SJS BANCORP INC
DEFM14A, 1997-03-31
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: EDISON MISSION ENERGY, 10-K405, 1997-03-31
Next: GATEWAY BANCORP INC/KY, 10KSB40, 1997-03-31



<PAGE>

 
                                   SCHEDULE 14A

                      INFORMATION REQUIRED IN PROXY STATEMENT

                              SCHEDULE 14A INFORMATION
Proxy Statement Pursuant to Section 14(a) of the Securities Exchange Act of 1934


Filed by the Registrant [X]

Filed by a Party other than the Registrant [ ]

Check the appropriate box:

[ ]  Preliminary Proxy Statement       [ ] Confidential, for Use of the 
                                           Commission Only (as permitted by 
                                           Rule 14a-6(e)(2))
[X]  Definitive Proxy Statement
[ ]  Definitive Additional Materials
[ ]  Soliciting Material Pursuant to Rule 14a-11(c) or Rule 14a-12

                                  SJS BANCORP, INC.
                   (Name of Registrant as Specified in its Charter)

- -------------------------------------------------------------------------------
    (Name of Person(s) Filing Proxy Statement, if other than the Registrant)

Payment of Filing Fee (Check the appropriate box):

[ ]  No fee required.

[ ]  Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11.

    (1)  Title of each class of securities to which transaction applies:
         ---------------------------------------------------------------------
    (2)  Aggregate number of securities to which transaction applies:
         ---------------------------------------------------------------------
    (3)  Per unit price or other underlying value of transaction computed
         pursuant to Exchange Act Rule 0-11 (Set forth the amount on which the
         filing fee is calculated and state how it was determined):
         ---------------------------------------------------------------------
    (4)  Proposed maximum aggregate value of transaction:
         ---------------------------------------------------------------------
    (5)  Total fee paid:
         ---------------------------------------------------------------------
[X]  Fee paid previously with preliminary materials.

<PAGE>
[X]  Check box if any part of the fee is offset as provided by Exchange Act Rule
     0-11(a)(2) and identify the filing for which the offsetting fee was paid
     previously.  Identify the previous filing by Registration Statement number,
     or the Form or Schedule and the date of its filing.

    (1)  Amount Previously Paid:
         $5,385         
         ----------------------------------------------------------------------
    (2)  Form, Schedule or Registration Statement No.:
         Schedule 14A 
         ----------------------------------------------------------------------
    (3)  Filing Party:
         SJS Bancorp, Inc. 
         ----------------------------------------------------------------------
    (4)  Date Filed:
         January 14, 1997  
         ----------------------------------------------------------------------

                                       2
<PAGE>
                                   [SJS Letterhead]







March 31, 1997



Dear Fellow Stockholder:

         On behalf of the Board of Directors and the management of SJS Bancorp,
Inc., I am very pleased to invite you to attend a special meeting of the
stockholders of SJS, to be held at 2:00 p.m. local time, on April 29, 1997, in
the Main Sail Room at the Holiday Inn of St. Joseph, located at 100 Main Street,
St. Joseph, Michigan.

         The purpose of the Special Meeting is to consider and vote on a
proposal to adopt the Agreement and Plan of Merger, dated November 6, 1996,
between SJS, Shoreline Financial Corporation, and SJS Acquisition Corporation. 
Under the Merger Agreement, SJS would become a wholly owned subsidiary of
Shoreline. 

         After the Merger, you will be entitled to receive $27 in cash for each
share of SJS Common Stock you own.

         Your Board of Directors has approved the Agreement and Plan of Merger,
believes it is in the best interests of SJS and its stockholders, and recommends
that you vote FOR its approval.

         We encourage you to attend the Special Meeting in person.  Whether 
or not you plan to attend, however, please sign and date the enclosed proxy 
promptly.

                             Sincerely,


                             
                             Thomas G. Watson
                             President and Chief Executive Officer 
<PAGE>
                                  SJS BANCORP, INC.
                                   301 State Street
                              St. Joseph, Michigan 49085
                                    (616) 983-0134

                      NOTICE OF SPECIAL MEETING OF STOCKHOLDERS


To the Shareholders of SJS Bancorp, Inc.:

    A special meeting (the "Meeting") of stockholders of SJS Bancorp, Inc.
("SJS") will be held in the Main Sail Room at the Holiday Inn of St. Joseph,
located at 100 Main Street, St. Joseph, Michigan at 2:00 p.m. local time, on
April 29, 1997.

    A proxy card and proxy statement for the Meeting are enclosed.

    The Meeting is for the purpose of considering and acting upon:

    1.   The adoption of an Agreement and Plan of Merger, dated November 6, 
         1996 (the "Merger Agreement"), between SJS, Shoreline Financial 
         Corporation, and SJS Acquisition Corporation in substantially the 
         form set forth in Appendix A to the accompanying Proxy Statement, 
         and approval of the transactions contemplated by the Merger 
         Agreement.

    2.   Such other matters as may properly come before the Meeting.

         The Board of Directors of SJS has fixed the close of business on March
21, 1997, as the record date for determination of stockholders entitled to
notice of and to vote at the meeting and any adjournment of the meeting.

         Appraisal rights are available for any and all shares of SJS.  The
right of any stockholder to participate in the statutory appraisal process is
contingent upon strict compliance with the procedures and time periods set forth
in Section 262 of the Delaware General Corporation Law, a copy of which is
attached as Appendix B to the accompanying Proxy Statement.


                             BY ORDER OF THE BOARD OF DIRECTORS



                             
                             Thomas G. Watson
                             President and Chief Executive Officer

St. Joseph, Michigan
March 31, 1997 

    YOUR VOTE IS IMPORTANT.  EVEN IF YOU PLAN TO ATTEND THE SPECIAL
    MEETING, PLEASE SIGN, DATE, AND RETURN THE ENCLOSED PROXY CARD
    PROMPTLY TO ENSURE YOUR VOTE IS COUNTED.  
<PAGE>

Table of Contents

INTRODUCTION AND SUMMARY............................  1
     Introduction...................................  1
     Parties to the Merger..........................  2
     Summary of Certain Aspects of the
     Merger.........................................  2
     Market and Dividend Information................  3
     Selected Financial Data........................  4
     Selected Per Share Data........................  6

GENERAL MEETING INFORMATION.........................  7
     Time and Date; Record Date.....................  7
     Matters to be Considered.......................  7
     Voting By Proxy................................  7
     Proxy Solicitation.............................  7
     Voting Rights..................................  8
     Expenses.......................................  8
     Appraisal Rights...............................  8
     Proposals For Annual Meeting...................  9

THE MERGER..........................................  9
     Background of the Merger.......................  9
     Reasons for and the Recommendation
     of the Merger.................................. 11
     Opinion of Financial Advisor................... 13
     Consideration to be Received................... 16
     SJS's Incentive Plan and Stock Options......... 16
     Effective Time................................. 16
     Payment for Shares............................. 16
     Conditions Precedent to the Merger
     and the Possible Termination of the
     Merger Agreement............................... 17
     Business of SJS Pending the Merger............. 20
     Consolidation of the Bank...................... 21
     Regulatory Approvals........................... 21
     Material Agreements Relating to the
     Merger and Interests of Certain
     Persons........................................ 21
     Treatment of the ESOP.......................... 22
     Federal Income Tax Consequences................ 22
     Accounting Treatment........................... 23

SJS BANCORP, INC.................................... 23
     Description of the Business.................... 23
     Competition.................................... 41
     Employees...................................... 42
     Regulation..................................... 42
     Description of Properties...................... 50
     Legal Proceedings.............................. 50
     Beneficial Ownership of Certain Persons........ 51


GENERAL INFORMATION................................. 53
     Incorporation by Reference..................... 53
     Independent Public Accountants................. 53
     Sources of Information......................... 53

APPENDICES
     Agreement and Plan of Merger................... A-1
     Section 262 of the Delaware Law................ B-1
     Opinion of The Chicago Corporation............. C-1
     Audit Report, Audited Financial Statements
     as of and for periods ended June 30,
     1996, and Management's Discussion and
     Analysis....................................... D-1
     Financial Statements as of and for
     periods ended September 30, 1996, and
     Management's Discussion and Analysis........... E-1

                                       -i-
<PAGE>

PROXY STATEMENT


                                  SJS BANCORP, INC.
                                   301 State Street
                              St. Joseph, Michigan 49085
                                    (616) 983-0134


                           SPECIAL MEETING OF STOCKHOLDERS
                                    April 29, 1997

                       to consider a proposed merger involving
                           SHORELINE FINANCIAL CORPORATION
                              providing consideration of
                                 $27 PER SHARE, CASH
                                 to SJS Stockholders


                               INTRODUCTION AND SUMMARY

         The following introduction and summary should be considered in
conjunction with the more detailed information appearing elsewhere in this Proxy
Statement.

Introduction

         This Proxy Statement, which is first being sent on or about March 31,
1997, is furnished to the holders of record on March 21, 1997 (the "Record
Date"), of shares of common stock of SJS Bancorp, Inc. ("SJS"), $0.01 par value
("SJS Common Stock"), in connection with a solicitation on behalf of the Board
of Directors of SJS of proxies to be voted at the special meeting of
stockholders of SJS to be held on April 29, 1997 (the "Special Meeting").  The
purpose of the Special Meeting is to consider and vote upon adoption of an
Agreement and Plan of Merger, dated November 6, 1996 (the "Merger Agreement"),
between SJS, Shoreline Financial Corporation, a Michigan corporation
("Shoreline"), and SJS Acquisition Corporation, a Michigan corporation (the
"MergerSub"), in substantially the form set forth in Appendix A to this Proxy
Statement.

         As a result of the merger contemplated by the Merger Agreement (the
"Merger"), SJS will become a wholly owned subsidiary of Shoreline.  Following
the Merger, SJS Federal Savings Bank (the "Bank") will be merged with and into
Shoreline Bank and SJS will be dissolved.  The stockholders of SJS at the
effective time of the Merger (other than the stockholders who have properly
exercised appraisal rights under the Delaware General Corporation Law (the
"Delaware Law")) will be entitled to receive $27 in cash for each share of SJS
Common Stock (See "THE MERGER -- Consideration to be Received" below).  After
the Merger, SJS stockholders will have no continuing stockholder relationship
with SJS, Shoreline, or MergerSub.


               Your Board of Directors recommends that SJS Stockholders
                vote FOR adoption of the Agreement and Plan of Merger. 

<PAGE>

Parties to the Merger

         SJS Bancorp, Inc.  SJS Bancorp, Inc. is a Delaware corporation that was
organized in 1994 by the Bank for the purpose of becoming the savings and loan
holding company of the Bank.  SJS owns all of the outstanding stock of the Bank
issued on February 15, 1995 in connection with the Bank's conversion from the
mutual to the stock form of organization.  The Bank, SJS's only operating
subsidiary, was originally chartered under the laws of the state of Michigan in
1916 as St. Joseph Building and Loan Association and converted to a federally
chartered mutual savings and loan association in 1985.  In 1988, the Bank
amended its charter to become a federal savings bank under its current name.
(See "SJS BANCORP" below).

         The principal executive offices of SJS are located at 301 State
Street, St. Joseph, Michigan 49085.  The telephone number at that address is
(616) 983-0134.

         Shoreline Financial Corporation and SJS Acquisition Corporation.  
Shoreline Financial Corporation is a bank holding company headquartered at 
823 Riverview Dr., Benton Harbor, Michigan, 49023, (616) 927-2251.  
Shoreline, as of September 30, 1996, had consolidated assets of $708 million, 
deposits of $615 million, and shareholders' equity of $67 million.  
Shoreline's business is concentrated exclusively in the commercial banking 
industry segment. Shoreline Bank, Shoreline's wholly owned subsidiary, offers 
individuals, businesses, institutions and government agencies a full range of 
commercial banking services.

         The principal markets for Shoreline's financial services are the
Southwestern Michigan communities in which Shoreline Bank offices are located
and the areas immediately surrounding these communities. Shoreline and Shoreline
Bank serve these markets through 13 offices located in and around these
communities. Shoreline and Shoreline Bank employed approximately 320 persons as
of December 31, 1995.

         SJS Acquisition Corporation ("MergerSub") is a Michigan corporation
that is wholly owned by Shoreline.  MergerSub was formed specifically for the
purpose of the acquisition of SJS by Shoreline and has the same address as
Shoreline.

Summary of Certain Aspects of the Merger  

         Directors' Approval and Recommendation of the Merger.  At a Board of 
Directors meeting held on November 6, 1996, after considering the terms and 
conditions of the Merger Agreement and obtaining the advice of its financial 
advisor, the SJS Board of Directors unanimously approved the Merger 
Agreement.  The SJS Board of Directors believes that the consideration 
offered pursuant to the transaction is fair to the stockholders of SJS and, 
accordingly, recommends that stockholders of SJS vote "FOR" approval of the 
Merger Agreement.  (For a discussion of the circumstances surrounding the 
Merger and the factors considered by the SJS Board of Directors in making its 
recommendation, see "THE MERGER -- Background of the Merger" and "--Reasons 
for and the Recommendation of the Merger").

         Interests of Insiders.  Certain members of SJS's management and SJS's
Board of Directors have certain interests in the Merger that are in addition to
their interests as stockholders of SJS generally.  SJS maintains a 1996 Stock
Option and Incentive Plan (the "Incentive Plan") and Management Recognition Plan
(the "Plan") under which directors and executive officer were granted options
and restricted stock awards in February 1996.  Upon consummation of the Merger,
each option and restricted stock award granted in February 1996 will become 100%
vested.  Unless exercised, each option granted under the Incentive Plan issued
and outstanding immediately prior to the Effective Time (a "Stock Option") will
be converted into the right to receive $7.375 (the difference between the $27
Merger Consideration and the $19.625 exercise price of the options).  In
addition, each individual holding restricted stock will be entitled to $27 for
each share of restricted stock held.  At December 31, 1996, directors and
executive officers (16 persons) of SJS held in the aggregate 34,422 shares of
restricted stock and 79,509 Stock Options entitling them to $929,394 and
$586,379, respectively, upon consummation of the Merger.

                                       2

<PAGE>

    SJS has existing employment agreements with Thomas G. Watson, John R. Sink,
and Irma R. Wedde, as well as a severance agreement with Arthur Skale.  Upon the
consummation of the Merger, Ms. Wedde and Mr. Skale's services will be
terminated, entitling them to receive pursuant to their agreements approximately
$110,000 (over a two year period) and $145,000 (lump sum payment), respectively.
With respect to Messrs. Watson and Sink, Shoreline has assumed the employment
agreements between SJS and Messrs. Watson and Sink, effective as of the
consummation of the Merger.

    Furthermore, Messrs. Watson, Sink, Skale and Ms. Wedde, upon consummation
of the Merger (and a favorable determination letter from the Internal Revenue
Service with respect to the termination of the SJS ESOP), are expected to
receive approximately $62,000, $51,000, $20,000 and $48,000, respectively, in
connection with the SJS shares of Common Stock allocated to their individual
accounts under the ESOP.  (See "THE MERGER -- Material Agreements Relating to
the Merger and Interests of Certain Persons").

         Consideration to be Received in the Merger.  The stockholders of SJS 
on the effective date of the Merger (other than the stockholders who have 
properly exercised appraisal rights under the Delaware Law) will become 
entitled to receive $27 in cash for each share of SJS Common Stock (See "THE 
MERGER -- Consideration to be Received" below).  SJS stockholders will have no 
continuing stockholder relationship with SJS, Shoreline, or MergerSub.

         Opinion of Financial Adviser.  SJS's financial adviser, ABN-AMRO 
Chicago Corporation ("The Chicago Corporation"), has rendered an opinion to 
SJS's board of directors, dated as of November 6, 1996, which was 
subsequently confirmed and reissued as of the date of the mailing of this 
proxy statement, to the effect that (as of such date) the consideration to be 
received in the Merger is fair to SJS stockholders from a financial point of 
view.  This opinion is attached in full as Appendix C to this Proxy 
Statement.  SJS stockholders are urged to read that opinion in its entirety 
for a description of the procedures followed, assumptions made, matters 
considered, and qualifications on the review undertaken by The Chicago 
Corporation (See "THE MERGER -- Opinion of Financial Adviser" below).

         Vote Required.  The affirmative vote of the holders of a majority of 
the outstanding shares of SJS Common Stock entitled to vote as of the Record 
Date is required to adopt the Merger Agreement.  As of the Record Date, SJS's 
directors and executive officers and their affiliates beneficially owned 
14.46 percent of the outstanding SJS Common Stock.  As of the Record Date, 
Shoreline's directors and executive officers and their affiliates held 1,750 
shares/.19 percent of the outstanding SJS Common Stock.  No vote of the 
shareholders of Shoreline is required to adopt the Merger Agreement (See 
"GENERAL MEETING INFORMATION" below). 

         Appraisal Rights. Holders of SJS Common Stock are entitled to 
statutory rights of appraisal pursuant to Section 262 of the Delaware Law 
(See "GENERAL MEETING INFORMATION -- Appraisal Rights" below). 

         Regulatory Approvals.  Consummation of the Merger is subject to 
approval of the Board of Governors of the Federal Reserve System ("Federal 
Reserve Board") and the Office of Thrift Supervision ("OTS") (collectively, 
the "Regulatory Approvals").  The Merger may not be consummated for a period 
of 30 days after receipt of the Federal Reserve Board's final approval unless 
the Federal Reserve Board has not received any adverse comment from the 
United States Department of Justice during the first 15 days following final 
approval, in which case the Merger may be consummated on or after the 15th 
day after final approval by the Federal Reserve Board.  (See "THE MERGER -- 
Regulatory Approvals" below).

         Termination Fee.  SJS must pay Shoreline a termination fee of 
$2,000,000 (plus reasonable fees and expenses not to exceed $250,000) if 
Shoreline's Board of Directors terminates the Merger Agreement as a result of 
(i) a third party making an Acquisition Proposal (as defined below), (ii) the 
SJS Board of Directors changes its recommendation of the Merger, or (iii) a 
third party acquires a certain amount of control over SJS.  Under certain 
other circumstances, SJS and Shoreline each have obligations to pay the other 
$750,000 (plus reasonable fees and 

                                       3

<PAGE>


expenses not to exceed $250,000) upon termination of the Merger.  (See "THE 
MERGER -- Conditions Precedent to the Merger and Possible Termination of the 
Merger Agreement" below).

Market and Dividend Information

         SJS Common Stock is traded on The Nasdaq SmallCap Market.  SJS Common
Stock was held of record by approximately 533 shareholders as of the Record
Date.  The following table sets forth, from SJS's inception in February 1995 to
present, the range of high and low closing prices, as reported by the Nasdaq
Stock Market.  The quotations reported in the following table reflect
inter-dealer prices, without retail mark-up, mark-down or commissions, and may
not reflect actual transactions.  The table also shows dividends declared, by
quarter, from February 1995 to present.

<TABLE>
<CAPTION>
                                          Closing Price
                                          --------------      Dividends
Quarter-ended                             High       Low      Declared
- -------------                             ----       ---      ---------
<S>                                       <C>        <C>      <C>
1995
- ----
March 31                               $ 11.75     $ 10.75    $   --    
June 30                                  15.25       11.75        --    
September 30                             18.25       14.75       .10
December 31                              19.75       18.00       .10

1996
- ----
March 31                               $ 20.25     $ 18.50    $  .10
June 30                                  20.75       18.50       .10
September 30                             21.50       19.75       .11
December 31                              25.88       20.75       .11

</TABLE>
 OTS regulations impose various restrictions or requirements on the ability 
of the Bank to pay dividends.  (See "SJS BANCORP, INC.--Description of 
Business --Regulation -- Limitation on Dividends and on Other Capital 
Distributions" below).

         On November 6, 1996, the day preceding the public announcement of the
Merger, SJS Common Stock traded at $22.75.  If the Merger is adopted by the SJS
stockholders and the closing occurs, SJS stockholders as of the Effective Time
will be entitled to receive $27 per share. 

                                       4

<PAGE>

                    SELECTED CONSOLIDATED FINANCIAL INFORMATION       
                                                           
         The following financial data does not purport to be complete and is
qualified in its entirety by reference to the more detailed financial
information contained elsewhere herein. In the opinion of SJS management, all
adjustments necessary for a fair presentation of such financial data have been
included.  All such adjustments are of a normal recurring nature.         
<TABLE>
<CAPTION>
                                                                       June 30,           
                                                -------------------------------------------------

                                              1996        1995         1994        1993        1992    
                                              ----        ----         ----        ----        ----   
<S>                                           <C>         <C>          <C>         <C>         <C>
                                                                  (In Thousands)      
Selected Financial Condition Data:
Total assets............................   $ 151,897   $ 129,513    $ 118,719   $ 127,366   $ 130,627
Loans, net .............................      98,862      71,818       52,538      50,237      48,127
Interest-earning deposits...............         190         190          190         387       1,278
Mortgage-backed securities..............      36,211      36,065       42,336      60,615      63,876
Investment securities...................       9,298      14,027       11,842       6,304       4,810
Deposits................................     107,928     106,294      108,847     108,387     109,092
Long-term borrowings....................      23,750       4,500          ---       7,033      11,220
Total shareholders' equity..............      16,910      17,017        7,591       8,986       7,574

</TABLE>


<TABLE>
<CAPTION>

                                                               Year Ended June 30,           
                                             -------------------------------------------------------

                                              1996        1995         1994        1993       1992
                                              ----        ----         ----        ----        ----                 
                                                       (In Thousands, except per share data)             
<S>                                           <C>         <C>          <C>         <C>         <C>
Selected Operations Data:
Total interest income..................    $ 10,428       $8,488       $7,822      $8,977     $10,799
Total interest expense.................       6,465        4,993        5,316       6,262       8,070
                                           --------       ------       ------      ------     -------        
Net interest income....................       3,963        3,495        2,506       2,715       2,729
Provision (credit) for loan losses.....         175          (38)         (48)        (48)        (15)
                                              -----        -----        -----       -----       -----       
Net interest income after provision 
 (credit) for loan losses..............       3,788        3,533        2,554       2,763       2,744
Fees and service charges...............         431          352          348         314         307
Gain on sales of loans, mortgage-backed
 securities and investment securities..          15            7          482         806         521
Other noninterest income...............         110           85           72          65          86
                                              -----        -----        -----       -----       -----      
Total noninterest income...............         556          444          902       1,185         914
Total noninterest expense..............       3,239        3,000        2,852       2,774       2,739
                                              -----        -----        -----       -----       -----      
Income before Federal income tax 
 expense and extraordinary item........       1,105          977          604       1,174         919
Federal income tax expense.............         262          288          220         353         249
                                              -----        -----        -----       -----       -----      
Income before extraordinary item.......         843          689          384         821         670
Debt extinguishment premium, net of tax.        ---          ---         (307)        ---         ---
                                              -----        -----        -----       -----       -----      
Net income.............................    $    843       $  689       $   77      $  821      $  670
                                              -----        -----        -----       -----       -----      
                                              -----        -----        -----       -----       -----      

Earnings per common and 
 common equivalent share (1)...........      $ 0.91       $ 0.38          N/A        N/A          N/A
Earnings per common share -- assuming 
 full dilution  (1)....................      $ 0.91       $ 0.38          N/A        N/A          N/A
                            
</TABLE>

- -----------------------
(1)  Subsequent to the Bank's conversion from mutual to stock form on 
     February 15, 1995. (See Note 2 of the Consolidated Financial Statements 
     in Appendix D.) 

