GILMER FINANCIAL SERVICES INC
10KSB, 1997-09-29
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: COMMUNITY INVESTORS BANCORP INC, 10-K, 1997-09-29
Next: MSB FINANCIAL INC, 10KSB40, 1997-09-29



                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549


                                   FORM 10-KSB

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

         For the Fiscal Year Ended June 30, 1997

                                       OR

[ ]      TRANSITION  REPORT  PURSUANT TO  SECTION  13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

         For the transition period from __________________ to __________________

         Commission File Number 0-25076

                         GILMER FINANCIAL SERVICES, INC.
              (Exact Name of Small Business Issuer in its Charter)

                  Delaware                                       75-2561513
     (State or Other Jurisdiction of                           (IRS Employer
     Incorporation or Organization)                          Identification No.)

           218 West Cass Street
              Gilmer, Texas                                         75644
(Address of Principal Executive Offices)                           Zip Code

         Issuer's telephone number, including area code: (903) 843-5525

         Securities Registered under Section 12(b) of the Exchange Act:

                                      None

         Securities Registered under Section 12(g) of the Exchange Act:

                     Common Stock, par value $.01 per share
                                (Title of Class)

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

     Check if there is no disclosure  of  delinquent  filers in response to Item
405 of  Regulation  S-B  contained  in  this  form,  and no  disclosure  will 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-KSB
or any amendment to this Form 10- KSB. [X]

     The Issuer had $3.0  million in gross  revenues  for the fiscal  year ended
June 30, 1997.

     As of June 30, 1997,  there were issued and  outstanding  191,258 shares of
the Issuer's Common Stock.  The aggregate  market value of the voting stock held
by  non-affiliates  of the Issuer,  computed by reference to the last known sale
price of such stock as of June 30, 1997,  was $2.6 million.  (The exclusion from
such amount of the market  value of the shares  owned by any person shall not be
deemed an  admission  by the  Issuer  that such  person is an  affiliate  of the
Issuer.)

                       DOCUMENTS INCORPORATED BY REFERENCE

   Part II of Form 10-KSB - Portions of Annual Report to Stockholders for the
   Fiscal Year Ended June 30, 1997. Part III of Form 10-KSB - Portions of the
          Proxy Statement for the 1997 Annual Meeting of Shareholders.



<PAGE>



                                     PART I

Item 1.           Description of Business

General

         Gilmer Financial  Services,  Inc. ("Gilmer Financial" or the "Company")
is a  Delaware  corporation  which was  organized  in  September  1994 by Gilmer
Savings Bank FSB ("Gilmer  Savings" or the "Bank") for the purpose of becoming a
savings and loan holding company. Gilmer Savings is a federally chartered saving
bank  headquartered  in Gilmer,  Texas.  Originally  chartered in 1920, the Bank
converted  to a federal  savings  bank in 1990.  Its  deposits are insured up to
applicable limits by the Federal Deposit Insurance Corporation ("FDIC").

         In February 1995, the Bank converted to the stock form of  organization
through  the sale and  issuance  of 195,755  shares of its  common  stock to the
Company.  The  principal  asset of the Company is the  outstanding  stock of the
Bank,  its wholly  owned  subsidiary.  The  Company  presently  has no  separate
operation and its business  consists of the business of the Bank. All references
to the Company,  unless otherwise indicated, at or before February 9, 1995 refer
to the Bank.

         Gilmer  Financial is principally  engaged in the business of attracting
deposits  from the general  public and uses such  deposits to originate  one- to
four-family residential loans secured by property located in its market area. To
a lesser  extent,  Gilmer  Financial  also makes  commercial,  construction  and
consumer  loans.  In addition,  the Company seeks to address its liquidity needs
and to  enhance  investment  yields  through  Federal  Home Loan  Bank  ("FHLB")
advances  and by  holding  mortgage-backed  securities,  investment  securities,
interest-bearing deposits and other short-term liquid assets.

         At June 30,  1997,  the  Company  had  assets  of  approximately  $42.2
million,  deposits of approximately  $29.1 million and  shareholders'  equity of
approximately $3.8 million.

         The  executive  office of the Company is located at 218 W. Cass Street,
Gilmer, Texas 75644, telephone (903) 843-5525.

Market Area

         The Company  primarily  serves Upshur  County,  which is located in the
eastern part of Texas,  through its office located in Gilmer,  Texas.  Gilmer is
the county seat of Upshur County and is located  approximately 100 miles east of
Dallas and  approximately 40 miles north of Tyler. To a much lesser extent,  the
Company serves the communities of Gregg,  Smith,  Wood,  Marion,  Camp and Titus
counties in Texas.


                                        2

<PAGE>



         During the 1980s, the economy in Texas, including the Company's primary
market  area,  was  severely   depressed,   adversely  affecting  the  Company's
operations.  During this period, there were two severe,  back-to-back recessions
in the  State  of  Texas.  As a  result,  in the  mid-1980s,  employment  in the
Company's market area declined  significantly,  primarily in oil and gas related
service areas. Beginning in the late 1980s, the area began to recoup some of the
lost jobs and slowly to improve economically.

         Based upon the 1990 Report of the U.S.  Department of Commerce,  Bureau
of the Census,  the population of Upshur County was  approximately  35,000.  The
primary  industries in Upshur County  include  lumber,  cattle and  agriculture.
Major employers in this area include Upshur Rural Electric,  Rob Roy Industries,
ETEX Telephone  Co-op,  Inc., the Gilmer School  District,  Dean Lumber Company,
Gilmer  Potteries,  Lone Star Steel,  Texas  Utilities  and Texas  Eastman.  The
unemployment rate in Upshur County is estimated to be approximately  7.6%, which
is below the average unemployment rate for the State of Texas generally.

Lending Activities

         General.  Historically,  the  Company  originated  fixed-rate  mortgage
loans.  Since the mid- 1980s,  however,  the Company has emphasized,  subject to
market  conditions,  the  origination  and holding of  adjustable  rate mortgage
("ARM") loans and the  origination  and sale of  fixed-rate  loans with terms to
maturity  of up to 30  years.  Management's  strategy  has  been to  attempt  to
increase the percentage of assets in its portfolio with more frequent  repricing
or shorter  maturities.  In response to customer  demand,  however,  the Company
continues  to  originate  fixed-rate  mortgages  with terms not greater  than 30
years,  which it typically  sells in the  secondary  market while  retaining the
servicing rights on such loans.

         The Company's primary focus in lending activities is on the origination
of loans  secured by first  mortgages  on  owner-occupied,  one- to  four-family
residences.  In addition,  in order to serve the financial needs of the families
and the communities in the Company's  primary market area, Gilmer Financial also
originates  commercial  real  estate,  commercial  business,   construction  and
consumer loans. See "- Originations,  Purchases and Sales of Loans." At June 30,
1997, the Company's net loan portfolio totaled $23.5 million.

         All loans  secured by real estate  (except as noted below) over $10,000
must be reviewed by a loan committee comprised of three designated  directors of
the Company. The committee has the authority to approve adjustable-rate mortgage
loans  secured by real estate to any one borrower for amounts up to $200,000 and
commercial real estate loans for amounts up to $250,000.  Adjustable-rate  loans
in excess of $200,000  require  approval of a majority of the Board of Directors
and  commercial  real  estate  loans in excess  of  $250,000  require  unanimous
approval of the Board of Directors. In addition, the President has the authority
to approve all home  improvement  loans for less than $20,000,  having a loan to
value ratio of 80% or less. All

                                        3

<PAGE>



unsecured  consumer  loans in excess of $10,000 must be approved by the Board of
Directors. The Board also ratifies all loans originated by the Company.

         The aggregate  amount of loans that the Bank is permitted to make under
applicable federal regulations to any one borrower,  including related entities,
or the  aggregate  amount that the Bank can have invested in any one real estate
project is  generally  the greater of 15% of  unimpaired  capital and surplus or
$500,000. See "Regulation - Federal Regulation of Savings Associations." At June
30, 1997,  the maximum amount which the Bank could have lent to any one borrower
and the borrower's  related  entities was  approximately  $559,000.  At June 30,
1997, the Bank had no loans with an aggregate  outstanding  balance in excess of
this amount. The Bank did, however,  have one loan on a church located in Upshur
County that  exceeded the loan to one borrower  limit for  $620,000,  of which a
participation  interest  was  sold to  reduce  the  loan  below  the loan to one
borrower limit.


                                        4

<PAGE>

         Loan  Portfolio  Composition.  The following  information  presents the
composition  of  the  Company's  loan   portfolios  in  dollar  amounts  and  in
percentages (before deductions for loans in process, deferred fees and discounts
and allowances for losses) as of the dates indicated.
<TABLE>
<CAPTION>

                                                                                    At June 30,
                                              --------------------------------------------------------------------------------------
                                                         1997                  1996                1995                 1994       
                                              ----------------------   -------------------  ------------------   -------------------
                                                 Amount      Percent    Amount     Percent   Amount    Percent    Amount     Percent
                                                 ------      -------    ------     -------   ------    -------    ------     -------
                                                                             (Dollars in Thousands)
<S>                                             <C>           <C>      <C>          <C>     <C>         <C>      <C>          <C>   
Real Estate Loans:
 One- to four-family......................      $12,360       48.83%   $10,695      49.85%  $10,319     54.74%   $10,739      62.33%
 Multi-family.............................          282        1.12        122        .57       140        .74       157       0.91 
 Commercial...............................        2,683       10.60      2,934      13.68     2,354      12.49     1,946      11.29 
 Construction.............................        1,306        5.16        526       2.45       823       4.37       604       3.51 
                                               --------      ------    -------     ------   -------     ------   -------     ------ 
     Total real estate loans..............       16,631       65.71     14,277      66.55    13,636      72.34    13,446      78.04 
                                                                                                                                    
Other Loans:                                                                                                                        
 Consumer Loans:                                                                                                                    
  Savings account.........................          423        1.67        424       1.98       441       2.34       521       3.02 
  Home improvement........................        1,010        3.99        945       4.40       734       3.89       581       3.37 
  Automobile..............................        4,499       17.77      3,777      17.61     2,329      12.36     1,972      11.45 
  Other...................................          888        3.51        538       2.50       612       3.25       328       1.90 
                                              ---------     -------    -------    -------   -------     ------   -------     ------ 
     Total consumer loans.................        6,820       26.94      5,684      26.49     4,116      21.84     3,402      19.74 
 Commercial business loans................        1,860        7.35      1,492       6.96     1,097       5.82       382       2.22 
                                               --------      ------    -------    -------   -------     ------   -------     ------ 
     Total other loans....................        8,680       34.29      7,176      33.45     5,213      27.66     3,784      21.96 
                                               --------      ------    -------     ------   -------     ------   -------     ------ 
     Total loans..........................       25,311      100.00%    21,453     100.00%   18,849     100.00%   17,230     100.00%
                                                             ======                ======               ======               ====== 
                                                                                                                                    
Less:                                                                                                                               
 Loans in process.........................          999                    362                  331                  598            
 Deferred fees and discounts..............          596                    439                  296                  215            
 Allowance for losses.....................          309                    215                  204                  215            
                                              ---------                -------              -------              -------            
 Total loans receivable, net..............      $23,407                $20,437              $18,018              $16,202            
                                                =======                =======              =======              =======            
                                                                                                                                    
</TABLE>

<PAGE>


                                          
                                                At June 30,
                                            ---------------------
                                                    1993
                                            ---------------------
                                             Amount       Percent    
                                             ------       -------    
                                            (Dollars in Thousands)   
Real Estate Loans:                                                   
 One- to four-family......................  $12,037        70.99%    
 Multi-family.............................      173         1.02     
 Commercial...............................    1,999        11.79     
 Construction.............................      134         0.79     
                                            -------       ------     
     Total real estate loans..............   14,343        84.59     
                                                                     
Other Loans:                                                         
 Consumer Loans:                                                     
  Savings account.........................      723         4.27     
  Home improvement........................      507         2.99     
  Automobile..............................      833         4.91     
  Other...................................      410         2.42     
                                            -------       ------     
     Total consumer loans.................    2,473        14.59     
 Commercial business loans................      139         0.82     
                                            -------       ------     
     Total other loans....................    2,612        15.41     
                                            -------       ------     
     Total loans..........................   16,955       100.00%    
                                                          ======     
                                                                     
Less:                                                                
 Loans in process.........................       98                  
 Deferred fees and discounts..............      112                  
 Allowance for losses.....................      215                  
                                            -------                  
 Total loans receivable, net..............  $16,530                  
                                            =======                  
                                          



                                        5

<PAGE>



         The  following  table  shows  the  composition  of the  Company's  loan
portfolios by fixed- and adjustable-rate at the dates indicated.
<TABLE>
<CAPTION>

                                                                                   At June 30,
                                               -------------------------------------------------------------------------------------
                                                      1997                  1996                    1995                1994        
                                               ------------------  ----------------------  --------------------  -------------------
                                               Amount     Percent    Amount       Percent    Amount     Percent   Amount     Percent
                                                                            (Dollars in Thousands)
<S>                                            <C>          <C>     <C>             <C>     <C>          <C>     <C>          <C>   
Fixed-Rate Loans:
 Real estate:
  One- to four-family.....................     $1,982       7.83%   $ 1,964         9.16%   $ 1,967      10.43%  $ 2,231      12.95%
  Commercial..............................        597       2.36        ---          ---        ---        ---       ---        --- 
  Construction............................      1,306       5.16        526         2.45        823       4.37       604       3.51 
                                               ------    -------   --------      -------   --------      -----   -------   -------  
     Total real estate loans..............      3,885      15.35      2,490        11.61      2,790      14.80     2,835      16.46 
 Consumer.................................      6,299      24.89      5,132        23.92      3,827      20.30     3,189      18.50 
 Commercial business......................      1,860       7.35      1,096         5.11        248       1.32        36       0.21 
                                              -------    -------   --------      -------   --------    -------   -------    ------- 
     Total fixed-rate loans...............     12,044      47.59      8,718        40.64      6,865      36.42     6,060      35.17 
                                                                                                                 
Adjustable-Rate Loans:                                                                                           
 Real estate:                                                                                                    
  One- to four-family.....................     10,378      41.00      8,731        40.69      8,352      44.32     8,508      49.38 
  Multi-family............................        282       1.12        122          .57        140        .74       157       0.91 
  Commercial..............................      2,086       8.24      2,934        13.68      2,354      12.49     1,946      11.29 
                                              -------    -------   --------      -------   --------     ------   -------    ------- 
     Total real estate loans..............     12,746      50.36     11,787        54.94     10,846      57.55    10,611      61.58 
 Consumer.................................        521       2.05        552         2.57        289       1.53       213       1.24 
 Commercial business......................        ---        ---        396         1.85        849       4.50       346       2.01 
                                            ---------   --------   --------       ------   --------     ------   -------    ------- 
     Total adjustable-rate loans..........     13,267      52.41     12,735        59.36     11,984      63.58    11,170      64.83 
                                               ------    -------    -------       ------    -------     ------   -------    ------- 
     Total loans..........................     25,311     100.00%    21,453       100.00%    18,849     100.00%   17,230     100.00%
                                                          ======                  ======                ======               ====== 
                                                                                                                 
Less:                                                                                                            
 Loans in process.........................        999                   362                     331                  598            
 Deferred fees and discounts..............        596                   439                     296                  215            
 Allowance for loan losses................        309                   215                     204                  215            
                                            ---------              --------                --------              -------            
    Total loans receivable, net...........    $23,407               $20,437                 $18,018              $16,202            
                                              =======               =======                 =======              =======            
                                                                                                                          
</TABLE>

<PAGE>
                                                     At June 30,
                                              -------------------------
                                                         1993           
                                              ------------------------- 
                                               Amount           Percent 
                                               ------           ------- 
                                                (Dollars in Thousands)  
Fixed-Rate Loans:                                                       
 Real estate:                                                           
  One- to four-family.....................    $ 2,609            15.39% 
  Commercial..............................        ---              ---  
  Construction............................        134             0.79  
                                              -------          -------  
     Total real estate loans..............      2,743            16.18  
 Consumer.................................      2,283            13.46  
 Commercial business......................        100             0.59  
                                              -------          -------  
     Total fixed-rate loans...............      5,126            30.23  
                                                                        
Adjustable-Rate Loans:                                                  
 Real estate:                                                           
  One- to four-family.....................      9,428            55.61  
  Multi-family............................        173             1.02  
  Commercial..............................      1,999            11.79  
                                              -------          -------  
     Total real estate loans..............     11,600            68.42  
 Consumer.................................        190             1.12  
 Commercial business......................         39             0.23  
                                              -------          -------  
     Total adjustable-rate loans..........     11,829            69.77  
                                               ------           ------  
     Total loans..........................     16,955           100.00% 
                                                                ======  
                                                                        
Less:                                                                   
 Loans in process.........................         98                   
 Deferred fees and discounts..............        112                   
 Allowance for loan losses................        215                   
                                              -------                   
    Total loans receivable, net...........    $16,530                   
                                              =======                   
                                           



                                        6

<PAGE>

         The following schedule illustrates the interest rate sensitivity of the
Company's loan portfolio at June 30, 1997.  Mortgages  which have  adjustable or
renegotiable interest rates are shown as maturing in the period during which the
contract  is due.  The  schedule  does  not  reflect  the  effects  of  possible
prepayments of due-on-sale clauses.

<TABLE>
<CAPTION>
                                                                   Real Estate
                               ---------------------------------------------------------------------------
                                                              Multi-family and                                                      
                                 One- to Four-Family             Commercial              Construction                 Consumer      
                               -----------------------    -----------------------    ---------------------     ---------------------
                                              Weighted                   Weighted                 Weighted                  Weighted
                                               Average                    Average                  Average                   Average
                               Amount           Rate      Amount           Rate      Amount         Rate       Amount         Rate  
                               ------           ----      ------           ----      ------         ----       ------         ----  
                                                              (Dollars in Thousands)
    Due During
   Years Ending
     June 30,
<S>                                <C>          <C>       <C>             <C>        <C>            <C>        <C>            <C>   
1998(1)................            35           9.28%     $  ---            ---%     $1,306         8.82%      $1,899         9.74% 
1999...................            26           8.35           8           9.57         ---          ---          720        10.53  
2000...................            74           8.84          52           9.59         ---          ---        1,068        10.14  
2001 and 2002..........           806           8.96         855           7.74         ---          ---        2,260         9.88  
2003 to 2007...........         2,647           8.50         457           8.59         ---          ---          662         8.52  
2008 to 2022...........         6,839           8.00       1,593           8.49         ---          ---          211         8.60  
2023 and following.....         1,933           7.95         ---            ---         ---          ---          ---          ---  
                              -------         ------      ------         ------      ------       ------       ------       ------  
  Total................       $12,360                     $2,965                     $1,306                    $6,820               
                              =======                     ======                     ======                    ======               
</TABLE>


                         
                                   Commercial                                   
                                    Business                    Total           
                             -----------------------   ------------------------ 
                                            Weighted                   Weighted 
                                             Average                    Average 
                             Amount           Rate     Amount            Rate   
                             ------           ----     ------            ----   
                                          (Dollars in Thousands)         
    Due During                                                                  
   Years Ending                                                                 
     June 30,                                                                   
1998(1)................      $  806          10.00%    $4,046            9.49%  
1999...................         112           9.82        866           10.36   
2000...................         210           9.74      1,404            9.99   
2001 and 2002..........         372          10.57      4,293            9.34   
2003 to 2007...........         336          10.08      4,102            8.64   
2008 to 2022...........          24           7.00      8,667            8.10   
2023 and following.....         ---            ---      1,933            7.95   
                             ------        -------    -------          ------   
  Total................      $1,860                   $25,311                   
                             ======                   =======                   
                                                                                


         (1)  Includes  demand  loans,  loans  having  no  stated  maturity  and
overdraft loans.

                                        7
<PAGE>



         As of June 30, 1997,  the total amount of loans due after June 30, 1998
which had predetermined  interest rates was $8.0 million, while the total amount
of loans due after such date which had floating or adjustable interest rates was
$13.3 million.

         All of the  Company's  lending is subject to its  written  underwriting
standards and loan origination  procedures.  Decisions on loan  applications are
made  on  the  basis  of  detailed  applications  and  property  valuations,  if
applicable.

         The Company  requires  evidence of  marketable  title and lien position
and/or  appropriate  title  insurance  or title  opinions  and  surveys  of such
properties.  The Company  also  requires  fire and  extended  coverage  casualty
insurance in amounts at least equal to the lesser of the principal amount of the
loan and the value of  improvements  on the  property,  depending on the type of
loan.  As  required by federal  regulations,  the Company  also  requires  flood
insurance  to protect the property  securing  its  interest if such  property is
located in a designated flood area.

One- to Four-Family Residential Real Estate Lending

         The  cornerstone  of the  Company's  lending  program has long been the
origination of long-term permanent loans secured by mortgages on owner-occupied,
one- to four-family  residences.  At June 30, 1997, $12.4 million,  or 48.8%, of
the Company's loan portfolio consisted of permanent loans on one- to four-family
residences.  Substantially  all of the  residential  loans  originated by Gilmer
Financial are secured by properties located in the Company's market area.

         Historically,   Gilmer  Financial   originated  for  retention  in  its
portfolio,  fixed-rate  loans secured by one- to  four-family  residential  real
estate. In the mid-1980s, in order to reduce its exposure to changes in interest
rates,  Gilmer Financial began to emphasize the origination of ARMs,  subject to
market conditions and consumer preference.  The Company originates ARM loans for
its portfolio. As a result of continued consumer demand for long-term fixed-rate
loans,  however,  particularly  during recent periods of relatively low interest
rates, Gilmer Financial has continued to originate  fixed-rate loans for sale in
the secondary market with servicing retained,  in amounts and at rates which are
monitored for compliance with the Company's  asset/liability  management policy.
See "Management's  Discussion and Analysis of Financial Condition and Results of
Operations  -Asset/Liability  Management"  in the Annual Report to  Stockholders
attached hereto as Exhibit 13.

         In the loan approval process,  Gilmer Financial assesses the borrower's
ability to repay the loan, the adequacy of the proposed security, the employment
stability of the borrower and the  creditworthiness of the borrower.  Initially,
Gilmer  Financial's  loan  underwriters  analyze  the loan  application  and the
property involved.  As part of the loan application  process,  qualified outside
appraisers  inspect and appraise  the  security  property.  All  appraisals  are
subsequently reviewed by the President or the loan committee, as applicable.

         The Company's  loans are  underwritten  and documented  pursuant to the
guidelines of the Federal Home Loan Mortgage Corporation ("FHLMC").  Most of the
Company's fixed-rate

                                        8

<PAGE>



residential  loans have  contractual  terms to maturity of ten to 30 years.  The
Company's  decision to hold or sell these loans is based on its  asset/liability
management  policies and goals and the market  conditions  for  mortgages at any
period in time. Currently, the Company originates and sells substantially all of
its fixed-rate loans to the FHLMC. The Company also retains the servicing of all
the loans it originates. See "- Originations, Purchases and Sales of Loans." The
interest  rate on  loans  sold is  determined  at the time of  closing,  thereby
reducing  the  Company's  exposure  to  fluctuations  in  the  rate  during  the
application process.

         The Company has offered ARM loans at rates and on terms  determined  in
accordance  with  market and  competitive  factors.  The ARM  program  currently
offered by the Company  meets the standards  and  requirements  of the secondary
market  for  residential  loans.  The  Company's  current  one-  to  four-family
residential ARMs are fully amortizing loans with contractual maturities of up to
30 years.

         Gilmer  Financial  presently  offers ARM products which adjust annually
subject  to an annual  limitation  of 1.0% or 2.0% and an  overall  life of loan
limitation  ranging from 6.0% to 6.5%.  These ARM products  utilize the one-year
treasury  index  plus a  margin  of  2.75% to  3.0%.  ARM  products  held in the
Company's  portfolio do not permit negative  amortization of principal and carry
no prepayment  restrictions.  At June 30, 1997, the Company had $10.4 million of
one- to four-family ARM loans, or 41.0% of total loans.

         It is Gilmer Financial's present policy generally not to lend more than
95% of the lesser of the  appraised  value or  purchase  price of the  property.
Gilmer Financial  generally  requires  private  mortgage  insurance in specified
amounts on residential loans with a loan-to-value ratio at origination exceeding
80%.

         Adjustable-rate  loans  decrease  the risk  associated  with changes in
interest  rates but involve  other risks,  primarily  because as interest  rates
rise, the payment by the borrowers may rise to the extent permitted by the terms
of the loan, thereby increasing the potential for default. At the same time, the
market value of the  underlying  property  may be  adversely  affected by higher
interest rates.

         The  Company's   residential   mortgage  loans  customarily  include  a
due-on-sale  clause giving the Company the right to declare the loan immediately
due and payable in the event that,  among other  things,  the borrower  sells or
otherwise  disposes of the property  subject to the mortgage and the loan is not
repaid. The Company may enforce the due-on-sale clause in its mortgage contracts
for the purpose of increasing  its loan portfolio  yield.  Despite the Company's
emphasis on ARM loans, consumer preference for fixed-rate mortgages, in light of
the current interest rate environment, and sale of such loans have resulted in a
decrease in the Company's loan portfolio of  adjustable-rate  one-to four-family
residential loans.


                                        9

<PAGE>



Multi-Family and Commercial Real Estate Lending

         Gilmer  Financial also  originates  loans secured by  multi-family  and
commercial real estate.  At June 30, 1997,  $282,000,  or 1.1%, of the Company's
loan portfolio  consisted of multi-family  loans and $2.7 million,  or 10.6%, of
the Company's loan portfolio consisted of commercial real estate loans.

         Multi-family and commercial real estate loans originated by the Company
generally have terms to maturity and  amortization  schedules of up to 15 years.
Rates on such loans are generally adjusted annually to specified spreads over an
index.  Multi-family  and  commercial  real  estate  loans  (other than loans to
facilitate the sale of foreclosed  property) are written in amounts of up to 75%
of the lesser of the appraised value of the property or the sales price.

         The Company's  commercial real estate portfolio  consists of loans on a
variety  of  non-residential  properties  including  churches,  chicken  houses,
convenience  stores and land for  agricultural  use.  Appraisals  on  properties
securing  commercial real estate loans are performed by a qualified appraiser at
the time the loan is made. In addition,  the Company's  underwriting  procedures
generally  require  verification of the borrower's  credit  history,  income and
financial statements,  banking relationships,  references and income projections
for the  property.  Personal  guarantees  are obtained for most of the Company's
commercial real estate loans.

         At June 30, 1997, the Company had two  multi-family  real estate loans,
with an  outstanding  balance  of  $282,000  at June 30,  1997.  Both loans have
performed in accordance with [their] terms.

         At June 30, 1997, the Company's  largest  commercial  real estate loan,
secured by a church located in Upshur County,  Texas, totaled $620,000, of which
a  participation  interest  was sold to  reduce  the loan  below the loan to one
borrower  limit.  At that date, the Company had 36 commercial  real estate loans
totaling $2.7 million.

         Multi-family  and commercial real estate lending affords the Company an
opportunity to receive  interest at rates higher than those generally  available
from one- to four-family  residential  lending.  Nevertheless,  loans secured by
such  properties are generally  larger and involve a greater degree of risk than
one- to  four-family  residential  mortgage  loans.  Because  payments  on loans
secured  by  commercial  real  estate  and  multi-family  properties  are  often
dependent on the successful operation or management of the properties, repayment
of such loans may be subject to adverse  conditions in the real estate market or
the  economy.  If the cash flow from the  project  is  reduced,  the  borrower's
ability  to repay the loan might be  impaired.  The  Company  has  attempted  to
minimize  these risks by lending  primarily to the ultimate user of the property
or on existing  income-producing  properties.  In addition, Gilmer Financial has
generally  limited itself to a real estate market and/or borrowers with which it
has knowledge and experience.


                                       10

<PAGE>



Construction Lending

         On  occasion,  the Company  originates  loans for the  construction  of
commercial  buildings as well as new homes and  improvements  on existing homes.
These  loans  are  generally   six-month  to  one  year  fixed-rate  loans  with
interest-only  payments generally required on a monthly basis. At June 30, 1997,
approximately $1.3 million or 5.2%, of the Company's loan portfolio consisted of
construction loans.

