.

    11.  Comprehensive Income

    The Corporation adopted SFAS No. 130, "Reporting  Comprehensive  Income," as
    of July 1, 1998.  The  Statement  established  standards  for  reporting and
    presentation  of  comprehensive  income and its  components in a full set of
    general-purpose  financial  statements.  It requires that all items that are
    required to be  recognized  under  accounting  standards  as  components  of
    comprehensive  income be reported in a financial statement that is presented
    with the  same  prominence  as  other  financial  statements.  SFAS No.  130
    requires that companies (i) classify items of other comprehensive  income by
    their  nature in a financial  statement  and (ii)  display  the  accumulated
    balance of other comprehensive  income separately from retained earnings and
    additional  paid-in capital.  Financial  statements for earlier periods were
    restated   for   comparative   purposes.   The   Corporation's   accumulated
    comprehensive  income consists solely of the change in unrealized  gains and
    losses on securities  designated  as available  for sale in accordance  with
    SFAS No. 115.

    12.  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.




                                       34
<PAGE>


                        Community Investors Bancorp, Inc.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                          June 30, 1999, 1998 and 1997


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    12.  Fair Value of Financial Instruments (continued)

    The  following  methods  and  assumptions  were used by the  Corporation  in
    estimating its fair value disclosures for financial  instruments at June 30,
    1999 and 1998:

                  Cash and cash  equivalents:  The carrying amounts presented in
                  the  consolidated  statements of financial  condition for cash
                  and cash equivalents are deemed to approximate fair value.

                  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  statements of financial  condition is deemed
                  to approximate fair value.

                  Deposits:  The fair value of NOW accounts,  passbook  accounts
                  and  advances  by  borrowers  are  deemed to  approximate  the
                  amounts   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
                  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, 1999 and 1998 was not material.





                                       35
<PAGE>


                        Community Investors Bancorp, Inc.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                          June 30, 1999, 1998 and 1997


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    12.  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 are as follows:
<TABLE>
<CAPTION>

                                                                      1999                          1998
                                                            Carrying         Fair       Carrying         Fair
                                                               value        value          value        value
                                                                                (In thousands)
<S>                                                              <C>           <C>          <C>            <C>
    Financial assets
      Cash and cash equivalents                              $  3,497     $  3,497       $  2,793     $  2,793
      Investment securities                                     7,511        7,494         12,770       12,802
      Mortgage-backed securities                               12,583       12,542          1,269        1,214
      Loans receivable                                         89,922       90,720         83,574       83,371
      Federal Home Loan Bank stock                              1,363        1,363            825          825
                                                              -------      -------        -------      -------

                                                             $114,876     $115,616       $101,231     $101,005
                                                              =======      =======        =======      =======


    Financial liabilities
      Deposits                                               $ 79,954     $ 80,197       $ 75,955     $ 76,157
      Advances from the Federal Home Loan Bank                 25,291       24,998         15,558       15,553
      Advances by borrowers for taxes and insurance                 1            1              5            5
                                                              -------      -------        -------      -------

                                                             $105,246     $105,196       $ 91,518     $ 91,715
                                                              =======      =======        =======      =======
</TABLE>

    13.  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.

    14.  Reclassifications

    Certain  prior year  amounts have been  reclassified  to conform to the 1999
    consolidated financial statement presentation.








                                       36
<PAGE>


                        Community Investors Bancorp, Inc.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                          June 30, 1999, 1998 and 1997


NOTE B - INVESTMENTS AND MORTGAGE-BACKED SECURITIES

    Carrying  values and estimated fair values of investment  securities held to
maturity at June 30 are summarized as follows:
<TABLE>
<CAPTION>

                                           1999                                 1998
                                                Estimated                            Estimated
                               Carrying              fair            Carrying             fair
                                  value             value               value            value
                                                         (In thousands)
<S>                                <C>              <C>                <C>                <C>
    U. S. Government and
      agency obligations         $3,205            $3,188              $6,705           $6,737
    Municipal obligations           459               459                 580              580
                                  -----             -----               -----            -----

                                 $3,664            $3,647              $7,285           $7,317
                                  =====             =====               =====            =====
</TABLE>

    At June 30, 1999,  the cost carrying value of the  Corporation's  investment
    securities exceeded the fair value by $17,000, comprised of $28,000 in gross
    unrealized gains and $45,000 in gross unrealized  losses.  At June 30, 1998,
    the fair value of the Corporation's  investment securities exceeded the cost
    carrying value by $32,000,  comprised of $48,000 in gross  unrealized  gains
    and $16,000 in gross unrealized losses.

    The amortized cost, gross unrealized  gains,  gross unrealized  losses,  and
    estimated fair values of investment  securities  designated as available for
    sale at June 30, are summarized as follows:
<TABLE>
<CAPTION>

                                                                            1999
                                                                      Gross             Gross        Estimated
                                                 Amortized       unrealized        unrealized             fair
                                                      cost            gains            losses            value
                                                                         (In thousands)
<S>                                                  <C>               <C>               <C>              <C>
    U.S. Government and
      agency obligations                            $3,474              $-              $  96           $3,378
    Mutual funds                                       488               -                 19              469
                                                    ------               --              ----           ------

                                                    $3,962              $-               $115           $3,847
                                                     =====               ==               ===            =====

</TABLE>


<TABLE>
<CAPTION>
                                                                            1998
                                                                      Gross             Gross        Estimated
                                                 Amortized       unrealized        unrealized             fair
                                                      cost            gains            losses            value
                                                                         (In thousands)
<S>                                                  <C>               <C>                <C>             <C>
    U.S. Government and
      agency obligations                            $5,018             $ -               $  8           $5,010
    Mutual funds                                       488               -                 13              475
                                                    ------              ---                --           ------

                                                    $5,506             $ -                $21           $5,485
                                                     =====              ===                ==            =====
</TABLE>




                                       37
<PAGE>


                        Community Investors Bancorp, Inc.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                          June 30, 1999, 1998 and 1997


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

    The amortized  cost and estimated fair 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:
<TABLE>
<CAPTION>

                                                                1999                           1998
                                                                    Estimated                        Estimated
                                                     Amortized           fair         Amortized           fair
                                                          cost          value              cost          value
                                                                            (In thousands)
<S>                                                      <C>             <C>               <C>            <C>
    Due in three years or less                          $1,928         $1,949            $3,397         $3,404
    Due after three years through
      five years                                           815            791             2,023          2,044
    Due after five years                                   921            907             1,865          1,869
                                                        ------         ------             -----          -----

                                                        $3,664         $3,647            $7,285         $7,317
                                                         =====          =====             =====          =====
</TABLE>

    The amortized  cost and estimated  fair value of U.S.  Government and agency
    securities,  designated  as  available  for sale at June 30, by  contractual
    terms to maturity, are shown below:

<TABLE>
<CAPTION>
                                                                  1999                           1998
                                                                    Estimated                        Estimated
                                                     Amortized           fair         Amortized           fair
                                                          cost          value              cost          value
                                                                            (In thousands)
<S>                                                      <C>             <C>                <C>           <C>
    Due in three years or less                          $   -          $   -             $4,993         $4,985
    Due after three years through
      five years                                         2,449          2,387                -              -
    Due after five years                                 1,025            991                25             25
                                                         -----         ------           -------        -------

                                                        $3,474         $3,378            $5,018         $5,010
                                                         =====          =====             =====          =====
</TABLE>

     Gross realized gains on sales of  available-for-sale  investment securities
     were approximately $6,000 during the year ended June 30, 1999.

     At June 30, 1999 and 1998,  investment  securities  with an aggregate  book
     value  of  $1.8  million  and  $500,000,   respectively,  were  pledged  as
     collateral for public deposits.




                                       38

<PAGE>


                        Community Investors Bancorp, Inc.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                          June 30, 1999, 1998 and 1997


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

    The amortized cost, gross  unrealized  gains,  gross  unrealized  losses and
    estimated  fair values of  mortgage-backed  securities  at June 30, 1999 and
    1998 are summarized as follows:
<TABLE>
<CAPTION>

                                                                                 1999
                                                                        Gross             Gross      Estimated
                                                  Amortized        unrealized        unrealized           fair
                                                       cost             gains            losses          value
    Available for sale:                                                     (In thousands)
<S>                                                    <C>               <C>              <C>             <C>
      Government National
        Mortgage Association
        participation certificates                 $  6,348               $-               $100       $  6,248
      Federal National
        Mortgage Association
        participation certificates                    5,593                -                171          5,422
                                                    -------                --               ---        -------
         Total mortgage-backed
           securities available for sale             11,941                -                271         11,670

    Held to maturity:
      Federal Home Loan
        Mortgage Corporation
        participation certificates                      118                 2                -             120
      Government National
        Mortgage Association
        participation certificates                      276                 2                -             278
      Federal National
        Mortgage Association
        participation certificates                      519                -                 45            474
                                                   --------                --              ----       --------
         Total mortgage-backed
           securities held to maturity                  913                 4                45            872
                                                   --------             -----              ----       --------

         Total mortgage-backed
           securities                               $12,854            $    4              $316        $12,542
                                                     ======             =====               ===         ======
</TABLE>

<TABLE>
<CAPTION>

                                                                                 1998
                                                                        Gross             Gross      Estimated
                                                  Amortized        unrealized        unrealized           fair
                                                       cost             gains            losses          value
    Held to maturity:                                                       (In thousands)
<S>                                                   <C>               <C>                <C>              <C>
      Federal Home Loan
        Mortgage Corporation
        participation certificates                   $  175            $    6               $-         $   181
      Government National
        Mortgage Association
        participation certificates                      385                 7                -             392
      Federal National
        Mortgage Association
        participation certificates                      709                -                 68            641
                                                     ------                --              ----         ------
         Total mortgage-backed
           securities                                $1,269             $  13             $  68         $1,214
                                                      =====              ====              ====          =====
</TABLE>



                                       39
<PAGE>


                        Community Investors Bancorp, Inc.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                          June 30, 1999, 1998 and 1997


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

    The amortized cost of mortgage-backed securities designated as available for
    sale at June 30, 1999, by  contractual  terms to maturity,  are shown below.
    Expected   maturities  will  differ  from  contractual   maturities  because
    borrowers may generally prepay obligations without prepayment penalties.