                                       5
<PAGE>

Selected Financial Ratios and Other Data:

<TABLE>  
<CAPTION>
                                                                          Year Ended June 30,               
                                                                 -------------------------------------

                                                               1996     1995     1994      1993     1992 
                                                               ----     ----     ----      ----     ----
<S>                                                            <C>      <C>      <C>       <C>      <C>
Performance Ratios:
  Return on assets (ratio of net income to average total      0.59%    0.56%    0.06%     0.64%    0.51%
assets).................................................... 
  Return on shareholders' equity (ratio of net income to    
average equity)(1).........................................   4.73     5.82     0.91     10.29     9.29


  Average interest rate spread during period...............   2.38     2.60     1.90      1.93     1.89
  Net interest margin(2)...................................   2.90     2.94     2.12      2.19     2.14
  Ratio of operating expense to average total assets.......   2.26     2.32     2.31      2.16     2.07
  Ratio of average interest-earning assets to average
   interest-bearing liabilities............................   1.11x    1.08x    1.05x     1.05x    1.04x


Asset Quality Ratios at End of Period:
  Non-performing assets to total assets....................   0.28%    0.20%    0.06%     0.09%    0.26%
  Allowance for loan losses to non-performing loans........ 208.39   834.33  1079.25    953.4    405.25
  Allowance for loan losses to loans receivable, net.......   0.65     0.77     1.09      1.16     1.22


Capital Ratios:
  Shareholders' equity to total assets at end of period....  11.50%   13.14%    6.39%     7.05%    5.80%
  Average shareholders' equity to average assets...........  12.46     8.93     6.72      6.45     5.45


Other Data:
  Number of full-service offices...........................      4        4        4         4        4    

</TABLE>



- ----------------                       
(1) Average equity does not include unrealized gain/loss on securities.

(2) Net interest income divided by average interest-earning assets.


Selected Per Share Data
<TABLE>
<CAPTION>

                                              As of and for the        As of and for the
                                                 year ended            six months ended
                                               June 30, 1996             Dec. 31, 1996
                                               -------------             -------------
<S>                                            <C>                       <C>
Book Value Per Share                                $  17.77               $  17.56 
Dividend Per Share                                  $    .40               $    .22 
Net Income (Loss) Per Share - Primary               $    .91               $  (0.16)
Net Income (Loss) Per Share - Fully diluted         $    .91               $  (0.16) 
                             

</TABLE>

                                       6
<PAGE>

                                       GENERAL MEETING INFORMATION


Time and Date; Record Date

         The Special Meeting will be held on April 29, 1997, at 2:00 p.m.,
local time, in the Main Sail Room at the Holiday Inn of St. Joseph, located at
100 Main Street, St. Joseph, Michigan.  The Board of Directors of SJS has fixed
March 21, 1997, as the Record Date.  Only stockholders of record of SJS Common
Stock at the close of business on the Record Date are entitled to notice of and
to vote at the Special Meeting.  As of the Record Date, there were 917,622
shares SJS Common Stock outstanding and entitled to be voted at the Special
Meeting.

Matters to be Considered

         At the Special Meeting, the holders of SJS Common Stock will be asked
to adopt the Merger Agreement. 

Voting by Proxy

         If a SJS stockholder properly executes and returns a proxy in the form
distributed by SJS, the proxies named will vote the shares represented by that
proxy at the Special Meeting.  Where a stockholder specifies a choice, the proxy
will be voted in accordance with the stockholder's specification.  If no
specific direction is given, the proxies will vote the shares in favor of
adoption of the Merger Agreement.  If other matters are presented, the shares
for which proxies have been received will be voted in accordance with the
discretion of the proxies.  

         A stockholder may revoke a proxy by:  (i) filing with the Secretary of
SJS at or before the Special Meeting a written notice of revocation bearing a
later date than the proxy, (ii) duly executing a subsequent proxy relating to
the same shares and delivering it to the Secretary of SJS at or before the
Special Meeting, or (iii) attending the Special Meeting and voting in person
(although attendance at the Meeting will not in and of itself constitute
revocation of a proxy).  Any written notice revoking a proxy should be delivered
to Irma R. Wedde, Senior Vice President and Secretary, SJS Bancorp, Inc., 301
State Street, St. Joseph, Michigan 49085.

Proxy Solicitation

         The board of directors, officers, and employees of SJS will 
initially solicit proxies by mail.  If they deem it advisable, directors, 
officers, and employees of SJS may also solicit proxies in person by 
telephone or by other forms of communication without additional compensation, 
except for reimbursement of reasonable out-of-pocket expenses incurred in 
connection with such solicitation.  In addition, nominees and other 
fiduciaries may also solicit proxies.  Such persons may, at the request of 
SJS's management, mail material to or otherwise communicate with the 
beneficial owners of shares held by them. Although it does not presently plan 
to do so, SJS's management may request that directors, officers, and 
employees of Shoreline and its subsidiaries assist in the proxy solicitation. 
 If management makes such a request, such persons may also solicit proxies of 
SJS stockholders by mail, telephone, and personal interview without 
additional compensation, except for reimbursement of reasonable out-of-pocket 
expenses incurred in connection with such solicitation. All expenses of 
solicitation of proxies will be paid by SJS.

         The affirmative vote of a majority of the shares represented at the
Special Meeting may authorize the adjournment of the Special Meeting; provided,
however, that no proxy which is voted against the Merger will be voted in favor
of adjournment to solicit further proxies for the Merger. 

                                       7
<PAGE>
Voting Rights

         Each holder of record of SJS Common Stock on the Record Date will be
entitled to one vote for each share registered in his, her, or its name on each
matter presented for a vote of the stockholders at the Special Meeting.  The
Merger must be approved by the affirmative vote of the holders of a majority of
the shares of SJS Common Stock outstanding as of the Record Date.  For the
purpose of counting votes on this proposal, failures to vote, abstentions and
broker non-votes will have the same effect as votes against approval of the
Merger Agreement.

Expenses

         SJS will pay all expenses associated with printing and mailing this 
Proxy Statement.  Except in the case of certain breaches of the Merger 
Agreement by Shoreline or SJS, if the Merger Agreement is terminated before 
the Merger becomes effective, Shoreline and SJS each will pay its own fees 
and expenses incident to preparing for, entering into and carrying out the 
Merger Agreement and procuring any necessary approvals, including fees and 
expenses of its own legal counsel, accountants and other experts.  (See "THE 
MERGER -- Conditions Precedent to the Merger and Possible Termination of the 
Merger Agreement" below).

Appraisal Rights

         Pursuant to Section 262 of the Delaware Law (a copy of which is
attached hereto as Appendix B), a holder of SJS Common Stock who complies with
the statutory provisions thereof will be entitled to an appraisal by the
Delaware Court of Chancery of the fair value of his or her SJS Common Stock and
to receive payment of such amount in lieu of $27 per share in cash provided for
in the Merger Agreement.  Such amount may be more or less than $27 per share. 
Any holder of SJS Common Stock desiring to exercise rights of appraisal should
refer to the statute in its entirety and should consult with legal counsel prior
to taking any action to ensure that such holder complies strictly with the
applicable statutory provisions.

         To exercise appraisal rights, a holder of SJS Common Stock must:

         (i)     hold shares of SJS Common Stock on the date of the making of a
    demand for appraisal of such shares and continuously hold such shares
    through the effective time of the Merger;

         (ii)    deliver to SJS written demand for appraisal of his or her 
                 shares before the vote on the Merger is taken; and

         (iii)   not have voted in favor of the Merger.

         All former SJS stockholders entitled to appraisal rights will be
notified of the Merger within 10 days after the Effective Time (as defined
below).  Within 120 days after the Effective Time, any stockholder who has met
such requirements, or SJS, may file a petition with the Delaware Court of
Chancery seeking a determination of the value of the stock of all such
stockholders.  The Court of Chancery must hold a hearing and determine the fair
value (exclusive of any element of value arising from the Merger), together with
a fair rate of interest to be paid on the fair value.  SJS (or its successor)
will pay the fair value of the stock held by stockholders seeking appraisal and
the interest determined by the Court.  Notwithstanding the foregoing, at any
time within 60 days after the Effective Time, any stockholder will have the
right to withdraw his or her demand for appraisal rights and accept the terms
offered in the Merger.

         The failure of a holder of SJS Common Stock to vote against the
proposal to adopt the Merger Agreement will not constitute a waiver of such
holder's appraisal rights under the Delaware Law.  A vote against adoption of
the Merger Agreement will not satisfy the obligation of a stockholder seeking an
appraisal to give notice pursuant to Section 262 of the Delaware Law.

                                       8
<PAGE>


Proposals For Annual Meeting

         In the event that SJS stockholders approve the Merger Agreement and
the Merger is consummated, there will be no annual meeting of SJS stockholders
following SJS's current fiscal year.  If the Merger is not consummated,
proposals of SJS's stockholders intended to be presented at the annual meeting
of stockholders in 1997 must be received by SJS for consideration for inclusion
in its proxy statement and form of proxy relating to that meeting before June 2,
1997.


                                      THE MERGER

         The following discussion summarizes the material provisions of the
Merger Agreement and aspects of the Merger.  This summary discussion is not
intended to be a complete description of the Merger and is qualified in its
entirety by reference to the Merger Agreement.  The Merger Agreement is attached
as Appendix A and incorporated by reference in this Proxy Statement.

Background of the Merger

         SJS.  Since the conversion of the Bank, the principal subsidiary of
SJS, from the mutual to stock form of organization in February 1995, SJS has
continuously reviewed its strategic alternatives in light of its relatively
small size, the increasing consolidation of the financial services industry,
shareholder activism, and other relevant considerations.

         The initial public stock offering by SJS in connection with the Bank's
mutual-to-stock conversion substantially increased SJS's capitalization, thereby
making it increasingly difficult to maintain an acceptable level of return on
equity.  Beginning in June 1995, in light of SJS's modest return on equity and
substantial prices being paid in numerous bank and thrift mergers, a substantial
stockholder of SJS began to urge SJS to engage a financial advisor to evaluate
the possibility of an acquisition of SJS at a price above the prevailing market
price for SJS's stock.  The SJS Board was aware of these recommendations but,
consistent with its fiduciary duties to SJS and all of its stockholders and in
light of applicable federal policies which generally prohibited SJS from taking
any action in connection with a change of control of SJS during the first year
after it converted from mutual to stock form (i.e., until February 15, 1996),
did not respond to the stockholder's demands.

         In September 1995, this stockholder commenced a proxy contest for the
purpose of replacing two incumbent directors of the Board of Directors of SJS. 
The proxy contest was successful and two of this stockholder's nominees were
elected to the SJS Board.

         In June 1996, the Board of Directors of SJS interviewed several 
investment banking firms to assist it in its analysis of strategic 
alternatives to maximize shareholder value.  The Chicago Corporation, one of 
the investment banking firms interviewed by SJS, had an equity interest in 
the Company which the SJS Board was aware of pursuant to a Schedule 13F 
(reports filed by institutional money managers) filed with the Securities and 
Exchange Commission. On July 8, 1996, the Board of Directors of SJS formally 
retained The Chicago Corporation as its financial advisor to assist SJS in 
analyzing its strategic alternatives.  Coincidentally, on July 15, 1996, SJS 
received an unsolicited letter from a financial institution expressing an 
interest in a possible merger between the two institutions ("Indication of 
Interest").  The institution which sent the unsolicited Indication of 
Interest to the SJS Board explicitly stated that it would not participate in 
a competitive sale of SJS.

         At the July 30, 1996 meeting of the SJS Board, representatives of The
Chicago Corporation presented an overview of several strategic alternatives
available to SJS, including comparative estimates of potential returns to
stockholders of SJS if it were to remain an independent institution or merge
with a larger institution.  The Chicago Corporation also performed a preliminary
analysis of the consideration proposed in the unsolicited Indication 

                                       9
<PAGE>

of Interest received by SJS on July 15, 1996.  The Chicago Corporation and 
the SJS Board discussed whether SJS should remain a small independent savings 
institution and, if so, whether SJS should modify its stock repurchase and/or 
dividend programs to boost its return on equity and also how SJS might 
increase its net interest income. The Board also discussed whether SJS should 
merge with a larger institution and, if SJS were to seek a merger, how SJS 
would develop and evaluate merger opportunities.  The Chicago Corporation 
informed the SJS Board, based on its analysis of SJS, that a sale of SJS was 
likely to produce the highest shareholder returns and that such returns could 
not be reasonably expected to be obtained from improvements in its capital 
structure or operations as an independent institution in the near future.  
The Chicago Corporation also informed the SJS Board that the consideration 
proposed in the unsolicited Indication of Interest was fair from a financial 
point of view; however, it was not "compelling."  At this point in the 
meeting extensive deliberations among the SJS Board and its advisors 
occurred, including a discussion as to the consequences a solicitation of 
acquisition proposals from other institutions might have on the unsolicited 
Indication of Interest previously received.  Based on The Chicago 
Corporation's report and the SJS Board's further deliberations, the SJS Board 
authorized The Chicago Corporation to contact seven institutions (exclusive 
of the institution which had sent SJS the unsolicited Indication of 
Interest), each of which had previously indicated an interest in an 
affiliation with SJS.

         At the request of the SJS Board, The Chicago Corporation provided each
of the institutions, excluding the institution which submitted the unsolicited
Indication of Interest, with an informational package (subsequent to the
execution and return of a confidentiality agreement) to enable them to perform
an initial analysis and evaluation of SJS.  All seven of the institutions
(collectively, the "Bidders") responded by August 16, 1996 with preliminary
proposals.  The institution which had submitted the unsolicited Indication of
Interest to the SJS Board on July 15, 1996 declined The Chicago Corporation's
offer of the informational package, thereby effectively withdrawing from the
process.
 
         At the August 20, 1996 meeting of the SJS Board, the preliminary
proposals submitted by the Bidders were presented by The Chicago Corporation to
the SJS Board and discussed at length.  (Informational materials provided by the
Chicago Corporation to the SJS Board at the August 20, 1996 meeting also
disclosed The Chicago Corporation's financial interest in two of the seven
Bidders, one of which was Shoreline.)  With the exception of one Bidder, the
consideration offered by the Bidders was generally all in a comparable range,
however, the form of consideration and anticipated future operations and
structure of SJS post-acquisition varied.  The Chicago Corporation, at the
direction of the SJS Board, then engaged in preliminary discussions with the
Bidders to permit clarification and revision of preliminary proposals.

         The Chicago Corporation advised the Bidder whose consideration offered
in its preliminary proposal was out of the range of consideration offered by the
other Bidders, that it would need to increase the consideration offered in its
preliminary proposal in order to be competitive with the other Bidders and in
order to be considered as a potential merger candidate with SJS, at which time
this Bidder elected to withdraw from the process.  A second Bidder also elected
to withdraw from the process at this time.  The remaining five Bidders
thereafter submitted requests for additional information which was prepared by
The Chicago Corporation and SJS and distributed to these Bidders on September 6,
1996.  Shortly thereafter, four of the five Bidders who had requested additional
information, one of which was Shoreline, expressed an interest in pursuing a
transaction and conducted off-site due diligence of SJS, including meetings with
management of SJS.  Following due diligence and further negotiations and
discussions with The Chicago Corporation and SJS, each of these Bidders put
forth a revised proposal in connection with the possible acquisition of  SJS. 
The Chicago Corporation then prepared and forwarded to each member of the SJS
Board information relating to the operations, and, where applicable, common
stock of the four remaining Bidders.

         The SJS Board met on October 15, 1996 to discuss the four revised
proposals submitted by the remaining Bidders.  One of the revised proposals was
appreciably lower than the others and therefore was removed from consideration
by the SJS Board.  The three other revised proposals were similar in price, but
structured differently, including all stock and a combination of cash and stock
consideration, and despite extensive deliberation by the SJS Board, no consensus
with respect to a particular proposal was reached by the Board.  The SJS Board

                                       10
<PAGE>


instructed The Chicago Corporation to contact the three remaining Bidders to
elicit their last and best proposal ("Final Proposals").  On October 18, 1996,
two of the Bidders, one of which was Shoreline, submitted Final Proposals to The
Chicago Corporation.  The third Bidder indicated that it would not be in a
position to respond to SJS's request for a Final Proposal for 30 days.  The
Chicago Corporation informed the SJS Board of the Final Proposals and of the
response of the third Bidder on October 18, 1996, at which time the SJS Board
voted to pursue a merger with Shoreline, based on its Final Proposal of $27 per
share, in cash, which was the highest proposal received.  Subsequent discussions
and negotiations between Shoreline, Shoreline's legal and financial advisors,
SJS, SJS's legal and financial advisors, and additional on-site due diligence by
Shoreline resulted in a formal offer by Shoreline for SJS, as set forth in the
Merger Agreement.

Reasons for and the Recommendation of the Merger

         SJS's Board of Directors believes that the terms of the Merger
Agreement, which are the product of arm's length negotiations between
representatives of Shoreline and SJS, are fair and in the best interests of SJS
and its stockholders.  In the course of reaching its determination, the Board of
Directors consulted with legal counsel with respect to its legal duties, the
terms of the Merger Agreement and the issues related thereto; with its financial
advisor with respect to the financial aspects and fairness of the transaction;
and with senior management regarding, among other things, operational matters.

         In reaching its determination to approve the Merger Agreement, SJS's
Board of Directors considered all factors it deemed material, which included the
following:

         (i)  The Board analyzed information with respect to the financial
    condition, results of operations, cash flow, businesses, and prospects
    of SJS.  In this regard, the Board analyzed the options of selling SJS
    or continuing on a stand-alone basis.  The range of values on a sale
    of control basis were determined to generally exceed the present value
    of SJS shares on a stand-alone basis under business strategies which
    reasonably could be implemented by SJS.  The range of present values
    of SJS shares on a stand-alone basis, as set forth under "Opinion of
    Financial Adviser - Discounted Cash Flow Analysis," was approximately
    $14.00 to $24.00 per SJS share.

         (ii) The Board considered the written opinion of The Chicago
    Corporation that, as of November 6, 1996, the Merger Consideration to
    be received by holders of SJS Common Stock pursuant to the Merger
    Agreement was fair to stockholders from a financial point of view (See
    "-- Opinion of Financial Advisor" below).

         (iii)     The Board considered the current operating environment,
    including, but not limited to, the continued consolidation and
    increasing competition in the banking and financial services
    industries, the prospect for further changes in these industries, the
    uncertainty pertaining to future federal regulatory agency
    consolidation, and the importance of being able to capitalize on
    developing opportunities in these industries.  This information had
    been periodically reviewed by the Board at its regular meetings in the
    months following the conversion and was also discussed between the
    Board and various advisors.

         (iv) The Board considered the other terms of the Merger Agreement
    and exhibits, including the taxable nature of the Merger
    Consideration.

         (v)  The Board considered the detailed financial analyses, pro
    forma and other information with respect to SJS and Shoreline
    discussed by The Chicago Corporation, as well as the Board's own
    knowledge of SJS, Shoreline, and their respective businesses.  In this
    regard, the latest publicly-available financial and other information
    for SJS and Shoreline were analyzed, including

                                       11
<PAGE>


    a comparison to publicly-available financial and other information for 
    other similar savings institutions.

         (vi) On July 30, 1996 The Chicago Corporation presented its
    analysis of the Company's strategic alternatives including comparative
    estimates of potential returns to stockholders of SJS if it were to
    remain an independent institution or to sell control to another
    institution.  The Chicago Corporation concluded that SJS's then
    current stock price of $20.00 per share reflected the approximate
    present value of the Company as a stand alone institution under any
    reasonably attainable operating strategy and assumptions with respect
    to operations.  The range of values which could reasonably be expected
    under a sale of control, however, appeared to be materially higher. 
    These expectations were confirmed by indications of interest
    subsequently received from prospective acquirors.  Shoreline's bid
    represented a 35% premium to the then current SJS stock price at July
    30, 1996.

         (vii)     The Board considered the likelihood of the Merger being
    approved by the appropriate regulatory authorities, including factors
    such as market share analyses, Shoreline's Community Reinvestment Act
    rating at that time and the estimated pro forma financial impact of
    the Merger on Shoreline.  The Board considered information presented
    by counsel to Shoreline as well as counsel to SJS specifically with
    regard to federal regulatory viewpoints concerning potential
    anti-competitive effects of the Merger (See "-- Regulatory Approvals"
    below).

         (viii)    The Board considered the ability of Shoreline to pay
    the aggregate Merger Consideration.  The Board reviewed Shoreline's
    liquidity and capital position as reflected in Shoreline's latest
    shareholder reports in evaluating the ability of Shoreline to pay the
    aggregate Merger Consideration.

         (ix) The Board considered the fact that the Merger Agreement
    prohibits SJS from initiating, soliciting, or encouraging discussion
    with third parties relating to alternative transactions and requires
    the payment of a termination fee of $2,000,000 to Shoreline in certain
    events, and the fact that Shoreline required such provisions as a
    condition to entering into the Merger Agreement.  The Board also
    considered that the Merger Consideration represented the highest price
    per share offered by the parties who expressed interest in the
    acquisition of SJS.