         The Company's  construction loans have been originated with fixed-rates
of interest. Construction loans are generally made in amounts of up to a maximum
loan-to-value  ratio of 75%. Higher  loan-to-value  ratios are determined by the
availability  of  coverage  of private  mortgage  insurance  as  evidenced  by a
commitment to ensure the permanent loan.  Prior to making a commitment to fund a
construction loan, the Company requires an appraisal of the property. All of the
Company's  current  construction  loans are secured by  property  located in its
market area.

         The Company's  construction loan agreements generally provide that loan
proceeds  are  disbursed  in  increments  as  construction  progresses  based on
in-house  inspections.  The Company  periodically  reviews  the  progress of the
underlying construction project.

         Construction  lending  generally  affords the Company an opportunity to
receive interest at rates higher than those obtainable from residential  lending
and to receive higher  origination and other loan fees. In addition,  such loans
are generally made for relatively short terms and generally have permanent loans
in place at the time the  construction  loan is  originated.  Nevertheless,  the
nature of these  loans is such  that they are more  difficult  to  evaluate  and
monitor.  The Company's risk of loss on a construction loan is dependent largely
upon  the  accuracy  of the  initial  estimate  of  the  property's  value  upon
completion of the project and the  estimated  cost  (including  interest) of the
project.  Because  defaults in repayment  may not occur during the  construction
period it may be  difficult  to identify  problem  loans at an early  stage.  To
minimize  these risks,  the Company  inspects each project  periodically  and an
inspection  is done prior to  advancing  construction  draws to assure  that the
percent of project  completion equals or exceeds the outstanding  percent of the
total construction loan.

Consumer Lending

         Gilmer  Financial  offers a  variety  of  consumer  loans  for  various
purposes with terms up to five years. In addition,  home  improvement  loans are
offered  with  terms of up to  fifteen  years.  The  majority  of the  Company's
consumer  lending  is for  automobiles,  home  improvements  and other  personal
purposes.  The Company also makes loans for consumer purposes secured by deposit
accounts.

         The Company  currently  originates  substantially  all of its  consumer
loans in its market area. At June 30, 1997, the Company's consumer loans totaled
$6.8 million, or 26.9% of the Company's loan portfolio.

                                       11

<PAGE>



         Consumer loan terms vary according to the type of  collateral,  term of
the loan and  creditworthiness  of the borrower.  Unsecured loans are offered to
borrowers  for a variety of purposes and  personal  needs.  These are  generally
fully  amortizing  with  loan  terms of five  years or less.  At June 30,  1997,
$128,000 of the Company's consumer loans were unsecured.

         The underwriting  standards  employed by the Company for consumer loans
include a determination of the applicant's payment history on other debts and an
assessment of the borrower's ability to meet payments on the proposed loan along
with his existing obligations.

         Consumer loans may entail greater risk than residential mortgage loans,
particularly  in the case of consumer loans which are  unsecured.  Consumer loan
collections are dependent on the borrower's continuing financial stability,  and
thus  are  more  likely  to  be  affected  by  adverse  personal  circumstances.
Furthermore,  the  application  of various  federal  and state  laws,  including
federal and state bankruptcy and insolvency laws, may limit the amount which can
be recovered on such loans. Although the level of delinquencies in the Company's
consumer loan  portfolio  has generally  been low (at June 30, 1997, 14 consumer
loans  totaling  $65,000  were  90 days or  more  delinquent),  there  can be no
assurance that delinquencies will not increase in the future.

Commercial Business Lending

         On occasion,  the Company may originate  commercial  business loans for
the purpose of supporting accounts receivable and inventory along with equipment
during  a peak  in a  particular  business  cycle.  These  loans  are  generally
originated  for terms to maturity of five years or less.  At June 30, 1997,  the
Company had $8.7 million in commercial  business loans representing 34.3% of the
Company's total loan portfolio.

         Unlike  residential  mortgage  loans,  which  generally are made on the
basis of the borrower's ability to make repayment from his or her employment and
other income and which are secured by real  property the value of which tends to
be more easily  ascertainable,  commercial  business loans typically are made on
the basis of the borrower's  ability to make repayment from the cash flow of the
borrower's business. As a result, the availability of funds for the repayment of
commercial  business loans may be substantially  dependent on the success of the
business  itself  (which,  in turn,  is likely to be dependent  upon the general
economic  environment).  The Company's  commercial business loans are sometimes,
but not always, secured by business assets. However, the collateral securing the
loans may  depreciate  over time, may be difficult to appraise and may fluctuate
in value based on the success of the business.

Originations, Purchases and Sales of Loans

         The Company originates real estate loans through marketing efforts, the
Company's  customer  base and walk-in  customers.  The Company  originates  both
adjustable-rate  and  fixed-rate  loans.  Its  ability  to  originate  loans  is
dependent upon the relative demand for fixed-rate or ARM loans in the

                                       12

<PAGE>



origination  market,  which is affected by the term  structure of interest rates
(short-term  compared to long-term)  as well as the current and expected  future
level of interest rates.

         The  Company  has  a  portfolio  of  fixed-rate   and   adjustable-rate
mortgage-backed  securities which it purchases and holds for investment. At June
30, 1997,  mortgage-backed  securities  totaled $15.1 million,  of which,  $10.2
million were held for investment.  See "Investment  Activities - Mortgage-Backed
Securities."

         In the past,  when Gilmer  Financial sold loans,  it retained 5% of the
loan on its books and the  responsibility  for  collecting  and  remitting  loan
payments,  inspecting the properties,  making certain insurance and tax payments
on  behalf  of  borrowers  and  servicing  the  loans,  and  receives  a fee for
performing this service.  Presently when GFS sells loans, it does not retain any
principal of the loan,  but retains the  servicing of that loan.  Sales of loans
generate income (or loss) at the time of sale,  produce future  servicing income
and provide funds for additional lending and other purposes.

         The contractual right to service mortgage loans that have been sold has
an economic value that is not recognized in the Company's financial  statements.
The value  results from the future  income  stream of the  servicing  fees,  the
availability of and earnings from the cash balances associated with escrow funds
collected  monthly for real estate taxes and insurance,  the availability of the
cash from monthly  principal and interest  payments from the collection  date to
the  remittance  date,  and the  ability of the  servicer  to  cross-sell  other
products and  services.  The actual value of a servicing  portfolio is dependent
upon such factors as the age, maturity,  and prepayment rate of the loans in the
portfolio,  the  average  dollar  balance  of the  loans,  the  location  of the
collateral property, the average amount of escrow funds held, the interest rates
and delinquency  experience on the loans,  the types of loans and other factors.
At June 30, 1997, the Company had $10.2 million in loans serviced for others.

         The  marketability  of  loans  depends  on the  purchasers'  investment
limitations,  general market and competitive  conditions,  mortgage loan demand,
and other  factors.  Gilmer  Financial's  sales of loans or  participations  are
"without recourse" (i.e.,  without remedy against the seller by the purchaser if
the borrower  defaulted on payment under the loan) against  Gilmer  Financial in
the event of default.  Gilmer Financial does have contingent  liability on loans
sold under warranty of conforming origination to FHLMC guidelines.



                                       13

<PAGE>


         The  following  table shows the loan  origination,  purchase,  sale and
repayment activities of the Company for the periods indicated.

<TABLE>
<CAPTION>

                                                                   Year Ended June 30,
                                                            ---------------------------------
                                                              1997         1996          1995
                                                              ----         ----          ----
                                                                     (In Thousands)
<S>                                                          <C>         <C>           <C>    
Originations by type:
 Adjustable rate:
  Real estate - one- to four-family..................        $2,586      $ 2,160       $ 1,179
                - commercial.........................           623          713           362
  Non-real estate - commercial business..............           ---          ---           ---
                                                           --------    ---------     ---------
         Total adjustable-rate.......................         3,209        2,873         1,541
                                                             ------      -------       -------
 Fixed rate:
  Real estate - one- to four-family..................         1,879        3,378         1,824
                - commercial.........................           785           35           194
                - construction.......................         2,638          974           542
  Non-real estate - consumer.........................         6,503        4,905         4,980
                     - commercial business...........         3,133        1,041           680
                                                            -------      -------      --------
         Total fixed-rate............................        14,938       10,333         8,220
                                                             ------      -------      --------
         Total loans originated......................        18,147       13,206         9,761
                                                             ------      -------      --------
Purchases:
  Mortgage-backed securities (excluding
   REMICs and CMOs)..................................           ---          299         1,744
  REMICs and CMOs....................................           ---        5,176           ---
                                                           --------      -------     ---------
         Total purchased.............................           ---        5,475         1,744
                                                           --------      -------       -------
Sales and Repayments:
 Sales:
  Real estate - one- to four-family..................         1,091        3,194         1,545
                                                             ------      -------       -------
         Total loans sold............................         1,091        3,194         1,545
  Mortgage-backed securities.........................           ---          841         1,761
                                                            -------     --------       -------
         Total sales.................................         1,091        4,035         3,306
 Principal repayments:
   Mortgage-backed securities........................         1,107        1,086         1,380
   Loans.............................................        13,846        7,775         6,386
                                                             ------     --------       -------
         Total reductions............................        16,044       12,895        11,072
Increase (decrease) in other items, net..............           867          (49)          (13)
                                                            -------    ---------      --------
         Net increase (decrease).....................        $2,970     $  5,737       $   420
                                                             ======     ========       =======
</TABLE>


                                       14

<PAGE>



Asset Quality

         Delinquency  Procedures.  When a  borrower  fails  to  make a  required
payment on a first mortgage loan, the Company  attempts to cause the delinquency
to be cured by contacting  the borrower when the loan is 16 days  delinquent.  A
late  notice is sent on the 16th day  after  the due date of the loan.  A second
late notice is sent after the loan is 30 days  delinquent  in addition to verbal
contact with the borrower.  If the delinquency is not cured by the 45th day, the
Company  will  arrange a face to face  interview  with the  borrower  to discuss
arrangements for curing the default. If there is no acceptable response from the
borrower,  a 30-day notice of  foreclosure  is sent. If the  delinquency  is not
cured within the 30 days, foreclosure proceedings are initiated.

         In the event the loan payment is past due for ninety days or more,  the
Company  performs an in-depth review of the loan's status,  the condition of the
property  and  circumstances  of the  borrower.  Based  upon the  results of the
review,  the  Company may  negotiate  and accept a  repayment  program  with the
borrower  or,  when  deemed  necessary,  initiate  foreclosure  proceedings.  If
foreclosed on, real property is sold at a public sale and the Company may bid on
the  property  to protect  its  interest.  A decision  as to whether and when to
initiate  foreclosure  proceedings  is made by the  President  or the  Board  of
Directors and is based on such factors as the amount of the outstanding  loan in
relation  to the  original  indebtedness,  the  extent  of  delinquency  and the
borrower's ability and willingness to cooperate in curing the delinquencies.

         The following table sets forth the Company's loan delinquencies by type
and by amount at June 30, 1997.

<TABLE>
<CAPTION>

                                                                               Total Loans
                                           Loans Delinquent For:                Delinquent
                                 --------------------------------------     -------------------
                                     60-89 Days        90 Days and Over       60 Days or More
                                 -----------------    -----------------     -------------------
                                 Number     Amount    Number     Amount     Number       Amount
                                 ------     ------    ------     ------     ------       ------
                                                      (Dollars in Thousands)
<S>                                 <C>     <C>          <C>     <C>           <C>      <C>   
Real Estate:
  One- to four-family......         17      $ 456        12      $ 389         29       $  845
  Commercial...............        ---        ---         1        129          1          129

Consumer...................         22        177        16         77         38          254
                                  ----      -----      ----     ------         --      -------

     Total.................         39      $ 633        29      $ 595         68       $1,228
                                  ====      =====      ====      =====         ==       ======

</TABLE>

         Non-Performing  Assets.  Real estate acquired in settlement of loans is
classified as real estate owned until it is sold. When property is acquired,  it
is  initially  recorded  at the  lower of  estimated  fair  value  or cost.  If,
subsequent to foreclosure,  the fair value of the real estate  acquired  through
foreclosure is determined to have declined based upon periodic evaluations by

                                       15

<PAGE>



management,  valuation  allowances are  established  through a charge to income.
Costs  relating to the  development  or  improvement  of real  estate  owned are
capitalized to the extent of fair market value.

         The table below sets forth the amounts and categories of non-performing
assets in the Company's loan portfolio.  Loans are placed on non-accrual  status
at the earlier of principal  or interest  being 90 days past due and/or when the
collection  of  principal  and/or  interest  becomes  doubtful.  For  all  years
presented,  the Company  had no troubled  debt  restructurings  (which  involved
forgiving a portion of interest or  principal  on any loans or making loans at a
rate  materially  less than that of market  rates).  Foreclosed  assets  include
assets acquired in settlement of loans.
<TABLE>
<CAPTION>

                                                         At June 30,
                                       ---------------------------------------------------
                                          1997       1996       1995       1994       1993
                                       -------    -------    -------    -------    -------
                                                      (Dollars in Thousands)
<S>                                    <C>        <C>        <C>        <C>        <C>    
Non-accruing loans:
  One- to four-family                  $   385    $   236    $   295    $   128    $   167
  Multi-family                            --         --         --         --         --
  Commercial real estate                   129         63         40         49         51
  Construction or development                4       --         --         --         --
  Consumer                                  77         94         23       --           12
  Commercial business                     --         --         --            3       --
                                       -------    -------    -------    -------    -------
     Total                                 595        393        358        180        230
                                       -------    -------    -------    -------    -------
Foreclosed assets:
  One- to four-family                       99       --            9       --           20
  Commercial real estate                  --         --         --           80        125
                                       -------    -------    -------    -------    -------
     Total                                  99       --            9         80        145
                                       -------    -------    -------    -------    -------
Total non-performing assets            $   694    $   393    $   367    $   260    $   375
                                       =======    =======    =======    =======    =======
Total assets                           $42,170    $39,088    $32,759    $32,572    $30,965
                                       =======    =======    =======    =======    =======
Total as a percentage of total assets     1.65%      1.01%      1.08%      0.80%      1.21%

</TABLE>

         For the year ended June 30, 1997 gross interest income which would have
been recorded had the  non-accruing  loans been current in accordance with their
original terms  amounted to $10,000.  The amounts that were included in interest
income on such loans were approximately $6,000 for the year ended June 30, 1997.

         Classification of Assets. Federal regulations require that each savings
institution  classify  its own  assets  on a  regular  basis.  In  addition,  in
connection  with  examinations of savings  institutions,  OTS and FDIC examiners
have authority to identify  problem assets and, if appropriate,  require them to
be classified.  There are three classifications for problem assets: Substandard,
Doubtful and Loss. Substandard assets have one or more defined weaknesses and

                                       16

<PAGE>



are characterized by the distinct  possibility that the savings association will
sustain some loss if the  deficiencies  are not corrected.  Doubtful assets have
the weaknesses of Substandard assets, with the additional  characteristics  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.  Assets classified as Substandard or Doubtful require the institution
to establish prudent general  allowances for loan losses. If an asset or portion
thereof is classified as Loss, the institution  must either  establish  specific
allowances  for loan  losses in the  amount of 100% of the  portion of the asset
classified Loss, or charge off such amount. Assets which do not currently expose
the  institution  to  sufficient  risk to warrant  classification  in one of the
aforementioned categories but possess weaknesses may also be designated "special
mention" by  management.  If an  institution  does not agree with an  examiner's
classification  of an asset,  it may appeal this  determination  to the District
Director of the OTS.

         On the basis of management's review of its assets, at June 30, 1997, on
a net basis,  the Company had  classified  $778,000 as  Substandard,  $11,458 as
Doubtful and 6 loans totaling $21,570 as Loss. At June 30, 1997, the Bank had no
loans designated as special mention.

         Other Loans of Concern.  Not categorized as  non-performing  assets are
$174,000 of certain  potential problem loans which are classified as substandard
that management  believes are adequately  secured and for which no material loss
is expected, but as to which certain circumstances may cause the borrowers to be
unable to comply with the present loan repayment terms at some future date. Such
potential   problem  loans  consist  primarily  of  single  family  home  loans.
Management has considered the Company's  non-performing  and "of concern" assets
in establishing its allowance for loan losses.

         Allowance for Loan Losses.  The allowance for estimated  loan losses is
established  through  a  provision  for  losses on loans  based on  management's
evaluation of the risk inherent in its loan  portfolio and changes in the nature
and volume of its loan activity. Such evaluation, which includes a review of all
loans of which full collectibility may not be reasonably assured,  considers the
estimated  net  realizable   value  of  the  underlying   collateral,   economic
conditions,  historical  loan loss  experience,  Office  of  Thrift  Supervision
Midwest Region factors,  and other factors that warrant recognition in providing
for an adequate allowance for loan losses.

         While management  believes that it uses the best information  available
to determine the allowance for loan losses,  unforeseen  market conditions could
result in adjustments  to the allowance for loan losses,  and net earnings could
be  significantly  affected,  if  circumstances  differ  substantially  from the
assumptions used in making the final determination.

         As a result of the Office of Thrift Supervision exam conducted in April
1997,  management  recalculated the allowance for loan losses,  using historical
loan loss  experience  for mortgage loans and  commercial  real estate,  and OTS
Midwest region factors for consumer and commercial  business,  which resulted in
additional reserve requirement of $95,000. Management had been using historical

                                       17

<PAGE>



loan loss factors to calculate the allowance.  Due to the growth in the consumer
and commercial  business loan portfolio the Office of Thrift Supervision did not
believe that [the Bank's] low historical loss would  substantiate  the allowance
needed for the growing loan portfolio.  Therefore,  management  recalculated the
allowance  for loan loss using the OTS Midwest  Region  factors for consumer and
commercial  business  loans and  historical  loss  factors for real estate loans
along with the OTS  requirement  of 15% of total  classified  to  establish  the
needed reserves.

         Management  believes that although  unforeseen  market conditions could
result in adjustments to the allowance for loan losses, the additional  reserves
will help keep earnings more stable when losses are incurred.

         The following  table sets forth an analysis of the Company's  allowance
for loan losses.

<TABLE>
<CAPTION>
                                                                            Year Ended June 30,
                                                             ----------------------------------------------------
                                                               1997      1996        1995        1994        1993
                                                             --------  --------    -------     --------    ------
                                                                         (Dollars in Thousands)
<S>                                                            <C>       <C>      <C>         <C>         <C>    
Balance at beginning of period..........................       $215      $204     $   215     $   215     $   221

Charge-offs:
  One- to four-family...................................        ---         2          15         ---          50
  Commercial real estate................................        ---       ---         ---         ---         ---
  Commercial business...................................          6
  Consumer..............................................         42        24           3         ---         ---
                                                             ------     -----      ------     -------    --------
    Total...............................................         48        26          18         ---          50
                                                             ------     -----      ------     -------     -------
Recoveries..............................................        ---       ---         ---         ---         ---
                                                            -------    ------     -------     -------    --------
Net charge-offs........................................          48       (26)        (18)        ---         (50)
Additions charged to operations.........................        142        37           7         ---          44
                                                             ------     -----     -------     -------     -------
Balance at end of period................................      $ 309      $215      $  204      $  215     $   215
                                                              =====      ====      ======      ======     =======
Ratio of net charge-offs during the period to
 average loans outstanding during the period............       .21%      .11%        .10%        ---%       0.30%
                                                               ===      ====      ======      ======     =======
Ratio of net charge-offs during the period to
 average non-performing assets..........................     10.62%     7.42%       5.72%        ---%       9.29%
                                                             =====      ====        ====      ======     =======

</TABLE>


                                       18

<PAGE>

         The distribution of the Company's  allowance for losses on loans at the
dates indicated is summarized as follows:
<TABLE>
<CAPTION>

                                                                     At June 30,
                        --------------------------------------------------------------------------------------------------------
                                       1997                             1996                                1995                  
                        --------------------------------- ---------------------------------- -----------------------------------  
                                                 Percent                            Percent                             Percent   
                                                 of Loans                           of Loans                            of Loans  
                                      Loan       in Each                Loan        in Each                 Loan        in Each   
                        Amount of    Amounts     Category Amount of    Amounts      Category    Amount of   Amounts     Category  
                        Loan Loss      By        to Total Loan Loss      By         to Total    Loan Loss     By        to Total  
                        Allowance   Category       Loans  Allowance   Category        Loans     Allowance  Category       Loans   
                        ---------   --------       -----  ---------   --------        -----     ---------  --------       -----   
                                                                (Dollars in Thousands)
<S>                       <C>       <C>            <C>      <C>       <C>             <C>       <C>        <C>             <C>    
One- to four-family.      $ ---     $12,360        48.83%   $ ---     $10,695         49.85%    $   ---    $10,319         54.7%  
Multi-family........        ---         282         1.12      ---         122           .57         ---        140           .7   
Commercial real                                                                                                                   
 estate.............         15       2,683        10.60       18       2,934         13.68          23      2,354         12.5   
Construction or                                                                                                                   
 development........        ---       1,306         5.16      ---         526          2.45         ---        823          4.4   
Consumer............        ---       6,820        26.94        1       5,684         26.49         ---      4,116         21.9   
Commercial business.        ---       1,860         7.35      ---       1,492          6.96         ---      1,097          5.8   
Unallocated.........        294         ---          ---      196         ---           ---         181        ---          ---   
                          -----     -------       ------    -----     -------        ------     -------    -------        -----   
     Total..........      $ 309     $25,311       100.00%   $ 215     $21,453        100.00%    $   204    $18,849        100.0%  
                          =====     =======       ======    =====     =======        ======     =======    =======        =====   
                                                                                                                                  
</TABLE>

<TABLE>
<CAPTION>
                                                     At June 30,
                        ---------------------------------------------------------------------
                                       1994                                1993                
                        ----------------------------------  ---------------------------------  
                                                  Percent                            Percent   
                                                  of Loans                           of Loans  
                                       Loan       in Each                  Loan      in Each   
                         Amount of    Amounts     Category   Amount of    Amounts    Category  
                         Loan Loss      By        to Total   Loan Loss      By       to Total  
                         Allowance   Category       Loans    Allowance   Category      Loans   
                         ---------   --------       -----    ---------   --------      -----   
                                                (Dollars in Thousands)                   
<S>                     <C>          <C>             <C>     <C>         <C>            <C>    
One- to four-family.    $    ---     $10,739         62.3%   $   ---     $12,037        71.0%  
Multi-family........         ---         157          0.9        ---         173         1.0   
Commercial real                                                                                
 estate.............          25       1,946         11.3         25       1,999        11.8   
Construction or              ---         604          3.5        ---         134         0.8   
 development........                                                                           
Consumer............         ---       3,402         19.7        ---       2,473        14.6   
Commercial business.         ---         382          2.2        ---         139         0.8   
Unallocated.........         190         ---          ---        190         ---         ---   
                        --------     -------        -----    -------     -------       -----   
     Total..........    $    215     $17,230        100.0%   $   215     $16,955       100.0%  
                        ========     =======        =====    =======     =======       =====   
                                                                                               
</TABLE>
                       

                                       19

<PAGE>



Investment Activities

         General.  Gilmer  Financial must maintain minimum levels of investments
that qualify as liquid assets under OTS  regulations.  Liquidity may increase or
decrease  depending upon the  availability  of funds and  comparative  yields on
investments  in relation to the return on loans.  Historically,  the Company has
maintained liquid assets at levels above the minimum requirements imposed by OTS
regulations and at levels believed  adequate to meet the  requirements of normal
operations,  including  potential  deposit  outflows.  Cash flow projections are
regularly  reviewed and updated to assure that adequate liquidity is maintained.
For June 30, 1997, the Company's  liquidity ratio (liquid assets as a percentage
of net  withdrawable  savings  deposits and current  borrowing)  was 6.34%.  See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations - Liquidity and Capital  Resources"  and  "Regulation - Liquidity" in
the Annual Report to Stockholders attached hereto as Exhibit 13.

         The  Company  has the  authority  to invest in various  types of liquid
assets,  including  United States  Treasury  obligations,  securities of various
federal and state agencies, certain certificates of deposit of insured banks and
savings institutions,  certain bankers'  acceptances,  repurchase agreements and
federal  funds.  Subject to various  restrictions,  the Bank may also invest its
assets in commercial  paper,  investment  grade  corporate  debt  securities and
mutual funds whose assets conform to the investments that a savings  institution
is otherwise authorized to make directly.

         Generally,  the  investment  policy of the  Company is to invest  funds
among various  categories of investments and maturities based upon the Company's
asset/liability  management  policies,  investment  quality  and  marketability,
liquidity needs and performance objectives.

         Included in the  Company's  investment  portfolio  are  mortgage-backed
securities consisting primarily of securities issued under  government-sponsored
agency programs,  including those of the Federal National  Mortgage  Association
("FNMA"),  the FHLMC and the Government National Mortgage Association  ("GNMA").
The Company also invests in Collateralized  Mortgage Obligations  ("CMOs"),  one
type of which is a real estate mortgage investment conduit (REMIC").
See "- Mortgage-Backed Securities."

         Investment   Securities.   At  June  30,   1997,   Gilmer   Financial's
interest-bearing  deposits  with  banks  totaled  $1,365,000  or 3.2%,  of total
assets, and its investment  securities totaled $316,000 or .75% of total assets.
As of such  date,  the  Bank  also  had a  $495,100  investment  in FHLB  stock,
satisfying  its  requirement  for  membership in the FHLB of Dallas based on its
advances outstanding.  It is the Company's general policy to purchase securities
which are U.S.  Government  securities or federal or state agency obligations or
other issues that are rated investment grade or have credit enhancements.


                                       20

<PAGE>



         The  following  table  sets  forth  the  composition  of the  Company's
investment and mortgage-backed securities at the dates indicated.
<TABLE>
<CAPTION>

                                                                                         At June 30,
                                                           -------------------------------------------------------------------------
                                                                   1997                      1996                       1995
                                                           --------------------    -----------------------    ----------------------
                                                            Book         % of         Book          % of          Book       % of
                                                           Value         Total       Value          Total        Value       Total
                                                           -----         -----       -----          -----        -----       -----
                                                                                    (Dollars in Thousands)
<S>                                                         <C>          <C>       <C>              <C>       <C>           <C>    
Investment securities:
  U.S. Treasury Note.................................       $300         36.99%    $   301          37.86%    $    ---         ---%
  FHLB Series........................................        ---           ---         ---            ---          100       17.92
  Corporate obligations..............................         16          1.97          27           3.40           46        8.24
  Municipal bonds....................................        ---           ---         ---            ---          100       17.92
                                                           -----         -----     -------        -------     --------     -------
     Subtotal........................................        316         38.96         328          41.26          246       44.09
FHLB stock...........................................        495         61.04         467          58.74          312       55.91
                                                            ----         -----     -------        -------     --------     -------
     Total investment securities and FHLB stock......       $811        100.00%    $   795         100.00%    $    558      100.00%
                                                            ====        ======     =======         ======     ========     =======
Average remaining life or term to repricing                                                                       
 of investment securities, excluding FHLB stock......  .75 years                 3.2 years                   1.8 years
                                                                                                                  
Other interest-earning assets:                                                                                    
  Interest-bearing deposits with banks...............     $1,365        100.00     $   634         100.00%     $   360      100.00%
                                                          ------        ------     -------         ------     --------      ======
     Total...........................................     $1,365        100.00     $   634         100.00%     $   360      100.00%
                                                          ======        ======     =======         ======     ========      ======
                                                                                                            
Mortgage-backed securities:                                                                                 
  GNMA...............................................     $3,470(1)      22.88%    $ 3,963          24.40%     $ 4,544       35.26
  FNMA...............................................      2,283(2)      15.05       2,485          15.30        2,647       20.54
  FHLMC..............................................      1,410          9.30       1,684          10.37        2,659       20.63
  Private issue CMOs/REMICs..........................      7,771(3)      51.23       7,791          47.97        2,650       20.57
                                                         -------        ------      ------         ------     --------     -------
                                                          14,934         98.46      15,923          98.04       12,500       97.00
Unamortized premium (discounts), net.................        235          1.54         318           1.96          386        3.00
                                                         -------        ------      ------         ------     --------     -------
     Total mortgage-backed securities................    $15,169        100.00%    $16,241         100.00%     $12,886      100.00%
                                                         =======        ======     =======         ======     ========     =======
</TABLE>
      
(1) $78,249 (market value of $79,616) of these  mortgage-backed  securities were
held for sale. (2) $805,297 (market value of $780,451) of these  mortgage-backed
securities were held for sale. (3)  $4,0169,145  (market value of $3,981,010) of
these mortgage-backed securities were held for sale.                            
                                                                                
         The composition and maturities of the investment  securities portfolio,
excluding FHLB stock, are indicated in the following table.                     