                                                            Amortized cost
                                                            (In thousands)

    Due in five to ten years                                      $  4,576
    Due after twenty years                                           7,365
                                                                   -------

                                                                   $11,941

    The  amortized  cost of  mortgage-backed  securities  designated  as held to
    maturity,  by  contractual  terms to  maturity,  are shown  below.  Expected
    maturities will differ from  contractual  maturities  because  borrowers may
    generally prepay obligations without prepayment penalties.
<TABLE>
<CAPTION>

                                                          June 30,
                                                 1999                1998
                                                       (In thousands)
<S>                                              <C>                 <C>
    Due within three years                      $  16            $     36
    Due in three to five years                      1                   5
    Due in five to ten years                       77                 105
    Due in ten to twenty years                     32                  45
    Due after twenty years                        787               1,078
                                                  ---               -----

                                                 $913              $1,269
                                                  ===               =====
</TABLE>














                                       40



<PAGE>


                        Community Investors Bancorp, Inc.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                          June 30, 1999, 1998 and 1997


NOTE C - LOANS RECEIVABLE

    The composition of the loan portfolio at June 30 is as follows:
<TABLE>
<CAPTION>

                                                      1999                1998
                                                            (In thousands)
<S>                                                   <C>                 <C>
    Residential real estate
      One-to-four family                           $75,600             $67,205
      Multi-family                                     399                 500
      Construction                                   1,374               1,026
    Nonresidential real estate and land              3,733               4,744
    Mobile home loans                                1,484               1,988
    Consumer and other                               9,520               9,912
                                                   -------             -------
                                                    92,110              85,375
    Less:
      Undisbursed portion of loans in process        1,289                 930
      Deferred loan origination fees                   308                 308
      Allowance for loan losses                        591                 563
                                                  --------            --------

                                                   $89,922             $83,574
                                                    ======              ======
</TABLE>

    The Association's  lending efforts have historically  focused on one-to-four
    family and  multi-family  residential  real  estate  loans,  which  comprise
    approximately $76.1 million, or 85%, of the total loan portfolio at June 30,
    1999 and $67.8  million,  or 81%,  of the total loan  portfolio  at June 30,
    1998.  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  northern  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.  In the opinion of management,  such
    loans are consistent with sound lending  practices and are within applicable
    regulatory  lending  limitations.  Loans to directors  and officers  totaled
    approximately  $1.2  million  and  $997,000  at  June  30,  1999  and  1998,
    respectively.  During the year ended June 30, 1999,  there were  $397,000 in
    loans  disbursed to directors and officers,  while  principal  repayments of
    $181,000 were received.







                                       41
<PAGE>


                        Community Investors Bancorp, Inc.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                          June 30, 1999, 1998 and 1997


NOTE D - ALLOWANCE FOR LOAN LOSSES

    The activity in the  allowance  for loan losses is summarized as follows for
the years ended June 30:

<TABLE>
<CAPTION>
                                                1999            1998           1997
                                                         (In thousands)
<S>                                             <C>             <C>             <C>
    Balance at beginning of year                $563            $478           $459
    Provision for loan losses                     94             156            142
    Charge-offs of loans                         (74)            (87)          (131)
    Recoveries                                     8              16              8
                                               -----            ----          -----

    Balance at end of year                      $591            $563           $478
                                                 ===             ===            ===
</TABLE>

     As of June 30,  1999,  the  Association's  allowance  for loan  losses  was
     comprised of a general loss allowance of $473,000, which is includible as a
     component of regulatory risk-based capital and a specific loss allowance of
     $118,000.

     Nonperforming and nonaccrual loans totaled approximately $912,000, $600,000
     and $508,000 at June 30, 1999, 1998 and 1997, respectively.

     During the years ended June 30,  1999,  1998 and 1997,  interest  income of
     approximately $65,000, $44,000 and $51,000,  respectively,  would have been
     recognized had nonperforming loans been performing in accordance with their
     contractual terms.


NOTE E - OFFICE PREMISES AND EQUIPMENT

     Office premises and equipment at June 30 are comprised of the following:
<TABLE>
<CAPTION>

                                                    1999                1998
                                                          (In thousands)
<S>                                                 <C>                  <C>
    Land and improvements                       $     93               $  93
    Office buildings and improvements                639                 539
    Furniture, fixtures and equipment                311                 242
                                                  ------                 ---
                                                   1,043                 874
      Less accumulated depreciation and
        amortization                                 323                 274
                                                  ------                 ---

                                                 $   720                $600
                                                  ======                 ===
</TABLE>






                                       42


<PAGE>


                        Community Investors Bancorp, Inc.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                          June 30, 1999, 1998 and 1997


NOTE F - DEPOSITS

    Deposits consist of the following major classifications at June 30:
<TABLE>
<CAPTION>


    Deposit type and weighted-
    average interest rate                              1999                  1998
                                                              (In thousands)
<S>                                                   <C>                    <C>
    NOW accounts
      1999 - 2.03%                                  $10,058
      1998 - 2.39%                                                       $  8,757
    Passbook
      1999 - 2.98%                                   16,263
      1998 - 3.25%                                                         16,139
                                                     ------                ------
    Total demand, transaction and
      passbook deposits                              26,321                24,896

    Certificates of deposit
      Original maturities of:
        Less than 12 months
          1999 - 4.61%                                7,600
          1998 - 5.07%                                                      7,360
        12 months to 24 months
          1999 - 5.15%                               24,432
          1998 - 5.64%                                                     23,752
        30 months to 36 months
          1999 - 5.69%                                4,781
          1998 - 5.75%                                                      3,892
        More than 36 months
          1999 - 5.95%                                3,920
          1998 - 6.23%                                                      3,356
      Individual retirement accounts
        1999 - 5.65%                                 12,900
        1998 - 5.65%                                                       12,699
                                                     ------                ------
    Total certificates of deposit                    53,633                51,059
                                                     ------                ------

    Total deposit accounts                          $79,954               $75,955
                                                     ======                ======
</TABLE>

     At June 30,  1999 and 1998,  the  Association  had  certificate  of deposit
     accounts with balances in excess of $100,000 totaling $4.8 million and $2.8
     million, respectively.




                                       43
<PAGE>


                        Community Investors Bancorp, Inc.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                          June 30, 1999, 1998 and 1997


NOTE F - DEPOSITS (continued)

    Interest  expense on deposits  for the year ended June 30 is  summarized  as
follows:
<TABLE>
<CAPTION>

                                       1999           1998           1997
                                                (In thousands)
<S>                                    <C>            <C>            <C>
    Passbook                        $   445        $   503        $   502
    NOW accounts                        272            226            153
    Certificates of deposit           2,846          2,824          2,643
                                      -----          -----          -----

                                     $3,563         $3,553         $3,298
                                      =====          =====          =====
</TABLE>

    Maturities of outstanding  certificates of deposit at June 30 are summarized
as follows:
<TABLE>
<CAPTION>

                                                        1999           1998
                                                           (In thousands)
<S>                                                    <C>             <C>
    Less than one year                               $40,592        $40,446
    One to three years                                11,563          9,426
    Over three years                                   1,478          1,187
                                                     -------        -------

                                                     $53,633        $51,059
                                                      ======         ======

</TABLE>


NOTE G - ADVANCES FROM THE FEDERAL HOME LOAN BANK

    Advances from the Federal Home Loan Bank, collateralized at June 30, 1999 by
    pledges of certain  residential  mortgage loans totaling $37.9 million,  and
    the Association's investment in Federal Home Loan Bank stock, are summarized
    as follows:
<TABLE>
<CAPTION>

                           Maturing  year
    Interest rate          ending June 30,            1999                1998
                                                        (Dollars in thousands)
<S>                            <C>                   <C>                 <C>
    6.45%                         1999            $     -             $  1,000
    5.78%                         2003               6,000               6,000
    5.15 - 7.05%                  2008               8,291               8,558
    5.00%                         2009              11,000                  -
                                                    ------             -------

                                                   $25,291             $15,558
                                                    ======              ======

    Weighted-average interest rate                    5.28%               5.58%
                                                      ====                ====
</TABLE>





                                       44
<PAGE>


                        Community Investors Bancorp, Inc.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                          June 30, 1999, 1998 and 1997


NOTE H - FEDERAL INCOME TAXES

    Federal  income  taxes  differ  from the amounts  computed at the  statutory
corporate tax rate as follows for the years ended June 30:
<TABLE>
<CAPTION>

                                                          1999           1998           1997
                                                                   (In thousands)
<S>                                                       <C>           <C>             <C>
    Federal income taxes computed at
      statutory rate                                      $472           $450           $305
    Increase (decrease) in taxes resulting from:
      Other (primarily tax-exempt interest in
        1999 and 1998)                                      (7)            (6)             3
                                                         -----          -----          -----
    Federal income tax provision per consolidated
      statements of earnings                              $465           $444           $308
                                                           ===            ===            ===
</TABLE>

    The composition of the Corporation's net deferred tax asset at June 30 is as
follows:
<TABLE>
<CAPTION>

                                                                      1999           1998
                                                                         (In thousands)
<S>                                                                   <C>            <C>
     Taxes (payable) refundable on temporary
     differences at estimated corporate tax rate:
       Deferred tax assets:
         General loan loss allowance                                  $161           $158
         Deferred loan origination fees                                105            105
         Unrealized losses on securities designated as
           available for sale                                          131              7
         Stock benefit plan                                             27             30
         Other                                                          -              20
                                                                       ---           ----
           Total deferred tax assets                                   424            320

       Deferred tax liabilities:
         Percentage of earnings bad debt deduction                      (7)            (9)
         Federal Home Loan Bank stock dividends                       (161)          (132)
         Book/tax depreciation                                         (48)           (37)
                                                                      ----           ----
           Total deferred tax liabilities                             (216)          (178)
                                                                       ---            ---

           Net deferred tax asset                                     $208           $142
                                                                       ===            ===
</TABLE>







                                       45
<PAGE>


                        Community Investors Bancorp, Inc.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                          June 30, 1999, 1998 and 1997


NOTE H - FEDERAL INCOME TAXES (continued)

    The Association was allowed a special bad debt deduction,  generally limited
    to 8% of otherwise taxable income,  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,
    1999,  includes  approximately  $1.2 million for which federal  income taxes
    have not been provided.  The amount of  unrecognized  deferred tax liability
    relating  to  the  cumulative  bad  debt  deduction  at  June  30,  1999  is
    approximately  $400,000. See Note M for additional information regarding the
    Association's future percentage of earnings bad debt deductions.