         The foregoing discussion of the information and factors considered by
the Board is not intended to be exhaustive, but constitutes the material factors
considered by the Board.  In reaching its determination to approve and recommend
the Merger Agreement, the Board did not assign any relative or specific weights
to the foregoing factors, and individual directors may have weighed factors
differently.  After deliberating with respect to the Merger and the other
transactions contemplated by the Merger Agreement, considering among other
things, the matters discussed above and the opinion of The Chicago Corporation
referred to above, the Board unanimously approved and adopted the Merger
Agreement and the transactions contemplated thereby as being in the best
interests of SJS and its stockholders.

         FOR THE REASONS SET FORTH ABOVE, THE BOARD HAS UNANIMOUSLY APPROVED
THE MERGER AGREEMENT AS ADVISABLE AND IN THE BEST INTERESTS OF SJS AND ITS
STOCKHOLDERS AND RECOMMENDS THAT THE STOCKHOLDERS OF SJS VOTE FOR THE APPROVAL
OF THE MERGER AGREEMENT. 

                                       12
<PAGE>


Opinion of Financial Advisor

         In July 1996, The Chicago Corporation was retained by SJS to evaluate
SJS's strategic alternatives and, in certain circumstances, to act as its
financial advisor in connection with its ongoing consideration and/or
implementation of such alternatives.  The Chicago Corporation, as part of its
investment banking businesses, is continuously engaged in the evaluation of
business and securities in connection with mergers and acquisitions, negotiated
underwritings, and distributions of listed and unlisted securities.  The Chicago
Corporation is familiar with the market for common stocks of publicly-traded
midwest-based banks, thrifts, and bank and thrift holding companies.  The Board
selected The Chicago Corporation on the basis of the firm's reputation and its
experience and expertise in the business, as well as its experience and
expertise in transactions similar to the Merger.  On January 2, 1997, The
Chicago Corporation was merged with ABN AMRO Securities, Inc.  The resulting
company is called ABN AMRO Chicago Corporation.

         The Chicago Corporation participated with the management of SJS in
negotiating the terms of the Merger.  Representatives of The Chicago Corporation
attended meetings of the Board in connection with the evaluation of the Merger,
including the meeting held on November 6, 1996 at which time the Merger was
approved.  At such meeting, a representative of The Chicago Corporation made an
oral presentation to the Board and reviewed with the directors the various
aspects of the Merger, including the financial terms and conditions thereof and
comparisons to recent transactions involving other thrift merger transactions.

         At the November 6, 1996 meeting of the Board, The Chicago Corporation
rendered its oral opinion to the effect that, as of that date, the Merger
Consideration was fair, from a financial point of view, to the holders of SJS
Common Stock.  In addition, The Chicago Corporation has delivered its written
opinion to the Board as of November 6, 1996 and on the date of this Proxy
Statement stating that, as of November 6, 1996 and on the date of this Proxy
Statement, the Merger Consideration is fair, from a financial point of view, to
the holders of SJS Common Stock.  No limitations were imposed by the Board upon
The Chicago Corporation with respect to the investigations made or procedures
followed by it in rendering its opinion.  The Chicago Corporation has consented
to the inclusion herein of the summary of its opinion to the Board and to the
reference to the entire opinion attached hereto as Appendix C-1. 

         The full text of the opinion of The Chicago Corporation, updated as of
the date of this Proxy Statement, which sets forth certain assumptions made,
matters considered and limitations on the reviews undertaken, is attached as
Appendix C-1 to this Proxy Statement and should be read in its entirety.  The
summary of the opinion of The Chicago Corporation set forth in this Proxy
Statement is qualified in its entirety by reference to the opinion. 

         In arriving at its opinion, The Chicago Corporation reviewed, among
other things, the Merger Agreement together with exhibits and schedules thereto,
certain publicly-available information relating to the business, financial
condition and operations of SJS and Shoreline as well as certain other
non-public information, primarily financial in nature, furnished to it by SJS
and Shoreline relating to their respective businesses, earnings, assets,
financial forecasts and prospects.  The Chicago Corporation held discussions
with members of senior management of SJS and Shoreline concerning their
respective businesses, earnings, assets, financial forecasts and prospects.  The
Chicago Corporation also reviewed certain publicly available information
concerning the trading of, and the trading market for, SJS Common Stock and
Shoreline Common Stock and certain publicly available information concerning
comparable companies and transactions, all as set forth in its opinion.

         In rendering its opinion, The Chicago Corporation assumed and relied
upon the accuracy and completeness of the financial information provided to it
by SJS and Shoreline and obtained by it from public sources.  The Chicago
Corporation was not engaged to and did not conduct a physical inspection of any
of the assets, properties or facilities of either SJS or Shoreline, and was not
engaged to do and has not made, obtained or been furnished with any independent
evaluation or appraisal of any such assets, properties or facilities or any of

                                       13
<PAGE>


the liabilities of SJS or Shoreline.  The Chicago Corporation has also assumed
that all of the conditions to the Merger as set forth in the Merger Agreement
would be satisfied on a timely basis in the manner contemplated by the Merger
Agreement.  No limitations were imposed by SJS upon The Chicago Corporation with
respect to the scope of its investigation nor were any specific instructions
given to The Chicago Corporation in connection with its opinion.  Furthermore,
the Merger Consideration was not determined by The Chicago Corporation, but
rather was proposed by Shoreline in connection with the process described under
"THE MERGER - Background of the Merger" above.

         In connection with rendering its opinion dated November 6, 1996, The
Chicago Corporation considered a variety of financial analyses, which are
summarized below.  The Chicago Corporation's analyses must be considered as a
whole and selecting portions of such analyses and of the factors considered by
The Chicago Corporation without considering all such analyses and factors may
create an incomplete view of the analytical process underlying its opinion.  In
its analyses, The Chicago Corporation made numerous assumptions with respect to
industry performance, business and economic conditions, and other matters.  Any
estimates contained in The Chicago Corporation's analyses are not necessarily
indicative of future results or values, which may be significantly more or less
favorable than such estimates.

         The following is a summary of the material analyses considered by The
Chicago Corporation in connection  with its opinion dated November 6, 1996.

         Discounted Cash Flow Analysis.  Using a discounted cash flow 
analysis, The Chicago Corporation estimated the present value of the future 
streams of after-tax cash flows that SJS could produce over a five year 
period from 1997 through 2001, under various assumptions, based upon SJS 
management's forecasts. The Chicago Corporation estimated the terminal value 
of SJS after the five year period by applying an estimated perpetual growth 
rate to the terminal year's projected after-tax cash flow and then applied to 
this result multiples ranging from 14x to 18x the terminal year's estimated 
earnings.  The cash flow streams and terminal values were then discounted to 
present values using different discount rates chosen to reflect different 
assumptions regarding the required rates of return of prospective buyers of 
SJS.  On the basis of such varying assumptions, this discounted cash flow 
analysis indicated a reference range of approximately $14.00 to $24.00 per 
share of SJS Common Stock.  This analysis was based upon earnings projections 
developed by The Chicago Corporation in consultation with management.  The 
projections are based upon many factors and assumptions, many of which are 
beyond the control of SJS or Shoreline.

         Analysis of Selected Merger Transactions.  The Chicago Corporation 
reviewed selected pending and completed thrift merger and acquisition 
transactions involving recent midwestern thrift sellers with assets between 
$100 million and $300 million.  The Chicago Corporation reviewed various 
pricing multiples such as the ratios of the offer value to assets, deposits, 
stated book value, tangible book value and the last twelve months earnings of 
the acquired company in each such transaction, as well as the ratio of 
tangible book value premium to core deposits in each such transaction.  The 
Chicago Corporation also computed the average and median ratios and multiples 
for each transaction.  The calculations yielded ranges of ratios of price to 
stated book value and tangible book value of 187.3% to 110.0% and 199.8% to 
110.0%, respectively, with median ratios of price to stated book value and 
tangible book value of 130.4% and 131.8% respectively.  The multiple of 
earnings among the group ranged from 29.8x to 12.08x, with a median range of 
19.92x; and ratios of offer value to assets ranged from 32.29% to 9.43%, with 
a median range of 16.60%.  The Merger Consideration implied ratios of price 
to stated book value and price to tangible book value of 156.4%.  The implied 
ratio of price to earnings was 30.1x trailing earnings and the implied ratio 
of price to assets was 16.7%.

         No company or transaction used in the above analyses as a comparison
is identical to SJS, Shoreline, or the Merger.  Accordingly, an analysis of the
results of the foregoing necessarily involves complex considerations and
judgments concerning the differences in financial and operating characteristics
of the companies and other factors that could affect the public trading values
or acquisition values of the companies to which they are being compared.

                                       14
<PAGE>


         In performing its analyses, The Chicago Corporation made numerous
assumptions with respect to industry performance, general business and economic
conditions and other matters.  The analyses performed by The Chicago Corporation
are not necessarily indicative of actual values, which may be significantly more
or less favorable than the values suggested by such analyses.  Such analyses
were prepared solely as part of The Chicago Corporation's opinion.  The term
"fair from a financial point of view" is a standard phrase contained in
investment banker fairness opinions and refers to the fact that The Chicago
Corporation's opinion as to the fairness of the Merger Consideration is
addressed solely to the financial attributes of the Merger Consideration.  The
analyses do not purport to be appraisals or to reflect the prices at which a
company might actually be sold.  In addition, as described above, The Chicago
Corporation's fairness opinion and presentation to the Board were one of many
factors taken into consideration by the Board in making its determination to
approve the Merger Agreement.  Consequently, The Chicago Corporation analyses
described above should not be viewed as determinative of the Board's conclusions
with respect to the value of SJS or of the decision of the Board to agree to the
Merger Consideration.

         The Chicago Corporation's opinion is based on economic and market
conditions and other circumstances existing on, and information made available
as of, the date of such opinion.  In addition, the opinion does not address
SJS's or Shoreline's underlying business decision to effect the Merger or any
other terms of the Merger.  The Chicago Corporation is not rendering any opinion
as to the value of SJS Common Stock or Shoreline Common Stock at the Effective
Time.

         In connection with its opinion dated as of the date of this Proxy
Statement, The Chicago Corporation performed procedures to update certain of its
analyses and reviewed the assumptions on which such analyses were based and the
factors considered therewith.

         The Chicago Corporation, as part of its investment banking business,
is customarily engaged in the valuation of businesses and their securities in
connection with mergers and acquisitions, negotiated underwritings, secondary
distributions of listed and unlisted securities, private placements and
valuations for estate, corporate and other purposes.  The Chicago Corporation
has extensive experience with the valuation of financial institutions.  The
Board selected The Chicago Corporation as its financial advisor because of The
Chicago Corporation's industry expertise with respect to financial institutions
and because of The Chicago Corporation's industry experience in transactions
similar to the Merger.  The Chicago Corporation is not affiliated with either
SJS or Shoreline.

         In the ordinary course of business, The Chicago Corporation makes a
market in Shoreline Common Stock and SJS Common Stock and may actively trade the
securities of Shoreline and SJS for its own account and for the accounts of its
customers.  Accordingly, at any time The Chicago Corporation may hold a long or
short position in such securities.  The Chicago Corporation is a member of all
principal securities exchanges in the United States; and in its conduct of its
broker-dealer activities has from time to time purchased securities from, and
sold securities to, the Company and/or Shoreline.  Two affiliates of The Chicago
Corporation manage limited partnerships which invest in publicly-traded
securities of financial institutions.  Additionally, The Chicago Corporation
manages two group trusts which invest in publicly-traded securities of financial
institutions.  Together, these investment pools, known as The Banc Funds, have
reported ownership of 67,005 shares of SJS Common Stock and 52,610 shares of
Shoreline Common Stock.

         Contingent upon completion of the transaction, The Chicago Corporation
will receive a fee of approximately $317,000 for services rendered in connection
with advising SJS regarding the Merger, including the fairness opinion and
financial advisory services provided to SJS since The Chicago Corporation was
retained in July 1996, inclusive of out of pocket expenses as of the date of the
Proxy Statement.  As of the date of the Proxy Statement, The Chicago Corporation
has received $25,000 of such fee.  SJS has also agreed to indemnify The Chicago
Corporation against certain liabilities, including certain liabilities under
federal securities laws. 

                                       15
<PAGE>


Consideration to be Received

         Under the Merger Agreement, MergerSub will merge with and into SJS,
with SJS becoming a wholly owned subsidiary of Shoreline.  Except under
circumstances described in the following paragraph, the stockholders of SJS at
the Effective Time (other than stockholders who have exercised appraisal rights
under the Delaware Law) will become entitled to receive $27 in cash for each
share of SJS Common Stock.  SJS stockholders will have no continuing stockholder
relationship with SJS, Shoreline, or MergerSub. 

         If for any reason, between November 6, 1996 (the date of the Merger
Agreement) and the Effective Time, the number of shares of SJS Common Stock
outstanding or the number of unexercised "Stock Options" (as defined in the next
section ("SJS's Incentive Plan and Stock Options")) outstanding changes for any
reason other than exercise of up to 79,509 existing options (whether or not in
breach of the Merger Agreement), then the amount of cash into which shares of
SJS Common Stock are to be converted will be adjusted as provided in the Merger
Agreement.

SJS's Incentive Plan and Stock Options

         Unless exercised, each Stock Option granted under the Incentive Plan
issued and outstanding immediately prior to the Effective Time will be converted
into the right to receive the difference between $27 and the applicable option
exercise price.

         At Shoreline's request, SJS must use its best efforts to enter into
option termination agreements with the holders of the options pursuant to which
SJS will agree to pay to the holders the difference between $27 and the option
exercise price immediately prior to the Merger upon surrender and cancellation
of their outstanding options.  If SJS fails to enter into agreements with all
holders of options under the Incentive Plan, Shoreline will notify the remaining
holders of options under the Incentive Plan of the procedure for receipt of
payments for their unexercised options.  Such payments will be made by Shoreline
within 10 days after an option holder has surrendered all of his or her options
to Shoreline.

Effective Time

         If the stockholders of SJS approve the Merger Agreement at the Special
Meeting, and the other conditions to the Merger set forth in the Merger
Agreement are satisfied, the closing of the transactions contemplated by the
Merger Agreement (the "Closing") and the Effective Time is anticipated to be
during the second quarter of 1997, provided that the Merger Agreement has not
been terminated prior to such time (See "THE MERGER -- Conditions Precedent to
the Merger and Possible Termination of the Merger Agreement" below).  The Merger
may not be consummated prior to receiving the Regulatory Approvals.  The Merger
will be effective at a specific time and date to be specified in the
certificates of merger to be filed in accordance with the Michigan Business
Corporation Act and the Delaware Law ("the Effective Time").

Payment for Shares

         At the Effective Time, holders of certificates formerly representing
shares of SJS Common Stock (other than shares held by SJS stockholders who have
exercised appraisal rights) will cease to have any rights as SJS stockholders
and their certificates automatically will represent only the right to receive
the cash into which their shares of SJS Common Stock will have been converted by
the Merger.  Promptly after the Effective Time, Shoreline Bank (acting as the
exchange agent) will send written instructions and a letter of transmittal to
each holder of record of SJS Common Stock (other than stockholders who have
exercised appraisal rights), indicating the method for exchanging such holder's
stock certificates for cash in respect thereof.  HOLDERS OF SJS COMMON STOCK
SHOULD NOT SEND IN THEIR CERTIFICATES UNTIL THEY RECEIVE INSTRUCTIONS FROM
SHORELINE BANK.  Shoreline Bank, upon receipt of such certificates (or
affidavits of lost certificates and indemnity bonds) and a properly completed
letter of transmittal, will promptly pay the holder by check. 

                                       16
<PAGE>


Conditions Precedent to the Merger and Possible Termination of the Merger 
Agreement

         Conditions Precedent.  The obligations of Shoreline to consummate the
transactions provided for by the Merger Agreement are subject to the
satisfaction at or prior to the closing of each of the following conditions
(collectively, "Shoreline's Conditions"), any one or more of which may, to the
extent waivable, be waived by Shoreline:

         (i)  That the representations and warranties of SJS contained in
    the Merger Agreement are true and correct in all material respects as
    of November 6, 1996, and as of the Closing, and SJS has performed all
    agreements and covenants required by the Merger Agreement to be
    performed by it;

         (ii) That there has not occurred any event, development, or
    circumstance related to the business, condition (financial or
    otherwise), capitalization, or properties of SJS or SJS's subsidiaries
    that had or could reasonably be expected to have a material adverse
    effect on the financial condition, net income, business, or operations
    of SJS and SJS's subsidiaries, taken as a whole, other than:  (A) an
    adverse effect caused solely by a change in laws or regulations or
    other factors (including, but not limited to, a special SAIF premium
    assessment or a change in general economic conditions or interest
    rates, and the "mark to market" implications of those events)
    affecting the financial condition, net income, business, or operations
    of thrift or banking institutions generally; or (B) legal, accounting,
    and investment bankers' expenses incurred by SJS in connection with
    SJS's negotiation of the Merger Agreement and the consummation of the
    Merger;

         (iii)     That all Regulatory Approvals and other necessary
    consents from third parties are received;

         (iv)      That neither Shoreline nor SJS are subject to any 
    order, decree, or injunction of a court or agency of competent
    jurisdiction that enjoins or prohibits the consummation of the Merger;

         (v)       That Shoreline receive an opinion from its independent
    auditors to the effect that, immediately prior to the Effective Time,
    the Bank qualifies as a "domestic building and loan association"
    within the meaning of Section 7701(a)(19) of the Internal Revenue Code
    of 1986, as amended (the "Code");

         (vi)      That Shoreline receive the opinion of SJS's counsel 
    substantially in the form set forth in the Merger Agreement;

         (vii)     That Shoreline receive the opinion of its counsel
    relating to the tax consequences of the transactions contemplated
    under the Merger Agreement, in form and content reasonably
    satisfactory to Shoreline;

         (viii)    That Shoreline receive certificate(s) dated as of the
    Closing Date on behalf of SJS, and by the transfer agent for SJS
    Common Stock, certifying (A) the total number of shares of capital
    stock of SJS issued and outstanding as of the close of business on the
    day immediately preceding the Closing; and (B) with respect to the
    secretary's certification, the number of shares of SJS Common Stock,
    if any, that are issuable on or after that date;

         (ix)      That Shoreline receive evidence of the waiver of any
    material rights and the waiver of the loss of any material rights that
    may be triggered by the change of control of SJS upon consummation of
    the Merger under any agreements described in SJS's disclosure
    statement, the 

                                       17
<PAGE>

    breach of which would cause a material adverse effect
    on the financial condition, net income, business, or operations of SJS
    and SJS's subsidiaries, taken as a whole;

         (x)    That all investigation and remediation with respect to any
    environmental risk identified during Shoreline's environmental
    assessments is substantially completed to Shoreline's reasonable
    satisfaction, as provided in the Merger Agreement;

         (xi)   That Shoreline receive statements from key employees of 
    SJS regarding their current compensation substantially in the form
    contained in Merger Agreement;

         (xii)   That Shoreline receive from the Internal Revenue
    Service ("IRS") a private letter ruling, or a satisfactory opinion
    from tax counsel or tax accountants, regarding the Bank's pre-1988 bad
    debt reserves.

         (xiii)   That Shoreline and SJS receive from SJS's employees all
    amendments to employment agreements, severance agreements, stock
    option agreements, restricted stock agreements, or other compensation
    agreements with respect to "Excess Parachute Payments" (as defined
    below), as described in the Merger Agreement; and

         (xiv)     That SJS deliver to Shoreline at the Closing such other
    certificates, instruments, and documents as may be reasonably
    requested by Shoreline prior to the Closing.

         The obligations of SJS to consummate the transactions provided for 
by the Merger Agreement are subject to the satisfaction at or prior to the 
closing of each of the following conditions (collectively, "SJS's 
Conditions"), any one or more of which may, to the extent waivable, be waived 
by SJS:

         (i)       That at least a majority of the votes eligible to be
    cast by SJS's stockholders are voted to adopt the Merger Agreement;

         (ii)      That all Regulatory Approvals and other necessary
    consents from third parties are received;

         (iii)     That the representations and warranties of Shoreline
    contained in the Merger Agreement are true and correct in all material
    respects as of November 6, 1996 and as of the Closing and Shoreline
    has performed all agreements and covenants required by the Merger
    Agreement to be performed by it;

         (iv)      That neither Shoreline nor SJS are subject to any order,
    decree, or injunction of a court or agency of competent jurisdiction
    that enjoins or prohibits the consummation of the Merger;

         (v)       That SJS receive the opinion of Shoreline's counsel
    substantially in the form set forth in the Merger Agreement; and

         (vi)      That Shoreline deliver to SJS at the Closing such other
    certificates, instruments, and documents as may be reasonably
    requested by SJS prior to the Closing.

         Termination.  The Merger Agreement and the Merger may be terminated and
the transactions contemplated by the Merger Agreement may be abandoned at any
time prior to the Closing, regardless of whether the Merger Agreement is adopted
by SJS's stockholders, by (i) mutual agreement authorized by the boards of
directors 

                                       18
<PAGE>

of Shoreline and SJS (or duly authorized committees of the boards);
(ii) the board of directors of Shoreline upon the occurrence of certain events,
or (iii) the board of directors of SJS upon the occurrence of certain events.

         The board of directors of Shoreline may terminate the Merger Agreement
if, at any time after the Closing could otherwise be called, there is a failure
by SJS to satisfy one or more of certain of the Shoreline Conditions, as set
forth in the Merger Agreement.

         The board of directors of Shoreline also may terminate the Merger
Agreement if (i) the Effective Time has not occurred prior to September 30,
1997, without material fault on the part of Shoreline; (ii) the board of
directors of SJS withdraws, modifies, or changes in a manner adverse to
Shoreline, its approval or recommendation of the Merger Agreement or the Merger
(referred to as a "Change in Board Recommendation"), (iii) the board of
directors of SJS recommends an acquisition proposal or offer, or executes an
agreement providing for a tender offer or exchange offer for any shares of
capital stock of SJS, or a merger, consolidation, or other business combination
of SJS or the Bank or a sale of more than 25 percent of the assets of SJS or the
Bank with or to a person or entity other than Shoreline (referred to as an
"Acquisition Proposal");  (iv) it is publicly disclosed (or Shoreline learns)
that any person, entity, or group has acquired beneficial ownership of more than
19.9 percent of any class or series of capital stock of SJS through the
acquisition of stock, the formation of a group or otherwise, or has been granted
an option, right, or warrant, conditional or otherwise, to acquire beneficial
ownership of more than 19.9 percent of any class or series of capital stock of
SJS (referred to as an "Acquiring Person"); or (v) Shoreline gives SJS notice of
an unacceptable environmental risk pursuant to the Merger Agreement and such
risk is not cured within the 30-day period (or any extension thereof).