<TABLE>
<CAPTION>
                                                                             At June 30, 1997
                                                  ---------------------------------------------------------------------------------
                                                  Less Than     1 to 5        5 to 10       Over
                                                   1 Year        Years         Years       10 Years     Total Investment Securities
                                                   ------        -----         -----       --------     ---------------------------
                                                  Book Value   Book Value    Book Value   Book Value    Book Value    Market Value
                                                  ----------   ----------    ----------   ----------    ----------    ------------
                                                                           (Dollars in Thousands)
<S>                                                   <C>        <C>          <C>           <C>            <C>             <C> 
U.S. Treasury Note..........................          $300       $  ---       $   ---       $  ---         $ 300           $301
Corporate obligations.......................           ---          ---           ---           16            16             16
                                                      ----       ------        ------        -----          ----           ----

Total investment securities.................          $300       $  ---        $  ---        $  16          $316           $317
                                                      ====       ======        ======        =====          ====           ====

Weighted average yield......................          6.13%         ---%          ---%        6.22%         6.13%          6.13%
                                                      ====       ======        ======        =====          ====           ====
</TABLE>

                                       21
<PAGE>


         Mortgage-Backed   Securities.  The  Company  purchases  mortgage-backed
securities to supplement  residential  loan  production.  The type of securities
purchased is based upon the Company's  asset/liability  management  strategy and
balance sheet objectives. For instance, most of the mortgage-backed  investments
purchased by the Company over the last several years have had  adjustable  rates
of interest or short or intermediate effective terms to maturity. The book value
of all  mortgage-backed  securities  at June 30,  1997 was  $15.1  million.  See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations -  Asset/Liability  Management" in the Annual Report to  Stockholders
attached hereto as Exhibit 13.

         The  Company's  mortgage-backed  securities  held  for  investment  are
included  in  its  financial   statements  at  amortized   cost.  The  Company's
mortgage-backed  securities  available  for sale are  included in its  financial
statements at market value. See Note 3 of the Notes to the Financial  Statements
in  the  Annual  Report  to  Stockholders  attached  hereto  as  Exhibit  13 for
information  regarding the amortized  cost and  approximate  market value of the
Company's mortgage-backed securities as of June 30, 1997.

         As of June 30, 1997,  all of the Company's  mortgage-backed  securities
were  backed  by  federal  agencies  or  by  credit  enhancements.  Accordingly,
management believes that the Company's mortgage-backed  securities are generally
resistant to credit problems.

         The Company's holdings of mortgage-backed  securities have increased in
recent years as a result of customer  preference for fixed-rate  mortgages which
are not originated for the portfolio by the Company.  The Company has emphasized
mortgage-backed and related securities with high credit quality, high cash flow,
low  interest-rate  risk, high liquidity and acceptable  prepayment  risk. Since
federal agency mortgage-backed  securities generally carry a yield approximately
50 to 100 basis points below that of the corresponding  type of residential loan
(due  to the  implied  federal  agency  guarantee  fee and  the  retention  of a
servicing spread by the loan servicer),  in the event that the proportion of the
Company's  assets  consisting  of  mortgage-backed   investments   continues  to
increase, the Company's asset yields would be adversely affected.

         The Company's mortgage-backed and related securities portfolio consists
primarily of  securities  issued  under  government-sponsored  agency  programs,
including those of FNMA, FHLMC and GNMA. The FNMA,  FHLMC and GNMA  certificates
are modified  pass-through  mortgage-backed  securities that represent undivided
interests   in   underlying   pools  of   fixed-rate,   or   certain   types  of
adjustable-rate,   predominantly   single-family   and,  to  a  lesser   extent,
multi-family   residential   mortgages  issued  by  these   government-sponsored
entities. FNMA and FHLMC generally provide the certificate holder a guarantee of
timely payments of interest,  whether or not collected.  GNMA's guarantee to the
holder is timely  payments of principal and  interest,  backed by the full faith
and credit of the U.S. Government.

         Mortgage-backed  securities  generally  yield  less than the loans that
underlie such  securities,  because of the cost of payment  guarantees or credit
enhancements that reduce credit risk to holders.  Mortgage-backed securities are
also more liquid than individual mortgage loans and may be used to collateralize
obligations of the Company. In general, mortgage-backed securities issued or

                                       22

<PAGE>



guaranteed  by  FNMA,  FHLMC  and  certain  AAA-  or  AA-rated   mortgage-backed
pass-through  securities are weighted at no more than 20% for risk-based capital
purposes,  and  mortgage-backed  securities  issued  or  guaranteed  by GNMA are
weighted at 0% for  risk-based  capital  purposes,  compared to an assigned risk
weighting of 50% to 100% for whole  residential  mortgage loans.  These types of
securities  thus allow the Company to optimize  regulatory  capital to a greater
extent than non-securitized whole loans.

         The  Company  also  invests  in  Collateralized   Mortgage  Obligations
("CMOs").  A CMO is a special type of  pass-through  debt in which the stream of
principal and interest payments on the underlying  mortgages or  mortgage-backed
securities  is used to create  classes with  different  maturities  and, in some
cases,  amortization  schedules,  as well as a residual interest, with each such
class  possessing  different  risk  characteristics.  Management  believes these
securities may represent attractive  alternatives  relative to other investments
due to the wide variety of maturity and repayment options available through such
investments.

         One type of CMO is a real estate mortgage investment conduit ("REMIC").
At June 30,  1997,  the Company had an  investment  in one REMIC  totaling  $2.7
million,  with a scheduled final distribution date of October 2003. The REMIC is
a multi-class pass-through certificate evidencing beneficial ownership interests
in a trust fund which consists primarily of a pool of conventional,  fixed-rate,
fully  amortizing,  one- to  four-family  residential  mortgage loans sold by GE
Capital  Mortgage  Services,   Inc.  The  REMIC  has  several  forms  of  credit
enhancement  designed  to  enhance  the  likelihood  of  regular  receipt of the
scheduled  amounts due and to provide limited  protection  against  losses.  The
REMIC was rated  "AAA" by  Standard  & Poor's  Corporation  and "AAA" by Moody's
Investors Services, Inc.

         The  Company's  investment  in the  REMIC is in a class  of  "accretion
directed  certificates"  which  had a  weighted  average  life of 7.9  years  at
issuance,  based on a 325% prepayment  assumption.  The investment was purchased
with the proceeds from a fixed-rate FHLB advance which has a first maturity date
of  January  1998,  which then rolls  into an  amortizing  advance  with a final
maturity in October 2003.

         The  Company  also held $5.0  million in REMIC's  tied to the  Eleventh
District  Cost  of  Funds  Index.  The  REMIC's  are  pass-through  certificates
representing  beneficial ownership interest in a trust fund which is backed by a
pool  of  first  lien,  single-family,  fixed-rate  residential  mortgage  loans
guaranteed by FNMA, as to timely payments of principal and interest.

         While  mortgage-backed  securities  carry  a  reduced  credit  risk  as
compared  to whole  loans,  such  securities  remain  subject to the risk that a
fluctuating  interest  rate  environment,  along with other  factors such as the
geographic  distribution  of  the  underlying  mortgage  loans,  may  alter  the
prepayment rate of such mortgage loans and so affect both the prepayment  speed,
and value, of such securities.  The adjustable rate and/or short maturity of the
Company's portfolio is designed to minimize that risk.



                                       23

<PAGE>



         The  following  table  sets  forth the  contractual  maturities  of the
Company's mortgage-backed securities at June 30, 1997.

<TABLE>
<CAPTION>

                                                                               Due in
                                           --------------------------------------------------------------------------------------
                                           6 Months   6 Months     1 to     3 to 5    5 to 10   10 to 20    Over 20     Balance
                                            or Less   to 1 Year   3 Years    Years     Years      Years      Years    Outstanding
                                                                    (In Thousands)                                   
<S>                                          <C>        <C>        <C>       <C>      <C>          <C>      <C>          <C>   
Federal Home Loan Mortgage Corporation.....  $  ---     $ ---      $ ---     $ ---    $  ---       $161     $1,249       $1,410
                                                                                                                     
Federal National Mortgage Association......     ---       ---        ---        80       ---        816      1,387        2,283
                                                                                                                     
Government National Mortgage Association...     ---       ---        ---       ---       ---        757      2,713        3,470
                                                                                                                     
CMOs/REMICs................................     ---       ---        ---       ---     2,650        ---      5,121        7,771
                                             ------     -----      -----     -----    ------      -----      -----        -----
                                                                                                                     
     Total.................................  $  ---     $ ---      $ ---     $  80    $2,650     $1,734    $10,470      $14,934
                                             ======     =====      =====     =====    ======     ======    =======      =======
                                                                                                                   
</TABLE>

                                       24

<PAGE>



Sources of Funds

         General.  Deposit accounts have traditionally been the principal source
of the  Company's  funds  for use in  lending  and for  other  general  business
purposes.  In  addition  to  deposits,  the  Company  derives  funds  from  loan
repayments and cash flows generated from operations. Scheduled loan payments are
a relatively stable source of funds,  while deposit inflows and outflows and the
related  cost of such  funds  have  varied.  Other  potential  sources  of funds
available  to the Company  include  borrowing  from the FHLB of Dallas and other
borrowings.

         Deposits.  The Company attracts both short-term and long-term  deposits
by offering a wide assortment of accounts and rates.  The Company offers regular
passbook accounts,  checking accounts,  commercial accounts, NOW accounts, money
market investment  accounts and fixed and variable interest rate certificates of
deposit with varying  maturities and sindividual  retirement  accounts.  Deposit
account terms vary,  according to the minimum balance required,  the time period
the funds must remain on deposit and the  interest  rate,  among other  factors.
Gilmer Financial has not actively sought deposits outside of its market area.

         The Company, like many thrift institutions in the current interest rate
environment,  has had to compete  for  depositors'  funds  with  non-traditional
deposit  vehicles,  such as annuities,  mutual funds,  municipal bonds and other
obligations.  As a result of the higher  yields  available on such  instruments,
there  has been some  disintermediation  (i.e.,  an  outflow  of funds  from the
institution) and,  accordingly,  a reduction in the Company's deposits in recent
periods.  During the year ended June 30, 1997, the Company used FHLB borrowings,
in addition to deposits,  in order to fund loans. Should this  disintermediation
continue,  management  believes that the Company's  borrowing  capacity with the
FHLB of Dallas at rates comparable to those associated with the outflow of funds
should preclude any significant negative impact on earnings.

         In setting rates, Gilmer Financial regularly evaluates (i) its internal
cost of funds,  (ii) the rates  offered  by  competing  institutions,  (iii) its
investment and lending  opportunities and (iv) its liquidity position.  In order
to decrease the volatility of its deposits,  Gilmer Financial  imposes penalties
on early withdrawal from its certificates of deposit.  To its knowledge,  Gilmer
Financial  does not have any brokered  deposits and has no present  intention to
accept or solicit such deposits.



                                       25

<PAGE>

         The following  table sets forth the savings flows at the Company during
the periods indicated.
<TABLE>
<CAPTION>
                                                          Year Ended June 30,
                                                  -----------------------------------
                                                     1997        1996          1995
                                                  ---------   ----------    ---------
                                                        (Dollars in Thousands)
<S>                                                <C>        <C>            <C>     
Opening balance.............................       $25,477    $  25,486      $ 24,924
Deposits....................................        25,497        9,959         7,010
Withdrawals.................................        22,586       10,715       (7,079)
Interest credited...........................           718          747           631
                                                   -------      -------     ---------
Ending balance..............................       $29,106      $25,477      $ 25,486
                                                   =======      =======     =========
Net increase (decrease).....................        $3,629    $     (9)      $    562
                                                   =======    ========      =========
Percent increase (decrease).................        12.47%        (.04)%         2.21%
                                                   =======    ========      =========
</TABLE>

         The following table sets forth the dollar amount of savings deposits in
the  various  types of deposit  programs  offered by the Company for the periods
indicated.
<TABLE>
<CAPTION>
                                                                                   At June 30,
                                                     -----------------------------------------------------------------------
                                                              1997                     1996                   1995
                                                     ----------------------   ----------------------   ---------------------
                                                                   Percent                  Percent                 Percent
                                                       Amount      of Total     Amount      of Total    Amount      of Total
                                                                        (Dollars in Thousands)
Transactions and Savings Deposits:
- ---------------------------------
<S>                                                   <C>            <C>       <C>            <C>      <C>            <C>  
Passbook Accounts................................     $1,007         3.46%     $  970         3.81%    $1,087         4.27%
Money Market Accounts............................        786         2.70       1,043         4.09      1,279         5.02
DDA Individual...................................        348         1.20         110          .44        ---          ---
Commercial Checking..............................        218          .75         171          .67        ---          ---
NOW Accounts.....................................        238          .81         115          .45        ---          ---
                                                     -------        -----     -------       ------     ------       ------
                                                                                                     
Total Non-Certificates...........................      2,597         8.92%      2,409         9.46%    $2,366         9.29
                                                     -------        -----     -------       ------     ------       ------
Certificates:                                                                                        
- ------------                                                                                                     
 2.00 -  3.99%...................................        735         2.53         815         3.20%     1,580         6.20
 4.00 -  5.99%...................................     15,779        54.21      17,480        68.61     15,361        60.27
 6.00 -  7.99%...................................      9,903        34.02       4,689        18.40      6,100        23.93
 8.00 -  10.00%..................................         92          .32          84          .33         79          .31
                                                    --------       ------     -------      -------    -------       ------
                                                                                                     
Total Certificates...............................     26,509        91.08      23,068        90.54     23,120        90.71
                                                    --------       ------     -------      -------    -------       ------
Total Deposits...................................    $29,106       100.00%    $25,477       100.00%   $25,486       100.00%
                                                    ========       ======     =======      =======    =======       ======
                                                                                                 
</TABLE>

                                       26

<PAGE>



         The  following  table  shows  rate  and  maturity  information  for the
Company's certificates of deposit as of June 30, 1997.
<TABLE>
<CAPTION>

                                      2.00-       4.00-       6.00-        8.00-                        Percent
                                      3.99%       5.99%       7.99%       10.00%       Total            of Total
                                    --------    --------    --------     --------    ---------          --------
                                                           (Dollars in Thousands)
Certificate accounts 
maturing in quarter ending:
- --------------------------
<S>                                    <C>       <C>         <C>          <C>          <C>                <C>   
September 30,1997..............        $130      $4,219      $2,502       $   3        $6,854             25.86%
December 31, 1997..............         143       2,934       2,898           5         5,980             22.56
March 31, 1998.................           7       2,673         942         ---         3,622             13.66
June 30, 1998..................         147       3,007       1,508         ---         4,662             17.59
September 30, 1998.............         ---         562         209         ---           771              2.91
December 31, 1998..............         ---         831         477         ---         1,308              4.93
March 31, 1999.................         ---         377         320         ---           697              2.63
June 30, 1999..................          29         509         309         ---           847              3.20
September 30, 1999.............          25          38         200         ---           263               .99
December 31, 1999..............         ---          18         225         ---           243               .92
March 31, 2000.................         100         100         140         ---           340              1.28
June 30, 2000..................          29         159         ---         ---           188               .70
Thereafter.....................         125         352         173          84           734              2.77
                                      -----       -----       -----       -----        ------              ----
   Total.......................        $735     $15,779      $9,903        $ 92       $26,509            100.00%
                                       ====     =======      ======        ====       =======            ======
   Percent of total............        2.77%      59.52%      37.36%        .35%
                                       ====     =======      ======        ====
</TABLE>


         The following table indicates the amount of the Company's  certificates
of deposit and other  deposits by time  remaining  until maturity as of June 30,
1997.
<TABLE>
<CAPTION>
                                                                            Maturity
                                                      --------------------------------------------------------------
                                                                       Over         Over
                                                      3 Months        3 to 6      6 to 12       Over
                                                       or Less        Months       Months     12 months       Total
                                                       -------        ------       ------     ---------     --------
<S>                                                     <C>           <C>          <C>         <C>           <C>    
Certificates of deposit less than $100,000.......       $5,736        $3,867       $6,267      $3,657        $19,527
Certificates of deposit of $100,000 or more......        1,118         2,113        2,017       1,734          6,982
                                                                       -----        -----       -----       --------
Total certificates of deposit....................       $6,854        $5,980       $8,284      $5,391        $26,509
                                                       =======        ======       ======      ======        =======
                                                                                                       
</TABLE>

                                       27

<PAGE>



         For additional  information  regarding the composition of the Company's
deposits,  see Note 10 of the Notes to the  Financial  Statements  in the Annual
Report to Stockholders filed as Exhibit 13 hereto.

         Borrowing.  Gilmer Financial's other available sources of funds include
advances from the FHLB of Dallas and other  borrowings.  As a member of the FHLB
of Dallas,  the Bank is required to own capital  stock in the FHLB of Dallas and
is authorized  to apply for advances  from the FHLB of Dallas.  Each FHLB credit
program has its own interest rate, which may be fixed or variable,  and range of
maturities.  The FHLB of Dallas  may  prescribe  the  acceptable  uses for these
advances,  as well as  limitations  on the size of the  advances  and  repayment
provisions.

         Gilmer  Savings  may obtain  advances  from the FHLB of Dallas upon the
security of its capital  stock in the FHLB of Dallas and certain of its mortgage
loans and  mortgage-backed  securities.  Such  advances may be made  pursuant to
several  different credit programs,  each of which has its own interest rate and
range of maturities.  At June 30, 1997, the Bank's  outstanding  borrowings with
the FHLB of Dallas was $8.6 million.

         The  following  table  sets forth the  maximum  month-end  balance  and
average balance of FHLB advances for the periods indicated.
<TABLE>
<CAPTION>

                                                                         Year Ended June 30,
                                                                  -------------------------------
                                                                  1997          1997         1995
                                                                  ----          ----         ----
                                                                       (Dollars in Thousands)
<S>                                                              <C>           <C>          <C>   
Maximum Balance:
  FHLB advances...........................................       $9,400        $9,120       $5,854

Average Balance:
  FHLB advances...........................................       $8,996        $5,714       $4,965

  Weighted average interest rate of FHLB
   advances (at June 30, 1997, 1996 and
   1995, respectively)....................................         5.78%         5.66%        6.26%
</TABLE>

Service Corporation Activities

         Federal  associations  generally may invest up to 2% of their assets in
service corporations, plus an additional 1% of assets for community purposes. In
addition,  federal  associations  may invest up to 50% of their total capital in
conforming  loans to their service  corporations in which they own more than 10%
of the capital stock. In addition,  federal associations are permitted to invest
an unlimited amount in operating subsidiaries engaged solely in activities which
a federal  association  may engage in directly.  In  September of 1996,  Gilstar
Service Corporation, the service corporation subsidiary of Gilmer Savings, began
operations in non-deposit products.  Offering general securities through Brokers
Transaction  Services,  Inc.  of  Dallas,  Texas  (member of the NASD and SIPC),
Gilstar  has  primarily  marketed  mutual  funds to  existing  retail  customers
interested in regular investments, IRAs and other qualified retirement plans.

                                       28

<PAGE>



Competition

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

         The Company faces substantial  competition in attracting  deposits from
other savings institutions, commercial banks, securities firms, money market and
mutual funds,  credit unions and other investment  vehicles.  The ability of the
Company to  attract  and retain  deposits  depends on its  ability to provide an
investment  opportunity  that satisfies the requirements of investors as to rate
of return, liquidity,  risk, convenient locations and other factors. The Company
competes  for these  deposits  by  offering  a variety of  deposit  accounts  at
competitive rates, convenient business hours and a customer-oriented  staff. The
Company estimates its market share of the savings deposits in its market area to
be approximately 12%.

Employees

         At June 30, 1997,  the Company had a total of 12  full-time  employees.
None of the Company's  employees are  represented by any  collective  bargaining
group. Management considers its employee relations to be good.

Executive Officers

         The following information as to the business experience during the past
five years is supplied with respect to executive officers of the Company. Except
as otherwise indicated, the persons named have served as officers of the Company
since it became the holding  company of the Bank.  There are no  arrangements or
understandings  between the persons named and any other person pursuant to which
such officers were selected.

         Gary P. Cooper.  Mr. Cooper,  age 44, is currently serving as President
of the  Company and the Bank,  positions  he has held since  September  1994 and
1985,  respectively.  Prior to joining the Bank as Manager in 1985,  Mr.  Cooper
served as a Vice  President - Loan  Officer at  Interfirst  Bank of Irving.  Mr.
Cooper  began his career in 1975 at Citizens  First  National  Bank of Tyler and
subsequently  moved to East Texas  Savings & Loan of Tyler where he was promoted
to Manager of the South Tyler branch prior to joining Interfirst Bank of Irving.

         Sheri L. Parish. Ms. Parish, age 29, is Vice President, Chief Financial
Officer and Secretary of the Bank and Vice  President/Treasurer/Secretary of the
Company.  She has been with the Bank  since  October  1993 and is the  principal
accounting  and  financial  officer for both the Bank and the Company.  Prior to
joining the Bank, she was employed by certified public accounting firms starting
in September 1991.


                                       29

<PAGE>



         Monty J. Small.  Mr. Small,  age 54 has served as Senior Vice President
of the Bank since  February 1996, and has served as Senior Vice President of the
Company  since  October  1996.  Mr.  Small is in charge of the  Bank's  mortgage
lending department, investment portfolio and interest rate risk, retail business
development,  and  non-depository  products.  Prior to joining the Bank,  he was
employed by independent securities brokerage firms starting in January 1986.

                                   REGULATION

General

         Gilmer Savings is a federally  chartered  savings bank, the deposits of
which are  federally  insured  and  backed by the full  faith and  credit of the
United  States  Government.  Accordingly,  Gilmer  Savings  is  subject to broad
federal regulation and oversight extending to all its operations.  The Bank is a
member of the FHLB of Dallas and is subject to certain limited regulation by the
Board of Governors of the Federal Reserve System ("Federal  Reserve Board").  As
the savings and loan holding company of the Bank, the Company also is subject to
federal  regulation and oversight.  The purpose of the regulation of the Company
and other holding companies is to protect subsidiary savings  associations.  The
Bank is a  member  of the  Savings  Association  Insurance  Fund  ("SAIF"),which
together with the Bank Insurance Fund (the "BIF") are the two deposit  insurance
funds  administered  by the FDIC and the deposits of the Bank are insured by the
FDIC. As a result,  the FDIC has certain  regulatory and  examination  authority
over the Bank.

         Certain of these regulatory requirements and restrictions are discussed
below or elsewhere in this document.

Federal Regulation of Savings Associations

         The  OTS  has  extensive  authority  over  the  operations  of  savings
associations.  As part of this authority,  the Bank is required to file periodic
reports with the OTS and is subject to periodic  examinations by the OTS and the
FDIC. The last regular OTS  examination  of the Bank was as of March 1997.  When
these  examinations  are  conducted by the OTS and the FDIC,  the  examiners may
require the Bank to provide for higher  general or specific loan loss  reserves.
All savings associations are subject to a semi-annual assessment, based upon the
savings  association's  total  assets,  to fund the  operations  of the OTS. The
Bank's OTS assessment for the fiscal year ended June 30, 1997 was $13,991.

         The OTS also  has  extensive  enforcement  authority  over all  savings
institutions  and their holding  companies,  including the Bank and the Company.
This enforcement  authority includes,  among other things, the ability to assess
civil  money  penalties,  to issue  cease-and-desist  or  removal  orders and to
initiate  injunctive  actions.  In  general,  these  enforcement  actions may 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 the OTS.  Except
under certain  circumstances,  public disclosure of final enforcement actions by
the OTS is required.


                                       30

<PAGE>



         In addition,  the  investment,  lending and branching  authority of the
Bank is prescribed by federal  laws,  and it is prohibited  from engaging in any
activities not permitted by such laws. For instance,  no savings institution may
invest in  non-investment  grade  corporate debt  securities.  In addition,  the
permissible  level of  investment  by federal  associations  in loans secured by
non-residential real property may not exceed 400% of total capital,  except with
approval of the OTS. Federal savings  associations are also generally authorized
to branch nationwide. The Bank is in compliance with the noted restrictions.

         The Bank's general permissible lending limit for  loans-to-one-borrower
is equal to the  greater of $500,000  or 15% of  unimpaired  capital and surplus
(except for loans fully secured by certain  readily  marketable  collateral,  in
which case this limit is increased to 25% of unimpaired capital and surplus). At
June 30, 1997, the Bank's lending limit under this restriction was $559,000. The
Bank is in compliance with the loans-to-one-borrower limitation.

         The OTS, as well as the other  federal  banking  agencies,  has adopted
guidelines  establishing  safety and soundness standards on such matters as loan
underwriting and  documentation,  asset quality,  earnings  standards,  internal
controls and audit systems, interest rate risk exposure and compensation,  asset
quality and earnings  standards,  and other employee  benefits.  Any institution
which fails to comply with these  standards  must submit a  compliance  plan.  A
failure to submit a plan or to comply  with an  approved  plan will  subject the
institution to further enforcement action.

Insurance of Accounts and Regulation by the FDIC

         Gilmer Savings is a member of the SAIF,  which is  administered  by the
FDIC.  Deposits  are  insured  up to  applicable  limits  by the  FDIC  and such
insurance  is  backed  by  the  full  faith  and  credit  of the  United  States
Government.  As insurer,  the FDIC  imposes  deposit  insurance  premiums and is
authorized to conduct  examinations of and to require  reporting by FDIC-insured
institutions. It also may prohibit any FDIC-insured institution from engaging in
any activity the FDIC  determines  by regulation or order to pose a serious risk
to the SAIF or the BIF. The FDIC also has the authority to initiate  enforcement
actions  against  savings  associations,  after giving the OTS an opportunity to
take such action,  and may terminate the deposit insurance if it determines that
the institution has engaged in unsafe or unsound  practices,  or is in an unsafe
or unsound condition.

         The FDIC's deposit insurance premiums are assessed through a risk-based
system under which all insured  depository  institutions  are placed into one of
nine  categories  and  assessed  insurance  premiums  based upon their  level of
capital and supervisory evaluation. Under the system, institutions classified as
well  capitalized  (i.e., a core capital ratio of at least 5%, a ratio of Tier 1
or core capital to  risk-weighted  assets  ("Tier 1  risk-based  capital") of at
least 6% and a risk-based  capital ratio of at least 10%) and considered healthy
pay the  lowest  premium  while  institutions  that  are  less  than  adequately
capitalized (i.e., core or Tier 1 risk-based capital ratios of less than 4% or a
risk-based  capital  ratio  of less  than  8%)  and  considered  of  substantial
supervisory concern pay the highest premium.  Risk classification of all insured
institutions will be made by the FDIC for each semi-annual assessment period.


                                       31

<PAGE>



         The FDIC is authorized to increase  assessment  rates,  on a semiannual
basis, if it determines that the reserve ratio of the SAIF will be less than the
designated  reserve  ratio of 1.25% of SAIF insured  deposits.  In setting these
increased  assessments,  the FDIC must seek to restore the reserve ratio to that
designated  reserve  level,  or such higher  reserve ratio as established by the
FDIC.  The FDIC may also impose  special  assessments  on SAIF  members to repay
amounts  borrowed from the United States Treasury or for any other reason deemed
necessary by the FDIC.

         For the  first six  months of 1995,  the  assessment  schedule  for BIF
members and SAIF members  ranged from .23% to .31% of  deposits.  As is the case
with the SAIF, the FDIC is authorized to adjust the insurance  premium rates for
banks that are insured by the BIF of the FDIC in order to  maintain  the reserve
ratio of the BIF at  1.25%  of BIF  insured  deposits.  As a  result  of the BIF
reaching its statutory  reserve ratio the FDIC revised the premium  schedule for
BIF insured  institutions  to provide a range of .04% to .31% of  deposits.  The
revisions  became  effective in the third quarter of 1995. In addition,  the BIF
rates were further revised,  effective January 1997, to provide a range of 0% to
 .27%.  The SAIF rates,  however,  were not  adjusted.  At the same time the FDIC
revised the BIF premium schedule;  it noted that absent  legislative  action (as
discussed below),  the SAIF would not attain its designated  reserve ratio until
the year 2002.  As a result,  SAIF members  will  generally be subject to higher
deposit  insurance  premiums than BIF members until, all things being equal, the
SAIF attains the required reserve ratio.