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 its
    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,  1999,  the  Association   had   outstanding   commitments  of
    approximately $1.6 million to originate loans. Additionally, the Association
    was obligated  under unused lines of credit  totaling  $1.8 million.  In the
    opinion of management,  all loan commitments  equaled or exceeded  prevalent
    market  interest  rates as of June 30, 1999,  and will be funded from normal
    cash flow from operations.


NOTE J - REGULATORY CAPITAL

    The  Association is subject to the regulatory  capital  requirements  of the
    Office of Thrift  Supervision  (the "OTS").  Failure to meet minimum capital
    requirements  can  initiate  certain  mandatory  - and  possibly  additional
    discretionary  - actions by  regulators  that, if  undertaken,  could have a
    direct  material effect on the  Association's  financial  statements.  Under
    capital  adequacy  guidelines  and  the  regulatory   framework  for  prompt
    corrective  action,  the Association must meet specific  capital  guidelines
    that involve quantitative measures of the Association's assets, liabilities,
    and  certain   off-balance-sheet   items  as  calculated   under  regulatory
    accounting  practices.  The Association's capital amounts and classification
    are  also  subject  to  qualitative   judgments  by  the  regulators   about
    components, risk weightings, and other factors.




                                       46
<PAGE>


                        Community Investors Bancorp, Inc.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                          June 30, 1999, 1998 and 1997


NOTE J - REGULATORY CAPITAL (continued)

    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) equal to 3.0% of adjusted total assets. An 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%.

    During the 1999 fiscal year, the Association was notified from its regulator
    that it was categorized as "well-capitalized" under the regulatory framework
    for prompt corrective  action. To be categorized as  "well-capitalized"  the
    Association  must  maintain  minimum  capital  ratios  as set  forth  in the
    following tables.

     As of June 30, 1999 and 1998,  management believes that the Association met
     all capital adequacy requirements to which it was subject.

<TABLE>
<CAPTION>

                                                                 1999
                                                                                                 To be "well-
                                                                                              capitalized" under
                                                                     For capital               prompt corrective
                                             Actual                adequacy purposes          action provisions
                                         Amount    Ratio           Amount    Ratio             Amount     Ratio
                                                               (Dollars in thousands)
<S>                                        <C>       <C>            <C>        <C>               <C>        <C>
    Risk-based capital                   $8,339    13.8%         =>$4,828    =>8.0%          =>$6,035     =>10.0%

    Core capital                         $7,866     6.8%         =>$3,485    =>3.0%          =>$6,970     => 6.0%

    Tangible capital                     $7,866     6.8%         =>$1,743    =>1.5%          =>$5,808     => 5.0%

</TABLE>



                                       47

<PAGE>


                        Community Investors Bancorp, Inc.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                          June 30, 1999, 1998 and 1997


NOTE J - REGULATORY CAPITAL (continued)
<TABLE>
<CAPTION>

                                                                 1998
                                                                                                 To be "well-
                                                                                              capitalized" under
                                                                     For capital               prompt corrective
                                             Actual                adequacy purposes          action provisions
                                         Amount    Ratio           Amount    Ratio             Amount     Ratio
                                                               (Dollars in thousands)
<S>                                        <C>      <C>             <C>        <C>              <C>          <C>
    Risk-based capital                   $7,113    12.4%         =>$4,604    =>8.0%          =>$5,755     =>10.0%

    Core capital                         $6,647     6.5%         =>$3,075    =>3.0%          =>$6,150     => 6.0%

    Tangible capital                     $6,647     6.5%         =>$1,538    =>1.5%          =>$5,125     => 5.0%
</TABLE>


    The  Corporation's  management  believes that, under the current  regulatory
    capital  regulations,  the  Association  will  continue  to meet its minimum
    capital requirements in the foreseeable future.  However,  events beyond the
    control of the management, such as increased interest rates or a downturn in
    the economy in the Association's market areas, could adversely affect future
    earnings and,  consequently,  the ability to meet future minimum  regulatory
    capital requirements.

























                                       48

<PAGE>


                        Community Investors Bancorp, Inc.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                          June 30, 1999, 1998 and 1997


NOTE K - 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, 1999 and 1998,
    and the  results of its  operations  and its cash flows for the years  ended
    June 30, 1999, 1998 and 1997.

<TABLE>
                        Community Investors Bancorp, Inc.
<CAPTION>
                        STATEMENTS OF FINANCIAL CONDITION
                                    June 30,
                                 (In thousands)
         ASSETS                                                                                     1999           1998
<S>                                                                                                 <C>             <C>
    Interest-bearing deposits in First Federal Savings and
      Loan Association of Bucyrus                                                               $  2,327       $  3,256
    Interest-bearing deposits in other financial institutions                                         21             21
    Loan receivable from ESOP                                                                        403            454
    Investment in First Federal Savings and Loan Association of Bucyrus                            7,611          6,633
    Prepaid expenses and other                                                                       151             76
                                                                                                  ------        -------

         Total assets                                                                            $10,513        $10,440
                                                                                                  ======         ======

         LIABILITIES AND STOCKHOLDERS' EQUITY

    Accrued expenses and other liabilities                                                       $    96        $    97

    Stockholders' equity
      Common stock and additional paid-in capital                                                  7,101          6,925
      Retained earnings                                                                            8,370          7,742
      Shares acquired by stock benefit plans                                                        (610)          (759)
      Treasury shares - at cost                                                                   (4,189)        (3,551)
      Unrealized losses on securities designated as available for sale,
        net of related tax benefits                                                                 (255)           (14)
                                                                                                  ------         ------
          Total stockholders' equity                                                              10,417         10,343
                                                                                                  ------         ------

          Total liabilities and stockholders' equity                                             $10,513        $10,440
                                                                                                  ======         ======
</TABLE>


<TABLE>
                        Community Investors Bancorp, Inc.
<CAPTION>
                             STATEMENTS OF EARNINGS
                               Year ended June 30,
                                 (In thousands)
                                                                      1999            1998           1997
<S>                                                                  <C>              <C>             <C>
    Revenue
      Interest income                                             $     31        $     56     $       66
      Equity in earnings of First Federal Savings and Loan
        Association of Bucyrus                                       1,046             976            640
                                                                     -----          ------       --------
          Total revenue                                              1,077           1,032            706

    General, administrative and other expenses                         219             204            134
                                                                    ------          ------       --------

          Earnings before income tax credits                           858             828            572

    Federal income tax credits                                         (64)            (51)           (17)
                                                                   -------         -------      ---------

          NET EARNINGS                                             $   922         $   879      $     589
                                                                    ======          ======       ========
</TABLE>



                                       49
<PAGE>


                        Community Investors Bancorp, Inc.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                          June 30, 1999, 1998 and 1997


NOTE K - CONDENSED  FINANCIAL  STATEMENTS OF COMMUNITY  INVESTORS BANCORP,  INC.
(continued)

<TABLE>
                        Community Investors Bancorp, Inc.
<CAPTION>
                            STATEMENTS OF CASH FLOWS
                               Year ended June 30,
                                 (In thousands)

                                                                                    1999            1998           1997
<S>                                                                                 <C>              <C>            <C>
    Cash flows provided by (used in) operating activities:
      Net earnings for the year                                                  $   922         $   879        $   589
      Adjustments to reconcile net earnings to net cash
      provided by (used in) operating activities:
        (Undistributed earnings of) excess distributions from
          consolidated subsidiary                                                 (1,046)          3,913           (640)
        Amortization of stock benefit plan expense                                   153             104             73
        Increases (decreases) in cash due to changes in:
          Prepaid expenses and other assets                                          (75)            (51)            22
          Other liabilities                                                           (1)             64              4
          Other                                                                       (1)            (18)           (38)
                                                                                --------         -------        -------
         Net cash provided by (used in) operating activities                         (48)          4,891             10

    Cash flows provided by investing activities:
      Maturities of investment securities                                             -               -             709
      Repayments on ESOP loan                                                         51              18             60
                                                                                 -------         -------        -------
         Net cash provided by investment activities                                   51              18            769

    Cash flows used in financing activities:
      Dividends on common stock                                                     (294)           (271)          (239)
      Purchase of treasury stock                                                    (638)         (1,580)          (854)
                                                                                  ------           -----        -------
         Net cash used in financing activities                                      (932)         (1,851)        (1,093)
                                                                                  ------           -----          -----

    Net increase (decrease) in cash and cash equivalents                            (929)          3,058           (314)

    Cash and cash equivalents at beginning of year                                 3,277             219            533
                                                                                   -----          ------        -------

    Cash and cash equivalents at end of year                                      $2,348          $3,277        $   219
                                                                                   =====           =====         ======
</TABLE>












                                       50

<PAGE>


                        Community Investors Bancorp, Inc.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                          June 30, 1999, 1998 and 1997


NOTE K - CONDENSED  FINANCIAL  STATEMENTS OF COMMUNITY  INVESTORS BANCORP,  INC.
(continued)

    The  Association is subject to regulations  imposed by the OTS regarding the
    amount  of  capital   distributions   payable  by  the  Association  to  the
    Corporation.  Generally,  the Association's payment of dividends is limited,
    without prior OTS approval, to net income for the current calendar year plus
    the two preceding  calendar years, less capital  distributions paid over the
    comparable  time  period.  Insured  institutions  are  required  to  file an
    application  with  the OTS  for  capital  distributions  in  excess  of this
    limitation.  At June 30, 1999,  the  Association  was required to obtain OTS
    approval with respect to future dividend distributions to the Corporation.