         The board of directors of SJS may terminate the Merger Agreement if,
at any time after the Closing could otherwise be called, there has been a
failure by Shoreline to satisfy the Shoreline Conditions (referred to as a
"Failure of Condition").

         The board of directors of SJS also may terminate the Merger Agreement
if (i) the Effective Time has not occurred prior to September 30, 1997, without
material fault on the part of SJS; or (ii) on or after June 30, 1997, the
Effective Time has not occurred and the Federal Reserve Board has not yet
approved the Merger (a "Delayed Regulatory Approval").

         The board of directors of either Shoreline or SJS may terminate the
Merger Agreement at any time after the date that (i) the SJS stockholders vote
against adoption of the Merger Agreement; (ii) any Regulatory Approval is denied
by final order; or (iii) either Shoreline or SJS is subject to any order,
decree, or injunction of a court or agency of competent jurisdiction that
permanently enjoins or prohibits the consummation of the Merger (collectively,
"Reciprocal Termination Rights").

         Effect of Termination.  No termination of the Merger Agreement will
release either party from its obligations regarding (among other provisions)
confidentiality and the payment of expenses.  In the event of a termination of
the Merger Agreement, notice must be immediately given to the other party. 
After the expiration of any applicable cure period without the grounds for
termination being cured, the Merger Agreement  will immediately become null and
void, and there will be no liability on the part of Shoreline or SJS except (i)
for fraud or for willful and material breach of the Merger Agreement, and (ii)
obligations regarding expenses, discussed below.

         Termination Fee.  SJS must pay Shoreline $2,000,000 if:

         (i)      the board of directors of Shoreline terminates the Merger
    Agreement as a result of a Change in Board Recommendation or an
    Acquisition Proposal, or 

         (ii)     the board of directors of Shoreline terminates the Merger
    Agreement as a result of someone becoming an Acquiring Person and
    within one year of termination, the Acquiring 
    
                                       19
<PAGE>


    Person acquires or beneficially owns a majority of the then outstanding
    shares of SJS Common Stock, obtains representation of two or more 
    directors on SJS's board of directors, or enters into a definitive 
    agreement with SJS with respect to an acquisition proposal or similar 
    business combination.

         SJS must pay Shoreline $750,000 if the board of directors of Shoreline
terminates the Merger Agreement due to a willful and material breach of any of
the representations and warranties of SJS set forth in the Merger Agreement or a
willful and material breach of any material obligation, agreement, or covenant
contained in the Merger Agreement by SJS.  The events described in the preceding
two paragraphs are referred to as "Shoreline Trigger Events."

         In addition to any other amount due, upon the termination of the
Merger Agreement due to the occurrence of a Shoreline Trigger Event, SJS must
promptly assume and pay Shoreline for all reasonable fees and expenses incurred,
or to be incurred by Shoreline and Shoreline Bank (including the fees and
expenses of legal counsel, accountants, financial advisors, other consultants,
and financial printers) in connection with the Merger Agreement, the Merger, and
the other transactions contemplated by the Merger Agreement, in an amount not to
exceed $250,000 in the aggregate.

         Shoreline must pay SJS $750,000 if the board of directors of SJS
terminates the Merger Agreement due to a willful and material breach of any of
the representations and warranties of Shoreline set forth in the Merger
Agreement or a willful and material breach of any material obligation,
agreement, or covenant contained in the Merger Agreement by Shoreline (referred
to as an "SJS Trigger Event").  In addition to any other amount due, upon the
termination of the Merger Agreement due to the occurrence of a SJS Trigger Event
or SJS's termination of the Merger Agreement pursuant to a Failure of Condition,
Delayed Regulatory Approval, or Reciprocal Termination Rights, Shoreline must
promptly pay SJS for all reasonable fees and expenses incurred, or to be
incurred by SJS and SJS's subsidiaries (including the fees and expenses of legal
counsel, accountants, financial advisors, other consultants, and financial
printers) in connection with the Merger Agreement, the Merger, and the other
transactions contemplated by the Merger Agreement, in an amount not to exceed
$250,000 in the aggregate.

Business of SJS Pending the Merger

         The Merger Agreement contains covenants of SJS concerning the conduct
of its business.  The covenants remain in effect until the Effective Time or
until the Merger Agreement has been terminated.  They include, among others, an
agreement that SJS and the Bank will (i) allow Shoreline access to certain
information regarding SJS's business; (ii) operate the business in the ordinary
course and consistent with past practices; (iii) advise and cooperate with
Shoreline with respect to anticipated renewals or extensions of existing data
processing service and related agreements; (iv) permit Shoreline to conduct an
environmental assessment of each parcel of SJS's real property and, at
Shoreline's option, any other real estate formerly owned by SJS or SJS's
subsidiaries; and (v) promptly seek to obtain from each employee of SJS who, as
a result of the change of control of SJS in the Merger, would be entitled to an
"Excess Parachute Payment" (as defined below), a mutually satisfactory amendment
to any such agreement to adjust or otherwise modify the amount or timing of
compensation due.

         Nothing contained in the Merger Agreement will preclude SJS from
declaring and paying cash dividends on SJS Common Stock quarterly at a rate not
to exceed $0.11 per share in a manner, on dates, and with respect to record
dates consistent with past practice.  The Board of Directors of SJS is under no
obligation to pay dividends on SJS Common Stock. 

                                       20
<PAGE>

Consolidation of the Bank

         Immediately following the Merger, it is anticipated that the Bank will
be merged into Shoreline Bank, with Shoreline Bank surviving that merger.  The
merger of the Bank with and into Shoreline Bank will be accomplished pursuant to
a bank consolidation agreement in a form consistent with the Merger Agreement,
the Michigan Banking Code of 1969, as amended, and the federal Home Owners' Loan
Act, as amended.

Regulatory Approvals

         Consummation of the Merger is subject to approval of the Federal
Reserve Board and the OTS.  The Merger may not be consummated for a period of 30
days after receipt of the Federal Reserve Board's final approval unless the
Federal Reserve Board has not received any adverse comment from the United
States Department of Justice during the first 15 days following final approval,
in which case the Merger may be consummated on or after the 15th day after final
approval by the Federal Reserve Board.  An application for prior approval of the
Merger was submitted to the Federal Reserve Board on February 20, 1997, and is
expected to be submitted to the OTS on or before March 31, 1997.  There can be
no assurance as to when or if such approvals will be granted.

Material Agreements Relating to the Merger and Interests of Certain Persons

         As of March 21, 1996, the directors and executive officers of SJS are
the beneficial owners of a total of 208,559 shares, or 14.46 percent of the
outstanding shares, of SJS Common Stock.

         Shoreline and Shoreline Bank have agreed to honor and be bound by all
employment agreements with SJS's or SJS's subsidiaries' executive officers.  SJS
is required to cause the Bank to give each executive officer notice that,
subject to the consummation of the Merger, the term of the employment agreement
will not be extended for any additional period. 

         SJS and Shoreline have agreed to promptly seek to obtain from each
employee of SJS who, as a result of the change of control of SJS in the Merger,
would be entitled to an "Excess Parachute Payment" (as defined in the Code), a
mutually satisfactory amendment to any such agreement to adjust the aggregate
amount of compensation due, extend the time period over which the compensation
is payable, amend other terms and conditions, or any combination of these
changes; all in order to prevent all compensation payable under such agreements
from being characterized as an Excess Parachute Payment.

         SJS and Shoreline have agreed to certain treatment of the Stock
Options (See "THE MERGER -- SJS's Incentive Plan and Stock Options" above). 
Those individuals who hold such Stock Options and the respective amount held are
set forth in "SJS BANCORP, INC. -- Beneficial Ownership of Certain Persons"
below.  In addition, the officers of SJS and its subsidiaries are participants
in the "ESOP" (as defined below), and as such, will receive cash for those
interests, as set forth in the Merger Agreement.  (See "THE MERGER -- Treatment
of the ESOP" below).

         SJS maintains the SJS Bancorp, Inc. Management Recognition Plan (the
"Plan").  Under the Plan, certain executives and directors of the Company were
awarded grants of restricted stock in February, 1996.  The restricted stock
under the Plan will become 100% vested upon the consummation of the Merger, and
thus, the individuals holding restricted stock under the Plan would become
unconditionally entitled to $27 in cash for each share of stock granted under
the Plan.  34,422 shares of restricted stock have been granted to directors and
executive officers under the Plan.

         In the Merger Agreement, Shoreline acknowledged that any and all
rights to indemnification then existing in favor of the directors and officers
of SJS and each of SJS's subsidiaries under their respective certificate

                                       -21-
<PAGE>

or articles of incorporation or bylaws will survive the Merger and will continue
with respect to acts and omissions occurring before the Effective Time with the
same force and effect as prior to the Effective Time.


Treatment of the ESOP

         Prior to the Effective Time, SJS may amend the SJS Bancorp, Inc.
Employee Stock Ownership Plan, as amended (the "ESOP") to provide for (i) full
vesting of benefits by participants; and (ii) elimination of the requirement for
a participant to be employed on the last day of the year to receive an employer
contribution, other annual additions, or allocations.  SJS may not make any
other amendments to the ESOP without the prior written consent of Shoreline and
may only make additional contributions to the ESOP at levels consistent with
prior practice and applied to the ESOP indebtedness (the "ESOP Debt").

         Any cash received by the ESOP trustee in the course of the Merger with
respect to unallocated shares of SJS Common Stock must be applied by the trustee
to the repayment of the ESOP Debt.  The balance of the cash, if any, received by
the ESOP trustee in the course of the Merger with respect to unallocated shares
of SJS Common Stock will be allocated to the accounts of all participants in the
ESOP who have accounts remaining under the ESOP (whether or not the participants
are then actively employed) and beneficiaries in proportion to the account
balances of the participants and beneficiaries as they existed as of the
Effective Time (and, if required, to the accounts of former participants or
their beneficiaries) as investment earnings of the ESOP, except to the extent
that any portion of the balance of the cash received by the ESOP trustee would
be subject to the limitations of Section 415 of the Internal Revenue Code for
that year.

         Prior to such an allocation, the administrative and other authority
previously exercised with respect to the ESOP by the board of directors of SJS
or SJS's subsidiaries will be exercised solely by a committee appointed by the
board of directors of SJS and in place under the terms of the ESOP at the
Effective Time.  If the ESOP is required to be maintained for a transition
period after the Effective Time in order to fully allocate to participants the
cash received in the Merger with respect to unallocated shares of SJS Common
Stock, Shoreline has agreed to cause the ESOP to be so continued for a period of
up to 24 months after the Effective Time for the benefit of its participants to
the extent permitted by ERISA, the Code and other applicable laws and
regulations.  However, in such event, the ESOP must be amended, effective as of
the Effective Time, to provide that there cannot be any new participants in the
plan on or after the Effective Time.

         Upon the making of all allocations required in the Merger Agreement,
the ESOP will be terminated and the account balances therein will be distributed
to participants or their beneficiaries, with the right of tax-free rollover, to
the extent permitted by law, to an individual retirement account or another
tax-qualified plan of Shoreline, at the election of the distributee.  As a
condition to any distributions, Shoreline may secure a favorable determination
letter for termination from the IRS relating to that termination and
distribution. If a determination letter is secured, all distributions will be
made in strict compliance with the determination letter.

         SJS is entitled to file with the IRS an application, at any time prior
to the Effective Time, for an advance determination letter relating to
termination of the ESOP and/or the methodology for allocating proceeds.  If, at
the expiration of the full transition period for continued maintenance of the
ESOP, there remains unallocated proceeds, then Shoreline may take any action it
deems appropriate with respect to the ESOP, including (but not limited to)
terminating the ESOP and making distributions from the ESOP or merging the ESOP
into another Shoreline tax-qualified plan.

Federal Income Tax Consequences

         The following is a summary of certain of the principal federal income
tax consequences of the Merger to holders whose shares of SJS Common Stock are
converted to cash in the Merger (including pursuant to the exercise of appraisal
rights).  The discussion applies only to holders of shares of SJS Common Stock
in whose hands

                                       -22-
<PAGE>

shares of SJS Common Stock are capital assets, and may not apply to shares of 
SJS Common Stock received pursuant to the exercise of employee stock options 
or otherwise as compensation, or to holders of shares of SJS Common Stock who 
are in special tax situations (such as insurance companies, tax-exempt 
organizations, or non-U.S. persons).

         THE FEDERAL INCOME TAX CONSEQUENCES SET FORTH BELOW ARE BASED UPON
CURRENT LAW.  BECAUSE INDIVIDUAL CIRCUMSTANCES MAY DIFFER, EACH HOLDER OF SHARES
OF SJS COMMON STOCK SHOULD CONSULT SUCH HOLDER'S OWN TAX ADVISOR TO DETERMINE
THE APPLICABILITY OF THE RULES DISCUSSED BELOW TO SUCH STOCKHOLDER AND THE
PARTICULAR TAX EFFECTS OF THE MERGER, INCLUDING THE APPLICATION AND EFFECT OF
FOREIGN, STATE, LOCAL AND OTHER INCOME AND OTHER TAX LAWS.

         The receipt of cash for shares of SJS Common Stock pursuant to the
Merger (including pursuant to the exercise of appraisal rights) will be a
taxable transaction for federal income tax purposes (and also may be a taxable
transaction under applicable foreign, state, local and other income and other
tax laws).  In general, for federal income tax purposes, a holder of shares of
SJS Common Stock will recognize gain or loss equal to the difference between his
or her adjusted tax basis in the shares of SJS Common Stock converted to cash in
the Merger and the amount of cash received therefor.  Gain or loss must be
determined separately for each block of shares of SJS Common Stock (i.e., shares
of SJS Common Stock acquired at the same cost in a single transaction) converted
to cash in the Merger.  Such gain or loss will be capital gain or loss and will
be long-term gain or loss if, on the date of the Merger, the shares of SJS
Common Stock were held for more than 1 year.  With respect to stockholders
exercising appraisal rights, amounts, if any, that are or are deemed to be
interest for federal income tax purposes will be taxed as ordinary income.

         Payments in connection with the Merger may be subject to "backup
withholding" at a rate of 31%.  Backup withholding generally applies if a
stockholder (i) fails to furnish to the exchange agent his or her social
security number or taxpayer identification number ("TIN"), (ii) furnishes an
incorrect TIN, (iii) fails properly to include a reportable interest or dividend
payment on such stockholder's federal income tax return, or (iv) under certain
circumstances, fails to provide a certified statement, signed under penalties of
perjury, that the TIN provided is such stockholder's correct number and that
such stockholder is not subject to backup withholding.  Backup withholding is
not an additional tax but merely an advance payment that may be refunded to the
extent it results in an overpayment of tax.  Certain persons generally are
entitled to exemption from backup withholding, including corporations and
financial institutions.  Certain penalties apply for failure to furnish correct
information and for failure to include reportable payments in income.  Each
stockholder should consult with his or her own tax advisor as to qualification
for exemption from backup withholding and the procedure for obtaining such
exemption.

Accounting Treatment

         Shoreline will treat the Merger as a purchase for accounting purposes. 


                                  SJS BANCORP, INC.

Description of the Business

         General.  SJS is a Delaware corporation that was organized in 1994 by
SJS Federal Savings Bank (the Bank) for the purpose of becoming the savings and
loan holding company of the Bank.  SJS owns all of the outstanding stock of the
Bank issued on February 15, 1995 in connection with the Bank's conversion from
the mutual to the stock form of organization (the "Conversion").  Unless the
context otherwise requires, all of the following references to the Bank or SJS
include SJS and the Bank on a consolidated basis.

                                       -23-
<PAGE>

         The Bank, SJS's only operating subsidiary, was originally chartered
under the laws of the state of Michigan in 1916 as St. Joseph Building and Loan
Association and converted to a federally chartered mutual savings and loan
association in 1985.  In 1988, the Bank amended its charter to become a federal
savings bank under its current name.

         The Bank is a retail oriented financial institution offering a variety
of financial services to meet the needs of the communities it serves.  The Bank
attracts retail deposits from the general public and invests those funds
primarily in one- to four-family residential mortgage loans and mortgage-backed
securities.  The Bank also originates consumer loans and, to a significantly
lesser extent, commercial real estate, multi-family and construction loans in
its market area.  See "Lending Activities - One- to Four-Family Residential
Mortgage Lending."  The Bank also invests in U.S. Government agency obligations
and other permissible investments.  See "Lending Activities - Investment
Activities."

         Through its four full-service offices, the Bank serves communities
located in Berrien, Van Buren, Allegan and Cass Counties, Michigan.  At
September 30, 1996, SJS had total assets of $151.8 million, deposits of $109.8
million, and stockholders' equity of $15.8 million.

         The Bank's operations are regulated by the Office of Thrift
Supervision (the "OTS").  The Bank is a member of the Federal Home Loan Bank
System ("FHLB System") and a stockholder in the Federal Home Loan Bank ("FHLB")
of Indianapolis.  The Bank is also a member of the Savings Association Insurance
Fund ("SAIF") and its deposit accounts are insured up to applicable limits by
the Federal Deposit Insurance Corporation ("FDIC").

         Lending Activities - General.  Historically, the Bank originated 
primarily fixed-rate, one- to four-family mortgage loans.  In the early 
1980s, the Bank began to originate adjustable-rate mortgage loans ("ARMs") 
and shorter-term consumer loans for retention in its portfolio.  The Bank 
continues to originate fixed-rate mortgage loans in response to customer 
demand.  The Bank underwrites mortgage loans generally using secondary market 
guidelines allowing them to be saleable, primarily to the Federal Home Loan 
Mortgage Corporation ("FHLMC"). The Bank generally retains the right to 
service the loans it sells.  In fiscal 1995, as part of its business plan, 
the Bank established interest rate levels at or above which it would retain 
certain fixed-rate mortgage loans for its own portfolio.  See "One- to 
Four-Family Residential Mortgage Lending" and "Loan Originations, Purchases 
and Sales."  At June 30, 1996, the Bank's net loan portfolio totaled $98.9 
million.

         Loan applications are initially considered and approved at various
levels of authority, depending on the amount and type of the loan.  Residential
loans up to $150,000 are approved by the Bank's Loan Committee, consisting of
three Board members, with loans over that amount requiring approval of the Board
of Directors.  Commercial real estate loans up to $250,000 are approved by the
Bank's Loan Committee, with Board approval required for loans over that amount. 
Consumer loans are approved by specific officers or directors pursuant to limits
established by the Board.

         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 could 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, 1996, the maximum amount which the Bank could have loaned to any one
borrower and the borrower's related entities was approximately $2.1 million.  At
that date, the Bank's largest lending relationship to a single borrower or a
group of related borrowers totaled $640,000, secured by a single family
residence located in the Bank's market area.  The Bank had only six other
lending relationships to a single borrower or a group of related borrowers which
exceeded $500,000 at June 30, 1996.  These loans were all performing in
accordance with their terms at June 30, 1996.

                                       -24-
<PAGE>

         The following table sets forth the composition of the Bank's loan
portfolio in dollar amounts and in percentages at the dates indicated.


<TABLE>
<CAPTION>
                                                           June 30,  
                                 ---------------------------------------------------------
                                        1996                1995               1994 
                                 -----------------   -----------------   -----------------
                                  Amount   Percent   Amount    Percent   Amount    Percent            
                                 -------   -------   -------   -------   -------   -------
                                                     (Dollars in Thousands)


<S>                              <C>        <C>      <C>       <C>       <C>        <C>   

Real Estate Loans:
 One- to four-family..........   $ 70,035    67.60%   $ 46,347   62.15%   $ 36,870    67.39%
 Multi-family.................      1,286     1.24         874    1.17         437      .80
 Commercial...................        466      .45         536     .72         553     1.01
 Construction(1)..............      6,941     6.70       2,736    3.67       1,761     3.22
                                  -------   ------    --------   -----     -------    -----
 Total real estate loans......     78,728    75.99      50,493   67.71      39,621    72.42
                                  -------   ------    --------   -----     -------    -----

Other Loans:
 Consumer Loans:
   Automobile ................     16,118     15.56     16,118   21.61       9,005    16.46
   Home equity................      2,300      2.22      2,033    2.73       1,925     3.52
   Personal loans secured by
     real estate..............      2,712      2.62      2,380    3.19       1,772     3.24
   Energy conservation........      1,344      1.30      1,453    1.95         846     1.54
   Other......................      2,206      2.13      2,026    2.72       1,543     2.82
                                  -------   -------   --------   -----     -------    -----
     Total consumer loans.....     24,680     23.83     24,010   32.20      15,091    27.58
                                  -------   -------   --------   -----     -------    -----
 Commercial business..........        190       .18         68     .09
                                  -------   -------   --------   -----
Total loans...................    103,598    100.00%    74,571  100.00%     54,712   100.00%
                                            -------             ------               ------
                                            -------             ------               ------

Less:
 Loans in process.............      4,030                2,021               1,417
 Deferred fees and discounts..         60                  173                 185
 Allowance for losses.........        646                  559                 572                        
                                   -------            --------             -------
 Total loans receivable, net..   $ 98,862             $ 71,818            $ 52,538
                                   -------            --------             -------
                                   -------            --------             -------
</TABLE>


___________________________________

(1) Includes approximately $193,000 and $240,000 of loans on undeveloped land
    at June 30, 1996 and 1995, respectively. 

                                       -25-
<PAGE>

         The following table sets forth the composition of the Bank's loan
    portfolio by fixed- and adjustable-rate at the dates indicated.