         In order to eliminate this disparity and any  competitive  disadvantage
between  BIF and SAIF  member  institutions  with  respect to deposit  insurance
premiums,  legislation to  recapitalize  the SAIF was enacted in September 1996.
The legislation provides for a one-time assessment to be imposed on all deposits
assessed at the SAIF rates, as of March 31, 1995, in order to  recapitalize  the
SAIF. It also provides for the merger of the BIF and the SAIF on January 1, 1999
if no savings  associations  then exist.  The special  assessment  rate has been
established  at .657% of deposits by the FDIC and the  resulting  assessment  of
$164,429 was paid in September 30, 1996. This special  assessment  significantly
increased  noninterest  expense and  adversely  affected  the Bank's  results of
operations  for the  year  ended  June 30,  1997.  As a  result  of the  special
assessment,  the Bank's deposit insurance  premiums was reduced to .01625% based
upon its current risk  classification  and the new assessment  schedule for SAIF
insured institutions. These premiums are subject to change in future periods.

         Prior  to the  enactment  of the  legislation,  a  portion  of the SAIF
assessment imposed on savings  associations was used to repay obligations issued
by a federally chartered corporation to provide financing ("FICO") for resolving
the  thrift  crisis  in the  1980s.  Although  the FDIC  proposed  that the SAIF
assessment be equalized with the BIF assessment  schedule,  effective October 1,
1996, SAIF-insured institutions will continue to be subject to a FICO assessment
as a result of this continuing  obligation.  Although the  legislation  also now
requires  assessments  to be made on  BIF-assessable  deposits for this purpose,
effective  January 1, 1997,  that  assessment will be limited to 20% of the rate
imposed on SAIF  assessable  deposits  until the earlier of December 31, 1999 or
when no  savings  association  continues  to exist,  thereby  imposing a greater
burden  on SAIF  member  institutions  such as the  Bank.  Thereafter,  however,
assessments  on  BIF-member  institutions  will  be made on the  same  basis  as
SAIF-member  institutions.  The rates to be established by the FDIC to implement
this  requirement for all  FDIC-insured  institutions is uncertain at this time,
but are

                                       32

<PAGE>



anticipated  to be about a 6.5 basis points  assessment on SAIF deposits and 1.5
basis points on BIF deposits until BIF insured institutions participate fully in
the assessment.

Regulatory Capital Requirements

         Federally insured savings associations,  such as the Bank, are required
to  maintain a minimum  level of  regulatory  capital.  The OTS has  established
capital standards,  including a tangible capital  requirement,  a leverage ratio
(or core capital) requirement and a risk-based capital requirement applicable to
such  savings  associations.  These  capital  requirements  must be generally as
stringent as the comparable capital  requirements for national banks. The OTS is
also  authorized to impose capital  requirements in excess of these standards on
individual associations on a case-by-case basis.

         The capital  regulations  require  tangible capital of at least 1.5% of
adjusted total assets (as defined by  regulation).  Tangible  capital  generally
includes  common   stockholders'   equity  and  retained  income,   and  certain
noncumulative  perpetual  preferred stock and related income.  In addition,  all
intangible  assets,  other than a limited amount of purchased mortgage servicing
rights,  must be deducted from tangible capital.  At June 30, 1997, the Bank did
not have any intangible assets.

         The OTS regulations establish special  capitalization  requirements for
savings associations that own subsidiaries.  In determining  compliance with the
capital requirements,  all subsidiaries engaged solely in activities permissible
for national  banks or engaged in certain other  activities  solely as agent for
its customers are  "includable"  subsidiaries  that are consolidated for capital
purposes in proportion to the association's  level of ownership.  For excludable
subsidiaries the debt and equity  investments in such  subsidiaries are deducted
from  assets and  capital.  At June 30,  1997,  the Bank did not have any active
subsidiaries.

         At June 30, 1997,  the Bank had tangible  capital of $3.8  million,  or
8.85% of adjusted total assets,  which is  approximately  $3.1 million above the
minimum requirement of 1.5% of adjusted total assets in effect on that date.

         The capital standards also require core capital equal to at least 3% of
adjusted total assets.  Core capital generally consists of tangible capital plus
certain intangible  assets,  including a limited amount of purchased credit card
relationships.  As a result of the prompt corrective action provisions discussed
below,  however, a savings  association must maintain a core capital ratio of at
least  4%  to  be  considered  adequately  capitalized  unless  its  supervisory
condition is such to allow it to maintain a 3% ratio. At June 30, 1997, the Bank
had no intangibles which were subject to these tests.

         At June 30, 1997,  the Bank had core capital equal to $3.8 million,  or
8.85% of adjusted total assets, which is $2.5 million above the minimum leverage
ratio requirement of 3% as in effect on that date.

          The OTS risk-based  requirement  requires savings associations to have
total capital of at least 8% of risk-weighted  assets. Total capital consists of
core capital, as defined above, and supplementary capital. Supplementary capital
consists of certain permanent and maturing capital

                                       33

<PAGE>



instruments  that do not qualify as core capital and general  valuation loan and
lease  loss  allowances  up to a  maximum  of  1.25%  of  risk-weighted  assets.
Supplementary capital may be used to satisfy the risk-based  requirement only to
the  extent of core  capital.  The OTS is also  authorized  to require a Savings
association  to maintain an  additional  amount of total  capital to account for
concentration  of  credit  risk.  At June 30,  1997,  the  Bank  had no  capital
instruments that qualify as  supplementary  capital and $260,000 of general loss
reserves, which was less than 1.25% of risk-weighted assets.

         Certain  exclusions from capital and assets are required to be made for
the purpose of calculating  total  capital.  Such  exclusions  consist of equity
investments  (as  defined  by  regulation)  and that  portion  of land loans and
nonresidential  construction  loans in excess of an 80% loan-to-value  ratio and
reciprocal  holdings of  qualifying  capital  instruments.  The Bank had no such
exclusions from capital and assets at June 30, 1997.

         In  determining  the  amount  of  risk-weighted   assets,  all  assets,
including certain  off-balance sheet items, will be multiplied by a risk weight,
ranging from 0% to 100%,  based on the risk  inherent in the type of asset.  For
example,  the OTS has assigned a risk weight of 50% for  prudently  underwritten
permanent  one- to  four-family  first lien mortgage loans not more than 90 days
delinquent  and having a loan to value ratio of not more than 80% at origination
unless insured to such ratio by an insurer approved by the FNMA or FHLMC.

         OTS regulations  require also that every savings  association with more
than normal  interest rate risk exposure to deduct from its total  capital,  for
purposes of determining compliance with such requirement, an amount equal to 50%
of its  interest-rate  risk  exposure  multiplied  by the  present  value of its
assets. This exposure is a measure of the potential decline in the net portfolio
value of a savings  association,  greater  than 2% of the  present  value of its
assets,  based upon a  hypothetical  200 basis  point  increase  or  decrease in
interest rates (whichever results in a greater decline).  Net portfolio value is
the  present  value  of  expected  cash  flows  from  assets,   liabilities  and
off-balance  sheet  contracts.  The rule will not become effective until the OTS
evaluates the process by which Savings  associations may appeal on interest rate
risk deduction determination.  It is uncertain as to when this evaluation may be
completed.  Any savings  association with less than $300 million in assets and a
total capital ratio in excess of 12% is exempt from this requirement  unless the
OTS determines otherwise.

         On June 30,  1997,  the Bank had  total  capital  of $4.0  million  and
risk-weighted assets of $20.7 million or total capital of 19.4% of risk-weighted
assets.  This amount was $2.4 million above the 8% requirement in effect on that
date.

         The OTS and the FDIC are authorized  and,  under certain  circumstances
required, to take certain actions against savings associations that fail to meet
their  capital  requirements.  The OTS is  generally  required to take action to
restrict the activities of an "undercapitalized  association" (generally defined
to be  one  with  less  than  either  a 4%  core  capital  ratio,  a 4%  Tier  1
risked-based  capital  ratio  or an  8%  risk-based  capital  ratio).  Any  such
association  must  submit a  capital  restoration  plan and  until  such plan is
approved by the OTS may not increase its assets,  acquire  another  institution,
establish a branch or engage in any new activities, and generally may not make

                                       34

<PAGE>



capital   distributions.   The  OTS  is  authorized  to  impose  the  additional
restrictions that are applicable to significantly undercapitalized associations.

          As a condition to the approval of the capital  restoration  plan,  any
company  controlling  an  undercapitalized  association  must agree that it will
enter  into  a  limited  capital  maintenance  guarantee  with  respect  to  the
institution's achievement of its capital requirements.

         Any savings  association  that fails to comply with its capital plan or
is  "significantly  undercapitalized"  (i.e.,  Tier 1 risk-based or core capital
ratios of less than 3% or a  risk-based  capital  ratio of less than 6%) must be
made  subject  to one or more of  additional  specified  actions  and  operating
restrictions  which may cover all aspects of its operations and include a forced
merger  or  acquisition  of  the   association.   An  association  that  becomes
"critically  undercapitalized" (i.e., a tangible capital ratio of 2% or less) is
subject to further mandatory restrictions on its activities in addition to those
applicable to significantly  undercapitalized associations. In addition, the OTS
must appoint a receiver (or conservator  with the concurrence of the FDIC) for a
savings  association,  with certain limited exceptions,  within 90 days after it
becomes critically undercapitalized.

         Any  undercapitalized  association  is  also  subject  to  the  general
enforcement  authority of the OTS and the FDIC,  including the  appointment of a
conservator or a receiver.

         The OTS is also generally  authorized to reclassify an association into
a lower capital category and impose the restrictions applicable to such category
if the institution is engaged in unsafe or unsound  practices or is in an unsafe
or unsound condition.

         The  imposition  by the OTS or the  FDIC of any of  these  measures  on
Gilmer Savings may have a substantial  adverse  effect on the Bank's  operations
and  profitability.  Company  shareholders  do not have preemptive  rights,  and
therefore, if the Company is directed by the OTS or the FDIC to issue additional
shares of  Common  Stock,  such  issuance  may  result  in the  dilution  in the
percentage of ownership of the Company.

Limitations on Dividends and Other Capital Distributions

         OTS regulations  impose various  restrictions  on savings  associations
with respect to their ability to make  distributions  of capital,  which include
dividends,  stock  redemptions  or  repurchases,   cash-out  mergers  and  other
transactions  charged to the capital  account.  OTS regulations  also prohibit a
savings  association from declaring or paying any dividends or from repurchasing
any of its stock if, as a result,  the  regulatory  capital  of the  association
would be reduced below the amount  required to be maintained for the liquidation
account established in connection with its mutual to stock conversion.

         Generally,  savings  associations,  such as the Bank,  that  before and
after the  proposed  distribution  meet  their  capital  requirements,  may make
capital  distributions  during any calendar year equal to the greater of 100% of
net  income for the  year-to-date  plus 50% of the amount by which the lesser of
the  association's  tangible,  core or  risk-based  capital  exceeds its capital
requirement  for such  capital  component,  as measured at the  beginning of the
calendar year, or 75% of its net income for

                                       35

<PAGE>



the most recent four quarter  period.  However,  an association  deemed to be in
need of more than normal  supervision by the OTS may have its dividend authority
restricted  by the OTS.  The Bank may pay  dividends  in  accordance  with  this
general authority.

         Savings  associations  proposing to make any capital  distribution need
only  submit  written  notice  to the OTS 30 days  prior  to such  distribution.
Savings  associations  that do not,  or would  not meet  their  current  minimum
capital requirements  following a proposed capital  distribution,  however, must
obtain OTS approval prior to making such distribution. The OTS may object to the
distribution  during that 30-day  notice  period  based on safety and  soundness
concerns. See "- Regulatory Capital Requirements."

         The OTS has proposed  regulations that would revise the current capital
distribution  restrictions.  Under the proposal a savings association may make a
capital  distribution  without notice to the OTS (unless it is a subsidiary of a
holding  company)  provided  that  it  has a  CAMEL  1 or 2  rating,  is  not of
supervisory concern, and would remain adequately  capitalized (as defined in the
OTS prompt corrective action regulations)  following the proposed  distribution.
Savings  associations  that would remain  adequately  capitalized  following the
proposed  distribution but do not meet the other noted  requirements must notify
the OTS 30 days prior to  declaring  a capital  distribution.  The OTS stated it
will generally regard as permissible that amount of capital  distributions  that
do not exceed 50% of the institution's excess regulatory capital plus net income
to date during the calendar year. A savings  association  may not make a capital
distribution  without  prior  approval  of  the  OTS  and  the  FDIC  if  it  is
undercapitalized  before,  or as a result of, such a distribution.  As under the
current  rule,  the  OTS  may  object  to a  capital  distribution  if it  would
constitute  an unsafe  or  unsound  practice.  No  assurance  may be given as to
whether or in what form the regulations may be adopted.

Liquidity

         All savings  associations,  including  Gilmer Savings,  are required to
maintain an average daily balance of liquid assets equal to a certain percentage
of the sum of its average daily balance of net withdrawable deposit accounts and
borrowings  payable in one year or less. For a discussion of what Gilmer Savings
includes  in  liquid  assets,  see  "Management's  Discussion  and  Analysis  of
Financial Condition and Results of Operations - Liquidity and Capital Resources"
in the Annual  Report to  Stockholders  filed as Exhibit 13 hereto.  This liquid
asset  ratio  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 minimum liquid asset ratio is 5%.

         In  addition,  short-term  liquid  assets  (e.g.,  cash,  certain  time
deposits,  certain  bankers  acceptances  and short-term  United States Treasury
obligations)  currently must constitute at least 1% of the association's average
daily  balance of net  withdrawable  deposit  accounts  and current  borrowings.
Penalties may be imposed upon associations for violations of either liquid asset
ratio requirement.  At June 30, 1997, Gilmer Savings was in compliance with both
requirements,  with an  overall  liquid  asset  ratio of 6.34% and a  short-term
liquid assets ratio of 6.34%.



                                       36

<PAGE>



Accounting

         An  OTS  policy  statement   applicable  to  all  savings  associations
clarifies  and  re-emphasizes  that  the  investment  activities  of  a  savings
association  must be in  compliance  with  approved  and  documented  investment
policies and  strategies,  and must be accounted  for in  accordance  with GAAP.
Under the policy  statement,  management must support its  classification of and
accounting for loans and securities (i.e., whether held for investment,  sale or
trading) with  appropriate  documentation.  The Bank is in compliance with these
amended rules.

         OTS accounting regulations,  which may be made more stringent than GAAP
by the OTS, require that transactions be reported in a manner that best reflects
their underlying economic substance and inherent risk and that financial reports
must  incorporate any other accounting  regulations or orders  prescribed by the
OTS. The Bank was examined by OTS for safety and  soundness as of March 1997 and
received a rating of satisfactory.

Qualified Thrift Lender Test

         All savings  associations,  including  Gilmer Savings,  are required to
meet a qualified  thrift lender  ("QTL") test to avoid certain  restrictions  on
their operations.  This test requires a savings association to have at least 65%
of  its  portfolio  assets  (as  defined  by  regulation)  in  qualified  thrift
investments  on a monthly  average  for nine out of every 12 months on a rolling
basis. As an alternative, the Savings association may maintain 60% of its assets
in those assets  specified in Section  7701(a)(19) of the Internal Revenue Code.
Under either test, such assets primarily consist of residential  housing related
loans and  investments.  At June 30, 1997,  the Bank met the test and has always
met the test since its effectiveness.

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

Community Reinvestment Act

         Under the  Community  Reinvestment  Act  ("CRA"),  every  FDIC  insured
institution has a continuing and affirmative obligation consistent with safe and
sound banking practices to help meet

                                       37

<PAGE>



the credit needs of its entire  community,  including  low and  moderate  income
neighborhoods.  The CRA does not  establish  specific  lending  requirements  or
programs  for  financial   institutions  nor  does  it  limit  an  institution's
discretion  to develop the types of products and  services  that it believes are
best  suited  to its  particular  community,  consistent  with the CRA.  The CRA
requires the OTS, in connection  with the examination of the Bank, to assess the
institution's  record of meeting the credit needs of its  community  and to take
such record into account in its  evaluation of certain  applications,  such as a
merger or the establishment of a branch,  by the Bank. An unsatisfactory  rating
may be used as the basis for the denial of an application by the OTS.

         The federal banking agencies,  including the OTS, have recently revised
the CRA  regulations  and  the  methodology  for  determining  an  institution's
compliance with the CRA. Due to the heightened  attention being given to the CRA
in the past few years,  the Bank may be required to devote  additional funds for
investment  and lending in its local  community.  The Bank was  examined for CRA
compliance in April 1997 and received a rating of satisfactory.

Transactions with Affiliates

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

         Certain  transactions with directors,  officers or controlling  persons
are also subject to conflict of interest  regulations enforced by the OTS. These
conflict of interest  regulations and other statutes also impose restrictions on
loans to such persons and their  related  interests.  Among other  things,  such
loans must be made on terms  substantially the same as for loans to unaffiliated
individuals.

Federal Reserve System

         The Federal Reserve Board requires depository  institutions to maintain
non-interest  bearing  reserves at specified  levels  against their  transaction
accounts  if the  balances  in those  transaction  accounts  exceed  $2  million
(primarily  checking,  NOW and Super NOW checking  accounts).  At June 30, 1997,
Gilmer Financial was in compliance with these reserve requirements. The balances
maintained to meet the reserve requirements imposed by the Federal Reserve Board
may be used to satisfy  liquidity  requirements  that may be imposed by the OTS.
See "- Liquidity."

         Savings  associations are authorized to borrow from the Federal Reserve
Bank  "discount   window,"  but  Federal  Reserve  Board   regulations   require
associations to exhaust other reasonable alternative sources of funds, including
FHLB borrowings, before borrowing from the Federal Reserve Bank.


                                       38

<PAGE>



Federal Home Loan Bank System

         The Bank is a member of the FHLB of Dallas, 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. These policies and procedures are subject
to the  regulation  and  oversight of the Federal  Housing  Finance  Board.  All
advances from the FHLB are required to be fully secured by sufficient collateral
as determined by the FHLB. In addition,  all long-term  advances are required to
provide funds for residential home financing.

         As a member, the Bank is required to purchase and maintain stock in the
FHLB of Dallas.  At June 30,  1997,  Gilmer  Savings had $495,100 in FHLB stock,
which  exceeded  the  requirement  amount.  In past  years,  Gilmer  Savings has
received  substantial  dividends  on its FHLB  stock.  Over the past five fiscal
years, such dividends have averaged 5.48% and were 5.90% for fiscal year 1997.

         Under  federal  law,  the FHLBs are  required to provide  funds for the
resolution  of  troubled  savings  associations  and to  contribute  to low- and
moderately priced housing programs through direct loans or interest subsidies on
advances targeted for community investment and low- and moderate-income  housing
projects.  These  contributions  have  affected  adversely  the  level  of  FHLB
dividends  paid and could continue to do so in the future.  These  contributions
could also have an adverse  effect on the value of FHLB stock in the  future.  A
reduction in value of Gilmer  Savings' FHLB stock may result in a  corresponding
reduction in the Bank's capital.

Holding Company Regulation

         The Company is a unitary  savings and loan holding  company  subject to
regulatory  oversight  by the OTS. As such,  the Company is required to register
and file reports with the OTS and is subject to regulation  and  examination  by
the OTS. In addition,  the OTS will has  enforcement  authority over the Company
and its  non-savings  association  subsidiaries  which also  permits  the OTS to
restrict or prohibit  activities that are determined to be a serious risk to the
subsidiary savings association.

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

         If Gilmer  Financial  fails the QTL test,  the Company  must obtain the
approval of the OTS prior to continuing after such failure,  directly or through
its other  subsidiaries,  any business  activity  other than those  approved for
multiple savings and loan holding companies or their subsidiaries.  In addition,
within one year of such  failure the Company  must  register as, and will become
subject to,

                                       39

<PAGE>



the restrictions applicable to bank holding companies. The activities authorized
for a bank holding  company are more limited than are the activities  authorized
for a unitary or multiple  savings and loan  holding  company.  See "- Qualified
Thrift Lender Test."

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

Federal Securities Law

         The  stock  of the  Company  is  registered  with  the  SEC  under  the
Securities Exchange Act of 1934, as amended (the "Exchange Act"). The Company is
subject to the information, proxy solicitation, insider trading restrictions and
other requirements of the SEC under the Exchange Act.

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

Federal and State Taxation

         Federal  Taxation.  Savings  associations  such as the Bank  that  meet
certain  definitional  tests  relating  to the  composition  of assets and other
conditions  prescribed  by the Internal  Revenue  Code of 1986,  as amended (the
"Code"),  had been  permitted  to  establish  reserves for bad debts and to make
annual additions thereto which may, within specified formula limits, be taken as
a deduction in computing  taxable  income for federal  income tax purposes.  The
amount of the bad debt reserve deduction for "non-qualifying  loans" is computed
under the experience  method.  The amount of the bad debt reserve  deduction for
"qualifying  real  property  loans"  (generally  loans  secured by improved real
estate) may be computed under either the experience  method or the percentage of
taxable income method (based on an annual election).

         Under the  experience  method,  the bad debt  reserve  deduction  is an
amount  determined  under a formula based  generally upon the bad debts actually
sustained by the savings association over a period of years.

         The  percentage of specially  computed  taxable  income that is used to
compute a savings  association's bad debt reserve deduction under the percentage
of taxable  income  method  (the  "percentage  bad debt  deduction")  is 8%. The
percentage bad debt  deduction thus computed is reduced by the amount  permitted
as a  deduction  for  non-qualifying  loans  under the  experience  method.  The
availability  of the  percentage  of taxable  income method  permits  qualifying
savings  associations to be taxed at a lower  effective  federal income tax rate
than that applicable to

                                       40

<PAGE>



corporations generally  (approximately 31.3% assuming the maximum percentage bad
debt deduction).

         If an  association's  specified  assets  (generally,  loans  secured by
residential  real  estate  or  deposits,  educational  loans,  cash and  certain
government  obligations)  constitute  less  than 60% of its  total  assets,  the
association may not deduct any addition to a bad debt reserve and generally must
include existing reserves in income over a four-year period.

         Under the percentage of taxable income method,  the percentage bad debt
deduction  cannot  exceed the amount  necessary  to increase  the balance in the
reserve for  "qualifying  real property  loans" to an amount equal to 6% of such
loans  outstanding  at the end of the  taxable  year or the  greater  of (i) the
amount  deductible  under the  experience  method or (ii) the amount  which when
added to the bad debt deduction for "non-qualifying  loans" equals the amount by
which 12% of the amount comprising  savings accounts at year-end exceeds the sum
of surplus, undivided profits and reserves at the beginning of the year. At June
30, 1997,  the 6% and 12%  limitations  did not restrict the percentage bad debt
deduction available to the Bank. It is not expected that these limitations would
be a limiting factor in the foreseeable future.

         In August 1997, legislation was enacted that repeals the reserve method
of accounting  (including  the percentage of taxable income method) used by many
thrifts,  including  the Bank,  to calculate  their bad debt reserve for federal
income tax purposes.  As a result, large thrifts such as the Bank must recapture
that  portion of the reserve  that exceeds the amount that could have been taken
under the specific  charge-off  method for post-1987 tax years.  The legislation
also requires  thrifts to account for bad debts for federal  income tax purposes
on the same basis as commercial banks for tax years beginning after December 31,
1995. The recapture will occur over a six-year period, the commencement of which
will be delayed until the first taxable year beginning  after December 31, 1997,
provided the institution meets certain  residential  lending  requirements.  The
management  of the Company  does not believe  that the  legislation  will have a
material impact on the Company or the Bank.

         In addition to the regular income tax, corporations,  including savings
associations  such as the Bank,  generally  are  subject  to a minimum  tax.  An
alternative  minimum tax is imposed at a minimum tax rate of 20% on  alternative
minimum  taxable  income,  which is the sum of a  corporation's  regular taxable
income (with certain  adjustments) and tax preference  items, less any available
exemption.  The alternative  minimum tax is imposed to the extent it exceeds the
corporation's  regular  income tax and net  operating  losses can offset no more
than 90% of alternative  minimum  taxable  income.  For taxable years  beginning
after 1986 and before 1997, corporations, including savings associations such as
the Bank, are also subject to an environmental  tax equal to 0.12% of the excess
of alternative  minimum taxable income for the taxable year (determined  without
regard to net operating losses and the deduction for the environmental tax) over
$2 million.

         To the extent earnings appropriated to a savings association's bad debt
reserves for  "qualifying  real property  loans" and deducted for federal income
tax purposes  exceed the allowable  amount of such reserves  computed  under the
experience method and to the extent of the association's  supplemental  reserves
for losses on loans ("Excess"), such Excess may not, without adverse tax

                                       41

<PAGE>



consequences,   be  utilized  for  the  payment  of  cash   dividends  or  other
distributions   to  a  shareholder   (including   distributions  on  redemption,
dissolution or  liquidation) or for any other purpose (except to absorb bad debt
losses).  As of  June  30,  1997  the  Bank's  excess  on tax  purposes  totaled
approximately $400,000.

         The Company files consolidated federal income tax returns with the Bank
on a fiscal  year  basis.  Savings  associations,  such as the  Bank,  that file
federal  income tax  returns as part of a  consolidated  group are  required  by
applicable  Treasury  regulations to reduce their taxable income for purposes of
computing  the  percentage  bad  debt  deduction  for  losses   attributable  to
activities of the non-savings association members of the consolidated group that
are functionally related to the activities of the savings association member.

         The Bank has not been  audited by the IRS for the last 10 years and has
federal  income tax  returns  which are open and  subject to audit for the years
1991  through  1993.  With  respect  to years  examined  by the IRS,  either all
deficiencies have been satisfied or sufficient reserves have been established to
satisfy asserted deficiencies.  In the opinion of management, any examination of
still open returns would not result in a deficiency  which could have a material
adverse effect on the financial condition of the Bank.

         Texas  Taxation.  The State of Texas does not have a  corporate  income
tax,  but it does have a  corporate  franchise  tax.  Prior to  January  1, 1992
savings and loan associations had been exempt from the corporate franchise tax.

         The tax for the year  1993 is the  higher of 0.25% of  taxable  capital
(usually  the amount of paid in capital  plus  members'  equity) or 4.5% of "net
taxable earned  surplus." "Net taxable earned surplus" is net income for federal
income tax purposes  increased by the  compensation  of directors  and executive
officers  and  decreased  by  interest  on  obligations  guaranteed  by the U.S.
government.  Net taxable  earned surplus cannot be reduced by net operating loss
carryforwards  from years  prior to 1991,  and  operating  loss  carryovers  are
limited to five years.

         Delaware  Taxation.  As a  Delaware  holding  company,  the  company is
exempted from Delaware corporate income tax.

Item 2.  Description of Property

         The Company  currently  owns the its office as well as the entire block
of land  surrounding  its office.  At June 30, 1997, the office and  surrounding
land had a net book value of $129,000.  At June 30, 1997, the Company's premises
and  equipment had an aggregate net book value of  approximately  $245,000.  The
Company is currently considering an expansion program.

         The Company's  accounting and record-keeping  activities are maintained
on an on-line basis with an independent service bureau.




                                       42

<PAGE>



Item 3.  Legal Proceedings

         From time to time,  the Company or the Bank is involved as plaintiff or
defendant  in various  legal  proceedings  arising  in the normal  course of its
business.  While the ultimate outcome of these various legal proceedings  cannot
be predicted with certainty, it is the opinion of management that the resolution
of these legal actions  should not have a material  effect on the Company or the
Bank's financial position or results of operations.

Item 4.   Submission of Matters to a Vote of Security Holders

         No matter was  submitted  to a vote of  security  holders,  through the
solicitation of proxies or otherwise, during the quarter ended June 30, 1997.

                                       43

<PAGE>



                                     PART II

Item 5.   Market for Common Equity and Related Stockholder Matters

         Page 36 of the attached  1997 Annual  Report to  Stockholder  is herein
incorporated by reference.

Item 6.  Management's Discussion and Analysis or Plan of Operations

         Pages 5 to 17 of the attached  1997 Annual Report to  Stockholders  are
herein incorporated by reference.