NOTE L - STOCK OPTION PLAN

    During fiscal 1996, the Board of Directors  adopted a Stock Option Plan that
    provided  for the  issuance of 110,722  shares of  authorized,  but unissued
    shares of common stock at the fair value at the date of grant.

    The  Corporation  accounts for the stock option plan in accordance with SFAS
    No. 123,  "Accounting for Stock-Based  Compensation,"  which contains a fair
    value-based method for valuing  stock-based  compensation at the grant date.
    Compensation is then  recognized  over the service period,  which is usually
    the vesting period. Alternatively, SFAS No. 123 permits entities to continue
    to account for stock options and similar equity instruments under Accounting
    Principles  Board ("APB")  Opinion No. 25,  "Accounting  for Stock Issued to
    Employees."  Entities  that  continue to account for stock options using APB
    Opinion No. 25 are  required to make pro forma  disclosures  of net earnings
    and  earnings per share,  as if the fair  value-based  method of  accounting
    defined in SFAS No. 123 had been applied.

    The Corporation  applies APB Opinion No. 25 and related  Interpretations  in
    accounting for its stock option plan. Accordingly,  no compensation cost has
    been recognized for the plan. Had  compensation  cost for the  Corporation's
    stock option plan been determined based on the fair value at the grant dates
    for awards under the plan consistent with the accounting  method utilized in
    SFAS No. 123,  the  Corporation's  net earnings and earnings per share would
    have been reduced to the pro forma amounts indicated below:
















                                       51

<PAGE>


                        Community Investors Bancorp, Inc.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                          June 30, 1999, 1998 and 1997


NOTE L - STOCK OPTION PLAN (continued)

<TABLE>
<CAPTION>

                                                            1999            1998         1997
<S>                                     <C>                  <C>             <C>          <C>
    Net earnings (In thousands)       As reported           $922            $879         $589
                                                             ===             ===          ===

                                        Pro-forma           $922            $863         $579
                                                             ===             ===          ===

    Earnings per share
      Basic                           As reported          $.81             $.70         $.44
                                                            ===              ===          ===

                                        Pro-forma          $.81             $.69         $.43
                                                            ===              ===          ===

      Diluted                         As reported          $.78             $.68         $.44
                                                            ===              ===          ===

                                        Pro-forma          $.78             $.67         $.43
                                                            ===              ===          ===

</TABLE>

     The fair value of each option grant is estimated on the date of grant using
     the  modified  Black-Scholes   options-pricing  model  with  the  following
     weighted-average   assumptions   used  for   grants   in  1998  and   1997,
     respectively;  dividend yield of 7.0% and expected  volatility of 20.0% for
     all years;  risk-free interest rates of 6.5% and 6.0% and expected lives of
     ten years.

     A summary of the status of the  Corporation's  stock option plan as of June
     30, 1999,  1998 and 1997,  and changes  during the periods  ending on those
     dates is presented below:
<TABLE>
<CAPTION>

                                                    1999                      1998                     1997
                                                       Weighted-                Weighted-                   Weighted-
                                                         average                  average                     average
                                                        exercise                 exercise                    exercise
                                             Shares        price       Shares       price         Shares        price
<S>                                           <C>          <C>           <C>          <C>           <C>         <C>
    Outstanding at beginning of year        117,074       $7.67        96,653       $  7.00       85,860      $6.89
    Granted                                      -            -        21,321         10.73       10,793       7.87
    Exercised                                  (540)       6.61          (180)         9.92          -           -
    Forfeited                                (1,260)          -          (720)            -          -           -
                                            -------        ----        ------        ------       ------       ----

    Outstanding at end of year              115,274       $7.67       117,074       $  7.67       96,653      $7.00
                                            =======        ====       =======        ======       ======       ====

    Options exercisable at year-end          59,198       $6.95        36,322       $  6.95       17,172      $6.89
                                            =======        ====        ======        ======       ======       ====
    Weighted-average fair value of
      options granted during the year                       N/A                     $  1.20                   $1.33
                                                            ===                      ======                    ====
</TABLE>





                                       52
<PAGE>


                        Community Investors Bancorp, Inc.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                          June 30, 1999, 1998 and 1997


NOTE L - STOCK OPTION PLAN (continued)

    The following information applies to options outstanding at June 30, 1999:

    Number outstanding                                                115,274
    Range of exercise prices                                   $6.61 - $10.83
    Weighted-average exercise price                                     $7.67
    Weighted-average remaining contractual life                     6.0 years


NOTE M - LEGISLATIVE MATTERS

    The deposit  accounts of the Association  and of other savings  associations
    are  insured by the FDIC  through  the Savings  Association  Insurance  Fund
    ("SAIF").  The  reserves  of the SAIF were below the level  required by law,
    because a  significant  portion of the  assessments  paid into the fund were
    used to pay the cost of prior  thrift  failures.  The  deposit  accounts  of
    commercial  banks are insured by the FDIC  through 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.

    Legislation was enacted to recapitalize the SAIF that provided for a special
    assessment  totaled  $.657 per $100 of SAIF deposits held at March 31, 1995,
    in order to  increase  SAIF  reserves  to the  level  required  by law.  The
    Association  held $70.2 million in deposits at March 31, 1995,  resulting in
    an assessment of approximately  $458,000,  or $304,000 after-tax,  which was
    charged to operations in fiscal 1997.

    Under  separate  legislation  related  to  the  recapitalization  plan,  the
    Association is required to recapture as taxable income approximately $26,000
    of its tax 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 bad debt deduction in the future.  The  Association has provided
    deferred  taxes for this amount and will  amortize the  recapture of the bad
    debt reserve into taxable income over a six year period,  which commenced in
    fiscal 1998.










                                       53
<PAGE>


Board of Directors                         Assistant Vice Presidents
John W. Kennedy                            Jane A. Cremeans
President and Chief Executive              Timothy G. Heydinger
  Officer of First Federal                 Kimberly B. Roe
  Savings & Loan Association
                                           General Counsel
Dale C. Hoyles                             Cory and Cory
Chairman of the Board, Retired             221 S. Poplar Street
  Senior Vice President/Treasurer          Bucyrus, Ohio  44820
  of Centurion Financial
                                           Special Legal Counsel
                                           Elias, Matz, Tiernan & Herrick, LLP
David M. Auck                              734 15th Street, N.W., 12th Floor
Vice Chairman of the Board                 Washington, DC  20005
  Co-owner Auck Dostal Agency
                                           Transfer Agent and Registrar
Philip E. Harris                           Registrar & Transfer Company
Plant Manager, Distribution                10 Commerce Drive
  Center - The Timken Company              Cranford, NJ  07016

John D. Mizick                             Independent Auditors
Certified Public Accountant                Grant Thornton LLP
  Mizick & Company, Inc.                   Suite 900
                                           625 Eden Park Drive
D. Brent Fissel                            Cincinnati, Ohio  45202
Dentist
                                           Investment Banker & Financial Advisor
Thomas P. Moore                            Charles Webb & Company
Retired President and General Manager -    211 Bradenton
  Brokensword Broadcasting Co.             Dublin, Ohio  43017

                                           Major Market Makers
Honorary Directors                         The Ohio Company
John T. Bridges                            McDonald & Company Sec., Inc.
Retired Plant Manager -                    Friedman, Billings, Ramsey & Company
  General Electric Company                 Sweney, Cartwright & Company

Richard L. Cory
     Attorney at law - Cory and Cory

Herbert Kraft
Farmer and Retired Salesman -
  Moorman Feed Sales

Executive Officers
John W. Kennedy
President and Chief Executive
  Officer

Brian R. Buckley
Vice President

Phillip W. Gerber
Vice President

Robert W. Siegel
     Assistant Vice President and Treasurer






                                       54
<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
                        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

                            Automated Teller Machine
                                1661 Marion Road
                               Bucyrus, Ohio 44820


                              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










                                       55

<TABLE> <S> <C>


<ARTICLE>                                                                 9
<MULTIPLIER>                                                          1,000