<TABLE>
<CAPTION>

                                                          June 30,  
                                 ---------------------------------------------------------
                                         1996                1995               1994 
                                 -----------------   -----------------   -----------------
                                  Amount    Percent   Amount   Percent   Amount     Percent
                                 -------   -------   -------   -------   -------   -------
                                                     (Dollars in Thousands)

<S>                              <C>        <C>      <C>       <C>       <C>        <C>   
Fixed-Rate Loans:
 Real estate:
  One- to four-family.........   $ 45,654    44.07%   $ 13,443   18.03%   $  8,803    16.09%
  Multi-family................         --       --          --      --          --      --
  Commercial real estate .....        314      .30         359     .48         344      .63
  Construction................      6,128     5.91         208     .28         193      .35
                                  -------   ------    --------   -----     -------    -----
   Total real estate loans....     52,096    50.28      14,010   18.79       9,340    17.07
                                  -------   ------    --------   -----     -------    -----
  Consumer....................     21,825    21.07      21,432   28.74      12,782    23.36
                                  -------   ------    --------   -----     -------    -----
   Total fixed-rate loans.....     73,921    71.35      35,442   47.53      21,122    40.43

Adjustable-Rate Loans:
 Real estate:
  One- to four-family.........     24,381    23.54      32,904   44.12      28,067    51.30
  Multi-family................      1,286     1.24         874    1.17         437      .80
  Commercial real estate......        153      .15         177     .24         209      .38
  Construction................        813      .78       2,528    3.39       1,568     2.87
  Consumer....................      3,044     2.94       2,646    3.55       2,309     4.22
                                  -------   ------    --------   -----     -------    -----
   Total adjustable-rate loans     29,677    28.65      39,129   52.47      32,590    59.57
                                  -------   ------    --------   -----     -------    -----
   Total loans................    103,598   100.00%     74,571  100.00%     54,712   100.00%
                                            -------             ------               ------
                                            -------             ------               ------

Less:
 Loans in process.............      4,030                2,021               1,417
 Deferred fees and discounts..         60                  173                 185
 Allowance for loan losses....        646                  559                 572
                                   -------            --------             -------
   Total loans receivable, net   $ 98,862             $ 71,818            $ 52,538
                                   -------            --------             -------
                                   -------            --------             -------

</TABLE>
                                       -26-
<PAGE>

         The following table sets forth the contractual maturity of the Bank's
loan portfolio at June 30, 1996.  Loans which have adjustable or renegotiable
interest rates are shown as maturing in the period during which the contract
matures.  The table does reflect scheduled principal amortization but does not
reflect the effects of possible prepayments, interest rate adjustments or
enforcement of due-on-sale clauses.

<TABLE>
<CAPTION>

                                                     Real Estate                                                             
                              ----------------------------------------------------------                                     
                                                    Multi-family and                                                         
                              One- to Four-Family     Commercial          Construction       Consumer            Total       
                              -------------------  ------------------  -----------------  ---------------   -----------------
                                        Weighted            Weighted            Weighted         Weighted            Weighted
                                         Average             Average             Average          Average             Average
                                Amount     Rate    Amount     Rate     Amount     Rate    Amount   Rate     Amount     Rate  
                               -------  --------  --------  ---------  -------  --------  ------ --------   ------    -------
                                                                         (Dollars In Thousands)                              
<S>                            <C>      <C>       <C>       <C>        <C>      <C>       <C>    <C>        <C>      <C>     

   Due During                                                                                                                
  Years Ending                                                                                                               
     June 30,                                                                                                                
- ----------------------------
1997(1)......................   $    15     7.59%   $  15     8.00%   $   --      --%   $ 1,609    10.02%  $  1,639    9.98% 
1998.........................       729     7.59      456    10.50        31    9.32      1,559     9.29      2,775    9.04  
1999.........................     1,915     7.17       26     9.62       820    8.53      3,426     9.02      6,187    8.38  
2000 and 2001................     4,811     7.88       57     9.53       173    7.96     12,960     9.19     18,001    8.83  
2002 - 2006..................    24,749     7.59      725     9.47     5,154    7.46      5,186     9.59     35,814    7.90  
2006 - 2021..................    18,338     7.97      344     8.91       160    8.25        130    10.39     18,972    8.00  
2022 and following...........    19,478     8.09      129     9.38       603    8.30         --       --     20,210    8.10  
              
</TABLE>
___________________________________
(1) Includes demand loans, loans having no stated maturity and overdraft loans.

                                       -27-

<PAGE>

         The total amount of loans due after June 30, 1997 which have fixed
interest rates is $73.2 million while the total amount of loans due after such
date which have floating or adjustable interest rates is $28.8 million.

         One- to Four-Family Residential Mortgage Lending.  The Bank focuses its
lending efforts primarily on the origination of permanent loans secured by first
mortgages on owner-occupied, one- to four-family residences.  At June 30, 1996,
$70.0 million, or 67.6% of the Bank's gross loan portfolio consisted of
permanent loans secured by one- to four-family residences. Substantially all of
these loans were secured by properties located in the Bank's market area.

         The Bank currently offers fixed-rate and ARM loans.  For the fiscal
year ended June 30, 1996, the Bank originated $42.4 million of fixed-rate loans
and $3.2 million of ARM loans secured by one- to four-family residential real
estate.

         The Bank currently originates loans with a maximum term of 30 years,
in amounts up to 95% of the appraised value of the security property, provided
that private mortgage insurance is obtained in an amount sufficient to reduce
the Bank's exposure to not more than 80% of the appraised value.  The Bank
currently offers one- and three-year ARM loans with an interest rate margin over
the One- and Three-Year Constant Maturity Treasury Index, respectively.  These
loans generally provide for a 2% annual cap and a lifetime cap of 6% over the
initial rate.  As a consequence of using caps, the interest rates on these loans
may not be as rate sensitive as is the Bank's cost of funds.  The Bank
originates ARMs which may have an initial interest rate that is lower than the
sum of the specified index plus the margin.  Borrowers with adjustable-rate
loans are qualified at the fully-indexed rate.  The Bank's permanent ARM loans
generally do not provide the borrower the option to convert the loan to a
fixed-rate loan.  The Bank's ARMs do not permit negative amortization of
principal. 

         The Bank also offers fixed-rate balloon loans with maturities of
three, five, seven and nine years.  These loans do not have rollover provisions
and require the borrower to repay the loans by the stated maturity. 
Underwriting standards for these loans conform to the Bank's normal standards
based on the respective amortization schedules.  The monthly payment schedule is
based on amortization schedules of 15 years for the three-year, 20 years for the
five-year, and 30 years for both the seven- and nine-year products.  Total
originations for the balloon products during the fiscal year ended June 30, 1996
totaled $30.5 million, of which $1.7 million were three year balloon mortgages
and $4.2 million were five year balloon mortgages.

         During fiscal 1995, the Bank modified its loan sales policy to provide
that fixed-rate loan products that meet certain criteria will be retained in
portfolio.  Under the revised policy, the Bank originates for retention in its
portfolio: 15-year, fixed-rate loans with yields equal to or greater than 8%;
20-year, fixed-rate loans with yields equal to or greater than 8.5%; and 30-year
fixed-rate, loans with yields equal to or greater than 9.5%.  Under the revised
policy, the Board of Directors of the Bank has established an overall limit on
the total amount of 15-year, 20-year and 30-year fixed-rate loans that will be
retained in portfolio, equal to 15%, 10% and 10%, respectively, of total
assets. See "- Loan Originations, Purchases and Sales." 

         In underwriting one- to four-family residential real estate loans, the
Bank evaluates both the borrower's ability to make monthly payments and the
value of the property securing the loan.  Properties securing real estate loans
made by the Bank are appraised either by in-house appraisers or independent fee
appraisers.  The Bank requires borrowers to obtain title insurance and fire and
property insurance (including flood insurance, if appropriate) in an amount not
less than the amount of the loan.  Residential loans do not include prepayment
penalties.  Real estate loans originated by the Bank contain a "due on sale"
clause allowing the Bank to declare the unpaid principal balance due and payable
upon the sale of the security property.

         Residential mortgage loan originations are derived from a number of
sources, including advertising, direct solicitation, real estate broker
referrals, existing borrowers and depositors, builders and walk-in customers.

                                       -28-
<PAGE>
Loan applications are accepted at all of the Bank's offices.  The Bank employs
commissioned loan originators to be more aggressive in seeking mortgage
originations in its market area.

         Commercial Real Estate and Multi-Family Lending.  The Bank has 
engaged to a limited extent in commercial real estate and multi-family 
lending.  At June 30, 1996, the Bank had $1.8 million of commercial real 
estate and multi-family loans, which represented 1.7% of the Bank's gross 
loan portfolio.  The vast majority of commercial real estate and multi-family 
loans originated by the Bank are adjustable rate loans which amortize over a 
25-year period.

         Commercial real estate and multi-family loans do not generally exceed
75% of the appraised value of the property securing the loan.  The Bank analyzes
the financial condition of the borrower, the borrower's credit history, and the
reliability and predictability of the net income generated by the property
securing the loan.  The Bank generally requires personal guarantees of the
borrowers.  Appraisals on properties securing commercial real estate and
multi-family loans originated by the Bank are performed by independent fee
appraisers approved by the Board of Directors.

         The largest commercial real estate and multi-family loan outstanding
at June 30, 1996 was a $500,000 land acquisition and development loan secured by
the land and the single and multi-family residences constructed thereon.  At
June 30, 1996, this loan was performing in accordance with its terms.

         Loans secured by commercial real estate and multi-family properties
are generally larger and involve a greater degree of credit risk than one- to
four-family residential mortgage loans.  Commercial real estate and multi-family
loans typically involve large balances to single borrowers or groups of related
borrowers.  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 (for example, if leases are not obtained or renewed), the
borrower's ability to repay the loan may be impaired.

         Construction Lending.  The Bank makes construction loans to individuals
for the construction of their residences as well as to builders for the
construction of one- to four-family residences.  At June 30, 1996, all of these
loans were secured by property located within the Bank's market area. At
June 30, 1996, the Bank had $6.7 million in construction loans outstanding,
representing 6.7% of the Bank's gross loan portfolio.  In 1995 the Bank began to
utilize its commissioned loan originators to increase its emphasis on
construction lending.   In this respect, the commissioned loan originators
originated $7.8 million of construction loans during fiscal 1996, of which $5.8
million remained in the Bank's loan portfolio at June 30, 1996. 

         Construction loans to individuals are structured to convert to
permanent loans at the end of the construction phase, which typically lasts six
months.  These construction loans have rates and terms which match any one- to
four-family loans then offered by the Bank, except that during the construction
phase, the borrower pays interest only.  Residential construction loans are
generally underwritten pursuant to the same guidelines used for originating
permanent residential loans.  At June 30, 1996, the Bank had $5.2 million of
construction loans to borrowers intending to live in the properties upon
completion of construction.

         Construction loans to builders of one- to four-family residences
generally have terms of up to six months and require the payment of interest
only at a fixed-rate for the loan term.  The Bank generally limits loans to
builders for the construction of an unsold home to one home in process per
builder at any given time.  At June 30, 1996, the Bank had $1.5 million of
construction loans to builders of one- to four-family residences.

         Construction loans are obtained through continued business from
builders, as well as referrals from existing customers and walk-in customers. 
The application process includes a submission to the Bank of accurate plans,
specifications and costs of the construction project.  These items are used as a
basis to determine the appraised

                                       -29-
<PAGE>

value of the subject property.  Loans are based on the current appraised 
value.  The Bank requires personal financial statements from the builder.

         Construction lending is generally considered to involve a higher level
of credit risk than one- to four-family residential lending since the risk of
loss on construction loans is dependent largely upon the accuracy of the initial
estimate of the individual property's value upon completion of the project and
the estimated cost (including interest) of the project.  If the cost estimate
proves to be inaccurate, the Bank may be required to advance funds beyond the
amount originally committed to permit completion of the project.

         Consumer Lending.  The Bank considers consumer lending an integral
component of its lending operations.  Consumer loans generally have shorter
terms to maturity (thus reducing the Bank's exposure to changes in interest
rates) and historically have carried higher rates of interest than do one- to
four-family residential mortgage loans, although that is not always the case. 
In addition, management believes that the offering of consumer loan products
helps to expand and create stronger ties to its existing customer base, by
increasing the number of customer relationships and providing cross-marketing
opportunities.  At June 30, 1996, the Bank's consumer loan portfolio totaled
$24.7 million, or 23.8% of its gross loan portfolio.  The majority of such loans
consists of indirect and direct automobile paper, accounting for $16.1 million,
or 15.6%, of the total loan portfolio at June 30, 1996.  Under applicable
federal law, the Bank is authorized to invest up to 35% of its assets in
consumer loans.

         The Bank offers a variety of secured consumer loans, including
automobile, boat, home equity, energy conservation loans, personal loans secured
by real estate, home improvement, mobile home, loans secured by savings deposits
and other consumer collateral.  The Bank also offers a limited amount of
unsecured loans.  The Bank generally originates consumer loans in its market
area.  Consumer loan terms vary according to the type of collateral and length
of contract.  The Bank's consumer loans have either a fixed- or variable-rate of
interest although fixed-rate lending predominates.

         The Bank is actively engaged in indirect dealer financing of
automobiles.  Such indirect dealer loans are originated through a network of
approximately 10 automobile dealers located in, or in counties contiguous to,
the Bank's market area.  The underwriting standards employed by the Bank for
indirect dealer loans are in accordance with the Bank's general standards for
underwriting consumer loans.  The determination of compliance with these
standards is made by the Bank rather than by the referring dealer.  The Bank's
automobile loans are originated at fixed interest rates and are typically for
terms of up to six years.  At June 30, 1996, indirect dealer automobile loans
totaled $14.1 million, or 57.1%, of the Bank's total consumer loan portfolio. 
The Bank does not offer floor plan lines of credit to automobile dealers.

         At June 30, 1996, $2.3 million of the Bank's consumer loans consisted
of home equity line of credit loans.  Home equity loans are secured by second
mortgages on owner-occupied, single-family residences.  The home equity loans
generally have variable rates and typically carry terms of ten years.  At
June 30, 1996, the Bank also had $2.7 million of personal loans secured by real
estate.  These loans are underwritten pursuant to the Bank's consumer lending
guidelines, have fixed-rates, have terms of up to ten years and are secured by
either first or second mortgages.

         The Bank also originates energy conservation loans for the purchase of
home improvement items for energy conservation (i.e., heating and cooling
systems).  These loans are fully guaranteed by the utility company, however such
guarantees are generally difficult to collect on due to the rigidness of the
wording contained in such guarantees.  At June 30, 1996, guaranteed energy
conservation loans totaled $1.3 million.

         The underwriting standards employed by the Bank for consumer loans
include a determination of the applicant's payment history on other debts and an
assessment of the ability to meet existing obligations and payments on the
proposed loan.  In addition, the stability of the applicant's monthly income
from primary employment is considered during the underwriting process.  Although
creditworthiness of the applicant is the primary

                                       -30-

<PAGE>

consideration, the underwriting process also includes a comparison of the value
of the security, if any, in relation to the proposed loan amount. 

         Consumer loans may entail greater credit risk than do residential
mortgage loans, particularly in the case of consumer loans that are unsecured,
or are secured by rapidly depreciable assets, such as automobiles.  In such
cases, any repossessed collateral for a defaulted consumer loan may not provide
an adequate source of repayment of the outstanding loan balance as a result of
the greater likelihood of damage, loss or depreciation.  In addition, consumer
loan collections are dependent on the borrower's continuing financial stability
and thus are more likely to be affected by adverse personal circumstances. 
Furthermore, the application of various federal and state laws, including
bankruptcy and insolvency laws, may limit the amount which can be recovered on
such loans.  While there can be no assurance that delinquencies or
non-performing consumer loans will not increase in the future, the level of
delinquencies over 90 days in the Bank's $24.7 million consumer loan portfolio
was $136,000, or .55% of such loans, at June 30, 1996.

         Loan Originations, Purchases and Sales.  The Bank originated $60.0 
million of loans during fiscal 1996, compared to $39.5 million and $41.5 
million in fiscal 1995 and 1994, respectively.  The increase in mortgage 
loans during fiscal 1996 was the result of the lower interest rate 
environment which continued to stimulate the origination of primarily 
fixed-rate loans during the period.  Mortgage loan originations are 
underwritten by the employees of the Bank.  The Bank employs commissioned 
loan salespersons to originate loans.

         While the Bank originates both adjustable-rate and fixed-rate loans,
its ability to originate loans is dependent upon the relative customer demand
for loans in its market.  Demand is affected by the interest rate environment. 
Pursuant to its asset/liability management strategy, the Bank's policy during
past years has been to sell fixed-rate loan originations in the secondary
market.  Effective for the fiscal year ended June 30, 1995, as part of its
business plan, the Bank established interest rate levels at or above which, 15-,
20- and 30-year, fixed-rate mortgage loans were retained for its own portfolio. 
The Bank sold fixed-rate loans in aggregate amounts of $5.8 million and $2.5
million for the fiscal years ended June 30, 1996 and 1995, compared to $22.3
million during fiscal 1994.  From time to time, the Bank has sold such loans
pursuant to forward sales commitments in order to mitigate the interest rate
risk of loan originations.  See "- One- to Four-Family Residential Mortgage
Lending."

         When loans are sold, the Bank typically retains the responsibility for
servicing the loans.  The Bank receives a servicing fee for performing these
services.  The Bank serviced for others mortgage loans amounting to $46.6
million at June 30, 1996.  (See Note 5 of the Notes to the Consolidated
Financial Statements contained in the Annual Report to Stockholders attached as
Exhibit 13 to the Form 10-KSB (the "Annual Report").)

                                       -31-

<PAGE>

         The following table shows the loan origination, sale and repayment
activities of the Bank for the periods indicated.  In addition, during 1996 the
Bank purchased one $500,000 real estate development loan.  There were no loan
purchases during the fiscal 1994 and 1995.

<TABLE>
<CAPTION>

                                                                                      Year Ended June 30,           
                                                                          ----------------------------------------- 

                                                                              1996          1995           1994     
                                                                          ----------   ------------     -----------
                                                                                               (In Thousands)       

<S>                                                                       <C>           <C>             <C>         

Originations by type:
 Adjustable-rate:
  Real estate - one to four-family...................................       $  3,248       $ 13,506        $  6,845 
              - multi-family and commercial real estate                          --           1,024              -- 
  Non-real estate - consumer.........................................          1,750            673             844 
                                                                          ----------   ------------     ----------- 
    Total adjustable-rate............................................          4,998         15,203           7,689 
                                                                          ----------   ------------     ----------- 
 Fixed-rate:
  Real estate - one to four-family...................................         42,419          7,030          23,456 
              - multi-family, commercial real estate and land........            335             65              -- 
  Non-real estate - consumer.........................................         12,244         17,234          10,380 
    Total fixed-rate.................................................         54,998         24,329          33,836 
                                                                          ----------   ------------     ----------- 
    Total loans originated...........................................         59,996         39,532          41,525 
                                                                          ----------   ------------     ----------- 

Sales and Repayments:
 Real estate - one to four-family....................................          5,839          2,471          22,331 
                                                                          ----------   ------------     ----------- 
    Total loans sold.................................................          5,839          2,471          22,331 
 Principal repayments................................................         27,535         17,845          17,266 
                                                                           ----------   ------------     -----------
    Total reductions.................................................         33,374         20,316          39,597 
Increase (decrease) in other items, net..............................            422             64           (374) 
                                                                          ----------   ------------     ----------- 
    Net increase (decrease)..........................................       $ 27,044       $ 19,280        $  2,302 
                                                                          ----------   ------------     ----------- 
                                                                          ----------   ------------     ----------- 

</TABLE>


         Non-Performing Assets and Classified Assets.  Generally, when a 
borrower fails to make a required payment on real estate secured loans and 
other loans the Bank institutes collection procedures by mailing a 
delinquency notice.  The customer is contacted again, by telephone, if the 
delinquency is not promptly cured.  In most cases, delinquencies are cured 
promptly; however, if a loan secured by real estate has been delinquent for 
more than 60 days, a notice is sent to the customer requesting a personal 
interview to discuss their account and to make arrangements to bring the loan 
current.  At 90 days past due, the delinquency is reviewed with the Board of 
Directors which generally directs management to send a letter of default, and 
unless satisfactory arrangements are made to bring the loan current by a 
stated date, foreclosure procedures are instituted.  If a loan secured by 
other collateral has been delinquent for more than 60 days, a letter is sent 
demanding payment; at 90 days past due, a default notice is sent and if the 
loan is 120 or more days delinquent and satisfactory arrangements have not 
been made for repayment, immediate repossession commences.

                                       -32-
<PAGE>
         Delinquent Loans.  The following table sets forth the Bank's loan
delinquencies by type, by amount and by percentage of type at June 30, 1996.


<TABLE>
<CAPTION>

                                                     Loans Delinquent For:                                                
                              ------------------------------------------------------------                                
                                         60-89 Days                90 Days and Over              Total Delinquent Loans   
                              ------------------------------   ---------------------------    ----------------------------
                                                     Percent                       Percent                        Percent 
                                                     of Loan                       of Loan                        of Loan 
                               Number      Amount    Category  Number    Amount    Category   Number   Amount     Category
                              --------   --------   ---------  ------   --------   --------   ------  --------   ---------
<S>                           <C>        <C>        <C>        <C>      <C>        <C>        <C>     <C>        <C>      
                                                                                                                          
                                                                  (Dollars in Thousands)

Real Estate:
 One to four- family.........       1      $  38       .05%       4       $ 175      .22%        5      $ 213        .27% 
Consumer.....................      23        125       .50%      25         136      .54%       48        261       1.04% 
                                -----     ------                ---       -----                ---      -----             
  Total......................      24      $ 163       .16%      29       $ 311      .30%       53      $ 474        .46% 
                                -----     ------                ---       -----                ---      -----             
                                -----     ------                ---       -----                ---      -----

</TABLE>


         Non-Performing Assets.  The table below sets forth the amounts and 
categories of non-performing assets in the Bank's loan portfolio.  Loans are 
placed on non-accrual status when the loan is delinquent 90 days or greater. 
For all years presented, the Bank has had no troubled debt restructurings 
(which involve forgiving a portion of interest or principal on any loans or 
making loans at a rate materially less than that of market rates) nor any 
accruing loans delinquent more than 90 days.  Foreclosed assets include 
assets acquired in settlement of loans.

<TABLE>
<CAPTION>

                                                                                       June 30,                         
                                                              --------------------------------------------------------- 
                                                                 1996         1995        1994         1993       1992  
                                                              --------     --------    ---------    ----------  ------- 
                                                                                  (Dollars in Thousands)                
<S>                                                           <C>          <C>         <C>         <C>         <C>      

Non accruing loans:
 One- to four-family.......................................      $  175      $   --      $  --       $    31      $ 129 
  Consumer.................................................         136          67         53            30         16 
                                                                 ------      ------      -----       -------      -----   
   Total...................................................         311          67         53            61        145 
                                                                 ------      ------      -----       -------      ----- 

Foreclosed assets:
 One- to four-family.......................................          83         175           3           55        188 
 Consumer..................................................          30          14          12          ---          7 
   Total...................................................         113         189          15           55        195 
                                                                  -----       -----       -----        -----      ----- 
Total non-performing assets................................       $ 424       $ 256       $  68        $ 116      $ 340 
                                                                  -----       -----       -----        -----      ----- 
                                                                  -----       -----       -----        -----      -----

Total as a percentage of total assets......................         .28%        .20%        .06%         .09%       .26%
                                                                  -----       -----       -----        -----      -----
                                                                  -----       -----       -----        -----      ------


</TABLE>


         For the year ended June 30, 1996, gross interest income which would
have been recorded had the non-accruing loans been current in accordance with
their original terms was immaterial.