Item 7.  Financial Statements

         Pages 18 through 35 of the Company's 1997 Annual Report to Stockholders
are herein incorporated by reference.

Item 8.  Changes in and Disagreements with Accountants on Accounting
            and Financial Disclosure

         Not applicable.

                                    PART III

Item 9. Directors, Executive Officers, Promoters and Control Persons; Compliance
            with Section 16(a) of the Exchange Act

Directors

         Information  concerning directors and executive officers of the Company
is  incorporated  herein  by  reference  from  the  Company's  definitive  Proxy
Statement for the Annual Meeting of Shareholders,  a copy of which will be filed
not later than 120 days after the close of the fiscal year.

Executive Officers

         Information regarding the business experience of the executive officers
of the Company and the Bank who are not also  directors  contained  in Part I of
this Form 10-KSB is incorporated herein by reference.

Compliance With Section 16(a) of the Exchange Act

         Section 16(a) of the Exchange Act requires the Company's  directors and
executive  officers,  and persons who own more than 10% of a registered class of
the  Company's  equity  securities,  to file  with the SEC  initial  reports  of
ownership and reports of changes in ownership of Company  common stock and other
equity securities of the Company by the tenth of the month following a change.

                                       44

<PAGE>



Officers,  directors  and  greater  than 10%  stockholders  are  required by SEC
regulation  to furnish the Company  with copies of all Section  16(a) forms they
file.

         To the Company's  knowledge,  based solely on a review of the copies of
such reports furnished to the Company and written  representations that no other
reports were  required,  during the fiscal year ended June 30, 1997, all Section
16(a)  filing  requirements  applicable  to  its  officers,  directors  and  10%
beneficial owners were complied with.

Item 10.  Executive Compensation

         Information concerning executive compensation is incorporated herein by
reference from the Company's  definitive  Proxy Statement for the Annual Meeting
of Shareholders, a copy of which will be filed not later than 120 days after the
close of the fiscal year.

Item 11.  Security Ownership of Certain Beneficial Owners and Management

         Information  concerning security ownership of certain beneficial owners
and management is incorporated herein by reference from the Company's definitive
Proxy Statement for the Annual Meeting of Shareholders,  a copy of which will be
filed not later than 120 days after the close of the fiscal year.

Item 12.  Certain Relationships and Related Transactions

         Information   concerning  certain  relationships  and  transactions  is
incorporated  herein by reference from the Company's  definitive Proxy Statement
for the Annual Meeting of Shareholders,  a copy of which will be filed not later
than 120 days after the close of the fiscal year.

                                       45

<PAGE>


Item 13.  Exhibits and Reports on Form 8-K

         (a)  Exhibits:

<TABLE>
<CAPTION>

                                                                              Reference to
                                                                             Prior Filing or
Regulation S-B                                                                Exhibit Number
Exhibit Number                                 Document                      Attached Hereto
- --------------                                 --------                      ---------------
<S>                     <C>                                                        <C>          
    2                   Plan of Acquisition, Reorganization, Arrangement,          None
                          Liquidation or Succession
    4.1                 Articles of Incorporation and                                 *
                          amendments thereto
    4.2                 Bylaws                                                        *
    9                   Voting Trust Agreement                                     None
    10                  Executive Compensation Plans and Arrangements:
                             Employment Agreement with Gary P. Cooper                 *
                             Employee Stock Ownership Plan                            *
                             Stock Option and Incentive Plan                          *
                             Management Recognition Plan                              *
    11                  Statement re computation of per share earnings             None
    13                  Annual Report to Security Holders                            13
    16                  Letter re change in certifying accountant                  None
    18                  Letter re change in accounting principles                  None
    21                  Subsidiaries of Registrant                                   21
    22                  Published report regarding matter submitted                None
                          to vote
    23                  Consent of  Accountants                                    None
    24                  Power of Attorney                                      Not Required
    27                  Financial Data Schedule                                Not Required
    28                  Information from reports furnished to State Insurance      None
                          regulatory authorities
    99                  Additional Exhibits                                        None
</TABLE>

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

*    Filed  on  September  22,  1994,  as  exhibits  to the  Company's  Form S-1
     registration statement (File number 33-84334). All of such previously filed
     documents are hereby  incorporated  herein by reference in accordance  with
     Item 601 of Regulation S-B.
**   Filed on September 28, 1995,  as an exhibit to the Company's  Annual Report
     on Form  10-KSB.  Such  previously  filed  document is hereby  incorporated
     herein by reference in accordance with Item 601 of Regulation S-B.

         (b) Reports on Form 8-K:

         No current  reports on Form 8-K were  filed by the  Company  during the
three months ended June 30, 1997.

                                       46

<PAGE>


                                   SIGNATURES

         In  accordance  with  Section  13 or 15(d)  of the  Exchange  Act,  the
Registrant  caused  this  report to be signed on its behalf by the  undersigned,
thereunto duly authorized.

                                                 GILMER FINANCIAL SERVICES, INC.


Date:   September 29, 1997                   By: /S/GARY P. COOPER
       ----------------------------------       ------------------
                                                Gary P. Cooper
                                                (Duly Authorized Representative)

         In accordance  with the Exchange Act, this report has been signed below
by the following  persons on behalf of the  Registrant and in the capacities and
on the dates indicated.


/S/M. VANCE GORMAN                        /S/GARY P. COOPER
- -------------------                       -----------------
M. Vance Gorman, Chairman of the          Gary P. Cooper, President and Director
 Board


Date: September 29, 1997                  Date: September 29, 1997
      ------------------                        ------------------


/S/ROYCE HUDGINS                          /S/PAUL D. WILLIAMS
- ----------------                          -------------------
Royce Hudgins, Director                   Paul D. Williams, Director


Date: September 29, 1997                  Date: September 29, 1997
      ------------------                        ------------------

/S/TEDD AUSTIN                            /S/F.L. GARRISON
- --------------                            ----------------
Tedd Austin, Director                     F.L. Garrison, Director


Date: September 29, 1997                  Date: September 29, 1997
      ------------------                        ------------------

/S/STEVE W. SANSOM                        /S/SHERI PARISH
- ------------------                        ---------------
Steve W. Sansom, Director                 Sheri Parish, Treasurer/Secretary
                                          (Principal Financial and Accounting
                                           Officer)

Date: September 29, 1997                  Date: September 29, 1997
      ------------------                        ------------------

                                       47



1997 ANNUAL REPORT
















                         GILMER FINANCIAL SERVICES, INC.



<PAGE>





TABLE OF CONTENTS









President's Message........................................................ 2
Selected Consolidated Financial Information................................ 3
Management's Discussion and Analysis of Financial
  Condition and Results of Operation....................................... 5
Consolidated Financial Statements ........................................ 18
Stockholder Information .................................................. 36
Corporate Information..................................................... 37



                                        1

<PAGE>



TO OUR SHAREHOLDERS:

         We are pleased to present the third annual  report of Gilmer  Financial
Services,  Inc.,  the savings and loan holding  company for Gilmer Savings Bank,
FSB. On behalf of the Board of Directors,  the officers and staff, we appreciate
your support as a shareholder.

         Gilmer  Savings Bank has served the mortgage and consumer  credit needs
of East Texas for over  seventy-seven  years. It is our mission to continue as a
strong,  customer-driven,  community-involved  financial  institution  providing
diversified services for both depositors and borrowers,  with a focus on present
and future needs. In keeping with our mission of diversified services,  the Bank
is proud to announce  that its new checking  account  services are  increasingly
becoming a success.  The Board would also like to  announce  that the Company is
now offering  non-depository  products through Brokers Transaction  Services, to
once again emphasize our goal of becoming a one-stop institution.

         Net  earnings  for the year  ending June 30,  1997 were  $23,000.  This
represents  a  decrease  of 91% from last  year.  The  primary  reason  for this
decrease  was an  increase in  non-interest  expense  due to the  one-time  SAIF
assessment  of  $164,000.  The decrease in net income was also due to the Bank's
decision  to build up its  reserves  for loan  losses  due to the  growth in the
consumer  and  commercial  portfolio  by adding  an  additional  $95,000  to the
reserves.  The Company  believes that the additional  reserves will help protect
future earnings from loss on loans.

         Stockholders'  equity  decreased to $3.8  million at June 30, 1997,  or
9.02% of total assets at year end 1997. The decrease was primarily due to shares
repurchased and retired as treasury stock of $56,000,  along with an increase in
unrealized  loss of $49,000.  The earnings per share for year end 1997 was $.12.
Total  assets  of the  Company  increased  to $42.2  million  at June 30,  1997,
compared to $39.1 million at year ended June 30, 1996.  The book value of Gilmer
Financial  Services,  Inc.'s common stock based on actual shares  outstanding at
June 30, 1997 was $19.88 per share.

         We remain focused on our primary goal of providing a positive return on
your investment in Gilmer Financial  Services,  Inc. The Company is committed to
future growth and performance and will  demonstrate  this commitment  within our
community.  We have a  history  of  stability  and  quality  of  service  to our
community,   due  to  our  dedicated  personnel.  I  would  like  to  extend  my
appreciation  to the  directors,  officers,  and  staff  for  making  our Bank a
success.





                                           Gary Cooper
                                           President and Chief Executive Officer

                                        2

<PAGE>



                                    SELECTED CONSOLIDATED FINANCIAL INFORMATION



<TABLE>
<CAPTION>

                                                                              At June 30,
                                                           -----------------------------------------------------

                                                            1997        1996       1995        1994        1993
                                                           ------      ------     ------      ------      ------
                                                                             (Dollars In Thousands)
Selected Financial Condition Data:
- ---------------------------------
<S>                                                       <C>         <C>        <C>         <C>         <C>    
Total assets.........................................     $42,171     $39,088    $32,759     $32,494     $30,934
Loans receivable, net................................      23,407      20,437     18,018      16,202      16,530
Mortgage-backed securities...........................      15,060      16,205     12,886      14,283      12,029
Investment securities................................         316         328        247         260         ---
Deposits.............................................      29,106      25,477     25,486      24,924      24,889
Total borrowings.....................................       8,550       8,930      2,824       4,799       3,514
Stockholders' equity - substantially restricted......       3,803       3,929      3,665       1,954       1,704

</TABLE>
<TABLE>
<CAPTION>




                                                                            Year Ended June 30,
                                                           -----------------------------------------------------
                                                            1997        1996       1995        1994        1993
                                                           ------      ------     ------      ------      ------
                                                                             (Dollars In Thousands)
Selected Operations Data:
- ------------------------
<S>                                                        <C>         <C>        <C>         <C>         <C>   
Total interest income................................      $3,047      $2,708     $2,353      $2,062      $2,134
Total interest expense...............................       1,928       1,626      1,422       1,125       1,127
                                                          -------      ------     ------      ------      ------
   Net interest income...............................       1,119       1,082        931         937       1,007

Provision for loan losses............................         129          38          7         ---          44
                                                          -------     -------    -------    --------      ------
Net interest income after provision for loan losses..         990       1,044        924         937         963

Fees and service charges.............................         125         110         74          92          84
Gain on sales of loans, mortgage-backed
 securities and investment securities................         ---          12          9           1          19
Other non-interest income............................          81          50         17          17           4
                                                           ------     -------    -------      ------      ------
Total non-interest income............................         206         172        100         110         107
Total non-interest expense...........................       1,145         817        704         645         675
                                                            -----     -------     ------      ------      ------
Income before taxes..................................          51         399        320         402         395
Income tax provision.................................          28         139        110         134         167
                                                          -------     -------     ------      ------      ------
   Net income........................................      $   23     $   260     $  210      $  268      $  228
                                                           ======     =======     ======      ======      ======
   Earnings per share................................      $  .12     $  1.31    $   .29         N/A         N/A
                                                           ======     =======    =======         ===         ===
</TABLE>




                                        3

<PAGE>


<TABLE>
<CAPTION>


                                                                         At and for the Year Ended June 30,
                                                              -------------------------------------------------------
                                                               1997        1996       1995          1994        1993
                                                              ------      ------     ------        ------      ------
Selected Financial Ratios and Other Data:
- ----------------------------------------
<S>                                                            <C>         <C>        <C>          <C>         <C>   
Performance Ratios:
  Return on assets (ratio of net
   income to average total assets)...................          0.06%       0.69%      0.62%         0.85%       0.75%

  Return on stockholders' equity (ratio of
   net income to average equity).....................           .60        6.86       8.21         14.65       14.34
  Interest rate spread information:
   Average during period.............................          2.23        2.03       2.35          2.66        3.38
   End of period.....................................          2.77        2.81       2.49          2.90        3.72
  Net interest margin(1).............................          2.78        2.93       2.81          2.96        3.58
  Ratio of operating expense to
   average total assets..............................          2.76        2.16       2.09          2.03        2.23
  Ratio of average interest-earning assets
   to average interest-bearing liabilities...........        111.46      120.52     110.58        108.41      105.07

Quality Ratios:
 Non-performing assets to total assets
  at end of period...................................          1.64        1.01       1.08          0.80        1.21
 Allowance for loan losses to non-
  performing loans...................................         44.55       54.71      56.98         82.69       64.95
 Allowance for loan losses to loans
  receivable, net....................................          1.32        1.05       1.13          1.33        1.30

Capital Ratios:
 Stockholders' equity to total assets at
  end of period......................................          9.02       10.05      11.19          6.01        5.51
 Average stockholders' equity to average
assets...............................................          9.35       10.03       7.58          5.77        5.25

Other Data:
 Number of full-service offices......................           1           1          1             1           1



(1) Net interest income divided by average interest earning assets.
</TABLE>

                                        4

<PAGE>



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


General

         Gilmer Financial Services, Inc. ("Gilmer Financial" or the "Company") a
Delaware  corporation  was formed in July 1994 and became the holding company of
Gilmer  Savings  Bank  FSB (the  "Bank")  on  February  9,  1995.  The Bank is a
federally  chartered  stock savings bank  headquartered  in Gilmer,  Texas.  The
principal  asset  of the  Company  is the  outstanding  stock of the  Bank,  its
wholly-owned  subsidiary.  The Company presently has no separate  operations and
its business  consists only of the business of the Bank. In this  discussion and
analysis,  references to the operations  and financial  condition of the Company
include the operations and financial condition of the Bank.

         On February 9, 1995, the Bank completed its conversion from a mutual to
a stock savings  institution.  On that date, the Company issued and sold 195,755
shares of common  stock at $10.00 per share to complete  the  conversion  of the
Bank from mutual to stock form ("Conversion").  Net proceeds to the Company were
approximately $1.6 million after deducting expenses of approximately $320,000.

         As a  consumer-oriented  financial  institution,  the Company  offers a
range of banking  services to residents  of Upshur  County,  its primary  market
area. The Company is principally  engaged in the business of attracting deposits
from the general public and investing those deposits, along with funds generated
from operations and borrowings,  into mortgage,  commercial, and consumer loans.
The  Company  also  invests in mortgage  and  government-backed  securities  and
certificates of deposit.

         The Company's  results of operations are primarily  affected by its net
interest income,  which is the difference  between interest income earned on its
loans, investments and mortgage-backed  securities and other investments and its
cost of funds,  consisting  of interest  paid on deposits  and  borrowed  funds,
including Federal Home Loan Bank ("FHLB") advances. Net income of the Company is
also affected by non-interest  income,  such as loan  origination and commitment
fees, loan servicing fees and other income, and non-interest expense,  including
compensation and benefits,  insurance premiums, losses on foreclosed real estate
and  provisions  for losses on loans.  The Company's net income also is affected
significantly  by  general  economic  conditions  and  competitive   conditions,
particularly  changes  in  market  interest  rates  and  actions  of  regulatory
authorities.

Business Strategy

         The  Company's  current  goal is to provide  financial  services to the
communities  served by its  office.  In  seeking  to  accomplish  this  mission,
management  has  adopted  a  business  strategy  designed  to (i)  maintain  and
strengthen  the  Company's  capital in excess of regulatory  requirements,  (ii)
maintain a high level of asset quality, (iii) manage the Company's exposure to

                                        5

<PAGE>



fluctuations  in  market  interest  rates,  and (iv)  maintain  or  improve  the
Company's  interest  rate spread.  In pursuing  this  strategy,  the Company has
focused on (i) the origination of one- to four-family  adjustable-rate loans for
retention  in its  portfolio,  (ii)  the  origination  and  sale  of  long-term,
fixed-rate  residential  loans in the secondary  market on a  servicing-retained
basis,  (iii)  diversifying  its lending  portfolio  with  consumer  lending and
investments  in  mortgage-backed  and investment  securities,  and (iv) reducing
interest rate risk by better matching asset and liability maturities.

         The highlights of the principal  elements of the Company's strategy are
as follows:

                  Capital  Maintenance.  To maintain  net interest  income,  the
                  Company  has  adopted  a policy  of  moderate  growth  with an
                  emphasis  on  one-  to  four-family  residential  real  estate
                  lending.  At June 30,  1997,  the  Company  had  stockholders'
                  equity  of $3.9  million  and the  Bank  exceeded  each of its
                  regulatory capital requirements.

                  Commitment to Local Home Lending.  Historically,  the Bank has
                  emphasized  the  origination  of  mortgage  loans  secured  by
                  single-family residential real estate located in the Company's
                  market  area.   Single-family   residential   mortgage   loans
                  typically   have  less   credit  risk  than   commercial   and
                  multi-family  real estate loans.  Residential  mortgage  loans
                  receivable  have  declined  in recent  periods  as a result of
                  increased  competition in the Company's mortgage lending area,
                  as well as borrowers'  refinancing of adjustable-rate loans in
                  the Company's  portfolio to  fixed-rate  loans for sale to the
                  secondary  market.  At June 30, 1997,  however,  single-family
                  residential loans still constituted $12.4 million, or 52.8% of
                  the Company's total net loan portfolio.

                  Management  of  Interest  Rate  Risk.  Historically,   deposit
                  accounts  have  typically  been more  sensitive  to changes in
                  market rates than mortgage loans because of the shorter terms.
                  As a result,  sharp  increases in interest rates may adversely
                  affect an  institution's  earnings while decreases in interest
                  rates  may  benefit  earnings.  In order to  reduce  the risks
                  associated  with  fluctuations in interest rates, as indicated
                  above,  the  Company  has  sought to expand its  portfolio  of
                  adjustable  rate mortgage  loans and  securities.  At June 30,
                  1997 $12.7  million of the  Company's  portfolio  of  mortgage
                  loans and  securities  had  adjustable  rates of interest.  In
                  addition,  management  has  maintained  a  policy  of  selling
                  substantially   all  the  fixed  rate  residential   loans  it
                  originates in the secondary  market,  primarily to the Federal
                  Home Loan Mortgage Corporation ("FHLMC"). See also "-Asset and
                  Liability  Management"  for  policies and  strategies  used to
                  reduce interest rate risk.

                  Emphasis  on  Customer   Service.   As  a   community-oriented
                  institution, the Company has historically focused on enhancing
                  customer   satisfaction   with  its  products  and   services.
                  Management  believes it can compete effectively against larger
                  institutions  in  its  market  area  by  continuing  to  offer
                  personalized  service.  To this end, the Company has increased
                  its  consumer  lending and offers a credit card  program and a
                  checking  account  program  in an effort to meet the  changing
                  needs of its customers.  Consumer loan originations  increased
                  $0.8 million from

                                        6

<PAGE>



                  $5.7  million  at June 30,  1996 to $6.5  million  at June 30,
                  1997. The Company's money market and checking  accounts had an
                  outstanding balance of $1.6 million at June 30, 1997.

Financial Condition

         June 30, 1997 Compared to June 30, 1996.  Total assets  increased  $3.1
million or 7.98% to $42.2  million at June 30,  1997 from $39.1  million at June
30, 1996.  The increase was  primarily  attributable  to an increase in loans of
$3.0 million.

         Loans receivable were $23.4 million at June 30, 1997, and $20.4 million
at June 30, 1996,  an increase of $3.0  million,  or 14.54%.  This  increase was
primarily  attributable to a more favorable  interest rate  environment for home
financing. Loans originated, net of payments during the year ended June 30, 1997
were $4.3 million,  of which $1.1 million was sold in the secondary  market with
servicing retained.

         Mortgage-backed  securities  available  for sale  decreased $.2 million
from  $5.0  million  at June  30,  1996  to  $4.8  million  at  June  30,  1997.
Mortgage-backed  securities  held to maturity  decreased $1.0 million from $11.2
million at June 30, 1996 to $10.2 million at June 30, 1997. The decrease was due
to principal repayments on mortgage-backed securities of $1.0 million.

         Investment  securities held to maturity decreased $12,000 from $328,000
at June 30, 1996 to  $316,000  at June 30,  1997.  The  decrease  was due to the
principal repayments on investment securities of $12,000.

         Interest-bearing  deposits increased $739,000 from $634,000 at June 30,
1996 to $1,373,000 at June 30, 1997 to fund growth in loans.

         Deposits  increased $3.6 million from $25.5 million at June 30, 1996 to
$29.1 million at June 30, 1997.  Federal Home Loan Bank advances  decreased $0.3
million from $8.9 million at June 30, 1996 to $8.6 million at June 30, 1997.

         Total stockholders'  equity decreased $126,000 to $3.80 million at June
30, 1997 from $3.93  million at June 30, 1996.  This  decrease  was  primarily a
result of net earnings of $23,000 and  amortization  of ESOP expense of $16,000,
offset by the  purchase  of  treasury  stock of  $126,000  and the  increase  in
unrealized losses on securities available-for-sale of $49,000.

         June 30, 1996 Compared to June 30, 1995.  Total assets  increased  $6.3
million or 16.2% to $39.1  million at June 30,  1996 from $32.8  million at June
30, 1995.  The increase was  primarily  attributable  to an increase in loans of
$2.4 million and an increase in mortgage-backed securities of $3.3 million.

         Loans receivable were $20.4 million at June 30, 1996, and $18.0 million
at June 30, 1995,  an increase of $2.4  million,  or 11.83%.  This  increase was
primarily  attributable to a more favorable  interest rate  environment for home
financing. Loans originated, net of payments during

                                        7

<PAGE>



the year ended June 30, 1996 were $5.4  million,  of which $3.2 million was sold
in the secondary market with servicing retained.

         Mortgage-backed  securities  available for sale  increased $4.0 million
from  $1.0  million  at June 30,  1995 to $5.0  million  at June 30,  1996.  The
increase was due to the purchase of new  securities at favorable  interest rates
which were funded with lower rate FHLB advances. Mortgage-backed securities held
to  maturity  decreased  $700,000  from $11.9  million at June 30, 1995 to $11.2
million at June 30,  1996.  The  decrease  was due to  principal  repayments  on
mortgage-backed  securities  of $1.1 million and sales of $625,000 in accordance
with accounting  pronouncements in December 1995, offset by the purchase of $1.2
million in mortgage-backed securities held for maturity.

         The Company's portfolio of investment  securities available for sale at
June 30, 1995 totaled  $100,000.  During 1996,  all of such  securities  matured
leaving a zero balance at June 30, 1996.  Investment securities held to maturity
increased  $182,000 from $146,000 at June 30, 1995 to $328,000 at June 30, 1996.
The  increase  was  due to the  $300,000  purchase  of an  investment  security,
partially  offset by sales of $100,000  under the FASB 115 window and  principal
repayments on investment securities of $18,000.

         Interest bearing deposits  increased $275,000 from $359,000 at June 30,
1995 to $634,000 at June 30,  1996,  to fund  growth in  checking  accounts  and
loans.

         During 1996, the Company sold all of its  foreclosed  real estate owned
which totaled $8,500 at June 30, 1995.

         Deposits  remained  relatively  unchanged at $25.5  million at June 30,
1995 and at June 30,  1996.  Federal  Home Loan  Bank  advances  increased  $6.1
million from $2.8 million at June 30, 1995 to $8.9 million at June 30, 1996. The
proceeds  were used  primarily  to  purchase  $5.0  million  in  mortgage-backed
securities and to fund additional loan commitments.

         Total stockholders'  equity increased $265,000 to $3.93 million at June
30, 1996 from $3.65  million at June 30, 1995.  This  increase  was  primarily a
result of net earnings of $260,000.

Results of Operations

         The Company's  results of operations  depend  primarily on the level of
its net interest income and  non-interest  income and its amount of non-interest
expenses. Net interest income depends upon the volume of interest-earning assets
and interest-bearing liabilities and the interest rates earned or paid on them.

Comparison of Operating Results for Years Ended June 30, 1997 and 1996

         General. Net earnings for the year ended June 30, 1997 totaled $23,000,
a decrease  of  $237,000,  or 91.15%,  from the year  ended June 30,  1996.  The
decrease  was due to an  increase  in net  interest  income  of  $38,000  and an
increase in noninterest income of $34,000, and a decrease

                                        8

<PAGE>



in income taxes of $110,000,  partially  offset by an increase in the  provision
for loan losses of $92,000 and an increase in noninterest expense of $327,000.

         Interest  Income.  Interest  income  totaled  $3.0 million for the year
ended June 30, 1997,  compared to $2.7 million for the year ended June 30, 1996,
an increase of $339,000 or 12.53%.  This increase resulted from a 25 basis point
increase in the average  rate earned on  interest-earning  assets,  along with a
$3.7 million increase in total interest-earning  assets. The increase in average
yields on loans and  mortgage-backed  securities  resulted from upward  interest
rate adjustments to the Company's  adjustable rate mortgage loans and adjustable
rate mortgage-backed securities as market interest rates rose.

         Interest  Expense.  Interest  expense  increased  $302,000 for the year
ended June 30, 1997 compared to June 30, 1996, primarily due to a 57 basis point
increase in the average  rate paid on deposits  and the increase of $3.3 million
in average  balance of FHLB advances and $2.2 million in the average  balance of
deposits.

         Provision for Loan Losses.  The Company maintains an allowance for loan
losses based upon  management's  periodic  evaluation of  non-performing  loans,
inherent risks in the loan portfolio,  economic  conditions and past experience.
The allowance for loan losses increased $94,000 from $215,000 for the year ended
June 30, 1996,  to $309,000  for the year ended June 30, 1997.  The increase was
primarily the result of $129,000 in additions to the allowance  accounts  offset
by net charge-offs of $35,000 due to growth in consumer and commercial  business
loan portfolio.  The allowance for loan losses was 1.3% of net loans  receivable
at June 30, 1997 compared to 1.1% at June 30, 1996. At June 30, 1997,  the ratio
of the  allowance  for loan  losses  to total  non-performing  loans  was  44.6%
compared to a ratio of 54.7% at June 30, 1996.

         Non-Interest   Income.   Non-interest  income  increased  $34,000  from
$172,000  for the year ended June 30, 1996 to  $206,000  for the year ended June
30, 1997.  The  increase  resulted  primarily  from a increase of $8,000 in loan
origination  and commitment  fees, a $7,000  increase in loan servicing fees, as
well as a $27,000  increase in other income which  includes  fees related to new
checking account services offered by the Company.

         Non-Interest  Expense.  Non-interest expense totaled $1,145,000 for the
year ended June 30, 1997, compared to $817,000 for the year ended June 30, 1996,
an  increase  of  $328,000.  Compensation  and  benefits  increased  $106,000 to
$536,000 the year ended June 30, 1997 from  $430,000 for the year ended June 30,
1996,  due to  ordinary  increases  in  staff,  salaries,  insurance,  and other
benefits,  as well as ESOP and RRP contributions.  Other miscellaneous  expenses
increased $59,000 from $302,000 for the year ended June 30, 1996 to $361,000 for
the year ended June 30,  1997.  The  primary  reason  for this  increase  was an
increase of $24,000 in service bureau expense,  and a $10,000  increase in group
life and health insurance.  Non-interest expense also included the one-time SAIF
special assessment of $164,000.

         Income Taxes.  The provision for income taxes  decreased  $110,000 from
$138,000 for the year ended June 30, 1996 to $28,000 for the year ended June 30,
1997 due to a decrease in pre-tax income of $340,000 for the year ended June 30,
1997.

                                        9

<PAGE>



Comparison of Operating Results for Years Ended June 30, 1996 and 1995

         General.  Net  earnings  for the  year  ended  June  30,  1996  totaled
$260,000,  an increase of $50,000, or 19.23%, from the year ended June 30, 1995.
The  increase  was due to an increase  in net  interest  income of $150,000  and
noninterest income of $72,000, partially offset by an increase in provisions for
loan losses of $31,000, an increase in noninterest  expense of $113,000,  and an
increase in income taxes of $28,000.