<S>                                                                     <C>
<PERIOD-TYPE>                                                          YEAR
<FISCAL-YEAR-END>                                               JUN-30-1999
<PERIOD-START>                                                  JUL-01-1998
<PERIOD-END>                                                    JUN-30-1999
<CASH>                                                                2,142
<INT-BEARING-DEPOSITS>                                                  631
<FED-FUNDS-SOLD>                                                        724
<TRADING-ASSETS>                                                          0
<INVESTMENTS-HELD-FOR-SALE>                                          15,517
<INVESTMENTS-CARRYING>                                                4,577
<INVESTMENTS-MARKET>                                                  4,519
<LOANS>                                                              89,922
<ALLOWANCE>                                                             591
<TOTAL-ASSETS>                                                      116,224
<DEPOSITS>                                                           79,954
<SHORT-TERM>                                                              0
<LIABILITIES-OTHER>                                                     562
<LONG-TERM>                                                          25,291
                                                     0
                                                               0
<COMMON>                                                                 17
<OTHER-SE>                                                           10,400
<TOTAL-LIABILITIES-AND-EQUITY>                                      116,224
<INTEREST-LOAN>                                                       6,871
<INTEREST-INVEST>                                                     1,168
<INTEREST-OTHER>                                                        150
<INTEREST-TOTAL>                                                      8,189
<INTEREST-DEPOSIT>                                                    3,563
<INTEREST-EXPENSE>                                                    4,822
<INTEREST-INCOME-NET>                                                 3,367
<LOAN-LOSSES>                                                            94
<SECURITIES-GAINS>                                                        6
<EXPENSE-OTHER>                                                       2,147
<INCOME-PRETAX>                                                       1,387
<INCOME-PRE-EXTRAORDINARY>                                              922
<EXTRAORDINARY>                                                           0
<CHANGES>                                                                 0
<NET-INCOME>                                                            922
<EPS-BASIC>                                                           .81
<EPS-DILUTED>                                                           .78
<YIELD-ACTUAL>                                                         3.02
<LOANS-NON>                                                             912
<LOANS-PAST>                                                              0
<LOANS-TROUBLED>                                                         52
<LOANS-PROBLEM>                                                           0
<ALLOWANCE-OPEN>                                                        563
<CHARGE-OFFS>                                                            74
<RECOVERIES>                                                              8
<ALLOWANCE-CLOSE>                                                       591
<ALLOWANCE-DOMESTIC>                                                    118
<ALLOWANCE-FOREIGN>                                                       0
<ALLOWANCE-UNALLOCATED>                                                 473



</TABLE>


REVOCABLE PROXY

                        COMMUNITY INVESTORS BANCORP, INC.

         THIS  PROXY  IS  SOLICITED  ON  BEHALF  OF THE  BOARD OF  DIRECTORS  OF
COMMUNITY INVESTORS BANCORP,  INC. FOR USE AT THE ANNUAL MEETING OF STOCKHOLDERS
TO BE HELD ON OCTOBER 25, 1999 AND AT ANY ADJOURNMENT THEREOF.

         The  undersigned  hereby  appoints  the Board of Directors of Community
Investors Bancorp, Inc. (the "Company"),  as proxies, each with power to appoint
his substitute,  and hereby authorizes them to represent and vote, as designated
below,  all the  shares of  Common  Stock of the  Company  held of record by the
undersigned on September 9,1999 at the Annual Meeting of Shareholders to be held
at the Days Inn, located at 1515 North Sandusky Avenue,  Bucyrus, Ohio 44820, on
Monday,  October  25,  1999 at 2:00  p.m.,  Eastern  Time,  and any  adjournment
thereof.

1.  ELECTION OF DIRECTORS FOR TWO-YEAR TERM

    [ ]  FOR all nominees listed below        [ ] WITHHOLD authority to vote for
         (except as marked to the                 all nominees listed below
         contrary below)


         Nominees for two-year term expiring in 2001:

Dale C. Hoyles, Brent D. Fissel, D.D.S. and Michael J. Romanoff


Instruction:  To withhold  authority to vote for any individual  nominee,  write
that nominee's name in the space provided below:



2.  PROPOSAL  TO  RATIFY  THE  APPOINTMENT  by the Board of  Directors  of Grant
Thornton LLP as the Company's  independent auditors for the year ending June 30,
2000.

  FOR   [  ]                AGAINST    [  ]             ABSTAIN  [  ]


3. In their  discretion,  the  proxies  are  authorized  to vote upon such other
business as may properly come before the meeting.

                   (Continued and to be signed on other side)


<PAGE>


         THIS PROXY IS  SOLICITED BY THE BOARD OF  DIRECTORS.  THE SHARES OF THE
COMPANY'S COMMON STOCK WILL BE VOTED AS SPECIFIED.  IF NOT OTHERWISE  SPECIFIED,
THIS PROXY WILL BE VOTED FOR THE ELECTION OF THE BOARD OF DIRECTORS' NOMINEES TO
THE BOARD OF  DIRECTORS,  FOR THE PROPOSAL  SPECIFIED IN ITEM 2 AND OTHERWISE AT
THE  DISCRETION  OF THE  PROXIES.  IN THE  DISCRETION  OF  THE  PROXIES,  SHARES
REPRESENTED BY THIS PROXY MAY BE VOTED CUMULATIVELY WITH RESPECT TO THE ELECTION
OF THE  NOMINEES FOR DIRECTOR  LISTED  HEREIN.  YOU MAY REVOKE THIS PROXY AT ANY
TIME PRIOR TO THE TIME IT IS VOTED AT THE ANNUAL MEETING.



Date:  -------------------, 1999


                                         ---------------------------------------
                                         Signature


                                         ---------------------------------------
                                         Signature


Please  sign this  proxy  exactly as your  name(s)  appear on this  proxy.  When
signing in a representative  capacity,  please give title.  When shares are held
jointly, only one holder need sign.


- -------------------------------------------------------------------------------
PLEASE MARK, SIGN, DATE AND RETURN THE PROXY CARD PROMPTLY
USING THE ENCLOSED ENVELOPE.
- -------------------------------------------------------------------------------


<PAGE>



September 29, 1999



Dear Shareholder:

You are  cordially  invited  to attend the Annual  Meeting  of  Shareholders  of
Community Investors Bancorp, Inc. The meeting will be held at the Days Inn, 1515
North Sandusky Avenue,  Bucyrus, Ohio 44820, on Monday, October 25, 1999 at 2:00
p.m.,  Eastern Time. The matters to be considered by  shareholders at the Annual
Meeting are described in the accompanying materials.

It is very important that you be represented at the Annual Meeting regardless of
the number of shares you own or  whether  you are able to attend the  meeting in
person.  We urge you to mark,  sign and date your proxy card today and return it
in the envelope  provided,  even if you plan to attend the Annual Meeting.  This
will not prevent  you from  voting in person,  but will ensure that your vote is
counted if you are unable to attend.

We appreciate your support and interest in Community Investors Bancorp, Inc.
Sincerely,

/s/Dale C. Hoyles

Dale C. Hoyles
Chairman of the Board






<PAGE>



                        COMMUNITY INVESTORS BANCORP, INC.
                            119 South Sandusky Avenue
                               Bucyrus, Ohio 44820
                                 (419) 562-7055


                    NOTICE OF ANNUAL MEETING OF SHAREHOLDERS
                         To Be Held on October 25, 1999


         NOTICE IS HEREBY GIVEN that the Annual Meeting of Shareholders ("Annual
Meeting") of Community  Investors Bancorp,  Inc. (the "Company") will be held at
the Days Inn,  1515 North  Sandusky  Avenue,  Bucyrus,  Ohio  44820,  on Monday,
October 25, 1999 at 2:00 p.m., Eastern Time, for the following purposes,  all of
which are more completely set forth in the accompanying Proxy Statement:

         (1) To elect three (3)  directors  for a two-year  term and until their
successors are elected and qualified;

         (2) To  ratify  the  appointment  by the  Board of  Directors  of Grant
Thornton LLP as the Company's  independent auditors for the year ending June 30,
2000; and

         (3) To transact  such other  business as may  properly  come before the
meeting or any  adjournment  thereof.  Management is not aware of any other such
business.

         The Board of Directors has fixed September 9, 1999 as the voting record
date for the determination of shareholders  entitled to notice of and to vote at
the Annual Meeting and at any adjournment  thereof.  Only those  shareholders of
record as of the close of  business on that date will be entitled to vote at the
Annual Meeting or at any such adjournment.

                                             By Order of the Board of Directors


                                             Thomas P. Moore
                                             Secretary
Bucyrus, Ohio
September 29, 1999

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

YOU ARE CORDIALLY  INVITED TO ATTEND THE ANNUAL  MEETING.  IT IS IMPORTANT  THAT
YOUR SHARES BE REPRESENTED REGARDLESS OF THE NUMBER YOU OWN. EVEN IF YOU PLAN TO
BE PRESENT, YOU ARE URGED TO COMPLETE,  SIGN, DATE AND RETURN THE ENCLOSED PROXY
PROMPTLY  IN THE  ENVELOPE  PROVIDED.  IF YOU ATTEND THE  MEETING,  YOU MAY VOTE
EITHER IN PERSON OR BY PROXY.  ANY PROXY  GIVEN MAY BE REVOKED BY YOU IN WRITING
OR IN PERSON AT ANY TIME PRIOR TO THE EXERCISE THEREOF.
================================================================================




<PAGE>




                                 PROXY STATEMENT


                        COMMUNITY INVESTORS BANCORP, INC.
                            119 South Sandusky Avenue
                               Bucyrus, Ohio 44820


                       1999 ANNUAL MEETING OF SHAREHOLDERS
                                October 25, 1999


         This Proxy Statement is furnished to holders of common stock,  $.0l par
value per share ("Common  Stock"),  of Community  Investors  Bancorp,  Inc. (the
"Company"),  an Ohio  corporation  which holds all of the  outstanding  stock of
First Federal Savings and Loan  Association of Bucyrus  ("First  Federal" or the
"Association").  Proxies are being solicited on behalf of the Board of Directors
of the  Company  to be used  at the  Annual  Meeting  of  Shareholders  ("Annual
Meeting") to be held at the Days Inn, 1515 North Sandusky Avenue,  Bucyrus, Ohio
44820,  on Monday,  October  25,  1999 at 2:00 p.m.,  Eastern  Time,  and at any
adjournment  thereof for the purposes set forth in the Notice of Annual  Meeting
of  Shareholders.  This Proxy Statement is first being mailed to shareholders on
or about September 29, 1999.