         Other Loans of Concern.  As of June 30, 1996, there were no loans not
included in the table above where known information about the possible credit
problems of borrowers caused management to have doubts as to the ability of the
borrower to comply with present loan repayment terms and which may result in
disclosure of such loans in the future, except for three consumer loans,
aggregating $15,000, that were previously restructured and 60 days or more past
due at June 30, 1996.

                                       -33-
<PAGE>

         Classified Assets.  Federal regulations provide for the 
classification of loans and other assets, such as debt and equity securities 
considered by the OTS to be of lesser quality, as "substandard," "doubtful" 
or "loss."  An asset is considered "substandard" if it is inadequately 
protected by the current net worth and paying capacity of the obligor or of 
the collateral pledged, if any. "Substandard" assets include those 
characterized by the "distinct possibility" that the insured institution will 
sustain "some loss" if the deficiencies are not corrected.  Assets classified 
as "doubtful" have all of the weaknesses inherent in those classified 
"substandard," with the added characteristic that the weaknesses present make 
"collection or liquidation in full," on the basis of currently existing 
facts, conditions, and values, "highly questionable and improbable."  Assets 
classified as "loss" are those considered "uncollectible" and of such little 
value that their continuance as assets without the establishment of a 
specific loss reserve is not warranted.

         When an insured institution classifies problem assets as either
substandard or doubtful, it may establish general allowances for loan losses in
an amount deemed prudent by management.  General allowances represent loss
allowances which have been established to recognize the inherent risk associated
with lending activities, but which, unlike specific allowances, have not been
allocated to particular problem assets.  When an insured institution classifies
problem assets as "loss," it is required either to establish a specific
allowance for losses equal to 100% of that portion of the asset so classified or
to charge off such amount.  An institution's determination as to the
classification of its assets and the amount of its valuation allowances is
subject to review by the OTS, which may order the establishment of additional
general or specific loss allowances.

         In connection with the filing of its periodic reports with the OTS and
in accordance with its classification of assets policy, the Bank regularly
reviews the problem assets in its portfolio to determine whether any assets
require classification in accordance with applicable regulations.  At June 30,
1996, the Bank had classified $265,000 as substandard, none as doubtful and
$174,000 as loss.

         Allowance for Loan Losses.  The allowance for loan losses is 
established through a provision for loan losses 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 loans for which full collectibility may not be reasonably assured, 
considers among other matters, the loan classifications discussed above, the 
estimated fair value of the underlying collateral, economic conditions, 
historical loan loss experience, and other factors that warrant recognition 
in providing for an adequate loan loss allowance.

         Real estate properties acquired through foreclosure are recorded at
fair value.  If fair value at the date of foreclosure is lower than the balance
of the related loan, the difference will be charged-off to the allowance for
loan losses at the time of transfer.  Valuations are periodically updated by
management and if the value declines, a specific provision for losses on such
property is established by a charge to operations.

         Although management believes that it uses the best information
available to determine the allowance, unforeseen market conditions could result
in adjustments and net earnings could be significantly affected if circumstances
differ substantially from the assumptions used in making the final
determination.  Future additions to the Bank's allowance will be the result of
periodic loan, property and collateral reviews and thus cannot be predicted in
advance.  In addition, federal regulatory agencies, as an integral part of the
examination process, periodically review the Bank's allowance for loan losses. 
Such agencies may require the Bank to recognize additions to the allowance level
based upon their judgment of the information available to them at the time of
their examination.  At June 30, 1996, the Bank had a total allowance for loan
losses of $646,000, representing 208.4% of total non-performing loans.  See
"Management's Discussion and Analysis - Results of Operations" in the Annual
Report.

                                       -34-
<PAGE>

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


<TABLE>
<CAPTION>

                                                                      Year Ended June 30                      
                                                              ---------------------------------- 
                                                                 1996         1995        1994          
                                                              --------     --------    ---------     
                                                                   (Dollars in Thousands)                
<S>                                                           <C>          <C>         <C>         



Balance at beginning of period                                $    559     $    572    $    582

Charge-offs:
 Consumer.................................................       (126)         (26)        (19)
                                                              --------     --------    --------
  Total charge-offs.......................................       (126)         (26)        (19)
                                                              --------     --------    --------
Recoveries:
 Consumer.................................................          38           51          57
                                                              --------     --------    --------
  Total recoveries........................................          38           51          57
                                                              --------     --------    --------

Net (charge-offs) recoveries..............................        (88)           25          38
Provision charged (credited) to operations................         175         (38)        (48)
                                                              --------     --------    --------
Balance at end of period..................................    $    646     $    559    $    572
                                                              --------     --------    --------
                                                              --------     --------    --------

Ratio of net charge-offs during the period to
 average loans outstanding during the period..............        .10%          N/A         N/A

Ratio of net charge-offs during the period to
 average non-performing assets............................      25.96%          N/A         N/A

</TABLE>


         The distribution of the Bank's allowance for losses on loans at the
dates indicated is summarized in the following table.  The portion of the
allowance allocated to each loan category does not necessarily represent the
total available for losses within that category since the total allowance is
applicable to the entire loan portfolio.

<TABLE>

<CAPTION>
                                                                              June 30,  
                                ---------------------------------------------------------------------------------------------------
                                             1996                               1995                             1994 
                                -------------------------------    ------------------------------   -------------------------------
                                                        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.........        $ 166    $ 70,035     67.60%       $ 154   $ 46,347    62.15%       $ 154   $ 36,870     67.39%
Multi-family................          ---       1,296      1.24          ---        874     1.17          ---        437       .80
Commercial real estate......          ---         466       .45          ---        536      .72          ---        553      1.01
Construction................          ---       6,941      6.70          ---      2,736     2.67          ---      1,761      3.22
Consumer....................          373      24,870     24.01          281     24,078    32.29          226     15,091     27.58
Unallocated.................          107         ---       ---          124        ---      ---          192        ---       ---
                                    -----    --------     -----        -----   --------    -----        -----   --------     -----
  Total.....................        $ 646    $103,598    100.00%       $ 559   $ 74,571   100.00%       $ 572   $ 54,712    100.00%
                                    -----    --------    ------        -----   --------   ------        -----   --------    ------
                                    -----    --------    ------        -----   --------   ------        -----   --------    ------
</TABLE>
                                       -35-
<PAGE>

         Investment Activities -  General.  As of June 30, 1996, the Bank 
held $9.38 million and $3.67 million, respectively, of principal amount of 
mortgage-backed securities and investment securities which the Bank intends 
to hold until maturity.  As of such date, these securities had a market value 
of $9.35 million and $3.63 million, respectively.  At that date, the Bank 
also held $26.83 million and $5.63 million of mortgage-backed securities and 
investment securities, respectively, as available for sale.  For further 
information regarding the mortgage-backed securities and investment 
securities and the accounting treatment for such securities, see Notes 3 and 
4 of the Notes to the Consolidated Financial Statements in the Annual Report.

         Mortgage-backed Securities.  The Bank purchases mortgage-backed 
securities to supplement loan production.  The type of securities purchased 
is based upon the Bank's asset/liability management strategy and balance 
sheet objectives. Most of the mortgage-backed securities purchased by the 
Bank over the last several years have had adjustable interest rates or short 
or intermediate average lives to maturity, generally two to five years.  The 
Bank has invested primarily in federal agency securities, principally Federal 
National Mortgage Association ("FNMA"), FHLMC and Government National 
Mortgage Association ("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, single-family
residential mortgages issued by these government-sponsored entities which
provide the holder a guarantee of timely payments of interest and principal.

         The Bank also invests in collateralized mortgage obligations and
certain participating interests in real estate mortgage investment conduits
("REMICs") (hereinafter collectively referred to as "CMOs").  CMOs are special
types of pass-through certificates 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. 
However, these investments may also expose the Bank to considerable risk of loss
if they are not managed effectively.  The high risk nature of these products
stem from their price volatility, the high degree of technical expertise
required to understand how they behave in various interest-rate environments and
prepayment scenarios, and the lack of liquidity which may exist should the
securities need to be sold.

         Some CMO instruments, like the ones the Bank purchases, are most like
debt instruments because these CMO instruments have stated principal amounts and
traditionally defined interest-rate terms.  Purchasers of certain other CMO
instruments are entitled to the excess, if any, of the issuer's cash inflows,
including reinvestment earnings, over the cash outflows for debt service and
administrative expenses.  These CMO instruments may include instruments
designated as residual interests and are thought to be "high risk" in that these
CMO instruments could result in the loss of a portion of the original
investment.  Cash flows from residual interests are extremely sensitive to
prepayments and, thus, contain a high degree of interest-rate risk.  The
investment policy of the Bank does not allow for the purchase of high risk CMOs.
The Bank held $22.8 million of CMOs at June 30, 1996. See Note 4 to the Notes to
the Consolidated Financial Statements in the Annual Report for additional
information regarding the amortized cost and estimated fair value of these
securities.

                                       -36-
<PAGE>

         The following table sets forth the expected lives of the Bank's
mortgage-backed securities at June 30, 1996.  See Note 4 of the Notes to the
Consolidated Financial Statements in the Annual Report for information regarding
the classification and accounting treatment of the Bank's mortgage-backed
securities.

<TABLE>

<CAPTION>

                     -----------------------------------------------------  June 30, 1996
                     1 Year       After 1 through   After 5 Years  Over 10     Balance
                     or Less        5 Years          through 10     Years    Outstanding    
                     --------     ---------------  --------------  -------  ------------- 
                                                   (In Thousands)
<S>                  <C>          <C>               <C>            <C>      <C>

FHLMC...........     $  1,990      $  7,730            $   991     $ 5,223    $ 15,934
FNMA............          ---         8,106              6,539         738      15,383
GNMA............          ---         2,864              2,030         ---       4,894
Other...........          ---           ---                ---         ---         ---
                     --------      --------           --------     -------    --------
 Total..........     $  1,990      $ 18,700           $  9,554     $ 5,962    $ 36,211
                     --------      --------           --------     -------    -------- 
                     --------      --------           --------     -------    --------  
</TABLE>

         The following table shows the mortgage-backed securities purchase,
sale and repayment activities of the Bank for the periods indicated.

<TABLE>

<CAPTION>

                                                 Year Ended June 30  
                                       ---------------------------------------
                                          1996          1995          1994 
                                       ----------   -----------    -----------
                                                  (In Thousands)
<S>                                    <C>          <C>            <C>

Purchases........................     $  14,556     $   4,920      $  18,609
Sales............................       (10,833)       (4,974)       (20,369)
Repayments.......................        (4,186)       (6,596)       (14,129)
Other............................           609           380         (2,390)
                                       --------     ----------      ---------
Net increase (decrease)..........      $    146     $  (6,270)     $ (18,279)
                                       --------     ----------      ---------
                                       --------     ----------      ---------
</TABLE>




         Investment Securities.  The Bank 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
Bank has maintained liquid assets at levels above the minimum requirements
imposed by the OTS regulations and above 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.  At June 30, 1996, the Bank's liquidity ratio (liquid
assets as a percentage of net withdrawable savings deposits and current
borrowings) was 5.9%.  The Bank's level of liquidity is a result of management's
asset/liability strategy.  See "Management's Discussion and Analysis of
Financial Condition and Results of Operations - Asset/Liability Management" and
"- Liquidity and Capital Resources" in the Annual Report.

         Federally chartered savings institutions have the authority to invest
in various types of liquid assets, including U.S. Treasury obligations,
securities of various federal agencies, certain certificates of deposit of
insured banks and savings institutions, certain bankers' acceptances, repurchase
agreements and federal funds.  Subject to various restrictions, federally
chartered savings institutions may also invest their assets in investment grade
commercial paper and corporate debt securities and mutual funds whose assets
conform to the investments that a federally chartered savings institution is
otherwise authorized to make directly.

         OTS regulations restrict investments in corporate debt and equity
securities by the Bank.  See "Regulation - Federal Regulation of Savings
Associations" for a discussion of restrictions on the Bank's investment
activities.

                                       -37-
<PAGE>

         The following table sets forth the composition of the Bank's
investment portfolio and mortgage-backed securities portfolio at the dates
indicated.

<TABLE>

<CAPTION>

                                                                                          June 30,  
                                                        -------------------------------------------------------------------
                                                               1996                   1995                    1994 
                                                        -------------------    ---------------------   --------------------
                                                         Book       % of        Book         % of       Book         % of
                                                         Value      Total       Value        Total      Value        Total 
                                                        --------   --------    ---------    --------   ---------    -------- 
                                                                            (Dollars in Thousands)
<S>                                                     <C>        <C>         <C>          <C>        <C>          <C>       
Investment securities:
 Federal agency obligations........................     $  9,235     88.07%    $  13,965      93.78%   $  11,780      92.71%
 Equity securities.................................           63       .60            62        .42           62        .49
                                                        --------    ------     ---------     ------    ---------     ------
  Subtotal.........................................        9,298     88.67        14,027      94.20       11,842      93.20
FHLB stock.........................................        1,188     11.33           864       5.80          864       6.80
                                                        --------    ------     ---------     ------    ---------     ------ 
  Total investment securities and FHLB stock.......     $ 10,486    100.00%    $  14,891     100.00%   $  12,706     100.00%
                                                        --------    ------     ---------     ------    ---------     ------
                                                        --------    ------     ---------     ------    ---------     ------

Average remaining life of investment securities....          2.8 years              2.9 years              6.4 years        

Other interest-earning assets:
 Interest-bearing deposits with banks..............          190    100.00%    $     190     100.00%   $     190     100.00%
                                                        --------    ------     ---------     ------    ---------     ------
 Total............................................      $    190    100.00%    $     190     100.00%   $     190     100.00%
                                                        --------    ------     ---------     ------    ---------     ------
                                                        --------    ------     ---------     ------    ---------     ------
 
Mortgage-backed securities:
 GNMA..............................................     $  2,399      6.62     $   2,996       8.31    $   4,159       9.82
 FNMA..............................................        7,954     21.97         7,175      19.89        8,643      20.42
 FHLMC.............................................        2,692      7.43         5,805      16.10        9,049      21.37
 CMOs/REMICS.......................................       22,790     62.94        19,948      55.31       20,157      47.61
                                                        --------    ------     ---------     ------    ---------      ----- 
  Total............................................       35,835     98.96        35,924      99.61       42,007      99.22

Unamortized premium, net...........................          376      1.04           141        .39          328        .78
                                                        --------    ------     ---------     ------    ---------     ------
  Total mortgage-backed securities.................     $ 36,211    100.00%    $  36,065     100.00%   $  42,335     100.00%
                                                        --------    ------     ---------     ------    ---------     ------
                                                        --------    ------     ---------     ------    ---------     ------
</TABLE>



         The composition and maturities of the investment securities portfolio,
excluding equity securities and FHLB stock, are indicated in the following
table.

<TABLE>

<CAPTION>


                                                               June 30, 1996  
                                        -------------------------------------------------------------------
                                        1 Year     After 1    After 5        Over
                                          or       Year to    Years to         10       Total Investment
                                         Less      5 Years    10 Years       Years         Securities     
                                        -------    --------   ---------      ------     -------------------
                                         Book       Book        Book          Book      Book        Fair
                                         Value      Value       Value         Value     Value       Value  
                                        -------    --------   ---------      ------    --------    ------- 
                                                                  (Dollars in Thousands)

<S>                                     <C>        <C>        <C>             <C>       <C>         <C>    
Federal agency obligations...........   $  500     $  6,571   $  2,214        $ 450     $ 9,235     $ 9,198
                                        ------     --------   --------        -----     -------     -------
Total investment securities..........   $  500     $  6,571   $  2,214        $ 450     $ 9,235     $ 9,198
                                        ------     --------   --------        -----     -------     -------
                                        ------     --------   --------        -----     -------     -------
Weighted average yield                    5.80%        5.12%      6.76%        7.59%       5.64%        ---

</TABLE>


                                       -38-
<PAGE>

         The Bank's investment securities portfolio and mortgage-backed
securities portfolio at June 30, 1996 contained neither tax-exempt securities
nor securities of any issuer with an aggregate book value in excess of 10% of
the Bank's retained earnings, excluding those issued by the U.S. Government or
its agencies.

         Sources of Funds.  The Bank's primary sources of funds are deposits,
payment of principal and interest on loans and mortgage-backed securities, sale
of loans and mortgage-backed securities, interest earned on or maturation and
sale of investment securities, funds provided from operations and borrowings.

         The Bank offers a variety of deposit accounts having a wide range of
interest rates and terms.  The Bank's deposits consist of passbook and statement
savings accounts, NOW and non-interest-bearing checking accounts, and money
market and certificate accounts.  The Bank relies primarily on advertising,
competitive pricing policies and customer service to attract and retain these
deposits.  The Bank solicits deposits from its market area only.  The Bank does
not currently use brokers to obtain deposits although it did so in the mid
1980s.

         The flow of deposits is influenced significantly by general economic
conditions, changes in money market and prevailing interest rates and
competition.  The variety of deposit accounts offered by the Bank has allowed it
to be competitive in obtaining funds and to respond with flexibility to changes
in consumer demand.  The Bank has become more susceptible to short-term
fluctuations in deposit flows, as customers have become more interest rate
conscious.  The Bank manages the pricing of its deposits in keeping with its
asset/liability management, liquidity and growth objectives.  Based on its
experience, the Bank believes that its savings and interest and
non-interest-bearing checking accounts are relatively stable sources of
deposits.  However, the ability of the Bank to attract and maintain CDS, and the
rates paid on these deposits, has been and will continue to be significantly
affected by market conditions.

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

<TABLE>
<CAPTION>                                         Year Ended June 30
                                       ---------------------------------------
                                          1996           1995           1994  
                                       ---------      ---------      ---------
                                                (Dollars in Thousands)
<S>                                    <C>            <C>            <C>

    Opening balance...............     $ 106,294      $ 108,847      $ 108,387
    Net increase (decrease).......     $   1,634      $  (2,553)     $     460
                                       ---------      ---------      ---------
    Ending balance................     $ 107,928      $ 106,294      $ 108,847
                                       ---------      ---------      ---------
                                       ---------      ---------      ---------
    Percent increase (decrease)...          1.51%          (2.4)%          .42%
                                            ----           ----            ---
                                            ----           ----            ---

</TABLE>


                                       -39-
<PAGE>

         The following table indicates the amount of the Bank's certificates of
deposit and other deposits by time remaining until maturity as of June 30, 1996.

<TABLE>
<CAPTION>
                                                                           Maturity
                                                  ---------------------------------------------------------
                                                                      Over           Over
                                                   3 Months           3 to 6        6 to 12         Over
                                                    or Less           Months         Months       12 months        Total
                                                  ----------       ----------      ---------     -----------     ---------
                                                                                   (In Thousands)
<S>                                                 <C>             <C>             <C>           <C>            <C>

Certificates of deposit less than $100,000.......   $ 14,380        $  9,632        $ 22,250       $ 20,099       $ 66,361
Certificates of deposit of $100,000 or more......      1,300           1,000           3,782          5,831         11,913
Public funds (1).................................      1,543             411             518            219          2,691
                                                    --------        --------        --------       --------       --------
Total certificates of deposit....................   $ 17,223        $ 11,043        $ 26,550       $ 26,149       $ 80,965
                                                    --------        --------        --------       --------       --------
                                                    --------        --------        --------       --------       --------

</TABLE>
- ----------------------
(1)  Deposits from governmental and other public entities.



         Borrowings.  Savings deposits have historically been the Bank's primary
source of funds.  The Bank's other available sources of funds include advances
from the FHLB of Indianapolis and other borrowings.  As a member of the FHLB of
Indianapolis, the Bank is required to own capital stock in the FHLB and is
authorized to apply for advances from the FHLB.  Each FHLB credit program has
its own interest rate, which may be fixed or variable, and range of maturities. 
The FHLB of Indianapolis may prescribe the acceptable uses for these advances,
as well as limitations on the size of the advances and repayment provisions.  At
June 30, 1996, the Bank had FHLB advances totaling $23.8 million.

         In 1988, the Bank incorporated SJS Capital Corporation ("SJS 
Capital") for the purpose of issuing a CMO to various investors.  In November 
1988, the financing subsidiary issued a CMO with a total par value of $20.8 
million comprised of five classes with different stated maturity dates 
ranging from April 1993 to January 2020.  The net proceeds of the CMO 
offering amounted to $18.8 million, reflecting issuance costs and the 
original issue discount.  The collateral and source of cash flows for the 
principal and interest payments on the CMO consisted of certain 
mortgage-backed securities transferred from the Bank to the financing 
subsidiary.  As a result of the lower interest rate environment prevailing 
since 1988, the mortgage-backed securities that were used to collateralize 
the CMO paid off faster than originally projected, and the CMO balance was 
likewise reduced in advance of the original schedule of stated maturities.  
In June 1994, the remaining outstanding classes of the CMO with a balance of 
$3.3 million were extinguished and the corresponding collateral was sold to 
finance the transaction.  See Note 9 of the Notes to the Consolidated 
Financial Statements in the Annual Report for additional information 
concerning the CMO.

                                       -40-
<PAGE>

         The following table sets forth the maximum month-end balance and
average balance of the Bank's CMO and other borrowings for the periods
indicated.

<TABLE>
<CAPTION>

                                                            Year Ended June 30, 
                                                     ----------------------------------        
                                                      1996           1995           1994 
                                                     -------        -------        -------
                                                                (In Thousands)
<S>                                                  <C>            <C>            <C>
    Maximum Balance:
    ---------------
     CMO borrowing.........................              ---            ---       $ 7,033
     Other borrowings (FHLB advances)......        $ 23,750         $ 5,000           ---

    Average Balance:
    ---------------
     CMO borrowing.........................              ---            ---       $ 4,808
     Other borrowings (FHLB advances)......        $ 15,679         $ 3,105           ---
</TABLE>

         The following table sets forth certain information as to the Bank's
borrowings at the dates indicated.
         