         Interest  Income.  Interest  income  totaled  $2.7 million for the year
ended June 30, 1996,  compared to $2.4 million for the year ended June 30, 1995,
an increase of $355,000 or 13.10%.  This increase resulted from a 25 basis point
increase in the average  rate earned on  interest-earning  assets,  along with a
$3.7 million increase in total interest-earning  assets. The increase in average
yields on loans and  mortgage-backed  securities  resulted from upward  interest
rate adjustments to the Company's  adjustable rate mortgage loans and adjustable
rate mortgage-backed securities as interest rates rose.

         Interest  Expense.  Interest  expense  increased  $204,000 for the year
ended June 30, 1996 compared to June 30, 1995, primarily due to a 57 basis point
increase in the average rate paid on deposits and the increased  average balance
of FHLB advances.

         Provision  for Loan Losses.  The  allowance  for loan losses  increased
$11,000 from $204,000 for the year ended June 30, 1995, to $215,000 for the year
ended  June 30,  1996.  The  increase  was  primarily  the  result of $37,000 in
additions to the allowance  accounts offset by net  charge-offs of $26,000.  The
allowance  for loan  losses was 1.1% of net loans  receivable  at June 30,  1996
compared to 1.1% at June 30,1995.  At June 30, 1996,  the ratio of the allowance
for loan losses to total  non-performing  loans was 54.7% compared to a ratio of
57.0% at June 30, 1995.

         Non-Interest   Income.   Non-interest  income  increased  $72,000  from
$100,000  for the year ended June 30, 1995 to  $172,000  for the year ended June
30, 1996.  The increase  resulted  primarily  from a increase of $15,000 in loan
origination and commitment  fees, a $21,000  increase in loan servicing fees, as
well as a $37,000  increase in other income which  includes  fees related to new
checking account services offered by the Company.

         Non-Interest  Expense.  Non-interest  expense totaled  $817,000 for the
year ended June 30, 1996, compared to $704,000 for the year ended June 30, 1995,
an increase of $113,000. Compensation and benefits increased $78,000 to $430,000
the year ended June 30, 1996 from $352,000 for the year ended June 30, 1995, due
to ordinary increases in staff, salaries, insurance, and other benefits, as well
as ESOP and RRP contributions.  Other  miscellaneous  expenses increased $67,000
from  $235,000  for the year ended June 30, 1995 to $302,000  for the year ended
June 30, 1996.  The primary  reason for this increase was an increase of $12,000
in service  bureau  expense,  a $20,000  increase  in legal  fees,  and a $7,000
increase  in  accounting  fees,  as well as an  $18,000  increase  in other fees
associated with becoming a public company.

         Income Taxes.  The provision  for income taxes  increased  $28,000 from
$110,000  for the year ended June 30, 1995 to  $138,000  for the year ended June
30,  1996,  due to an increase  in pre-tax  income of $78,000 for the year ended
June 30, 1996.



                                       10

<PAGE>



Average Balances, Interest Rates and Yields

         The following table presents for the periods indicated the total dollar
amount of interest income from average interest earning assets and the resultant
yields, as well as the interest expense on average interest bearing liabilities,
expressed both in dollars and rates.  No tax equivalent  adjustments  were made.
All average balances are monthly average balances.  Non-accruing loans have been
included in the table as loans carrying a zero yield.

<TABLE>
<CAPTION>

                                                                           Year Ended June 30,
                                      ----------------------------------------------------------------------------------------------
                                                   1997                            1996                           1995
                                      ------------------------------- ------------------------------ -------------------------------

                                        Average  Interest              Average   Interest             Average   Interest
                                      Outstanding Earned/            Outstanding  Earned/           Outstanding  Earned/
                                        Balance    Paid    Yield/Rate  Balance     Paid   Yield/Rate  Balance     Paid   Yield/Rate
                                        -------    ----    ----------  -------     ----   ----------  -------     ----   ----------
                                                                        (Dollars in Thousands)
<S>                                     <C>       <C>          <C>     <C>        <C>         <C>     <C>        <C>        <C>  
Interest-Earning Assets:
 Loans receivable(1)................... $22,734   $2,015       8.86%   $20,190    $1,713      8.48%   $16,975    $1,437     8.47%
 Mortgage-backed securities............  15,635      935       5.98     14,935       901      6.03     14,149       811     5.73
 Investment securities.................     320       22       6.88        259        15      5.79        310        10     3.23
 Other interest earning assets(2)......   1,568       75       4.78      1,504        79      5.25      1,754        95     5.42
                                       --------   ------     ------   --------   -------      ----   --------   -------     ----
  Total interest-earning assets........ $40,257    3,047       7.57    $36,888     2,708      7.34    $33,188     2,353     7.09
                                        =======    -----               =======   -------              =======    ------

Interest-Bearing Liabilities:
 Savings deposits......................$    953       31       3.25   $  1,054        35      3.32    $ 1,217        36     2.96
 Money market investment accounts......   1,140       39       3.42      1,116        38      3.41      1,254        48     3.83
 Certificate accounts..................  25,030    1,338       5.35     22,724     1,223      5.38     22,577     1,030     4.56
 Borrowings............................   8,996      520       5.78      5,714       330      5.77      4,965       308     6.20
                                       --------   ------       ----   --------   -------   -------   --------  --------     ----
  Total interest-bearing liabilities... $36,119   $1,928       5.34    $30,608     1,626      5.31    $30,013     1,422     4.74
                                        =======   ======               =======    ------              =======   -------
Net interest income....................           $1,119                          $1,082                        $   931
                                                  ======                          ======                        =======
Net interest rate spread...............                        2.23%                          2.03%                         2.35%
                                                               ====                           ====                          ====
Net interest-earning assets............  $4,138                         $6,280                        $ 3,175
                                         ======                         ======                        =======
Net yield on average interest-earning 
 assets................................                        2.78%                          2.93%                         2.81%
                                                               ====                           ====                          ====
Average interest-earning assets to 
 average interest-bearing liabilities..            1.11x                           1.21x                          1.11x
                                                   ====                            ====                           ====


- -----------------
(1) Calculated net of deferred loan fees, loan  discounts,  loans in process and
loss reserves.  

(2) Includes certificates of deposit, demand accounts and FHLB stock.
</TABLE>


                                       11

<PAGE>



Rate/Volume Analysis of Net Interest Income

         The  following  schedule  presents  the  dollar  amount of  changes  in
interest income and interest  expense for major  components of  interest-earning
assets and interest-bearing  liabilities.  It distinguishes  between the changes
related to outstanding  balances and that due to the changes in interest  rates.
For each category of interest-earning  assets and interest-bearing  liabilities,
information is provided on changes  attributable to (i) changes in volume (i.e.,
changes  in  volume  multiplied  by old rate) and (ii)  changes  in rate  (i.e.,
changes in rate multiplied by old volume).  For purposes of this table,  changes
attributable  to both rate and volume,  which  cannot be  segregated,  have been
allocated  proportionately  to the  change  due to volume  and the change due to
rate.

<TABLE>
<CAPTION>
                                                                        Year Ended June 30,
                                                 ---------------------------------------------------------------------
                                                        1997 vs. 1996                      1996 vs. 1995
                                                 ---------------------------------------------------------------------
                                                        Increase                           Increase
                                                       (Decrease)          Total          (Decrease)          Total
                                                         Due to           Increase          Due to           Increase
                                                   Volume       Rate     (Decrease)   Volume       Rate     (Decrease)
                                                   ------       ----     ----------   ------       ----     ----------
                                                                                      (Dollars in Thousands)
<S>                                                 <C>         <C>         <C>        <C>         <C>         <C> 
Interest-earning assets:
 Loans receivable...........................        $223        $ 79        $302       $274        $  2        $276
 Mortgage-backed securities.................          41         (7)          34         46          44          90
 Investment securities......................           4           3           7         (2)          7           5
 Other interest-earning assets(1)...........           3         (7)         (4)        (13)         (3)        (16)
                                                  ------      -----       -----      ------      ------      ------

   Total interest-earning assets............        $271         $68        $339       $305        $ 50        $355
                                                    ====         ===        ====       ====        ====        ====

Interest-bearing liabilities:
 Savings deposits...........................      $  (3)       $ (1)       $ (4)      $  (4)      $   3          (1)
 Money market accounts......................           1         ---           1         (5)         (5)        (10)
 Certificate accounts.......................         122         (7)         115          8         185         193
 Borrowings.................................         189           1         190         44         (22)         22
                                                   -----      ------        ----      -----      ------       -----

   Total interest-bearing liabilities.......        $309        $(7)        $302       $ 43        $161        $204
                                                    ====        ===         ====       ====        ====        ====

Net interest income (loss)..................                                 $37                               $151
                                                                             ===                               ====

(1) Includes certificates of deposit, demand accounts and FHLB stock.
</TABLE>


                                       12

<PAGE>



         Interest Rate Spread. The following table presents the weighted average
yields earned on loans,  investments and other interest-earning  assets, and the
weighted average rates paid on savings deposits and the resultant  interest rate
spreads at the dates indicated. Weighted average balances are based on month-end
balances.

<TABLE>
<CAPTION>

                                                                                   At June 30,
                                                                        ---------------------------------
                                                                         1997          1996         1995
                                                                        ------        ------       ------

<S>                                                                      <C>           <C>          <C>  
Weighted average yield on:
 Loans receivable, net........................................           8.95%         8.71%        8.51%
 Mortgage-backed securities...................................           6.62          6.90         6.73
 Investment securities........................................           6.13          6.13         6.74
 Other interest-earning assets(1).............................           5.57          5.46         6.11
   Combined weighted average yield on interest-earning
     assets...................................................           8.05          8.04         7.72

Weighted average rate paid on:
 Savings deposits.............................................           3.70          3.63         3.39
 Money market investment accounts.............................           3.86          3.87         3.94
 NOW accounts.................................................           2.95          3.01        ---
 Certificate accounts.........................................           5.40          5.22         5.26
 Borrowings...................................................           5.75          5.66         6.26
   Combined weighted average rate paid on interest-
     bearing liabilities......................................           5.28          5.23         5.23

Spread........................................................           2.77          2.81         2.49

(1) Includes certificates of deposit,  interest-bearing demand accounts and FHLB
stock.
</TABLE>


Asset/Liability Management

         In an attempt  to manage its  exposure  to changes in  interest  rates,
management closely monitors the Company's interest rate risk.  Management has an
asset/liability  committee  consisting  of the  President,  the Chief  Financial
Officer and two Directors of the Company  which meets  quarterly and reviews the
Company's  interest rate risk position and makes  recommendations  for adjusting
such position. In addition, the Board reviews on a quarterly basis the Company's
asset/liability  position,  including simulations of the effect on the Company's
capital and income of various interest rate scenarios.

         Key components of a successful  asset/liability management strategy are
the  monitoring   and  managing  of  interest  rate   sensitivity  of  both  the
interest-earning  asset and interest-bearing  liability  portfolios.  One of the
Company's principal financial  objectives is to achieve long-term  profitability
while reducing its exposure to fluctuating  interest rates and maintaining asset
quality. The Company has sought to reduce exposure of its earnings to changes in
market  interest  rates by managing the  mismatch  between  asset and  liability
maturities and interest rates. The principal element in achieving this objective
is to  increase  the  interest-rate  sensitivity  of  the  Company's  assets  by
originating loans with interest rates subject to periodic rate adjustments based
on market  conditions and the  origination  for sale in the secondary  market of
fixed-rate loans.  Accordingly,  since the mid 1980s, the Company has emphasized
the origination of  adjustable-rate  mortgage ("ARM") loans for retention in its
portfolio. It has also been the Company's strategy to

                                       13

<PAGE>



supplement  mortgage loan  originations  with the origination of consumer loans.
The Company relies on retail deposits as its primary source of funds. Management
believes retail deposits,  compared to brokered deposits,  reduce the effects of
interest rate fluctuations because they generally represent a more stable source
of funds. In addition,  the Company has supplemented  its ARM lending  portfolio
with  adjustable-rate  mortgage-backed  securities.  The Company also has a $2.7
million investment in a real estate mortgage  investment conduit ("REMIC") which
consists primarily of a pool of conventional,  fixed-rate, fully amortizing one-
to  four-family  residential  mortgage  loans.  The  REMIC  is  not  insured  or
guaranteed by any governmental  agency,  however, it has several forms of credit
enhancement  designed  to  enhance  the  likelihood  of  regular  receipt of the
scheduled amounts due and to provide limited protection against losses.

         The success of the  Company's  strategies  depend to a large measure on
the extent to which it experiences  market  competition  for deposits and loans;
efforts by borrowers to prepay  indebtedness prior to maturity;  and preferences
by depositors for certain types or maturities of deposits. The Company endeavors
to create  convenient,  market-sensitive  banking services to attract  long-term
depositors  that are less sensitive to changes in interest rates. By maintaining
a strong base of relationship-oriented  customers, the Company believes its cost
of funds are more stable than if it were to focus on  aggressive,  rate-oriented
gathering outside its market area.

         In 1994, the Office of Thrift  Supervision  ("OTS") issued a regulation
which uses a net market  value  methodology  to measure the  interest  rate risk
exposure of thrift institutions ("NPV"). Under OTS regulations, an institution's
"normal"  level of  interest  rate  risk in the  event of an  assumed  change in
interest rates is a decrease in the institution's NPV in an amount not exceeding
2%  of  the  present  value  of  its  assets.  Under  this  regulation,   thrift
institutions  with greater than  "normal"  interest  rate  exposure  must take a
deduction from their total capital  available to meet their  risk-based  capital
requirement.  The amount of that deduction is one-half of the difference between
(a) the institution's  actual calculated  exposure to 200 basis point (100 basis
points equal 1.0%) interest rate increase or decrease  (whichever results in the
greater pro forma  decrease in NPV) and (b) its "normal" level of exposure which
is 2% of the present  value of its assets.  Based on the June 30, 1997  interest
rate risk exposure report, the Company was within the "normal" level of interest
rate risk as defined by the OTS.



                                       14

<PAGE>



         Presented  below,  as of June 30, 1997, is an analysis of the Company's
interest rate risk as measured by changes in NPV for instantaneous and sustained
parallel shifts in the yield curve, in 100 basis point  increments,  up and down
300 basis  points and  compared  to Board  policy  limits.  Assumptions  used in
calculating the amounts in this table are OTS assumptions.

<TABLE>
<CAPTION>

                                                           At June 30, 1997                      At June 30, 1996
     Change in            Board Limit                     ------------------                    ------------------
   Interest Rate          % Change
   -------------          --------
                                                     $ Change            % Change          $ Change            % Change
                                                     --------            --------          --------            --------
(Base Points)                                                       (Dollars in Thousands)

     <S>                    <C>                        <C>                 <C>               <C>                 <C>   
     300bp                  50.00                      $43.5               13.52             $71.1               31.73%
     200                    25.00                       29.1                9.04              47.8               21.36
     100                    10.00                       14.7                4.57              24.5               10.95
       0                     ---                         ---                 ---               ---                 ---
    -100                   (10.00)                     (15.2)              (4.75)            (25.5)             (11.37)
    -200                   (25.00)                     (33.5)             (10.45)             (8.8)              (3.95)
    -300                   (50.00)                     (48.5)             (15.11)              4.9                2.19
                                    
</TABLE>

         Management  reviews  the NPV  measurements  on a  quarterly  basis.  In
addition to  monitoring  selected  measures  on NPV,  management  also  monitors
effects on net interest  income  resulting from increases or decreases in rates.
This  measure is used in  conjunction  with NPV  measures to identify  excessive
interest rate risk.

         As  with  any  method  of  measuring   interest   rate  risk,   certain
shortcomings  are  inherent  in the  method of  analysis  used to  calculate  an
institution's NPV. For example, although certain assets and liabilities may have
similar maturities or periods to repricing,  they may react in different degrees
to changes in market interest  rates.  Also, the interest rates on certain types
of assets and liabilities may fluctuate in advance of changes in market interest
rates,  while  interest  rates on other  types may lag behind  changes in market
rates.  Additionally,  certain  assets,  such as ARM loans,  have features which
restrict  changes in interest  rates on a short-term  basis and over the life of
the asset.  Further, in the event of a change in interest rates,  expected rates
of prepayments on loans and early  withdrawals  from  certificates  could likely
deviate significantly from those assumed in calculating the table.

Liquidity and Capital Resources

         Liquidity  management is both a short- and long-term  responsibility of
management.  The Company  adjusts its  investments  in liquid  assets based upon
managements  assessment of (i) expected loan demand (ii) projected  purchases of
investment and  mortgage-backed  securities  (iii) expected  deposits flows (iv)
yields  available on  interest-bearing  deposits,  and (v) the  liquidity of its
asset/liability  management strategy.  Excess liquidity is generally invested in
interest-earning

                                       15

<PAGE>



short-term deposits and other short-term municipal  obligations.  If the Company
requires  funds  beyond its  ability to  generate  them  internally,  it has the
ability to borrow funds from the FHLB of Dallas under a blanket  agreement which
assigns all investments in FHLB stock as well as qualifying first mortgage loans
equal to 170% of the  outstanding  balance as  collateral  to secure the amounts
borrowed.  This  borrowing  arrangement  is  limited  to a maximum of 50% of the
Company's  total assets when secured by mortgage  loans.  At June 30, 1997,  the
Company had approximately  $8.6 million in borrowings  outstanding from the FHLB
of  Dallas,  which  represented  20.3% of total  assets  which  were  secured by
investment securities and not subject to the 50% limitation.

         The  Company's  most liquid assets are cash and cash  equivalents.  The
levels of these assets are dependent on the Company's  operating,  financing and
investing activities. At June 30, 1997, 1996 and 1995, cash and cash equivalents
totaled $1,897,000, $981,000 and $780,000, respectively.

         The Company is required to maintain  minimum levels of liquid assets as
defined  by OTS  regulations.  This  requirement,  which  may be  varied  at the
direction  of the OTS  depending  upon  economic  conditions,  is  based  upon a
percentage of deposits and short-term borrowings. The required ratio at June 30,
1997 was 5.0%. The Company's  liquidity ratios have consistently been maintained
at levels in excess of regulatory  requirements  and at June 30, 1997,  1996 and
1995 were 7.22, 6.34% and 7.01%, respectively.

         At June 30, 1997, the Company had outstanding  commitments to originate
loans of  approximately  $60,600,  all of which  were at  fixed  rates  and were
originated pursuant to commitments to sell in the secondary market.  These loans
will be secured by properties in the Company's market area. The Company also had
$920,000 in undisbursed amounts for construction loans at that date. The Company
anticipates  that it will have  sufficient  funds  available to meet its current
commitments, principally through the use of current liquid assets.

         Certificates of deposit scheduled to mature in one year or less at June
30, 1997 totaled  approximately  $21.1 million or 79.7% of the  Company's  total
certificates  of  deposit,   reflecting   consumer   preference  for  short-term
investments as a result of the current low interest rate  environment.  Based on
the level of retention of such deposits in the recent past,  management believes
that a significant portion of the deposits will remain with the Bank.

         At June 30, 1997, the Bank exceeded all of its capital  requirements on
a fully phased-in-basis. See also Note 17 to the Notes to Consolidated Financial
Statements.

Impact of New Accounting Standards

         In December 1991,  Financial Accounting Standards Board ("FASB") issued
SFAS No. 107, Disclosure About Fair Value of Financial Instruments ("SFAS 107").
Adoption of SFAS 107 was required  for fiscal  years  ending after  December 15,
1992 except for entities with less than $150 million in total assets.  For those
entities,  the  effective  date was for fiscal years  ending after  December 15,
1995. Adoption of SFAS 107 requires the Company to disclose additional

                                       16

<PAGE>



information  about  the  fair  value  of  financial  instruments,  both  on- and
off-balance  sheet.  SFAS 107 does not change the  requirements for recognition,
measurement  or  classification  of  financial   instruments  in  the  Company's
financial  statements.  The Company implemented SFAS 107 in 1996, see Note 20 of
the Notes to Consolidated Financial Statements.

         In  May  1995,  the  FASB  issued  Statement  of  Financial  Accounting
Standards No. 122,  "Accounting for Mortgage Servicing Rights" ("SFAS No. 122"),
an amendment to FASB  Statement  No. 65. SFAS No. 122 requires that a portion of
the cost of  originating a mortgage loan be allocated to the mortgage  servicing
rights based on its fair value  relative to the loan as a whole.  This statement
eliminates the accounting  distinction  between rights to service mortgage loans
for others that are  acquired  through  loan  origination  activities  and those
acquired through purchase  transactions.  Management believes that this standard
will have an impact on the Company's  operating results and financial  condition
in the future.

         In October,  1995, the FASB issued FAS 123, "Accounting for Stock Based
Compensation," which encourages - but does not require - entities to use a "fair
value based method" to account for  stock-based  compensation  plans.  If a fair
value  accounting  method is not adopted,  entities  must disclose the pro-forma
effect  on net  income  and on  earnings  per share as if such  method  had been
adopted.  The  fair  value  of a  stock  option  is to  be  estimated  using  an
option-pricing model, such as Black-Scholes,  that considers the following:  (a)
the exercise price; (b) the expected life of the option; (c) the current trading
price of the stock; (d) the expected price volatility of the stock; (e) expected
dividends on the stock,  and; (f) the risk-free  interest  rate.  Once estimated
based on the above  factors,  the fair  value of an option  is not  changed  for
subsequent  developments.  The options issued by the Company in fiscal 1996 will
be subject to FAS 123. The required  disclosures  ar immaterial  with respect to
Gilmer Financial Services, Inc. since only a limited number have been granted.



                                       17

<PAGE>


                         GILMER FINANCIAL SERVICES, INC.

                        CONSOLIDATED FINANCIAL STATEMENTS
                             TOGETHER WITH REPORT OF
                    INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

                             JUNE 30, 1997 AND 1996



<PAGE>


                         GILMER FINANCIAL SERVICES, INC.
                        CONSOLIDATED FINANCIAL STATEMENTS


                                      INDEX




 Page(s)


Independent Auditors' Report .......................................... F-2

Financial Statements

   Consolidated Statements of Financial Condition
     (June 30, 1997 and 1996) ......................................... F-3

   Consolidated Statements of Operations
     (Years ended June 30, 1997, 1996 and 1995) ....................... F-4

   Consolidated Statements of Stockholders' Equity
     (Years ended June 30, 1997, 1996 and 1995) ....................... F-5

   Consolidated Statements of Cash Flows
     (Years ended June 30, 1997, 1996 and 1995) ....................... F-6

Notes to Consolidated Financial
  Statements .................................................. F-7 to F-19



                                      F-1


<PAGE>




                          INDEPENDENT AUDITORS' REPORT




Board of Directors
Gilmer Financial Services, Inc.
Gilmer, Texas

We have audited the accompanying  consolidated statements of financial condition
of Gilmer Financial  Services,  Inc., and subsidiaries,  as of June 30, 1997 and
1996,  and the related  consolidated  statements  of  operations,  stockholders'
equity, and cash flows for each of the years in the three-year period ended June
30, 1997.  These financial  statements are the  responsibility  of the Company's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all material  respects,  the financial  position of Gilmer Financial
Services, Inc., and subsidiaries,  as of June 30, 1997 and 1996, and the results
of their operations and their cash flows for each of the years in the three-year
period ended June 30, 1997, in conformity  with  generally  accepted  accounting
principles.



                                                     /s/ HENRY & PETERS, P. C.


                                                     HENRY & PETERS, P. C.




Tyler, Texas
September 10, 1997

                                      F-2


<PAGE>



                         GILMER FINANCIAL SERVICES, INC.
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                             JUNE 30, 1997 AND 1996

<TABLE>
<CAPTION>

                                                                                1997              1996
                                                                           -------------     -------------
                                                      ASSETS
ASSETS
<S>                                                                        <C>               <C>          
   Cash on hand and in banks                                               $     532,292     $     346,721
   Interest-bearing deposits                                                   1,364,605           634,423
   Investment securities:
     Available-for-sale                                                                -                 -
     Held-to-maturity                                                            316,066           327,670
   Mortgage-backed securities:
     Available-for-sale                                                        4,841,083         4,985,363
     Held-to-maturity                                                         10,218,465        11,219,452
   Loans receivable, net                                                      23,407,057        20,436,502
   Accrued interest receivable                                                   348,643           317,451
   Real estate acquired in settlement of loans, net                               98,690                 -
   Federal Home Loan Bank stock, at cost                                         495,100           467,200
   Office properties and equipment, at cost                                      247,604           215,514
   Federal income taxes                                                           54,154                 -
   Prepaid expenses and other assets                                             246,870           137,904
                                                                           -------------     -------------
           Total assets                                                      $42,170,629       $39,088,200
                                                                             ===========       ===========

                                       LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES
   Deposits                                                                  $29,106,164       $25,476,872
   Accrued interest payable                                                        7,452             8,699
   Advances by borrowers for taxes and insurance                                 487,714           540,807
   Accounts payable and accrued expenses                                         215,897            77,959
   Federal income taxes                                                                -           124,458
   Advances from Federal Home Loan Bank                                        8,550,000         8,930,000
                                                                           -------------     -------------
           Total liabilities                                                  38,367,227        35,158,795

STOCKHOLDERS' EQUITY
   Preferred stock; $.01 par value; 2,000,000 shares
     authorized; none issued                                                           -                 -
   Common stock; $.01 par value; 2,000,000 shares authorized;
     195,755 and 200,058 shares issued                                             1,958             2,001
   Additional paid-in capital                                                  1,624,968         1,679,014
   Retained earnings                                                           2,466,014         2,442,626
   Less: Shares acquired by Employee Stock Ownership Plan                       (117,450)         (133,110)
         Shares acquired by Recognition and Retention Plan                       (41,900)          (36,934)
         Treasury Stock (4,497 shares, at cost)                                  (56,527)                -
   Net unrealized loss on decline in market
     value of securities available-for-sale                                      (73,661)          (24,192)
                                                                           -------------     -------------
           Total stockholders' equity                                          3,803,402         3,929,405
                                                                           -------------     -------------
              Total liabilities and stockholders' equity                     $42,170,629       $39,088,200
                                                                             ===========       ===========
</TABLE>

See accompanying notes to consolidated financial statements.

                                       F-3
<PAGE>

                         GILMER FINANCIAL SERVICES, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                    YEARS ENDED JUNE 30, 1997, 1996 AND 1995

<TABLE>
<CAPTION>
                                                                         
                                                                 1997             1996              1995
                                                                 ----             ----              ----
INTEREST INCOME
<S>                                                         <C>              <C>               <C>        
   Loans                                                    $ 2,015,242      $ 1,713,261       $ 1,437,387
   Investment securities                                         22,132           14,874             9,894
   Mortgage-backed securities                                   934,873          900,603           811,382
   Other interest-earning assets                                 74,857           79,079            94,489
                                                           ------------      -----------       -----------
     Total interest income                                    3,047,104        2,707,817         2,353,152

INTEREST EXPENSE
   Deposits                                                   1,407,372        1,295,953         1,113,817
   Interest on FHLB advances                                    520,164          330,138           307,730
                                                           ------------     ------------      ------------
     Total interest expense                                   1,927,536        1,626,091         1,421,547
                                                            -----------      -----------       -----------

     Net interest income                                      1,119,568        1,081,726           931,605

   Provision for loan losses                                    129,429           37,643             6,750
                                                           ------------    -------------     -------------
     Net interest income after provision for loan losses        990,139        1,044,083           924,855

NONINTEREST INCOME
   Gain on sale of interest-bearing assets                            -           11,749             8,937
   Loan origination and commitment fees                          54,371           46,041            31,404
   Loan servicing fees                                           70,762           63,847            42,996
   Loss from real estate operation                                  (64)          (3,260)              (41)
   Other income                                                  80,567           53,655            17,049
                                                          -------------    -------------      ------------
     Total noninterest income                                   205,636          172,032           100,345

NONINTEREST EXPENSE
   Compensation and benefits                                    536,312          429,907           351,660
   Occupancy and equipment                                       57,709           40,974            37,569
   Federal insurance premiums                                    25,013           61,251            59,163
   Loss (gain) on sale of foreclosed real estate                      -          (17,037)           21,170
   SAIF special assessment                                      164,429                -                 -
   Other expense                                                360,965          302,235           234,976
                                                           ------------     ------------      ------------
     Total noninterest expense                                1,144,428          817,330           704,538
                                                            -----------     ------------      ------------

     Income before taxes                                         51,347          398,785           320,662

INCOME TAX EXPENSE                                               27,959          138,444           110,576
                                                           ------------     ------------      ------------

     Net income                                            $     23,388      $   260,341       $   210,086
                                                           ============      ===========       ===========

     Earnings per share (Note 1)                           $        .12      $      1.31       $       .29
                                                           ============      ===========       ===========
</TABLE>

See accompanying notes to consolidated financial statements.