         The proxy  solicited  hereby,  if properly  signed and  returned to the
Company and not revoked prior to its use,  will be voted in accordance  with the
instructions  contained  therein.  If no contrary  instructions are given,  each
proxy received will be voted for the nominees for director  described herein and
for the matters described below and, upon the transaction of such other business
as may properly come before the meeting, in accordance with the best judgment of
the persons appointed as proxies.  Any shareholder  giving a proxy has the power
to revoke it at any time before it is exercised by (i) filing with the Secretary
of the Company  written notice thereof  (Thomas P. Moore,  Secretary,  Community
Investors  Bancorp,  Inc.,  119 South  Sandusky  Avenue,  Post  Office  Box 766,
Bucyrus,  Ohio 44820);  (ii)  submitting a duly  executed  proxy bearing a later
date; or (iii)  appearing at the Annual Meeting and giving the Secretary  notice
of his or her  intention  to vote in  person.  Proxies  solicited  hereby may be
exercised only at the Annual Meeting and any adjoununent thereof and will not be
used for any other meeting.


<PAGE>

                                     VOTING


         Only  shareholders  of record at the close of business on  September 9,
1999 ("Voting Record Date") will be entitled to vote at the Annual  Meeting.  On
the Voting Record Date,  there were 1,218,684  shares of Common Stock issued and
outstanding and the Company had no other class of equity securities outstanding.
Each share of Common Stock is entitled to one vote at the Annual  Meeting on all
matters properly presented at the meeting except that votes may be cumulated for
the election of directors.  Cumulative voting means the right to vote, in person
or by proxy,  the number of shares owned by a stockholder for as many persons as
there are directors to be elected (three) and for whose election the stockholder
has a right to vote, or to cumulate  votes by giving one candidate as many votes
as the number of such  directors to be elected  multiplied by the number of such
stockholder's  shares  shall  equal or by  distributing  such  votes on the same
principle among any number of candidates.  Any  shareholder  wishing to cumulate
his or her votes with respect to the  election of directors  must give notice to
the Secretary of the Company of his or her intention to cumulate his or her vote
and obtain a ballot or proxy from the Secretary of the Company for such purpose.

         The  presence  in  person  or by proxy of at  least a  majority  of the
outstanding shares of Common Stock entitled to vote is necessary to constitute a
quorum at the Annual Meeting.  Directors are elected by a plurality of the votes
cast at the Annual Meeting. The affirmative vote of the holders of a majority of
the total  votes cast at the Annual  Meeting is  required  for  approval  of the
proposal to ratify the appointment of the Company's independent auditors.

         Abstentions will be counted for purposes of determining the presence of
a quorum at the Annual Meeting.  Because of the required votes, abstentions will
not be counted as votes cast for the election of  directors  and the proposal to
ratify the  appointment of the Company's  independent  auditors and, thus,  will
have no effect on the voting for the election of directors and the  ratification
of the  auditors.  Under rules of the New York Stock  Exchange,  the election of
directors and the proposal to ratify the auditors are considered "discretionary"
items upon which brokerage firms may vote in their discretion on behalf of their
clients if such clients have not  furnished  voting  instructions  and for which
there will not be "broker non-votes."











                                      -2-
<PAGE>

               INFORMATION WITH RESPECT TO NOMINEES FOR DIRECTOR,
              DIRECTORS WHOSE TERMS CONTINUE AND EXECUTIVE OFFICERS

Election of Directors

         The Certificate of Incorporation and Bylaws of the Company provide that
the Board of  Directors  of the  Company  shall be divided  into two  classes as
nearly equal in number as possible, and that the members of each class are to be
elected  for a term of two years and until  their  successors  are  elected  and
qualified. One class of directors is to be elected annually, and shareholders of
the Company are permitted to cumulate their votes for the election of directors.

         No nominee for  director is related to any other  director or executive
officer of the Company by blood,  marriage or adoption.  All nominees  currently
serve as directors of the Company, with the exception of Michael J. Romanoff who
has been nominated by the Board of Directors for the directorship currently held
by Thomas P. Moore.  Mr. Moore will retire from the Board of Directors  upon the
election of his successor,  but will continue to serve the Company as a director
emeritus.

         Unless  otherwise  directed,  each proxy  executed  and  returned  by a
shareholder  will be voted for the election of the nominees for director  listed
below. If any person named as nominee should be unable or unwilling to stand for
election  at the time of the  Annual  Meeting,  the  proxies  will  vote for any
replacement nominee or nominees  recommended by the Board of Directors.  At this
time, the Board of Directors  knows of no reason why any of the nominees  listed
below may not be able to serve as a director if elected.

         The following  tables present  information  concerning the nominees for
director  and each  director  whose term  continues,  including  his tenure as a
director of the Company.

<TABLE>
<CAPTION>

                         Nominees for Director for Two-Year Term Expiring in 2001

                                              Position(s) Held in               Director
        Name                    Age(1)           the Company                   Since (2)
<S>                              <C>                  <C>                         <C>
   Dale C. Hoyles                 61         Chairman of the Board               1974
   Brent D. Fissel, D.D.S.        44         Director                            1991
   Michael J. Romanoff            49         *                                    *
</TABLE>

The Board of  Directors  recommends  a vote FOR  election  of the  nominees  for
director.





                                      -3-
<PAGE>

<TABLE>
<CAPTION>
                               Members of the Board of Directors Continuing in Office
                                        Directors With Terms Expiring in 2000

                                               Position(s) Held in                    Director
    Name                Age (1)                  the Company                          Since (2)
<S>                      <C>                         <C>                                  <C>
John W. Kennedy           58         Director, President and Managing Officer            1972
David M. Auck             55         Director                                            1979
Philip E. Harris          50         Director                                            1992
John D. Mizick            57         Director                                            1998

</TABLE>


(1)  As of June 30, 1999.

(2)  Includes service as a director of the Association.

     Each of the directors of the Company is also  director of the  Association.
The business  experience of each of the directors or nominee for director for at
least the past five years is as follows:

     Dale C.  Hoyles.  Mr.  Hoyles  has served as  Chairman  of the Board of the
Association  since  1990  and as one of its  directors  since  1974.  Until  his
retirement in November 1994, he was Senior Vice President/Treasurer of Centurion
Financial which is a property and casualty insurance company located in Bucyrus,
Ohio. Mr. Hoyles had been associated with Centurion Financial since 1973.

     Thomas P.  Moore.  In 1998,  Mr.  Moore  retired  from his  position as the
President and General  Manager of  Brokensword  Broadcasting  Co.,  which owns a
radio station that broadcasts  from Bucyrus,  Ohio. Mr. Moore had served in that
capacity  since 1962.  He also serves as  secretary,  chairman of the  Personnel
Committee and as a member of the Audit Committee. Mr. Moore plans to retire from
the Board of Directors  upon the election of a successor  to his  position,  but
will continue to serve the Company as a director emeritus.

     John W.  Kennedy.  Mr.  Kennedy  has  served  as  Managing  Officer  of the
Association  since 1972. He has been employed by the Association  since 1969 and
during that time has also served as Secretary and Executive Vice President.

     David M. Auck.  Mr.  Auck has served as Vice  Chairman  of the Board of the
Association  since 1990.  He has been the owner of the  Auck-Dostal  Agency,  an
independent  insurance  agency,  located in Bucyrus,  Ohio since  1974.  He also
serves as chairman of the Association's Audit Committee.



                                      -4-
<PAGE>

     Philip  E.  Harris.  Mr.  Harris  is  employed  by The  Timken  Company,  a
manufacturer  and distributor of tapered roller  bearings.  His current title is
Manager - Distribution and Logistics - Industrial  Distribution U.S. and Canada.
He also serves the Association as a member of its Personnel Committee.

     Brent D.  Fissel,  D.D.S.  Dr.  Fissel is a  dentist  who has had a private
family  practice  in New  Washington,  Ohio  since  1988.  He  also  serves  the
Association as a member of its Personnel Committee.

     John D. Mizick.  Mr. Mizick is a certified  public  accountant  who founded
Mizick and Company, Inc., a public accounting firm, in 1972 and is currently its
president  and  chief  executive  officer.  He also  serves  as a member  of the
Association's Audit Committee.

     Michael  J.  Romanoff.  Mr.  Romanoff  is the owner of  Romanoff  Jewelers,
located in  Bucyrus,  Ohio.  He is also the  co-owner  of Val Casting and Allure
Designs,  also located in Bucyrus.  Mr.  Romanoff has been nominated to fill the
directorship currently held by Mr. Moore, who is retiring from that position.

Shareholder Nominations

         Article X, Section D of the Company's Articles of Incorporation governs
nominations for election to the Board and requires all such  nominations,  other
than those made by the Board, to be made at a meeting of shareholders called for
the election of directors,  and only by a shareholder  who has complied with the
notice provisions in that section. Shareholder nominations must be made pursuant
to timely  notice in writing to the  Secretary of the Company.  To be timely,  a
shareholder's  notice  must be in  writing,  delivered  or mailed by first class
United States mail,  postage  prepaid,  to the Secretary of the Company not less
than  thirty  days nor more than  sixty days  prior to such  meeting:  provided,
however,  that if less  than  forty  days'  notice  of the  meeting  is given to
stockholders, such written notice shall be delivered or mailed, as prescribed to
the Secretary of the Company not later than the close of the tenth day following
the day on which notice of such meeting was mailed to stockholders.

         Each written notice of a shareholder  nomination  shall set forth:  (a)
the name, age,  business  address and, if known,  the residence  address of each
nominee proposed in such notice;  (b) the principal  occupation or employment of
each such  nominee;  and (c) the number of shares of stock of the Company  which
are beneficially owned by each such nominee. In addition, the stockholder making
such  nomination  shall  promptly  provide  any  other  information   reasonably
requested by the Company.