<TABLE>
<CAPTION>

                                                                  June 30,  
                                                      ------------------------------------                  
                                                       1996           1995           1994 
                                                      -------        -------        -------  
                                                             (Dollars In Thousands)
<S>                                                   <C>            <C>            <C>
  CMO borrowings..........................           $    ---       $    ---       $    ---
  Other borrowings (FHLB advances)........             23,750          4,500            ---
                                                      -------        -------        -------
    Total borrowings......................           $ 23,750       $  4,500       $    ---
                                                      -------        -------        -------
                                                      -------        -------        -------
  Weighted average interest rate..........              5.94%          6.09%            ---%

</TABLE>

         Subsidiary and Other 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.  Federal associations are also permitted to invest an unlimited amount 
in operating subsidiaries engaged solely in activities which a federal 
association may engage in directly.

         SJS has two wholly owned service corporation subsidiaries, SJS
Financial Corporation ("SJS Financial") and SJS Capital.  SJS Financial was
formed in 1988 to engage in re-insurance activity through a relationship with
Minnesota Mutual Life Insurance Company and has engaged in no other operations
since its formation.  At June 30, 1996, SJS's investment in its service
corporation totaled $112,000.  For a discussion on SJS Capital, see "Source of
Funds - Borrowings" above and Note 9 of Notes to Consolidated Financial
Statements in the Annual Report.

Competition

         SJS faces strong competition, both in originating real estate and
other loans and in attracting deposits.  Competition in originating real estate
loans comes primarily from other savings institutions, commercial banks, credit
unions and mortgage bankers making loans secured by real estate located in
Berrien, Van Buren, Allegan and Cass Counties, the Bank's market area.  Other
savings institutions, commercial banks, credit unions and finance companies
provide vigorous competition in consumer lending.

                                       41
<PAGE>

         The Bank attracts all of its deposits through its branch offices,
primarily from the communities in which those branch offices are located;
therefore, competition for those deposits is principally from other savings
institutions, commercial banks and credit unions located in the same
communities, as well as mutual funds.  The Bank competes for these deposits by
offering a variety of deposit accounts at competitive rates, convenient business
hours, and convenient branch locations with interbranch deposit and withdrawal
privileges.

Employees

         At June 30, 1996, the Bank had a total of 51 employees, including 10
part-time and contract employees.  The Bank's employees are not represented by
any collective bargaining group.  Management considers its employee relations to
be good.

Regulation

         General.  The Bank 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, the Bank is subject to broad federal
regulation and oversight extending to all its operations.  The Bank is a member
of the FHLB of Indianapolis and is subject to certain limited regulation by the
Federal Reserve Board.  As the savings and loan holding company of the Bank, SJS
also is subject to federal regulation and oversight.  The purpose of the
regulation of SJS and other holding companies is to protect subsidiary savings
associations.  The Bank is a member of the 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 Proxy Statement.

         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 and FDIC examinations of the Bank were as of March 31, 1996 and April 8, 
1991, respectively.  Under agency scheduling guidelines, it is likely that 
another examination will be initiated in the near future.  When these 
examinations are conducted by the OTS and the FDIC, the examiners generally 
have the authority to 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, 1996 was approximately $41,000.

         The OTS also has extensive enforcement authority over all savings
institutions and their holding companies, including the Bank and SJS.  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.

         In addition, the investment, lending and branching authority of the 
Bank is prescribed by federal laws and regulations, and it is prohibited from 
engaging in any activities not permitted by such laws and regulations.  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.  

                                       42
<PAGE>


         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, 1996, the Bank's lending 
limit under this restriction was $2.1 million.  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 matters such as loan
underwriting and documentation, asset quality, earnings standards, internal
controls and audit systems, interest rate risk exposure and compensation and
other employee benefits.  Any institution which fails to comply with these
standards must submit a capital 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.  The Bank 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 and 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.  (See Note 5 of the Notes to Consolidated Financial 
Statements in Appendix E.)

         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. 
Generally, 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, 1996, 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, with a five-year transition period beginning on July 1,
1990, for investments made before April 12, 1989.  The Bank's subsidiary is an
includable subsidiary.

         At June 30, 1996, the Bank had tangible capital of $14.3 million, or
9.4% of adjusted total assets, which is approximately $12.0 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

                                       43
<PAGE>


supervisory condition is such to allow it to maintain a 3% ratio.  At June 30,
1996, the Bank had no intangibles which were subject to these tests.

         At June 30, 1996, the Bank had core capital equal to $14.3 million, or
9.4% of adjusted total assets, which is $8.2 million above the minimum leverage
ratio requirement of 4% 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 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
and the risk of non-traditional activities.  At June 30, 1996, the Bank had no
capital instruments that qualify as supplementary capital and $646,000 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, 1996.

         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.

         On June 30, 1996, the Bank had total risk-based capital of $14.7
million (including approximately $14.3 million in core capital and no qualifying
supplementary capital, and risk-weighted assets of $75.3 million (with no
converted off-balance sheet assets); or total capital of 19.5% of risk-weighted
assets.  This amount was $8.7 million above the 8% requirement in effect on that
date.

         The OTS has adopted a final rule that requires 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 provides for a two
quarter lag between calculating interest rate risk and recognizing any deduction
from capital.  The rule will not become effective until the OTS evaluates the
process by which savings associations may appeal an 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.  See "Management's Discussion and Analysis of Financial
Condition and Results of Operations - Asset/Liability Management" in the Annual
Report for information regarding the effect of this rule on the Bank.

         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 

                                       44
<PAGE>

assets, acquire another institution, establish a branch or engage in any new 
activities, and generally may not make capital distributions.  The OTS is 
authorized to impose the additional restrictions, discussed below, 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.

         Limitations on Dividends and Other Capital Distributions.  OTS 
regulations impose various restrictions or requirements on associations with 
respect to their ability to pay dividends or make other distributions of 
capital.  OTS regulations prohibit an 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.

         The OTS utilizes a three-tiered approach to permit associations, based
on their capital level and supervisory condition, to make capital distributions
which include dividends, stock redemptions or repurchases, cash-out mergers and
other transactions charged to the capital account.  See "- Regulatory Capital
Requirements."

         Generally, Tier 1 associations, which are associations that before and
after the proposed distribution meet their fully phased-in 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
fully phased-in capital requirement for such capital component, as measured at
the beginning of the calendar year, or the amount authorized for a Tier 2
association.  However, a Tier 1 association deemed to be in need of more than
normal supervision by the OTS may be downgraded to a Tier 2 or Tier 3
association as a result of such a determination.  The Bank meets the
requirements for a Tier 1 association and has not been notified of a need for
more than normal supervision.  Tier 2 associations, which are associations that
before and after the proposed distribution meet their current minimum capital
requirements, may make capital distributions of up to 75% of net income over the
most recent four quarter period.  

         Tier 3 associations (which are associations that do not meet current
minimum capital requirements) that propose to make any capital distribution and
Tier 2 associations that propose to make a capital distribution in excess of the
noted safe harbor level must obtain OTS approval prior to making such
distribution.  Tier 2 associations proposing to make a capital distribution
within the safe harbor provisions and Tier 1 associations proposing to make any
capital distribution need only submit written notice to the OTS 30 days prior to
such distribution.  As a subsidiary of SJS, the Bank will also be required to
give the OTS 30 days' notice prior to declaring any dividend on its stock.  The
OTS may object to the distribution during that 30-day period based on safety and
soundness concerns.  See "- Regulatory Capital Requirements."

         The OTS has proposed regulations that would revise the current capital
distribution restrictions.  The proposal eliminates the current tiered structure
and the safe-harbor percentage limitations.  Under the proposal 

                                       45
<PAGE>

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 in troubled condition 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 the Bank, 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
the Bank 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.  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, 1996, the Bank was in compliance with both
requirements, with an overall liquid asset ratio of 7.1% and a short-term liquid
assets ratio of 3.4%.

         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 OTS has adopted an amendment to its accounting regulations, which
may be made more stringent than GAAP by the OTS, to 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 is in compliance with
these amended rules.

         Qualified Thrift Lender Test.  All savings associations, including the
Bank, are required to meet a qualified thrift lender ("QTL") test to avoid
certain restrictions on their operations.  This test requires a savings
association to have at least 65% of its portfolio assets (which consists of
total assets less intangibles, properties used to conduct the savings
association's business and liquid assets not exceeding 20% of total assets) in
qualified thrift investments on a monthly average for nine out of every 12
months on a rolling basis.  Such assets primarily consist of residential housing
related loans and investments.  At June 30, 1996, 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 Bank Insurance Fund.  If an association that fails the test has not yet
requalified and has not converted to a national bank, its new investments and
activities are limited to those permissible for both a savings association and a
national bank, and it is limited to national bank branching rights in its home
state.  In addition, the association is immediately ineligible to receive any
new FHLB borrowings and is subject to national bank limits for payment of
dividends.  If such association has not 

                                       46
<PAGE>

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 "- 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 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 May 1995 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 are restricted to a percentage of 
the association's capital.  Affiliates of the Bank include SJS 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 subsidiary is not deemed to be an affiliate, 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.

         Holding Company Regulation.  SJS is a unitary savings and loan holding
company subject to regulatory oversight by the OTS.  As such, SJS is registered
with and files reports with the OTS and is subject to regulation and examination
by the OTS.  In addition, the OTS has enforcement authority over SJS 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, SJS generally is not
subject to activity restrictions.  If SJS acquires control of another savings
association as a separate subsidiary, it would become a multiple savings and
loan holding company, and the activities of SJS 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 the Bank fails the QTL test, SJS 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 SJS must register as, and will become subject to, the
restrictions applicable to bank holding companies.  

                                       47
<PAGE>

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."

         SJS 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 SJS is registered with the SEC
under the Securities Exchange Act of 1934, as amended (the "Exchange Act").  SJS
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 SJS may not be resold without
registration or unless sold in accordance with certain resale restrictions.  If
SJS meets specified current public information requirements, each affiliate of
SJS is able to sell in the public market, without registration, a limited number
of shares in any three-month period.

         Federal Reserve System.  The Federal Reserve Board requires all
depository institutions to maintain non-interest bearing reserves at specified
levels against their transaction accounts (primarily checking, NOW and Super NOW
checking accounts).  At June 30, 1996, the Bank 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.

         Federal Home Loan Bank System.  The Bank is a member of the FHLB of
Indianapolis, 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 Indianapolis.  At June 30, 1996, the Bank had approximately $1.2
million of FHLB stock, which was in compliance with this requirement.

         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 the Bank's FHLB stock may result in a corresponding
reduction in the Bank's capital.

         Federal and State Taxation.  Savings associations such as the Bank that
met certain definitional tests relating to the composition of assets and other
conditions prescribed by the Internal Revenue Code of 1986, as amended (the
"Code"), were permitted to establish reserves for bad debts and to make annual
additions thereto which could, within specified formula limits, be taken as a
deduction in computing taxable income for federal income tax 

                                       48
<PAGE>

purposes for taxable years ending prior to January 1, 1996.  The amount of 
the bad debt reserve deduction for "non-qualifying loans" was computed under 
the experience method.  The amount of the bad debt reserve deduction for 
"qualifying real property loans" (generally loans secured by improved real 
estate) could 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 was 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 was used to
compute a savings association's bad debt reserve deduction under the percentage
of taxable income method (the "percentage bad debt deduction") was 8%.  The
percentage bad debt deduction thus computed was reduced by the amount permitted
as a deduction for non-qualifying loans under the experience method.  The
availability of the percentage of taxable income method permitted qualifying
savings associations to be taxed at a lower effective federal income tax rate
than that applicable to corporations generally (approximately 31.3% assuming the
maximum percentage bad debt deduction).

         Under the percentage of taxable income method, the percentage bad debt
deduction could not 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" equaled the amount by
which 12% of the amount comprising savings accounts at year end exceeded the sum
of surplus, undivided profits and reserves at the beginning of the year.

         In August 1996, legislation was enacted that repeals the
above-described reserve method of accounting (including the percentage of
taxable income method) used by many thrift institutions to calculate their bad
debt reserve for federal income tax purposes.  Thrift institutions with $500
million or less in assets may, however, continue to use the experience method. 
As a result, the Bank must recapture that portion of the reserve that exceeds
the amount that could have been taken under the experience method for post-1987
tax years.  At  June 30, 1996, the Bank's post-1987 excess reserves amounted to
approximately $508,000.  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 legislation also requires thrift institutions 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.

         In addition to the regular federal 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 1996, 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 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). 

         The Bank and its subsidiary file consolidated federal income tax
returns on a fiscal year basis ending June 30 using the accrual method of
accounting.  SJS intends to file consolidated federal income tax returns with
the 

                                       49
<PAGE>

Bank and its subsidiary.  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 and its consolidated subsidiary have not been audited by the
IRS recently with respect to consolidated federal income tax returns.  In the
opinion of management, any examination of still open returns (including returns
of subsidiaries and predecessors of, or entities merged into, the Bank) would
not result in a deficiency which could have a material adverse effect on the
financial condition of the Bank and its consolidated subsidiary.

         Michigan Taxation.  The State of Michigan imposes a tax on intangible
personal property in the amount of $0.20 per $1,000 of deposits of a savings
bank or a savings and loan institution less deposits owed to the federal or
Michigan state governments, their agencies or certain other financial
institutions.  The State of Michigan also imposes a "Single Business Tax."  The
Single Business Tax is a value-added type of tax and is for the privilege of
doing business in the State of Michigan.  The major components of the Single
Business Tax base are compensation, depreciation and federal taxable income, as
increased by net operating loss carry forwards, if any, utilized in arriving at
federal taxable income, and decreased by the cost of acquisition of tangible
assets during the year.  The tax rate through September 30, 1994 was 2.35% of
the Michigan adjusted tax base.  Beginning October 1, 1994, the rate decreased
to 2.30% of the Michigan adjusted tax base.

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

Description of Properties

         The Bank operates through its main office and three branches located
in St. Joseph, South Haven and Stevensville, Michigan.  At June 30, 1996, the
Bank owned its main office and its three branch offices.  As of June 30, 1996,
the net book value of the Bank's investment in premises, equipment and
leaseholds was approximately $1.2 million.  SJS believes that it current
facilities are adequate to meet the present and foreseeable needs of the Bank
and SJS.

Legal Proceedings

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

         The Bank's Stevensville branch office is situated on property
purchased by the Bank in 1986 from a large oil company.  The property had been
the site of a gas station which had been inactive for several years. 
Underground storage tanks were removed prior to the Bank's purchase of the
property.  In May 1992, the Michigan Department of Natural Resources (the
"MDNR") notified the Bank that the property was the subject of an inquiry by
MDNR, which claims that the property may be a source of hydrocarbon
contamination of groundwater.  In addition, in November 1992, another oil
company which owns and operates a service station located on property adjacent
to the Stevensville branch filed a lawsuit against the Bank in the Michigan
state courts seeking to recover a portion of the costs it had expended to clean
up hydrocarbon contamination on that company's property.  Management of the Bank
believes that both claims are predicated upon the presence of certain
hydrocarbons in groundwater samples taken from a monitoring well which the Bank
voluntarily permitted a consultant working for the oil company to drill on the
Bank property in 1991.  Based upon additional tests performed by a consultant
retained by the Bank, the consultant 

                                       50
<PAGE>

concluded that it did not appear that the hydrocarbons recorded at the site 
could be directly attributed to a release from the former underground storage 
tanks on the Bank property and that the likely source of the hydrocarbons was 
the release of gasoline at the oil company station on the adjacent property 
in 1989.  The Bank presented this evidence to the MDNR which then requested 
that the Bank do further testing to determine whether any underground storage 
tanks still existed on the site.  This testing was completed in July 1994.  
The environmental engineer who conducted the testing reported that there did 
not appear to be any underground storage tanks at the site, although the 
evidence collected by the Bank is not clearly definitive.  Based upon the 
advice of counsel representing the Bank in these matters, the Bank has 
maintained that the likelihood of liability being imposed upon the Bank for 
cleanup costs in connection with these claims is remote. Accordingly, the 
Bank vigorously contested the MDNR claim.  On June 5, 1995, a new law took 
effect in Michigan which substantially altered the basis upon which liability 
of cleanup costs could be premised.  Contrary to the former law, the new law 
provides, in essence, that for property owned prior to June of 1995, 
liability may only be imposed when the owner or operator of the property is 
responsible for an activity causing a release of contaminants.

         On February 5, 1996, the Bank filed a Motion for Summary Disposition
in the Circuit Court for the County of Berrien, State of Michigan, of the
above-mentioned oil company's complaint and on February 16, 1996 an Order
Granting Motion for Summary Disposition was entered.  The Order dismissed the
oil company's complaint with prejudice, thereby allowing the oil company 14 days
to amended its complaint.  An amended complaint was not filed nor has anything
been filed in the Court to date seeking an appeal.  An appeal, however, may be
filed at any time prior to the conclusion of the case among all remaining
parties, which could be more than a year from the date of this filing.  The Bank
considers the likelihood of liability remote, however, liability could be
imposed upon the Bank on these claims, in which case the Bank would be
responsible for a portion of the costs associated with a cleanup of the
groundwater contamination.

Beneficial Ownership of Certain Persons

         As of the Record Date, SJS had 917,622 shares of SJS Common Stock
issued and outstanding.  The following table sets forth information as of the
Record Date regarding share ownership of those persons or entities known by
management to beneficially own more than 5 percent of the SJS Common Stock.

<TABLE>
<CAPTION>
                                                               Amount and
                                                                Nature of
Name and Address of                                             Beneficial        Percent
Beneficial Owner                                               Ownership(1)       of Class
- ----------------------------------                             ---------          -------- 
<S>                                                            <C>                <C>
Peter T. Kross
248 Grosse Pointe Boulevard
Grosse Pointe Farms, Michigan 48236                             97,084(2)            10.58%

The Bank Funds
208 S. LaSalle Street, Suite 200
Chicago, Illinois 60604                                         79,005(3)             8.61%

</TABLE>


- ---------------------------
(1) The numbers of shares stated are based on information furnished by each
    person listed and include shares personally owned of record by that person
    and shares that are considered to be otherwise beneficially owned by that
    person.  A beneficial owner of a security includes any person who, directly
    or indirectly, through any contract, arrangement, understanding,
    relationship or otherwise has or shares voting power or dispositive power
    with respect to the security.  Voting power includes the power to vote or
    direct the voting of the security.  Dispositive power includes the power to
    dispose or direct the disposition of the security.  A person will also be
    considered the beneficial owner of a security if the person has a right to
    acquire beneficial ownership of the security within 60 days.  SJS and the
    directors and officers of SJS and the Bank disclaim beneficial ownership of
    shares held by 

                                       51
<PAGE>

    the Bank in a fiduciary capacity.  This amount also includes
    options to purchase shares of SJS Common Stock granted to directors and
    executive officers that are either currently exercisable or exercisable
    within 60 days of the Record Date.

(2) Based on information provided by Peter T. Kross, Richard J. Nelson, Wallace
    D. Riley and Robert C. Lucas in an amended Schedule 13D (the "Kross 13D
    group") dated August 2, 1996.  SJS Common Stock reported as beneficially
    owned by the Kross 13D group includes 75,400 shares, 14,500 shares, 6,042
    shares and 1,142 shares with respect to which Messrs. Kross, Nelson, Riley
    and Lucas, respectively, reported sole voting and dispositive power. 
    Messrs. Riley and Lucas are also members of the Board of Directors of SJS. 

(3) Based on information provided by The Midwest Bank Fund II, L.P., Banc Fund
    III L.P., Bank Fund III Trust, Banc Fund IV L.P. and Banc Fund IV Trust
    (the "Midwest 13D group") in Amendment No. 1 to a Schedule 13D dated
    January 7, 1997.  SJS Common Stock reported as beneficially owned by the
    Midwest 13D group includes 12,700 shares, 14,563 shares, 44,637 shares,
    1,627 shares and 5,478 shares with respect to which The Midwest Bank Fund
    II, L.P., Banc Fund III L.P., Bank Fund III Trust, Banc Fund IV L.P. and
    Banc Fund IV Trust, respectively, reported sole voting and dispositive
    power.

              The following table sets forth certain information regarding
SJS's Board of Directors, individually, and with executive officers as a group.

<TABLE>
<CAPTION>

                                       Amount and Nature of Beneficial Ownership(1)
                                       -----------------------------------------
                                                                                        Percent
                                         Stock           Stock                             of
Name                                    Ownership       Options(2)         Total          Class     
- -----------------------------------     ---------       -------            -----        -------
<S>                                     <C>             <C>                <C>          <C>
James M. Behlen                             1,162           381            1,543          *
Neil R. Berndt                             21,524           762           22,286          2.43%
William F. Early                           12,159           952           13,111          1.43%
W. Ford Kieft III                           1,262           381            1,643          *
Robert C. Lucas(3)                         96,704           380           97,084         10.58%
James B. McQuillan                            762           381            1,143          *
Wallace D. Riley(3)                        96,704           380           97,084         10.58%
Edgar F. Ross                              11,524           762           12,286          1.34%
Stephen E. Ross                             3,524           762            4,286          *
Larry D. Schultz                           12,624           762           13,286          1.45%
Thomas G. Watson                            8,691         2,857           11,548          1.25%

Directors and executive officers          208,559(4)     15,903          224,462         14.46%
   of SJS and the Bank, as a
   group (16 persons)

</TABLE>
- --------------------------------
*        Less than 1 percent.

(1) See footnote (1) in the preceding table.

(2) Represents options to purchase the number of shares of SJS Common Stock
    granted under the 1996 Stock Option and Incentive Plan that are either
    currently exercisable or exercisable within 60 days of the Record Date.

(3) See footnote (2) in the preceding table.

(4) The shares reported by Messrs. Lucas and Riley represent the same shares;
    accordingly, such shares are only included once for purposes of shares
    owned by directors and executive officers as a group.  See footnote (2) in
    the preceding table. 