                                       F-4


<PAGE>



                         GILMER FINANCIAL SERVICES, INC.
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                    YEARS ENDED JUNE 30, 1997, 1996 AND 1995
<TABLE>
<CAPTION>

                                                                                       Unvested      Unvested                  
                                                        Additional                      Shares        Shares                   
                                           Common         Paid-in       Retained       Held by        Held by        Treasury  
                                            Stock         Capital       Earnings         ESOP           RRP            Stock   
                                            -----         -------       --------         ----          -----           -----   
<S>                                     <C>            <C>            <C>             <C>            <C>           <C>         
Balances, June 30, 1994                 $      --      $      --      $ 1,972,199     $    --        $    --       $     --    
   Issuance of shares of
     common stock, February, 1995             1,958      1,636,027           --        (156,600)          --             --    
   Net income                                  --             --          210,086          --             --             --    
   Net unrealized gain on
     securities available-for-sale             --             --             --            --             --             --    
   Principal reductions in
     ESOP note payable                         --             --             --           7,830           --             --    
                                        -----------    -----------    -----------    -----------    -----------    ----------- 
Balances, June 30, 1995                       1,958      1,636,027      2,182,285      (148,770)          --             --    
   Net income                                  --             --          260,341          --             --             --    
   Net unrealized loss on
     securities available-for-sale             --             --             --            --             --             --    
   Shares acquired by RRP                        43         42,987           --            --          (43,030)          --    
   Accrual of RRP plan awards                  --             --             --            --            6,096           --    
   Principal reductions in
     ESOP note payable                         --             --             --          15,660           --             --    
                                        -----------    -----------    -----------    -----------    -----------    ----------- 
Balances, June 30, 1996                       2,001      1,679,014      2,442,626      (133,110)       (36,934)          --    
   Net income                                  --             --           23,388          --             --             --    
   Net unrealized loss on
     securities available-for-sale             --             --             --            --             --             --    
   Purchase of 10,000 Treasury shares          --             --             --            --             --         (125,700) 
   Retirement of 4,303 shares used
     for RRP Plan                               (43)       (54,046)          --            --             --           54,089  
   Transfer of 1,200 Treasury shares
     to RRP Plan                               --             --             --            --          (15,084)        15,084  
   Accrual of RRP Plan awards                  --             --             --            --           10,118           --    
   Principal reductions in
     ESOP note payable                         --             --             --          15,660           --             --    
                                        -----------    -----------    -----------    -----------    -----------    ----------- 
Balances, June 30, 1997                 $     1,958    $ 1,624,968    $ 2,466,014   $  (117,450)   $   (41,900)   $   (56,527) 
                                        ===========    ===========    ===========    ===========    ===========    =========== 

</TABLE>

<PAGE>


                                            Unrealized
                                             Loss on                     
                                            Securities       Total       
                                            Available-   Stockholders'   
                                             for-Sale       Equity       
                                             --------       ------       
Balances, June 30, 1994                    $     --      $ 1,972,199     
   Issuance of shares of                                                 
     common stock, February, 1995                --        1,481,385     
   Net income                                    --          210,086     
   Net unrealized gain on                                                
     securities available-for-sale             (6,717)        (6,717)    
   Principal reductions in                                               
     ESOP note payable                           --            7,830     
                                           -----------   -----------     
Balances, June 30, 1995                        (6,717)     3,664,783     
   Net income                                    --          260,341     
   Net unrealized loss on                                                
     securities available-for-sale            (17,475)       (17,475)    
   Shares acquired by RRP                        --             --       
   Accrual of RRP plan awards                    --            6,096     
   Principal reductions in                                               
     ESOP note payable                           --           15,660     
                                           -----------   -----------     
Balances, June 30, 1996                       (24,192)     3,929,405     
   Net income                                    --           23,388     
   Net unrealized loss on                                                
     securities available-for-sale            (49,469)       (49,469)    
   Purchase of 10,000 Treasury shares            --         (125,700)    
   Retirement of 4,303 shares used                                       
     for RRP Plan                                --             --       
   Transfer of 1,200 Treasury shares                                     
     to RRP Plan                                 --             --       
   Accrual of RRP Plan awards                    --           10,118     
   Principal reductions in                                               
     ESOP note payable                           --           15,660     
                                           -----------   -----------     
Balances, June 30, 1997                   $   (73,661)   $ 3,803,402     
                                           ===========   ===========     
                                                                         
                                        


See accompanying notes to consolidated financial statements.

                                       F-5


<PAGE>



                         GILMER FINANCIAL SERVICES, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                FOR THE YEARS ENDED JUNE 30, 1997, 1996 AND 1995
<TABLE>
<CAPTION>

                                                                          1997             1996              1995
                                                                    ------------      -----------       -----------
<S>                                                                 <C>               <C>               <C>        
CASH FLOWS FROM OPERATING ACTIVITIES
   Net income                                                       $     23,388      $   260,341       $   210,086
   Adjustments to reconcile net income
     to net cash provided by operating activities:
       Depreciation                                                       24,420           24,420            24,420
       Net loss (gain) on sale of real estate owned                            -          (17,037)           21,170
       Provision for losses on loans and other real estate               129,429           36,643             6,750
       Gain on sale of interest-bearing assets                                 -          (11,749)           (8,937)
       Contribution to ESOP Plan                                          15,660           15,660             7,830
       Accrual of RRP Awards                                              10,118            6,096                 -
       Change in assets and liabilities:
         Increase in accrued interest receivable                         (31,192)         (65,764)          (42,687)
         (Increase) decrease in prepaid expenses and other assets       (108,966)         (62,876)            6,458 
         (Decrease) increase in advances for taxes and insurance         (53,093)        (113,202)           48,064
         (Decrease) increase in accrued interest payable                  (1,247)           1,348            (3,036)
         (Decrease) increase in federal income taxes                    (178,612)          98,610           (11,199)
         Increase (decrease) in deferred loan fees                        11,783             (453)           (2,060)
         Increase (decrease) in accounts payable and
           accrued expenses                                              137,938           (2,705)          (67,302)
                                                                    ------------    -------------      ------------
              Net cash provided by operating activities                  (20,374)         169,332           189,557

CASH FLOWS FROM INVESTING ACTIVITIES
   Proceeds from sale of investment securities                                 -          225,711           100,000
   Purchase of investment securities                                           -         (300,687)         (100,000)
   Capital expenditures                                                  (56,510)         (59,097)          (10,957)
   Purchase of FHLB stock                                                (27,900)        (155,600)          (67,300)
   Proceeds from sales of mortgage loans                               1,090,992        3,194,000         1,545,370
   Loans originated, net                                              (4,301,449)      (5,431,279)       (3,374,828)
   Proceeds from sale of real estate owned                                     -            9,623            58,830
   Purchase of mortgage-backed certificates                                    -       (1,188,989)                -
   Purchase of securities held-for-sale                                        -       (4,286,412)       (1,744,211)
   Proceeds from sale of mortgage-backed certificates                          -          841,907         1,760,838
   Principal paydown on mortgage-backed certificates                   1,107,402        1,086,186         1,414,046
                                                                     -----------      -----------       -----------
              Net cash used in investing activities                   (2,187,465)      (6,064,637)         (418,212)

CASH FLOWS FROM FINANCING ACTIVITIES
   Increase (decrease) in deposits                                     3,629,292           (9,617)          562,615
   Net (decrease) increase in advances from FHLB                        (380,000)       6,106,486        (1,975,072)
   Purchase of Treasury stock                                           (125,700)               -                 -
   Proceeds from sale of common stock, net                                     -                -         1,481,385
                                                                     -----------      -----------     -------------
              Net cash provided by financing activities                3,123,592        6,096,869            68,928
                                                                     -----------      -----------     -------------
              Net increase (decrease) in cash and
                cash equivalents                                         915,753          201,564          (159,727)

CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR                             981,144          779,580           939,307
                                                                     -----------      -----------     -------------

CASH AND CASH EQUIVALENTS, END OF YEAR                                $1,896,897      $   981,144       $   779,580
                                                                      ==========      ===========       ===========
</TABLE>

See accompanying notes to consolidated financial statements.

                                       F-6
<PAGE>

                         GILMER FINANCIAL SERVICES, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 1997, 1996 AND 1995


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
   PRINCIPLES OF CONSOLIDATION
   The accompanying  consolidated  financial  statements include the accounts of
   Gilmer Financial Services, Inc. (Company),  and its wholly-owned  subsidiary,
   Gilmer Savings Bank, FSB (Bank),  and its  wholly-owned  subsidiary,  Gilstar
   Service Corporation,  (Gilstar). Gilstar was activated in September, 1996, to
   market  mutual  funds to  existing  retail  customers  interested  in regular
   investments,  IRA's and other  qualified  retirement  plans.  Gilstar  had no
   significant  assets or liabilities at June 30, 1997, and its operations  were
   deminimus for the year then ended. All significant intercompany  transactions
   and balances are  eliminated  in  consolidation.  Financial  information  for
   periods prior to February 9, 1995, represents that of the Bank as predecessor
   entity (see Note 18 regarding  conversion  to stock  company and formation of
   holding company).

   INVESTMENTS  AND  MORTGAGE-BACKED  SECURITIES  The Company  accounts  for and
   classifies  debt and  equity  securities  in  accordance  with  Statement  of
   Financial  Accounting  Standards No. 115, "Accounting for Certain Investments
   in Debt and Equity Securities", as follows:

      HELD-TO-MATURITY  Debt  and  equity  securities  that  management  has the
      positive  intent and  ability to hold until  maturity  are  classified  as
      held-to-maturity  and are  carried  at their  remaining  unpaid  principal
      balance, net of unamortized premiums or unaccreted discounts. Premiums are
      amortized and discounts are accreted using the level interest yield method
      over the estimated remaining term of the underlying security.

      AVAILABLE-FOR-SALE  Debt  and  equity  securities  that  will be held  for
      indefinite  periods  of  time,  including  securities  that may be sold in
      response to changes in market  interest  or  prepayment  rates,  needs for
      liquidity and changes in the  availability of and the yield of alternative
      investments are classified as available-for-sale. These assets are carried
      at market value.  Market value is determined  using published quotes as of
      the close of  business.  Unrealized  gains and  losses are  excluded  from
      earnings  and  reported  net of tax as a separate  component  of  retained
      earnings until realized.

      TRADING  SECURITIES  Debt and equity  securities  that are bought and held
      principally  for  the  purpose  of  selling  them  in the  near  term  are
      classified  as trading  securities  and  reported  at market  value,  with
      unrealized gains and losses included in earnings.

   OFFICE PROPERTIES AND EQUIPMENT
   Office  properties  and  equipment are  presented at cost,  less  accumulated
   depreciation.  Depreciation  is generally  computed using  straight-line  and
   accelerated methods over the estimated useful life of the assets.

   FEDERAL INCOME TAXES
   The  provision for Federal  income taxes is calculated on pre-tax  accounting
   income after giving effect to the bad debt deduction  allowed by the Internal
   Revenue  Code.  Deferred  Federal  income  taxes have been  provided on items
   treated differently for financial  accounting and Federal income tax purposes
   using the assets  and  liability  method of  accounting  for income  taxes as
   required by Statement of Financial Accounting Standards No. 109.

   Under the asset and liability  method,  deferred  income taxes are recognized
   for the tax  consequences  of  "temporary  differences"  by applying  enacted
   statutory  tax rates  applicable to future years to  differences  between the
   financial statement carrying amounts and the tax bases of existing assets and
   liabilities.  Under SFAS 109, the effect on deferred taxes of a change in tax
   rates is recognized in income in the period that includes the enactment date.

                                       F-7
<PAGE>


                         GILMER FINANCIAL SERVICES, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 1997, 1996 AND 1995
                                    CONTINUED

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - CONTINUED
   REAL ESTATE ACQUIRED IN SETTLEMENT OF LOANS
   Real estate and other assets  acquired in settlement of loans are recorded at
   the balance of the loan or at estimated  fair value less the estimated  costs
   to sell,  whichever is less, at the date  acquired.  Adjustments  are made to
   reflect declines, if any, in net realizable values below the recorded amount.
   Costs  directly  related to the  development  or  improvement  of real estate
   acquired in settlement of loans are capitalized. Costs of holding real estate
   acquired in settlement of loans,  principally  taxes,  are expensed.  Gain on
   sale of real estate  acquired in settlement of loans is currently  recognized
   to the extent allowed by generally accepted accounting principles.

   LOANS RECEIVABLE
   Loans receivable are stated at unpaid principal balances,  less the allowance
   for loan losses,  and net deferred loan origination  fees and discounts.  The
   allowance  for loan losses is increased by charges to income and decreased by
   charge-offs  (net of  recoveries).  Management's  periodic  evaluation of the
   adequacy  of  the  allowance  is  based  on  the  Company's  past  loan  loss
   experience,  known and inherent  risks in the portfolio,  adverse  situations
   that may  affect the  borrower's  ability  to repay,  estimated  value of any
   underlying collateral, and current economic conditions.

   Uncollectible  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 cash payments are received until, in  management's  judgment,  the
   borrower's  ability to make periodic interest and principal  payments is back
   to normal,  in which case the loan is returned to accrual status.  Currently,
   the allowance for loan losses is formally reevaluated on a quarterly basis.

   LOAN ORIGINATION AND COMMITMENT FEES AND RELATED COSTS
   Loan fees and certain direct loan origination costs are deferred, and the net
   fee or cost is  recognized  as an  adjustment  to  interest  income  over the
   contractual life of the loans,  adjusted for estimated prepayments which have
   been adjusted to the Company's historical prepayment  experience.  Commitment
   fees and costs relating to commitments whose likelihood of exercise is remote
   are recognized over the commitment  period on a  straight-line  basis. If the
   commitment  is  subsequently  exercised  during the  commitment  period,  the
   remaining  unamortized  commitment  fee at the time of exercise is recognized
   over the life of the loan as an adjustment yield.

   EARNINGS PER SHARE
   Earnings  per share  have been  computed  since  the  beginning  of the first
   quarter,  April 1, 1995,  following the date of conversion to a stock company
   (see Note 15). Earnings per share for the year ended June 30, 1995, have been
   computed by dividing  the net income of the Company  since April 1, 1995,  of
   $57,530, by the weighted average of shares outstanding of 195,755.

   CASH FLOWS
   For purposes of the statement of cash flows, the Company considers all highly
   liquid debt instruments  purchased with an original  maturity of three months
   or less to be cash equivalents.

                                                      June 30,
                                         1997           1996           1995
                                     -----------    -----------    -----------
   Cash paid during the year for:
     Interest                         $1,928,783     $1,624,743     $1,424,583
                                      ==========     ==========     ==========
     Income taxes                    $   160,081    $    59,833    $   117,200
                                     ===========    ===========    ===========



                                       F-8
<PAGE>


                         GILMER FINANCIAL SERVICES, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 1997, 1996 AND 1995
                                    CONTINUED

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - CONTINUED
   CASH FLOWS - CONTINUED
   During the years ended June 30, 1997, 1996, and 1995, the Company transferred
   from  loans  to  real  estate  acquired  through  foreclosure   approximately
   $162,000, $21,000, and $17,000, respectively.

   SAIF SPECIAL ASSESSMENT
   Gilmer  Savings  is a member  of SAIF,  which is  administered  by the  FDIC.
   Deposits are insured up to applicable  limits by the FDIC and such  insurance
   is backed by the full faith and credit of the United  States  Government.  As
   insurer,  the  FDIC  imposes  deposit  insurance  premiums.   Legislation  to
   recapitalize  the SAIF was  enacted in  September  of 1996.  The  legislation
   provided for a one-time  assessment to be imposed on all deposits assessed at
   the SAIF rates, as of March 31, 1995, in order to recapitalize the SAIF.

NOTE 2 - INVESTMENT SECURITIES
   The  amortized  cost and  estimated  market  values  of  investments  in debt
   securities are as follows:
<TABLE>
<CAPTION>

                                                                   Held-to-maturity
                                                                    June 30, 1997
                                           ---------------------------------------------------------------
                                                                                                 Estimated
                                            Amortized        Unrealized     Unrealized             Market
                                              Cost              Gains         Losses               Value
                                              ----              -----         ------               -----
<S>                                        <C>              <C>           <C>                   <C>       
   American Housing                        $   15,828       $       553   $            -        $   16,381
   FHLB Series                                300,238             1,244                -           301,482
                                           ----------       -----------   --------------        ----------
                                           $  316,066       $     1,797   $            -        $  317,863
                                           ==========       ===========   ==============        ==========
</TABLE>

<TABLE>
<CAPTION>
                                                                  Held-to-maturity
                                                                   June 30, 1996
                                           ---------------------------------------------------------------
                                                                                                 Estimated
                                             Amortized      Unrealized       Unrealized            Market
                                               Cost            Gains           Losses              Value
                                               ----            -----           ------              -----
<S>                                        <C>             <C>             <C>                  <C>       
   American Housing                        $   27,022      $          -    $         270        $   26,752
   FHLB Series                                300,648               189                -           300,837
                                           ----------      ------------    -------------        ----------
                                           $  327,670      $        189    $         270        $  327,589
                                           ==========      ============    =============        ==========
</TABLE>

   The  scheduled  maturities of investment  securities  available-for-sale  and
   investment securities held-to-maturity at June 30, 1997, were as follows:
<TABLE>
<CAPTION>

                                                Available-for-sale                   Held-to-maturity
                                                   securities                           securities
                                         ------------------------------       ----------------------------
                                                             Estimated                           Estimated
                                           Amortized           Market           Amortized          Market
                                             Cost              Value              Cost             Value
                                             ----              -----              ----             -----
<S>                                      <C>               <C>                <C>               <C>       
   Due in one year or less               $          -      $          -       $  300,238        $  301,482
   Due from one to five years                       -                 -                -                 -
   Due from five to ten years                       -                 -                -                 -
   Due from ten to twenty years                     -                 -           15,828            16,381
                                         ------------      ------------      -----------       -----------
                                         $          -      $          -       $  316,066        $  317,863
                                         ============      ============       ==========        ==========
</TABLE>


                                       F-9
<PAGE>


                         GILMER FINANCIAL SERVICES, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 1997, 1996 AND 1995
                                    CONTINUED

NOTE 3 - MORTGAGE-BACKED AND RELATED SECURITIES
   The amortized cost and estimated market values of mortgage-backed and related
   securities are summarized as follows:
<TABLE>
<CAPTION>

                                                                  Available-for-sale
                                                                    June 30, 1997
                                          ----------------------------------------------------------------
                                                                                                 Estimated
                                            Amortized       Unrealized         Unrealized          Market
                                               Cost            Gains             Losses            Value
                                               ----            -----             ------            -----
<S>                                       <C>              <C>                 <C>              <C>       
   GNMA certificates                      $    78,249      $      1,367        $       -        $   79,616
   FNMA certificates                        4,874,442                 -          112,975         4,761,467
                                          -----------      ------------        ---------        ----------
                                           $4,952,691      $      1,367        $ 112,975        $4,841,083
                                          ===========      ============        =========        ==========
</TABLE>

<TABLE>
<CAPTION>

                                                                  Held-to-maturity
                                                                    June 30, 1997
                                         -----------------------------------------------------------------
                                                                                                Estimated
                                            Amortized         Unrealized      Unrealized          Market
                                              Cost              Gains           Losses            Value
                                              ----              -----           ------            -----
<S>                                      <C>                 <C>              <C>              <C>        
   GNMA certificates                     $  3,494,172        $    8,191       $   57,413       $ 3,444,950
   FNMA certificates                        2,572,469               782           91,468         2,481,783
   FHLMC certificates                       1,447,403             1,430           32,468         1,416,365
   General Electric Capital Mortgage        2,704,421                 -           26,763         2,677,658
                                         ------------        ----------       ----------       -----------
                                          $10,218,465        $   10,403       $  208,112       $10,020,756
                                         ============        ==========       ==========       ===========
</TABLE>

<TABLE>
<CAPTION>
                                                                 Available-for-sale
                                                                   June 30, 1996
                                         -----------------------------------------------------------------
                                                                                                Estimated
                                            Amortized      Unrealized         Unrealized          Market
                                              Cost            Gains             Losses            Value
                                              ----            -----             ------            -----
<S>                                      <C>              <C>                 <C>             <C>         
   GNMA certificates                     $     87,196     $           -       $      258      $     86,938
   FNMA certificates                        4,934,816                 -           36,391         4,898,425
                                         ------------     -------------       ----------      ------------
                                         $  5,022,012     $           -       $   36,649      $  4,985,363
                                         ============     =============       ==========      ============
</TABLE>

<TABLE>
<CAPTION>
                                                                   Held-to-maturity
                                                                    June 30, 1996
                                         -----------------------------------------------------------------
                                                                                                 Estimated
                                            Amortized        Unrealized       Unrealized           Market
                                              Cost             Gains            Losses             Value
                                              ----             -----            ------             -----
<S>                                      <C>                <C>               <C>              <C>        
   GNMA certificates                     $  4,020,652       $     1,090       $  128,386       $ 3,893,356
   FNMA certificates                        2,752,589             8,097          158,516         2,602,170
   FHLMC certificates                       1,734,776             1,024           19,956         1,715,844
   General Electric Capital Mortgage        2,711,435                 -           55,048         2,656,387
                                         ------------       -----------       ----------       -----------
                                         $ 11,219,452       $    10,211       $  361,906       $10,867,757
                                         ============       ===========       ==========       ===========
</TABLE>

                                      F-10
<PAGE>


                         GILMER FINANCIAL SERVICES, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 1997, 1996 AND 1995
                                    CONTINUED

NOTE 3 - MORTGAGE-BACKED AND RELATED SECURITIES - CONTINUED
   The scheduled  maturities of mortgage-backed  securities  available-for-sale,
   and  mortgage-backed  securities  held-to-maturity  at June 30, 1997, were as
   follows:
<TABLE>
<CAPTION>

                                                Available-for-sale                 Held-to-maturity
                                                    securities                         securities
                                         ------------------------------      -----------------------------
                                                             Estimated                          Estimated
                                            Amortized          Market          Amortized          Market
                                              Cost             Value             Cost             Value
                                              ----             -----             ----             -----
<S>                                      <C>               <C>               <C>               <C>        
   Due in one year or less               $          -      $          -      $         -       $         -
   Due from one to five years                       -                 -           79,973            78,940
   Due from five to ten years                       -                 -        2,704,421         2,677,657
   Due from ten to twenty years               190,103           184,545          807,790           790,002
   Due in over twenty years                 4,762,588         4,656,538        6,626,281         6,474,157
                                         ------------      ------------     ------------      ------------
                                         $  4,952,691      $  4,841,083      $10,218,465       $10,020,756
                                         ============      ============      ===========       ===========
</TABLE>

NOTE 4 - LOANS RECEIVABLE
   Loans receivable at June 30, consisted of the following:
                                                  1997              1996
                                             -------------    --------------
   MORTGAGE LOANS                         
     Single-family residential                 $12,359,562       $10,694,740
     Multi-family residential                      282,381           121,834
     Commercial                                  2,682,953         2,934,060
     Construction                                1,306,261           526,365
                                             -------------     -------------
                                                16,631,157        14,276,999
   NON-MORTGAGE LOANS
     Secured by deposits                           423,132           423,720
     Home improvement                            1,010,465           945,224
     Commercial business                         1,859,962         1,491,816
     Other - consumer                            5,386,474         4,315,208
                                             -------------     -------------
                                                 8,680,033         7,175,968
       Total loans                              25,311,190        21,452,967

   Less:
     Loans in process                              999,248           362,454
     Deferred fees and discounts                   595,677           439,287
     Allowance for losses                          309,208           214,724
                                             -------------     -------------
       Total loans receivable, net             $23,407,057       $20,436,502
                                               ===========       ===========

   Single-family  residential  loans  include  $674,034 and $904,221 at June 30,
   1997, and 1996, respectively,  of guaranteed participation  certificates from
   the Federal Home Loan Mortgage Corporation.


                                      F-11
<PAGE>

                         GILMER FINANCIAL SERVICES, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 1997, 1996 AND 1995
                                    CONTINUED

NOTE 4 - LOANS RECEIVABLE - CONTINUED
   An analysis of the activity in the allowance for loan losses follows:
<TABLE>
<CAPTION>
                                                                                June 30,
                                                              ---------------------------------------------
                                                                 1997             1996              1995
                                                              ----------       ----------        ----------
<S>                                                            <C>              <C>               <C>     
   Balance, beginning of year                                  $214,724         $203,959          $215,426
     Provision for losses                                       129,429           37,643             6,750
     Charge-offs                                                (34,945)         (26,878)          (18,217)
                                                               --------         --------          --------
   Balance, end of year                                        $309,208         $214,724          $203,959
                                                               ========         ========          ========
</TABLE>

   Loans receivable from officers,  directors, and employees aggregated $822,724
   and $628,223, at June 30, 1997 and 1996, respectively.

   Nonaccrual  loans for which interest has been reduced  totaled  approximately
   $595,000  and  $352,000,  at June 30, 1997 and 1996,  respectively.  Interest
   income that would have been reported  under the original  terms of such loans
   was approximately  $10,000 and $15,000, for the years ended June 30, 1997 and
   1996, respectively.  The Company is not committed to lend additional funds to
   debtors whose loans have been modified.

   Mortgage  loans  serviced  for others are not  included  in the  accompanying
   statements of financial  condition.  The unpaid  principal  balances of those
   loans is summarized as follows:
<TABLE>
<CAPTION>
                                                                              June 30,
                                                            ----------------------------------------------
                                                                1997            1996              1995
                                                            -----------      -----------      ------------
<S>                                                         <C>              <C>              <C>  
   Mortgage loans underlying FHLMC
     pass-through securities                                $10,607,168      $10,259,988      $  8,590,664
                                                            ===========      ===========      ============
</TABLE>

   The Company at June 30,  1997,  had  mortgage  loan  commitments  outstanding
   substantially all of which had rates to be determined at closing.

         Variable-rate                               $       -
         Fixed-rate (8.125%)                            60,600
                                                    ----------
                                                     $  60,600

NOTE 5 - REAL ESTATE OWNED
   An  analysis  of the  activity  in the  allowance  for losses on real  estate
   acquired in settlement of loans follows:
<TABLE>
<CAPTION>

                                                                              June 30,
                                                          -------------------------------------------------
                                                               1997             1996              1995
                                                            ----------       ----------        ----------
<S>                                                       <C>              <C>               <C>          
   Balance, beginning of year                             $           -    $           -     $     101,940
     Provision for losses                                             -                -                 -
     Net charge-offs, sales                                           -                -          (101,940)
                                                          -------------    -------------     -------------
   Balance, end of year                                   $           -    $           -     $           -
                                                          =============    =============     =============
</TABLE>

NOTE 6 - ACCRUED INTEREST RECEIVABLE
   Accrued interest receivable at June 30, is summarized as follows:
                                                    1997              1996
                                                 ---------         ---------
         Investment securities                   $  21,179         $   7,236
         Mortgage-backed securities                 75,758           105,523
         Loans receivable                          287,706           204,692
                                                 ---------         ---------
                                                 $ 384,643         $ 317,451
                                                 =========         =========

                                      F-12
<PAGE>

                         GILMER FINANCIAL SERVICES, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 1997, 1996 AND 1995
                                    CONTINUED


NOTE 7 - OFFICE PROPERTIES AND EQUIPMENT
   Office  properties  and  equipment  at  June  30,  are  summarized  by  major
   classification as follows:
                                                  1997              1996
                                               ---------          --------
         Land                                  $  80,842          $ 80,842
         Buildings                               185,958           185,958
         Furniture, equipment, and autos         319,205           262,695
                                               ---------          --------
           Total                                 586,005           529,495
         Accumulated depreciation                338,401           313,981
                                               ---------          --------
           Total net                           $ 247,604          $215,514
                                               =========          ========

   Depreciation  expense for the years ended June 30, 1997,  1996,  and 1995 was
   $24,420, $24,420, and $24,420, respectively.