                                      -5-

<PAGE>

The Board of Directors and Its Committees

     The Board of  Directors  of the  Company and of the  Association  meet on a
monthly  basis.  During  the  fiscal  year  ended  June 30,  1999,  the Board of
Directors met 12 times. No director  attended fewer than 75% of the total number
of Board meetings or committee meetings on which he served that were held during
fiscal  1999.  The Board of  Directors  of the Company had not  established  any
committees  in  fiscal  1999.  The Board of  Directors  of the  Association  has
established an Executive  Committee,  an Audit Committee,  a Personnel Committee
and a Nominating Committee.

     Executive Committee.  The Executive Committee is authorized to exercise all
the  authority of the Board of Directors in the  management  of the  Association
between  Board  meetings.  The  Executive  Committee  consists of three  outside
directors  appointed  by the  Chairman of the Board.  If any member is unable to
attend,  the  Managing  Officer  may appoint  any other  director to serve.  The
Executive Committee also serves as a Loan Committee that reviews all real estate
loans. The Executive Committee met 51 times in fiscal 1999.

     Audit Committee. The Audit Committee, which is appointed by the Chairman of
the Board and  consists  of Messrs.  Auck (who serves as  chairman),  Mizick and
Moore has the  right to  inspect  and  review  the  records  of the  Association
associated  with  its  annual  audit.  The  Committee  meets  annually  with the
Association's  auditors  and then is  required  to report  the  results  of such
meeting to the full board of  directors.  The Audit  Committee  met once  during
fiscal 1999.

     Personnel  Committee.  The Personnel  Committee has the  responsibility  to
review personnel policy and to recommend  changes regarding  employee  salaries,
fringe  benefits and related  personnel  matters.  Messrs.  Moore (who serves as
chairman),  Harris and Fissel are members of the Personnel Committee,  which met
twice during fiscal 1999.

     Nominating  Committee.  The Nominating  Committee makes written nominations
for directors at least 30 days prior to the annual meeting of shareholders.  The
committee is  appointed by the Chairman of the Board at the Board of  Directors'
September meeting and consists of three members.

Executive Officers Who Are Not Directors

     The following sets forth certain  information with respect to the executive
officers of the Company and the  Association  who are not  directors,  including
their business experience for at least the past five years.

     Brian  R.  Buckley.  Mr.  Buckley  has  served  the  Association  as a Vice
President since 1979. He has been employed by the Association since 1974.

     Phillip W. Gerber.  Mr. Gerber has served the Association as Vice President
since  January 1997.  Prior to January 1997, he had served as Vice  President of
Farmers Citizens Bank, Bucyrus, Ohio, for 24 years.

     Robert W. Siegel.  Mr. Siegel has served the Association as Treasurer since
August 1999. He has been employed by the Association  since April 1996. Prior to
April 1996, he had served  several  positions at the  Huntington  National Bank,
Columbus, Ohio, for 4 years.

                                      -6-
<PAGE>


                      BENEFICIAL OWNERSHIP OF COMMON STOCK
                   BY CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

         The following  table  includes,  as of the Voting Record Date,  certain
information as to the Common Stock beneficially owned by (i) the only persons or
entities,  including any "group" as that term is used in Section 13(d)(3) of the
Securities Exchange Act of 1934, as amended ("1934 Act"), who or which was known
to the  Company  to be the  beneficial  owner of more than 5% of the  issued and
outstanding  Common  Stock,  (ii) the  directors and nominee for director of the
Company and (iii) all directors  and  executive  officers of the Company and the
Association as a group.
<TABLE>
<CAPTION>


                                                                          Common Stock
                                                                          Beneficially
      Name of                                                              Owned as of
  Beneficial Owner                                                   September 9, 1999(1)(2)
                                                                      No.                  %
<S>                                                                  <C>                 <C>
Jeffrey L. Gendell
200 Park Avenue, Suite 3900
New York, New York 10166                                            76,500                6.3

Community Investors Bancorp, Inc.(3)
  Employee Stock Ownership Trust
  119 South Sandusky Avenue
  Bucyrus, Ohio  44820                                             131,985               10.8

Directors and Nominee:
  David M. Auck (4)                                                 39,493                3.2
  Philip E. Harris (5)                                              10,620                  *
  Brent D. Fissel, D.D.S. (6)                                        4,696                  *
  Dale C. Hoyles (7)                                                16,602                1.4
  John W. Kennedy (8)                                               53,265                4.3
  John D.  Mizick                                                    1,000                  *
  Thomas P. Moore (9)                                               25,245                2.1
  Michael Romanoff (10)                                              6,300                  *

All directors and executive officers
  of the Company and the Association
  as a group (10 persons) (11)                                     175,316               13.9
</TABLE>


*    Represents less than 1% of the outstanding Common Stock.

(1)  For purposes of this table,  pursuant to rules  promulgated  under the 1934
     Act, an individual is considered to beneficially own shares of Common Stock
     if he or she directly or indirectly  has or shares (1) voting power,  which
     includes  the power to vote or to direct the voting of the  shares;  or (2)
     investment  power,  which  includes  the power to  dispose  or  direct  the
     disposition of the shares. Unless otherwise indicated,  a director has sole
     voting  power and sole  investment  power  with  respect  to the  indicated
     shares.

(2)  Based upon filing made pursuant to the Securities  Exchange Act of 1934, as
     amended.


(footnotes continued on next page)



                                      -7-
<PAGE>

(3)  The Community  Investors  Bancorp,  Inc.  Employee  Stock  Ownership  Trust
     ("Trust") was established pursuant to the Community Investors Bancorp, Inc.
     Employee Stock Ownership Plan ("ESOP") by an agreement  between the Company
     and Messrs.  Hoyles,  Kennedy and Buckley,  who act as trustees of the plan
     ("Trustees").  As of the Voting Record Date, 52,713 of the shares of Common
     Stock held in the Trust had been allocated to the accounts of participating
     employees.  Under  the  terms  of the  ESOP,  the  Trustees  must  vote all
     allocated  shares held in the ESOP in accordance  with the  instructions of
     the  participating  employees,  and allocated shares for which employees do
     not give  instructions  will be voted in the same ratio on any matter as to
     those shares for which  instructions are given.  Unallocated shares held in
     the ESOP  will be  voted by the ESOP  Trustees  in  accordance  with  their
     fiduciary duties as trustees. The amount of Common Stock beneficially owned
     by each  individual  trustee or all directors  and executive  officers as a
     group does not include the shares held by the Trust.

(4)  Includes 5,625 shares held by Heritage Rentals, a general partnership,  and
     12,375  shares  held in a  retirement  account.  Also  includes  664 shares
     granted  pursuant  to the MRP  which are  scheduled  to vest on or prior to
     November 1, 1999 and 6,033 shares  which may be acquired  upon the exercise
     of stock options.

(5)  Two thousand  two hundred  fifty of the  indicated  shares are held jointly
     with the director's  spouse.  Also includes 664 shares granted  pursuant to
     the MRP which are  scheduled  to vest on November 1, 1999 and 6,033  shares
     which may be acquired upon the exercise of stock options.

(6)  Includes  4,207  shares  which may be acquired  upon the  exercise of stock
     options.

(7)  Includes 3,591 shares held by Mr. Hoyles' spouse.  Also includes 664 shares
     granted  pursuant  to the MRP  which are  scheduled  to vest on or prior to
     November 1, 1999 and 6,033 shares  which may be acquired  upon the exercise
     of stock options.

(8)  Includes 16,920 held jointly with the director's spouse,  4,461 shares held
     by Mr. Kennedy's  spouse,  901 shares held in a retirement  account,  8,788
     shares  which have been  allocated  to Mr.  Kennedy's  account in the ESOP,
     1,800 shares granted  pursuant to the MRP which are scheduled to vest on or
     prior to November 1, 1999 and 7,695  shares  which may be acquired  through
     the exercise of stock options.

(9)  Includes  1,125  shares  held by Mr.  Moore's  spouse,  664 shares  granted
     pursuant to the MRP which are  scheduled to vest on or prior to November 1,
     1999 and 6,033  shares  which may be  acquired  upon the  exercise of stock
     options.

(10) Includes 675 shares held jointly with his children.

(11) Does not include the shares held by the nominee.




                                      -8-
<PAGE>

                             EXECUTIVE COMPENSATION
 Summary

    The following table sets forth a summary of certain  information  concerning
 the compensation awarded to or paid by the Association for services rendered in
 all  capacities  during  the last  three  fiscal  years to the Chief  Executive
 Officer of the Association.  No other executive officer had total  compensation
 during the last  three  fiscal  years  which  exceeded  $100,000.  The  Company
 currently does not pay any separate compensation to its executive officers.

<TABLE>
<CAPTION>

                                                  Annual Compensation           Long-Term Compensation

                                                                   Other                                       All
  Name and               For the Year                              Annual         Stock                       Other
  Principal Position    ended June 30,     Salary    Bonus    Compensation(1)   Grants(2)   Options (3)  Compensation (4)

  <S>                         <C>            <C>       <C>           <C>             <C>        <C>            <C>
  John W. Kennedy            1999          $74,472     $-            $-           $  -           -          $26,717
    President and            1998           74,472      -             -           19,874         -           21,745
    Managing Officer         1997           72,000      -             -           45,000         -           16,840
</TABLE>



(1)  Does not include amounts attributable to miscellaneous benefits received by
     the  named  executive  officers.  In  the  opinion  of  management  of  the
     Association, the costs to the Association of providing such benefits to the
     named executive officers during the year ended June 30, 1999 did not exceed
     the  lesser  of  $50,000  or 10% of the total of  annual  salary  and bonus
     reported for the individual.