NOTE 8 - FEDERAL INCOME TAX
   The Company  files a  consolidated  income tax return with the Bank.  Federal
   income tax  (receivable)  payable  shown in the  accompanying  statements  of
   financial condition at June 30, consists of the following:

                                        1997              1996
                                    ----------          --------
         Current income tax         $  (10,790)         $138,332
         Deferred income tax           (43,364)          (13,874)
                                    ----------          --------
                                    $  (54,154)         $124,458

   Federal  income tax expense  shown in the  accompanying  statements of income
   consisted of the following:

                                            June 30,
                          --------------------------------------------
                             1997             1996              1995
                          ---------         --------          --------
         Current          $  31,806         $137,589          $109,876
         Deferred            (3,847)             855               700
                          ---------         --------          --------
                          $  27,959         $138,444          $110,576
                          =========         ========          ========

   Deferred tax expense results from timing differences  principally relating to
   the recognition of loan fees for tax and financial reporting purposes.

   A reconciliation  of tax computed at the statutory  Federal  corporate income
   tax rate to the actual provision for income tax expense is as follows:
<TABLE>
<CAPTION>

                                                                 1997             1996              1995
                                                              ---------         --------          --------
<S>                                                           <C>               <C>               <C>     
         Computed "Expected" income tax                       $  17,458         $135,587          $109,025
           Adjustments:
              Losses on foreclosed real estate                        -                -             7,198
              Bad debt deduction                                 25,069              761            (5,647)
              Other, net                                        (14,568)           2,096                 -
                                                              ---------         --------          --------

                Total                                         $  27,959         $138,444          $110,576
                                                              =========         ========          ========
</TABLE>


                                      F-13

<PAGE>

                         GILMER FINANCIAL SERVICES, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 1997, 1996 AND 1995
                                    CONTINUED

NOTE 8 - FEDERAL INCOME TAX - CONTINUED
   The Company is allowed a special bad debt  deduction,  limited after December
   31,  1986,  to  8%  of  otherwise  taxable  income  and  subject  to  certain
   limitations  based on aggregate loans and savings account balances at the end
   of the year. If the amounts that qualify as deductions for Federal income tax
   purposes  are later used for purposes  other than for bad debt  losses,  they
   will be subject to Federal  income tax at the then  current  corporate  rate.
   Retained  earnings  for the years  ended  June 30,  1997 and  1996,  included
   $477,000 and $552,000,  respectively,  for which  Federal  income tax has not
   been provided.

NOTE 9 - DEPOSITS
   Deposits at June 30, are summarized as follows:
<TABLE>
<CAPTION>

                                                         1997                                1996
                                          -----------------------------      -----------------------------
                                             Amount             Percent         Amount             Percent
                                             ------             -------         ------             -------
<S>                                       <C>                      <C>       <C>                      <C> 
     Passbook savings                     $ 1,007,247              3.46      $   969,836              3.81
     Money market accounts                    785,970              2.70        1,156,647              4.54
     Checking accounts                        803,468              2.76          281,717              1.10
                                         ------------           -------      -----------           -------
                                            2,596,685              8.92        2,408,200              9.45
     Certificates of deposit:
       2% to  3.99%                           734,850              2.53          815,180              3.20
       4% to  5.99%                        15,779,222             54.21       17,479,957             68.61
       6% to  7.99%                         9,903,895             34.03        4,689,275             18.41
       8% to  9.99%                            91,512               .31           84,260               .33
                                         ------------           -------      -----------           -------
                                           26,509,479             91.08       23,068,672             90.55
                                         ------------           -------      -----------           -------
                                          $29,106,164            100.00      $25,476,872            100.00
                                         ============           =======      ===========           =======
</TABLE>

   Scheduled maturities of certificates of deposit at June 30, are as follows:
<TABLE>
<CAPTION>

                                              1998             1999      2000 and thereafter
                                          -----------      ------------  -------------------
<S>    <C>    <C>                         <C>              <C>              <C>         
       2% to  3.99%                       $   427,153      $     54,063     $    253,634
       4% to  5.99%                        14,140,669         1,027,969          610,584
       6% to  7.99%                         8,445,392         1,145,342          313,161
       8% to  9.99%                             7,608                 -           83,904
                                          -----------      ------------     ------------
                                          $23,020,822      $  2,227,374     $  1,261,283
                                          ===========      ============     ============
</TABLE>

   The  aggregate  amount of  short-term  jumbo  certificates  of deposit with a
   minimum   denomination  of  $100,000,   was   approximately   $5,249,000  and
   $2,600,000, at June 30, 1997 and 1996, respectively.

NOTE 9 - DEPOSITS - CONTINUED
   Interest expense on deposits is summarized as follows:
                                                    June 30,
                                  ----------------------------------------------
                                     1997             1996              1995
                                  ----------       ----------        ----------
     Money market                 $   34,096       $   35,936        $   48,386
     Passbook savings                 31,220           34,746            35,908
     Certificates of deposit       1,280,861        1,223,427         1,029,523
     NOW accounts                      5,151            1,844                 -
                                  ----------       ----------        -----------
                                  $1,351,328       $1,295,953        $1,113,817
                                  ==========       ==========        ==========


                                      F-14
<PAGE>

                         GILMER FINANCIAL SERVICES, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 1997, 1996 AND 1995
                                    CONTINUED

NOTE 10 - ADVANCES FROM FEDERAL HOME LOAN BANK
   The  advances  from the Federal  Home Loan Bank at June 30,  consisted of the
   following:

                                     Interest
         Due Dates                     Rate            1997              1996
     -------------------             --------       ----------        ----------
     July 2, 1996                      5.41%        $        -        $6,280,000
     July 11, 1997                     5.53%         5,900,000                 -
     January 25, 1998                  6.25%         2,650,000         2,650,000
                                                    ----------        ----------
                                                    $8,550,000        $8,930,000

   The  Bank has  pledged  its  portfolio  of  first  mortgage  loans as well as
   mortgage-backed securities with a book value of $7,957,594 and $7,914,453, at
   June 30, 1997 and 1996,  respectively,  as  collateral  on advances  from the
   FHLB.

   The maximum amount of FHLB advances  outstanding at any month end during 1997
   and 1996, were $9,400,000 and $9,120,000, respectively. The average amount of
   FHLB  advances   outstanding  during  1997  and  1996,  were  $8,995,833  and
   $5,714,000, respectively.

NOTE 11 - FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK
   In the normal course of business, the Company is a party to certain financial
   instruments,  with off-balance-sheet risk, to meet the financing needs of its
   customers.  The  off-balance-sheet  instruments include commitments to extend
   credit. These instruments involve, to varying degrees, elements of credit and
   interest  rate  risk in  excess  of the  amount  reflected  in the  financial
   statements. The contract or notional amounts of these instruments reflect the
   extent of  involvement  and  exposure to credit loss the Company has in these
   particular classes of financial instruments.

   Commitments to extend credit are  agreements to lend to a customer,  provided
   that the terms  established  in the contract are met.  Commitments  generally
   have fixed  expiration  dates and may  require  payment of a fee.  Since some
   commitments  are  expected to expire  without  being  drawn  upon,  the total
   commitment amounts do not necessarily represent future cash requirements.

   The Company applies the same credit policies in making commitments as it does
   for  on-balance-sheet  instruments.  The Company  evaluates  each  customer's
   credit worthiness on a case-by-case basis. The amount of collateral obtained,
   if deemed necessary, upon extension of credit is based on management's credit
   evaluation  of the  borrower.  Collateral  held varies but may  include  real
   estate, accounts receivable, inventory, property, plant and equipment.

NOTE 12 - SIGNIFICANT GROUP CONCENTRATIONS OF CREDIT RISK
   The economy of the Company's market area, East Texas, is directly tied to the
   oil and gas industry. Oil prices have had an indirect effect on the Company's
   business.   Although  the  Company  has  a  diversified  loan  portfolio,   a
   significant  portion of its loans are secured by real  estate.  Repayment  of
   these loans is in part dependent  upon the economic  conditions in the market
   area.  Part of the risk  associated with real estate loans has been mitigated
   since much of this group  represents  loans secured by residential  dwellings
   that  are  primarily  owner  occupied.  Losses  on this  type  of  loan  have
   historically  been less than  those on  speculative  properties.  Many of the
   remaining  real  estate  loans are  secured  primarily  with  owner  occupied
   commercial real estate. The Company's loan policy requires appraisal prior to
   funding any real estate  loans and  outlines the  appraisal  requirements  on
   those renewing.


                                      F-15
<PAGE>

                         GILMER FINANCIAL SERVICES, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 1997, 1996 AND 1995
                                    CONTINUED

NOTE 13 - RETIREMENT PLAN
   The Company has a defined  contribution  profit  sharing plan that covers all
   employees.  The plan allows  employees to contribute up to 15% of their gross
   pay into a trust  fund  with a  contribution  to be  matched  up to 5% by the
   Company.  The trust funds are maintained by the Company.  For the years ended
   June 30, 1997, 1996, and 1995, the Company contributed $13,601,  $11,228, and
   $12,465, respectively, to the plan.

NOTE 14 - EMPLOYEE STOCK OWNERSHIP PLAN
   The  Bank has  established  an  Employee  Stock  Ownership  Plan  (ESOP)  for
   employees age 21 or older who have at least one year of credited service with
   the Bank.  The ESOP will be funded by the Bank's  contributions  made in cash
   (which primarily will be invested in common stock) or common stock.  Benefits
   may be paid either in shares of common stock or in cash.

   In February,  1995, the ESOP borrowed  $156,600 from the Company and used the
   proceeds to purchase  15,660  shares of Company  common stock at $10 a share.
   The note is due in semi-annual  installments  plus interest through 2005, and
   had a  balance  of  $117,450  and  $133,110,  at  June  30,  1997  and  1996,
   respectively.  The note  payable  and  related  interest  are  eliminated  in
   consolidation.

   ESOP plan expense  included in compensation  and benefits in the accompanying
   statement of earnings  totaled $15,660 and $15,660,  for the years ended June
   30, 1997 and 1996, respectively.

NOTE 15 - STOCK OPTION AND INCENTIVE PLAN
   The October 12, 1995  stockholders'  meeting,  certain directors and officers
   were granted options to purchase 10,071 shares of the Company's  common stock
   under its Stock  Option and  Incentive  Plan.  The option price of $10.50 per
   share  was the fair  market  value  at the date of  grant.  The  options  are
   excisable  beginning  one year from date of grant,  and vest at a rate of 20%
   per year. No additional options have been granted,  nor have any options been
   exercised or revoked.

NOTE 16 - RECOGNITION AND RETENTION PLAN
   The Board of  Directors  of the  Company  adopted  and  obtained  stockholder
   approval at the October 12, 1995  stockholder's  meeting,  a Recognition  and
   Retention Plan (RRP) to enable the Company to provide  officers and employees
   with a proprietary  interest in the Company as incentive to contribute to its
   success. Officers and employees of the Company who are selected by members of
   a  committee  appointed  by the Board of  Directors  of the  Company  will be
   eligible to receive benefits under the RRP.

   The RRP  will be  managed  initially  by the  non-employee  directors  of the
   Company who will serve as trustees of the trust to be established pursuant to
   the RRP.  The  trustees  will have the  responsibility  to  invest  all funds
   contributed by the RRP to the trust created for the RRP (Trust).

   The Company has  available to award 7,830 shares of Company  stock and in the
   year ended June 30, 1996  awarded  4,303  shares,  with the  remainder  being
   reserved for future award.  During the year ended June 30, 1997,  the Company
   awarded  an  additional  1,200  shares and used  Treasury  shares to fund the
   award.  The shares  granted are in the form of restricted  stock to be earned
   and payable over a five-year period at the rate of 20% per year, effective on
   the date of stockholder  ratification.  Compensation expense in the amount of
   the fair  market  value of the  common  stock at the date of the grant to the
   officer or employee  will be  recognized  pro rata over the five years during
   which the shares are earned and payable. RRP Plan expense totaled $10,118 and
   $6,096 for the years ended June 30, 1997 and 1996, respectively.


                                      F-16
<PAGE>

                         GILMER FINANCIAL SERVICES, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 1997, 1996 AND 1995
                                    CONTINUED

NOTE 17 -REGULATORY MATTERS
   The Bank is subject to various regulatory capital  requirements  administered
   by the federal banking agencies. Failure to meet minimum capital requirements
   can  initiate  certain  mandatory  - a possibly  additional  discretionary  -
   actions by  regulators  that,  if  undertaken,  could have a direct  material
   effect on the Bank's financial statements.  Under capital adequacy guidelines
   and the regulatory framework for prompt corrective action, the Bank must meet
   specific capital guidelines that involve quantitative  measures of the Bank's
   assets, liabilities,  and certain off-balance-sheet items as calculated under
   regulatory   accounting   practices.   The   Bank's   capital   amounts   and
   classification  are also subject to  qualitative  judgments by the regulators
   about components, risk weightings, and other factors.

   Quantitative  measures  established by regulation to ensure capital  adequacy
   require  the Bank to  maintain  minimum  amounts and ratios (set forth in the
   table below) of risk-based  capital to  risk-weighted  assets and of core and
   tangible capital to total assets.  Management believes,  as of June 30, 1997,
   that the Bank meets all capital adequacy requirements to which it is subject.

   As of June 30, 1997, the most recent  notification  from the Office of Thrift
   Supervision   categorized  the  Bank  as  adequately  capitalized  under  the
   regulatory  framework for prompt  corrective  action.  To be  categorized  as
   adequately  capitalized the Bank must maintain minimum  risk-based,  core and
   tangible ratios as set forth in the table.  There are no conditions or events
   since  that   notification   that   management   believes  have  changed  the
   institutions category.
<TABLE>
<CAPTION>

                                                                                                      To Be Well
                                                                                                  Capitalized Under
                                                                          For Capital             Prompt Corrective
                                                   Actual:             Adequacy Purposes:         Action Provisions:
                                           -------------------------------------------------------------------------
                                             Amount      Ratio          Amount     Ratio          Amount      Ratio
                                             ------      -----          ------     -----          ------      -----
<S>                                         <C>           <C>          <C>          <C>          <C>          <C>
   As of June 30, 1997:
     Risk-based capital
       (to risk-weighted assets)           $3,974,253    19.2%        $1,656,960    8.0%        $2,071,200    10.0%

     Core capital (to total assets)        $3,714,253     8.8%        $1,266,550    3.0%        $2,533,100     6.0%

     Tangible capital
       (to total assets)                   $3,714,253     8.8%          $633,275    1.5%        $2,110,917     5.0%

   As of June 30, 1996:
     Risk-based capital
       (to risk-weighted assets)           $3,861,400    21.6%        $1,400,000    8.0%        $1,791,833    10.0%

     Core capital (to total assets)        $3,665,324     9.4%        $1,170,000    4.0%        $2,339,569     6.0%

     Tangible capital
       (to total assets)                   $3,665,324     9.4%       $   585,000    4.0%        $1,949,640     5.0%

</TABLE>


                                      F-17

<PAGE>

                         GILMER FINANCIAL SERVICES, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 1997, 1996 AND 1995
                                    CONTINUED

NOTE 18 - CONVERSION FROM A MUTUAL ASSOCIATION TO CAPITAL STOCK
   On July 13, 1994,  the Board of Directors of the Bank  unanimously  adopted a
   Plan of  Conversion  (Plan)  which  was  approved  by the  Office  of  Thrift
   Supervision  (OTS) and the  members  of the Bank.  Pursuant  to the Plan,  on
   February 9, 1995,  the Bank converted from a federal mutual savings bank to a
   federal  stock  savings  bank,  with the  concurrent  formation  of a holding
   company (Gilmer Financial Services, Inc.).

   The  conversion  was  accomplished  through  amendment of the Bank's  federal
   charter  to  authorize  capital  stock,  at  which  time  the  Bank  became a
   wholly-owned subsidiary of the Company. The conversion was accounted for as a
   pooling of interests.

   As part of the  conversion,  the Company  issued 195,755 shares of its common
   stock  including  15,660 shares to the Bank's  Employee Stock Ownership Plan.
   Additionally,  shares  have been  reserved  for the Bank's  Stock  Option and
   Incentive Plan and its Recognition  and Retention Plan (see Notes),  and such
   plans were approved by the stockholders at the October, 1995 annual meeting.

   Conversion  costs of  $319,565  were  deducted  from the  gross  proceeds  of
   $1,957,550. The audited financial statements contained herein for the periods
   prior to the conversion are those of the Bank as a predecessor entity.

NOTE 19 - PARENT COMPANY ONLY FINANCIAL INFORMATION
   Condensed financial  information for Gilmer Financial Services,  Inc. (parent
   company only) follows:
<TABLE>
<CAPTION>

   CONDENSED BALANCE SHEET
                                                                         1997                       1996
                                                                      ----------                -----------
<S>                                                                   <C>                       <C>        
   Cash                                                               $   12,833                $   137,269
   Interest-bearing deposits at Gilmer Savings Bank, FSB                       -                         -
   Account receivable(payable),Gilmer Savings Bank, FSB                  (10,840)                   17,894
   Note receivable, Gilmer Savings Bank, FSB                             117,450                   133,110
   Investment in Gilmer Savings Bank, FSB, at equity                   3,801,409                 3,774,242
                                                                      ----------                ----------
                                                                      $3,920,852                $4,062,515
                                                                      ==========                ==========

   Stockholders' equity                                               $3,920,852                $4,062,515
                                                                      ==========                ==========

   CONDENSED STATEMENT OF INCOME
                                                                     Year ended             Inception through
                                                                   June 30, 1997              June 30, 1996
                                                                   -------------              -------------
   Interest income                                                 $      10,364              $     11,652
   Income tax benefit                                                     19,558                         -
   Stock service and professional fees                                   (83,170)                  (42,560)
                                                                   -------------              ------------
     Income before equity in undistributed
       earnings of subsidiary                                            (53,248)                  (30,908)
   Equity in undistributed earnings of subsidiary                         76,636                   297,345
                                                                   -------------              ------------
         Net income                                                $      23,388              $    266,437
                                                                   =============              ============
</TABLE>

NOTE 20 - DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS
   The following methods and assumptions were used to estimate the fair value of
   each class of financial  instruments  for which it is practicable to estimate
   that value:

   CASH AND INTEREST-BEARING DEPOSITS
   For  these  short-term  instruments,  the  carrying  amount  is a  reasonable
   estimate of fair value.

                                      F-18

<PAGE>

                         GILMER FINANCIAL SERVICES, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 1997, 1996 AND 1995
                                    CONTINUED

NOTE 20 - DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS - CONTINUED
   INVESTMENT AND MORTGAGE-BACKED SECURITIES
   For securities held as investments, fair value equals quoted market price, if
   available. If a quoted market price is not available, fair value is estimated
   using quoted market prices for similar securities.

   LOANS RECEIVABLE
   For certain homogeneous  categories of loans, such as residential  mortgages,
   fair value is estimated using the quoted market prices for securities  backed
   by similar loans, adjusted for differences in loan characteristics.  The fair
   value of other types of loans is  estimated  by  discounting  the future cash
   flows  using  the  current  rates at  which  similar  loans  would be made to
   borrowers with similar credit ratings and for the same remaining maturities.

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

   BORROWINGS
   Rates  currently  available  to the Bank  for debt  with  similar  terms  and
   remaining maturities are used to estimate fair value of existing debt.

   COMMITMENTS TO EXTEND CREDIT AND STANDBY LETTERS OF CREDIT
   At June 30,  1997,  the Bank had not  issued any  standby  letters of credit.
   Commitments to extend credit totaled  $60,600 at June 30, 1997, and consisted
   primarily of agreements to fund mortgage loans at the prevailing  rates based
   upon  acceptable  collateral.  Fees  charged  for these  commitments  are not
   significant to the operations or financial position of the Bank and primarily
   represent a recovery of underwriting costs.

   The estimated fair values of the Bank's financial instruments at June 30, are
   as follows:
<TABLE>
<CAPTION>
                                                               1997                              1996
                                                  ------------------------------    ------------------------------
                                                    Carrying            Fair           Carrying            Fair
                                                     Amount            Value            Amount            Value
<S>                                               <C>               <C>             <C>              <C>          
     Financial assets:
       Cash and interest-bearing deposits         $  1,896,897      $  1,896,897    $     981,144    $     981,144
                                                  ============      ============    =============    =============
       Investment securities                      $    316,066      $    317,863    $     327,670    $     327,589
                                                  ============      ============    =============    =============

       Loans and mortgage-backed securities       $ 38,887,421      $ 38,578,104    $  36,892,690    $  36,533,346
       Less:  Allowance for loan losses                309,208                 -    $    (214,724)   $           -
                                                  ------------      ------------    -------------    -------------
                                                  $ 38,578,213      $ 38,578,104    $ 36,677,966     $  36,533,346
                                                  ============      ============    =============    =============
     Financial liabilities:
       Deposits                                   $ 29,107,202      $ 29,107,202    $  25,476,872    $  25,536,872
                                                  ============      ============    =============    =============
       Borrowings                                 $  8,550,000      $  8,550,000    $   8,930,000    $   8,930,000
                                                  ============      ============    =============    =============

     Unrecognized financial instruments:
       Commitments to extend credit               $     60,600      $     60,600    $     481,971    $     481,971
                                                  ============      ============    =============    =============
       Standby letters of credit                  $          -                 -    $           -    $           -
                                                  ============      ============    =============    =============

</TABLE>

                                      F-19


<PAGE>



                         GILMER FINANCIAL SERVICES, INC.
                             STOCKHOLDER INFORMATION


ANNUAL MEETING

         The Annual  Meeting of  Stockholders  will be held at 4:00 p.m.,  p.m.,
Gilmer, Texas, time on October 28, 1997 at the office of Gilmer Savings, located
at 218 West Cass Street, Gilmer, Texas 75644.


STOCK LISTING

         Gilmer  Financial  Services,   Inc.  common  stock  is  traded  on  the
Over-the-Counter Market under the symbol "GILTX."


PRICE RANGE OF COMMON STOCK

         Gilmer  Financial  Services,   Inc.  Common  Stock  is  traded  in  the
Over-the-Counter  Market  and is  only  traded  sporadically.  Gilmer  Financial
Services,  Inc.  Common Stock was issued at $10.00 per share in connection  with
the  conversion of Gilmer Savings Bank FSB from mutual to stock form on February
9, 1995.  At  September  15,  1997,  there were 147 holders of Gilmer  Financial
Services, Inc. Common Stock issued and outstanding.  To the best of management's
knowledge,  the last sale price of Gilmer Financial Services,  Inc. Common Stock
was $13.375 as of June 30, 1997.


SHAREHOLDER AND GENERAL INQUIRIES:                TRANSFER  AGENT:

Gary P. Cooper                                    American Securities Transfer,
President and Chief Executive Officer              Incorporated
Gilmer Financial Services, Inc.                   1825 Lawrence Street
218 West Cass Street                              Suite 444
Gilmer, Texas  75644                              Denver, Colorado  80202
(903) 843-5525


ANNUAL AND OTHER REPORTS

          A copy of  Gilmer  Financial  Services,  Inc's  Annual  Report on Form
10-KSB for the year  ended  June 30,  1997,  as filed  with the  Securities  and
Exchange  Commission,  may be  obtained  without  charge by  contacting  Gary P.
Cooper,  President and Chief Executive Officer, Gilmer Financial Services, Inc.,
218 West Cass Street, Gilmer, Texas (903) 843-5525.

                                       36

<PAGE>


                         GILMER FINANCIAL SERVICES, INC.
                              CORPORATE INFORMATION


COMPANY AND BANK ADDRESS

         218 West Cass Street           Telephone:    (903) 843-5525
         Gilmer, Texas  75644           Fax:          (903) 843-5331

DIRECTORS OF THE BOARD OF THE COMPANY AND THE BANK

M. Vance Gorman
Chairman of Gilmer Financial
  Services, Inc. and
Chairman of the Board of Gilmer
 Savings Bank, FSB

Gary P. Cooper
President and Chief Executive
   Officer of Gilmer Financial
   Services, Inc. and Gilmer Savings
   Bank, FSB

Royce L. Hudgins
Owner of Retail Store

Paul D. Williams
Vice President, Gilmer Lumber
  Company, Inc.

Tedd R. Austin
Part-owner, Dodd Motor Company

Steven W. Sansom
Part-owner, Funeral Homes

F.L. Garrison
Retired Visiting District Judge,
  Upshur and Marion County

GILMER FINANCIAL SERVICES, INC. EXECUTIVE OFFICERS

Gary P. Cooper                           Sheri Parish
President and Chief Executive Officer    Vice President/Treasurer/Secretary

Monty Small
Senior Vice President


INDEPENDENT AUDITORS                     SPECIAL COUNSEL

Henry & Peters, P.C.                     Silver, Freedman & Taff, L.L.P.
3310 S. Broadway                         1100 New York Avenue, N.W.
Suite 100                                Seventh Floor
Tyler, Texas  75701-7851                 Washington, D.C.  20005




                                       37






                                                                      EXHIBIT 21


                         SUBSIDIARIES OF THE REGISTRANT

                          Subsidiary or           Percent of        State of
Parent                    Organization            Ownership       Incorporation
- ------                    ------------            ---------       -------------

Gilmer Financial      Gilmer Savings Bank FSB        100%           Federal
 Services, Inc.        and Loan Association

Gilmer Savings        Gilstar Service Corporation    100%           Texas
 Bank FSB and Loan
 Association



<TABLE> <S> <C>


<ARTICLE>                                            9
<LEGEND>
     THE SCHEDULE  CONTAINS  SUMMARY  FINANCIAL  INFORMATION  EXTRACTED FROM THE
ANNUAL REPORT ON FORM 10-KSB FOR THE YEAR ENDED JUNE 30, 1997
</LEGEND>
<CIK>                         0000930540
<NAME>                        Gilmer Financial Services, Inc.
<MULTIPLIER>                  1
<CURRENCY>                    US Dollars
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                       JUN-30-1997
<PERIOD-START>                          JUL-1-1996
<PERIOD-END>                            JUN-30-1997
<EXCHANGE-RATE>                         1
<CASH>                                  532,292
<INT-BEARING-DEPOSITS>                  1,364,605
<FED-FUNDS-SOLD>                        0
<TRADING-ASSETS>                        0
<INVESTMENTS-HELD-FOR-SALE>             4,841,083
<INVESTMENTS-CARRYING>                  10,218,465
<INVESTMENTS-MARKET>                    10,020,756
<LOANS>                                 25,311,190
<ALLOWANCE>                             309,208
<TOTAL-ASSETS>                          42,170,629
<DEPOSITS>                              29,106,164
<SHORT-TERM>                            5,900,000
<LIABILITIES-OTHER>                     711,063
<LONG-TERM>                             2,650,000
                   0
                             0
<COMMON>                                1,958
<OTHER-SE>                              3,801,444
<TOTAL-LIABILITIES-AND-EQUITY>          42,170,629
<INTEREST-LOAN>                         2,015,242
<INTEREST-INVEST>                       957,005
<INTEREST-OTHER>                        74,857
<INTEREST-TOTAL>                        3,047,104
<INTEREST-DEPOSIT>                      1,407,372
<INTEREST-EXPENSE>                      520,164
<INTEREST-INCOME-NET>                   1,927,536
<LOAN-LOSSES>                           129,429
<SECURITIES-GAINS>                      0
<EXPENSE-OTHER>                         1,144,428
<INCOME-PRETAX>                         51,347
<INCOME-PRE-EXTRAORDINARY>              51,347
<EXTRAORDINARY>                         0
<CHANGES>                               0
<NET-INCOME>                            23,388
<EPS-PRIMARY>                           .12
<EPS-DILUTED>                           0
<YIELD-ACTUAL>                          2.75
<LOANS-NON>                             595,000
<LOANS-PAST>                            0
<LOANS-TROUBLED>                        0
<LOANS-PROBLEM>                         0
<ALLOWANCE-OPEN>                        214,724
<CHARGE-OFFS>                           34,945
<RECOVERIES>                            0
<ALLOWANCE-CLOSE>                       309,208
<ALLOWANCE-DOMESTIC>                    309,208
<ALLOWANCE-FOREIGN>                     0
<ALLOWANCE-UNALLOCATED>                 294,160
        


</TABLE>


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