(2)  Consists  of awards  granted  pursuant  to the  Company's  1995  Management
     Recognition Plan which vest and are exercisable at the rate of 20% per year
     over a five-year period  commencing on the first anniversary of the date of
     the grant. The grants had a market value at June 30, 1999 of $62,438.

(3)  Consists of awards granted pursuant to the Company's 1995 Stock Option Plan
     which options vest and are  exercisable  at the rate of 20% per year over a
     five-year  period  commencing on the first  anniversary  of the date of the
     grant.

(4)  Consists of amounts  allocated  during the years ended  December  31, 1996,
     December 31, 1997 and December 31, 1998 pursuant to the ESOP based on a per
     share price of $7.56 and $10.77 and $12.25, respectively,  per share on the
     date of allocation. The per share prices for fiscal 1996 and 1997 have been
     adjusted to account for stock splits which occurred  subsequent to the date
     of allocation.









                                      -9-
<PAGE>

 Stock Options


    The following table discloses information regarding options exercised during
 the year ended June 30,  1999,  and held at  year-end,  by the Chief  Executive
 Officer.

<TABLE>
<CAPTION>

                                                       Number of Options at              Value of Options at
                                                           June 30, 1999                   June 30, 1999(1)


                      Shares Acquired     Value
       Name             On Exercise     Realized    Exercisable  Unexercisable      Exercisable       Unexercisable

<S>                         <C>            <C>          <C>            <C>              <C>                 <C>
   John W. Kennedy           -              -          7,695          5,130           $20,315            $13,543

</TABLE>


(1)  Based on a per share market price of $9.25 at June 30, 1999.


    Compensation of Directors

           Board Fees. In fiscal 1999,  members of the Board of Directors of the
    Association  were  paid fees  semiannually  at the rate of $500 per Board of
    Directors meeting and $55 per committee  meeting.  The Chairman of the Board
    received a fee of $750 per Board of Directors meeting. Each director is also
    paid an annual fee of $75 and is  permitted  two absences  annually  without
    affecting his directors' fees.

    Severance Agreements

           The Company and the Association  (collectively  the "Employers") have
    entered into severance agreements with Messrs. Kennedy,  Buckley, Gerber and
    Siegel (individually an "Executive Officer"). The Employers have agreed that
    in the event that the  Executive  Officer's  employment  is  terminated as a
    result of  certain  adverse  actions  which are taken  with  respect  to the
    Executive Officer's  employment following a Change in Control of the Company
    or the Association, as defined, such Executive Officer will be entitled to a
    cash severance amount equal to 2.99 times his base salary.

           A Change in Control is generally  defined in the severance  agreement
    to include (i) the acquisition by any person of 25% or more of the Company's
    or the  Association's  outstanding  voting securities and (ii) a change in a
    majority  of the  directors  of the  Company or the  Association  during any
    two-year  period without the approval of at least  two-thirds of the persons
    who were directors of the Company or the Association,  as applicable, at the
    beginning  of such  period.  The  current  base  salaries  upon which a cash
    severance  payment  would be paid to Messrs.  Kennedy,  Buckley,  Gerber and
    Siegel are $76,700, $64,800, $64,800 and $50,400, respectively.




                                      -10-
<PAGE>

           Each severance  agreement  provides that in the event that any of the
    payments to be made  thereunder or otherwise upon  termination of employment
    are deemed to constitute  "excess parachute  payments" within the meaning of
    Section  28OG  of  the  Code,  then  such  payments  and  benefits  received
    thereunder  shall be  reduced,  in the manner  determined  by the  Executive
    Officer,  by the amount, if any, which is the minimum necessary to result in
    no  portion  of  the  payments  and  benefits  being  non-deductible  by the
    Employers  for  federal  income  tax  purposes.  Excess  parachute  payments
    generally  are payments in excess of three times the base  amount,  which is
    defined  to mean  the  recipient's  average  annual  compensation  from  the
    employer  includable in the recipient's  gross income during the most recent
    five taxable  years  ending  before the date on which a change in control of
    the employer  occurred.  Recipients of excess parachute payments are subject
    to a 20% excise tax on the  amount by which  such  payments  exceed the base
    amount,  in addition to regular income taxes,  and payments in excess of the
    base amount are not deductible by the employer as  compensation  expense for
    federal income tax purposes.

           Although the above-described  severance agreements could increase the
    cost of any  acquisition  of  control  of the  Company  or the  Association,
    management  of the Company  and the  Association  does not believe  that the
    terms thereof would have a significant anti-takeover effect.

    Indebtedness of Management

           All of the Association's currently outstanding loans to its directors
    and  executive  officers  were  originally  made either (i) in the  ordinary
    course of business at substantially the same terms, including interest rates
    and collateral,  as those prevailing at the time of the loans for comparable
    transactions  with other  persons and did not  involve  more than the normal
    risk of collectability  or other unfavorable  features or (ii) pursuant to a
    benefit or compensation program that is widely available to the employers of
    the  Association  and that does not give  preference  to any  insider of the
    Association over other employees of the Association.


                     RATIFICATION OF APPOINTMENT OF AUDITORS

           The Board of Directors of the Company has appointed  Grant  Thornton,
    independent  certified  public  accountants,  to  perform  the  audit of the
    Company's  financial  statements  for the year  ending  June 30,  2000,  and
    further   directed   that  the   selection  of  auditors  be  submitted  for
    ratification by the stockholders at the Annual Meeting.

           The Company has been advised by Grant Thornton that neither that firm
    nor any of its  associates  has any  relationship  with the  Company  or its
    subsidiaries   other  than  the  usual   relationship  that  exists  between
    independent  certified public  accountants and clients.  Grant Thornton will
    have one or more  representatives  at the  Annual  Meeting  who will have an
    opportunity to make a statement, if they so desire, and will be available to
    respond to appropriate questions.

          The Board of Directors  recommends that you vote FOR the  ratification
     of the appointment of Grant Thornton as independent auditors for the fiscal
     year ending June 30, 2000.


                                      -11-
<PAGE>



                              SHAREHOLDER PROPOSALS

           Any proposal which a shareholder wishes to have included in the proxy
    materials of the Company relating to the next annual meeting of shareholders
    of the  Company,  which is  scheduled  to be held in October  2000,  must be
    received  at the  principal  executive  offices  of the  Company,  119 South
    Sandusky Avenue,  Bucyrus, Ohio 44820,  Attention:  Secretary, no later than
    May 31, 2000. If such proposal is in compliance with all of the requirements
    of Rule 14a-8 under the 1934 Act, it will be included in the proxy statement
    and set  forth on the form of  proxy  issued  for  such  annual  meeting  of
    shareholders.  It is urged that any such proposals be sent  certified  mail,
    return receipt requested.

             Shareholder  proposals which are not submitted for inclusion in the
    Company's proxy  materials  pursuant to Rule 14a-8 under the 1934 Act may be
    brought before an annual meeting  pursuant to Article X, Sections D and E of
    the Company's Code of Regulations, which provides that business at an annual
    meeting of  shareholders  must be (a) specified in the notice of meeting (or
    any  supplement  thereto)  given  by or at the  direction  of the  Board  of
    Directors,  or (b)  otherwise  properly  brought  before  the  meeting  by a
    shareholder. For business to be properly brought before an annual meeting by
    a  shareholder,  the  shareholder  must have given timely notice  thereof in
    writing to the  Secretary  of the  Company.  To be timely,  a  shareholder's
    notice  must  be  delivered  to or  mailed  and  received  at the  principal
    executive  offices  of the  Company  not  less  than  90 days  prior  to the
    anniversary  date of the mailing of proxy  materials  by the Company for the
    immediately  preceding annual meeting. A shareholder's notice must set forth
    as to each matter the shareholder proposes to bring before an annual meeting
    (a) a brief  description  of the business  desired to be brought  before the
    annual  meeting,  (b) the name and address,  as they appear on the Company's
    books, of the shareholder proposing such business,  (c) the class and number
    of shares of Common Stock of the Company which are beneficially owned by the
    shareholder,  and (d)  any  material  interest  of the  shareholder  in such
    business.   No  shareholder  proposals  were  received  by  the  Company  in
    connection with the Annual Meeting.


                                 ANNUAL REPORTS

             A copy of the Company's  Annual Report to Shareholders for the year
    ended June 30, 1999 accompanies this Proxy Statement.  Such annual report is
    not part of the proxy solicitation materials.

          Upon  receipt of a written  request,  the Company  will furnish to any
     shareholder  without  charge a copy of the Company's  Annual Report on Form
     10-K required to be filed with the Securities and Exchange Commission under
     the 1934 Act. Such written requests should be directed to Brian R. Buckley,
     Community Investors Bancorp, Inc., P.O. Box 766, 119 South Sandusky Avenue,
     Bucyrus,  Ohio 44820.  The Form 10-K is not part of the proxy  solicitation
     materials.



                                      -12-
<PAGE>


                                  OTHER MATTERS

             Management  is not aware of any  business to come before the Annual
    Meeting  other than the  matters  described  above in this Proxy  Statement.
    However, if any other matters should properly come before the meeting, it is
    intended  that the proxies  solicited  hereby will be voted with  respect to
    those other  matters in accordance  with the judgment of the persons  voting
    the proxies.

             The  cost of the  solicitation  of  proxies  will be  borne  by the
    Company.  The Company will reimburse  brokerage firms and other  custodians,
    nominees and fiduciaries for reasonable expenses incurred by them in sending
    the proxy materials to the beneficial  owners of the Company's Common Stock.
    In addition to solicitations by mail,  directors,  officers and employees of
    the  Company  may  solicit  proxies   personally  or  by  telephone  without
    additional compensation






























                                      -13-


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