                                       52
<PAGE>


                                 GENERAL INFORMATION

Incorporation by Reference

         This Proxy Statement incorporates documents by reference that are not
presented herein or delivered with it.  All reports SJS files with the
Commission subsequent to the date of this Proxy Statement, but prior to the date
of the Special Meeting, pursuant to Sections 13(a), 13(c), 14 or 15(d) of the
Exchange Act, are hereby incorporated by reference in this Proxy Statement.  A
copy of such documents (other than certain exhibits thereto) is available
without charge to each person, including any beneficial owner, to whom the Proxy
Statement is delivered, upon written or oral request to:  SJS Bancorp, Inc.,
Irma R. Wedde, Secretary, SJS Bancorp, 301 State Street, St. Joseph, Michigan
49085, (616) 983-0134.  Documents requested will be sent by first class mail or
other equally prompt means within one business day of receipt of the request. In
order to ensure timely delivery of such documents, any such request should be
made by April 23, 1997.

         Any statement contained in a document incorporated or deemed to be
incorporated by reference in this Proxy Statement shall be deemed to be modified
or superseded for purposes of this Proxy Statement to the extent that a
statement contained in this Proxy Statement or in any other subsequently filed
document that also is or is deemed to be incorporated by reference in this Proxy
Statement modifies or supersedes such statement.  Any statement so modified or
superseded shall not be deemed, except as so modified or superseded, to
constitute a part of this Proxy Statement.

Independent Public Accountants

         The consolidated financial statements and schedules of SJS and its
subsidiaries incorporated by reference in this Proxy Statement to the extent and
for the periods indicated in their reports have been audited by Crowe Chizek
LLP, independent public accountants.

         Representatives of Crowe Chizek LLP are expected to be present at the
Special Meeting.  Such representatives will be given an opportunity to make a
statement if they so desire and are expected to be available to respond to
appropriate questions.

Sources of Information

         The information contained in this Proxy Statement relating to SJS and
Shoreline has been furnished by each of them for inclusion in this Proxy
Statement.  SJS has relied upon Shoreline with respect to the accuracy and
completeness of the information concerning Shoreline, and Shoreline has relied
upon SJS with respect to the accuracy and completeness of the information
concerning SJS.

         No person has been authorized to give any information or to make any
representations other than those contained in this Proxy Statement and, if given
or made, such information or representations must not be relied upon as having
been authorized by SJS.  The delivery of this Proxy Statement shall not under
any circumstances create any implication that there has been no change in the
affairs of SJS since the date hereof or that the information contained herein is
correct as of any time subsequent to its date.

                                       53
<PAGE>

                                      APPENDIX A















                             Agreement and Plan of Merger

                                        among

                           Shoreline Financial Corporation,
                               a Michigan corporation,

                             SJS Acquisition Corporation,
                               a Michigan corporation,

                                         and

                                  SJS Bancorp, Inc.,
                                a Delaware corporation




                                   November 6, 1996
<PAGE>

                              Table of Contents

<TABLE>
<CAPTION>

                                                                                        Page
                                                                                        -----
<S>                                                                                    <C>  

Article I - Merger; Closing; Effective Time; Definitions................................    1
        1.1  The Closing................................................................    1
        1.2  Effective Time of the Merger...............................................    1
        1.3  The Merger.................................................................    1
        1.4  Bank Consolidation.........................................................    2
        1.5  Company Liquidation........................................................    2
        1.6  Regulatory and Stockholder Approvals.......................................    2
        1.7  Certificate of Incorporation; Bylaws.......................................    2
        1.8  Directors and Officers.....................................................    2
        1.9  Definitions................................................................    2

Article II - Merger Consideration; Conversion of Shares in The Merger...................    4
        2.1  Terms of Merger............................................................    4
        2.2  Payment for Shares.........................................................    5
        2.3  Payment for Options........................................................    6
        2.4  Dissenting Shares..........................................................    6

Article III - Representations and Warranties of Company.................................    6
        3.1  Organization, Standing, and Power..........................................    6
        3.2  Capitalization.............................................................    7
        3.3  Subsidiaries...............................................................    8
        3.4  1996 Financial Statements; Absence of Liabilities..........................    8
        3.5  Authority of Company.......................................................    8
        3.6  No Violation...............................................................    8
        3.7  No Consent.................................................................    9
        3.8  Insurance..................................................................    9
        3.9  Books and Records..........................................................    9
        3.10  Title to Assets...........................................................    9
        3.11  Condition of Real Property................................................   10
        3.12  Real and Personal Property Leases.........................................   10
        3.13  Litigation................................................................   11
        3.14  Taxes.....................................................................   11
        3.15  Compliance with Laws and Regulations......................................   12
        3.16  Performance of Obligations................................................   13
        3.17  Employees.................................................................   13
        3.18  Brokers and Finders.......................................................   13
        3.19  Material Contracts........................................................   13
        3.20  Absence of Certain Changes................................................   14
        3.21  Licenses and Permits......................................................   15
        3.22  Regulatory Action.........................................................   15
        3.23  Loans and Investments.....................................................   16
        3.24  Loan Origination and Servicing............................................   16
        3.25  Loan Guarantees...........................................................   16
        3.26  Employee Benefit Plans....................................................   16
        3.27  Company SEC Reports.......................................................   18
        3.28  Environmental Conditions..................................................   18
        3.29  Proxy Statement...........................................................   19
        3.30  Insider Interests.........................................................   20
        3.31  Fairness Opinion..........................................................   20
</TABLE>


                                       -i-
<PAGE>

                             Table of Contents
                              -- Continued --                         

<TABLE>
<CAPTION>

                                                                                        Page
                                                                                        -----
<S>                                                                                    <C> 

        3.32  Duties as Fiduciary.......................................................   20
        3.33  Change in Business Relationships..........................................   20
        3.34  Public Communications; Securities Offering................................   20
        3.35  No Insider Trading........................................................   21
        3.36  True and Complete Information.............................................   21

Article IV - Representations and Warranties of Acquiror.................................   21
        4.1  Organization and Qualification.............................................   21
        4.2  Authority Relative to this Agreement.......................................   21
        4.3  No Conflict or Violation...................................................   21
        4.4  Proxy Statement............................................................   22
        4.5  Necessary Capital..........................................................   22
        4.6  Compliance with Applicable Law.............................................   22
        4.7  Litigation.................................................................   22
        4.8  Regulatory Approvals.......................................................   22
        4.9  No Fact or Condition, Etc..................................................   22
        4.10  True and Complete Information.............................................   23

Article V - Additional Covenants and Agreements.........................................   23

        5.1  Access to Information......................................................   23
        5.2  Conduct of Business by Company.............................................   24
        5.3  Regulatory Matters.........................................................   26
        5.4  Stockholder Approval.......................................................   27
        5.5  Updated Financial Information..............................................   27
        5.6  Acquisition Proposals......................................................   27
        5.7  Further Assurances.........................................................   27
        5.8  Employment Agreements......................................................   27
        5.9  Treatment of ESOP..........................................................   28
        5.10  Conduct of Business.......................................................   28
        5.11  Indemnification...........................................................   28
        5.12  Subsequent Disclosures....................................................   29
        5.13  WARN Act..................................................................   29
        5.14  Dissenting Stockholders' Appraisal Rights.................................   29
        5.15  Data Processing and Related Contracts.....................................   29
        5.16  Environmental Investigation...............................................   29
        5.17  Tax Ruling................................................................   30
        5.18  Employee Agreements.......................................................   30

Article VI - Conditions.................................................................   30
        6.1  Conditions to Obligations of Acquiror......................................   30
        6.2  Conditions to Obligations of Company.......................................   32

Article VII - Termination...............................................................   33
        7.1  Termination................................................................   33
        7.2  Effect of Termination......................................................   34

Article VIII - General..................................................................   35
        8.1  Notices....................................................................   35
        8.2  Waiver.....................................................................   36
</TABLE>

                                       -ii-
<PAGE>

                             Table of Contents
                              -- Continued --                         

<TABLE>
<CAPTION>

                                                                                        Page
                                                                                        -----
<S>                                                                                    <C> 

        8.3  Choice of Law..............................................................   36
        8.4  Specific Enforcement.......................................................   36
        8.5  Jurisdiction; Venue; Jury..................................................   36
        8.6  Entire Agreement...........................................................   36
        8.7  Headings, Etc..............................................................   36
        8.8  Counterparts...............................................................   36
        8.9  Amendment..................................................................   37
        8.10  No Assignment.............................................................   37
        8.11  Severability..............................................................   37
        8.12  Expenses..................................................................   37
        8.13  Publicity.................................................................   37
        8.14  Survival..................................................................   37
        8.15  Calculation of Dates and Deadlines........................................   37

Definitions

1933 Act................................................................................    4
1934 Act................................................................................    4
1996 Financial Statements...............................................................    4
Acquiring Person........................................................................   33
Acquiror................................................................................    1
Acquiror Disclosure Statement...........................................................   21
Acquiror Trigger Event..................................................................   34
Acquiror Triggering Events..............................................................   35
Acquiror's Bank.........................................................................    1
Acquisition Proposal....................................................................   27
Affiliate...............................................................................    2
Affiliated Group........................................................................   12
Agreement...............................................................................    1
Bank....................................................................................    1
Bank Consolidation......................................................................    2
Bank Consolidation Agreement............................................................    2
Banking Code............................................................................    2
CERCLA..................................................................................   18
Certificate.............................................................................    2
Closing.................................................................................    2
Code....................................................................................    2
Committee...............................................................................   28
Company.................................................................................    1
Company Common Stock....................................................................    2
Company Disclosure Statement............................................................    6
Company SEC Reports.....................................................................   18
Company Triggering Event................................................................   35
Company-Related Person..................................................................   20
Company's Leases........................................................................   10
Company's Real Properties...............................................................   10
Company's Subsidiaries..................................................................    3
DGCL....................................................................................    1
Dissenting Shares.......................................................................    6
</TABLE>

                                       -iii-
<PAGE>

                             Table of Contents
                              -- Continued --                         

<TABLE>
<CAPTION>

                                                                                        Page
                                                                                        -----
<S>                                                                                    <C> 

Employee Benefit Plan....................................................................  16
Environmental Laws.......................................................................  18
Environmental Risk.......................................................................  30
ERISA....................................................................................   3
ESOP.....................................................................................   3
ESOP Debt................................................................................  28
Excess Parachute Payment.................................................................  30
Exchange Agent...........................................................................   3
FDIC.....................................................................................   3
Federal Reserve Board....................................................................   2
FHLB of Indianapolis.....................................................................   3
FHLMC....................................................................................   3
FIB......................................................................................   2
Hazardous Substance......................................................................  18
HOLA.....................................................................................   3
Immediate Family.........................................................................   3
Incentive Plan...........................................................................   3
IRS......................................................................................   3
Knowledge................................................................................   3
MBCA.....................................................................................   1
Merger...................................................................................   1
Merger Consideration.....................................................................   3
MergerSub................................................................................   1
Non-Bank Subsidiary......................................................................   3
OTS......................................................................................   3
PBGC.....................................................................................   3
Person...................................................................................   3
Phase II and III Work....................................................................  30
Premises.................................................................................  18
Proxy Statement..........................................................................   3
Recognition Plan.........................................................................   4
SAIF.....................................................................................   4
SEC......................................................................................   4
Stock Options............................................................................   7
Subsequent Event.........................................................................  29
WARN Act.................................................................................  29

Exhibits

  A  -    Company's Disclosure Statement................................................. A-1
  B  -    Acquiror's Disclosure Statement................................................ B-1
  C  -    Form of Company's Counsel's Legal Opinion...................................... C-1
  D  -    Form of Acquiror's Counsel's Legal Opinion..................................... D-1
  E  -    Form of Definitive Employment Statement ....................................... E-1
</TABLE>

                                       -iv-
<PAGE>

                             Agreement And Plan of Merger


     This Agreement And Plan of Merger (the "Agreement") is entered into on 
November 6, 1996, by and among Shoreline Financial Corporation, a Michigan 
corporation ("Acquiror"), SJS Acquisition Corporation, a Michigan corporation 
that is a wholly-owned subsidiary of Acquiror ("MergerSub"), and SJS Bancorp, 
Inc., a Delaware corporation ("Company").

     Acquiror and Company desire to have MergerSub merge with and into 
Company upon the terms and subject to the conditions set forth in this 
Agreement (the "Merger"). Company will be the surviving corporate entity in 
the Merger.  The boards of directors of Acquiror, MergerSub, and Company have 
each duly approved this Agreement. Upon consummation of the Merger, Company 
will carry out its complete liquidation by merging with and into Acquiror 
(then its parent corporation, with Acquiror being the surviving corporation). 
Simultaneously, SJS Federal Savings Bank (the "Bank"), a wholly-owned 
subsidiary of Company, will consolidate with Acquiror's Bank ("Acquiror's 
Bank"), a wholly-owned subsidiary of Acquiror.

     Capitalized terms appearing below have the meanings defined in this 
Agreement. References to articles, sections, and exhibits refer to other 
parts of this Agreement, unless otherwise indicated.

     In consideration of the premises and the mutual covenants, 
representations, warranties, and agreements contained in this Agreement, 
Acquiror and Company agree as follows:

               Article I - Merger; Closing; Effective Time; Definitions

     Subject to the terms and conditions of this Agreement, the Merger shall 
be carried out in the following manner:

     1.1  The Closing.  The Merger shall be consummated following the 
"Closing."   The Closing shall be held at such time, date, and location as 
may be agreed by the parties.  In the absence of such agreement, the Closing 
shall be held at the offices of Warner Norcross & Judd LLP, 900 Old Kent 
Building, 111 Lyon Street, N.W., Grand Rapids, Michigan, commencing at 11 
a.m. on a date specified by either party upon 15 business days' notice after 
the last to occur of the following events:  (i) receipt of all consents and 
approvals of government regulatory authorities legally required to consummate 
the Merger and the expiration of all statutory waiting periods; and (ii) 
adoption of this Agreement by Company's stockholders.  Scheduling or 
commencing the Closing shall not, however, constitute a waiver of the 
conditions precedent of either Acquiror or Company as set forth in Article 
VI.  Upon completion of the Closing, Company and MergerSub shall each execute 
and file the certificate of merger as required by the Delaware General 
Corporation Law ("DGCL") and the Michigan Business Corporation Act, as 
amended (the "MBCA"), to effect the Merger (the "Certificate of Merger").

     1.2  Effective Time of the Merger.  The Merger shall be consummated as 
promptly as possible following the Closing by filing the Certificate of 
Merger in the manner required by law.  The "Effective Time" shall be as of 
the time and date to be specified in the Certificate of Merger, which shall 
be as soon as practicable following the Closing.

     1.3  The Merger.  Subject to the terms and conditions of this Agreement, 
including the receipt of all requisite regulatory and stockholder approvals, 
Company and MergerSub shall consummate the Merger in which MergerSub shall be 
merged with and into Company and the separate corporate existence of 
MergerSub shall then cease. Company shall be the surviving corporation in the 
Merger and shall become a wholly-owned subsidiary of Acquiror.  Company shall 
continue to be governed by the laws of the State of Delaware with all its 
rights, privileges, powers, and franchises unaffected by the Merger.  The 
Merger shall have the effects set forth in Section 259 of the DGCL and the 
MBCA in cases where the surviving corporation will be a Delaware corporation.

<PAGE>

     1.4  Bank Consolidation.  After the Effective Time, Acquiror intends to 
consolidate Bank and Acquiror's Bank into a single Michigan banking 
corporation where Acquiror's Bank will be the consolidated bank resulting 
from the transaction (the "Bank Consolidation").  The Bank Consolidation will 
be effected pursuant to a consolidation agreement (the "Bank Consolidation 
Agreement"), in the form required by the Michigan Banking Code of 1969, as 
amended (the "Banking Code"), and by the HOLA, containing terms and 
conditions, not inconsistent with this Agreement, as determined by Acquiror's 
Bank.  The Bank Consolidation shall only occur if the Merger is consummated, 
and it shall become effective immediately after the Effective Time or such 
later time as may be determined by Acquiror.  In order to obtain the 
necessary regulatory approval for the Bank Consolidation to occur immediately 
after the Effective Time, Acquiror may request that Bank and Acquiror's Bank 
each execute and deliver the Bank Consolidation Agreement prior to the 
Effective Time.  Regardless of when executed and delivered, the effectiveness 
of the Bank Consolidation Agreement shall be subject to Acquiror's action, in 
its capacity as the sole shareholder of Acquiror's Bank and of Bank, to 
approve the Bank Consolidation Agreement immediately after the Effective Time.

     1.5  Company Liquidation.  Immediately following the Bank Consolidation, 
Acquiror shall contribute all of its common stock in Company (then a 
subsidiary of Acquiror) to the consolidated bank and Company shall adopt a 
plan of complete liquidation transferring all of its assets and liabilities 
to the consolidated bank and the separate corporate existence of Company 
shall then immediately cease.

     1.6  Regulatory and Stockholder Approvals.  Company will cooperate in 
the preparation by Acquiror and Acquiror's Bank of the applications to the 
Board of Governors of the Federal Reserve System ("Federal Reserve Board"), 
the FDIC, the OTS, the Financial Institutions Bureau ("FIB"), and any other 
regulatory authorities as may be necessary in connection with all 
governmental approvals requisite to the consummation of the transactions 
contemplated by this Agreement.  Acquiror and Company will each cooperate in 
the preparation of the applications, statements, or materials as may be 
required to be furnished to the stockholders of Company or filed or submitted 
to appropriate governmental agencies in connection with the Merger.

     1.7  Certificate of Incorporation; Bylaws.  At the Effective Time, the 
Certificate of Incorporation and Bylaws of Company shall become the 
Certificate of Incorporation and Bylaws, respectively, of the surviving 
corporation.

     1.8  Directors and Officers.  The directors and officers of MergerSub at 
the Effective Time shall, from and after the Effective Time, be the directors 
and officers, respectively, of the surviving corporation until their 
successors have been duly elected or appointed in accordance with the Bylaws 
of the surviving corporation.

     1.9  Definitions.  In addition to capitalized terms otherwise defined in 
this Agreement, the following capitalized terms shall have the meanings 
specified below:

          (a)  "Affiliate" of, or a person "Affiliated" with, a specific
     person is a person that directly or indirectly, through one or more
     intermediaries (by virtue of legal or beneficial ownership, contractual
     rights, or otherwise) controls, or is controlled by, or is under common
     control with, the person specified;

          (b)  "Certificate" means a stock certificate evidencing ownership of
     shares of Company Common Stock;

          (c)  "Closing" means the satisfaction, performance, or waiver by the
     parties of all of the conditions set forth in Article VI, which shall
     take place as provided in Section 1.1 (The Closing);

          (d)  "Code" means the Internal Revenue Code of 1986, as amended;

          (e)  "Company Common Stock" means the common stock, par value
     $0.01 per share, of Company;

                                       -2-
<PAGE>


          (f)  "Company's Subsidiaries" means Bank, Non-Bank Subsidiary, and
     any other person in which Company holds a direct or indirect equity
     interest of fifty-one percent (51%) or more;

          (g)  "ERISA" means the Employee Retirement Income Security Act of
     1974, as amended;

          (h)  "ESOP" means the SJS Bancorp, Inc., Employee Stock Ownership
     Plan, as amended;

          (i)  "Exchange Agent" means Acquiror's Bank, as agent for the
     purpose of effectuating the exchange of Certificates for the Merger
     Consideration in accordance with Article II;

          (j)  "FDIC" means the Federal Deposit Insurance Corporation;

          (k)  "FHLB of Indianapolis" means the Federal Home Loan Bank of
     Indianapolis;

          (l)   "FHLMC" means the Federal Home Loan Mortgage Corporation;

          (m)  "HOLA" means the federal Home Owners' Loan Act, as amended;

          (n)  "Immediate Family" means a person's spouse, parents, in-laws,
     children, and siblings;

          (o)  "Incentive Plan" means the SJS Bancorp, Inc., 1996 Stock Option
     and Incentive Plan;

          (p)  "IRS" means the Internal Revenue Service;

          (q)  "Knowledge" or "to the knowledge of" means to the actual
     knowledge of any senior executive officer of the party or the party's
     subsidiaries and of any current non-employee director of the party or
     the party's subsidiaries;

          (r)  "Merger Consideration" means the right to receive cash, in the
     amount of $27 per share, into which shares of Company Common Stock shall
     be converted pursuant to this Agreement upon the effectiveness of the
     Merger; if for any reason, between the date of this Agreement and the
     Effective Time, the number of shares of Company Common Stock outstanding
     or the number of unexercised Stock Options outstanding shall have been
     changed for any reason (whether or not a breach of this Agreement), then
     the amount of cash into which shares of Company Common Stock are to be
     converted shall be adjusted  by multiplying $27 by a fraction, the
     numerator of which is (x) 917,622 plus (y) the number of Stock Options,
     and the denominator of which is (xx) the number of shares of Company
     Common Stock outstanding at the Effective Time plus (yy) the number of
     Stock Options, any other options, and any other rights to acquire Company
     Common Stock outstanding at the Effective Time.

          (s)  "Non-Bank Subsidiary" means SJS Financial Corporation, a
     Michigan corporation;

          (t)  "OTS" means the Office of Thrift Supervision, an Office of the
     United States Department of the Treasury;

          (u)  "PBGC" means the Pension Benefit Guaranty Corporation;

          (v)  "Person" (whether or not capitalized) means any individual,
     corporation, association, partnership, limited liability company, limited
     partnership, trust, joint venture, other legal entity, government or
     governmental department or agency;

                                       -3-
<PAGE>

          (w)  "Proxy Statement" means the proxy statement, including all
     amendments, supplements, and related materials to be used by Company
     in connection with the solicitation by its board of directors of proxies
     for use at the Stockholders' Meeting;

          (x)  "Recognition Plan" means the SJS Bancorp, Inc., Management
     Recognition Plan;

          (y)  "SAIF" means the Savings Association Insurance Fund
     administered by the FDIC;

          (z)  "SEC" means the Securities and Exchange Commission;

          (aa)  "Stockholders' Meeting" means the meeting of Company's
     stockholders, including all adjournments, properly called, noticed, and
     held for the purpose of considering adoption of this Agreement and approval
     of the Merger as required by the DGCL and Company's Certificate of
     Incorporation;

          (bb)  "Transaction Document" collectively means the Proxy Statement
     and any other documents to be filed with the SEC, the Federal Reserve
     Board, the FDIC, the FIB, the State of Delaware, the State of Michigan,
     or any other governmental or regulatory agency in connection with the
     transactions contemplated by this Agreement.

          (cc)  "1933 Act" means the Securities Act of 1933, as amended;

          (dd)  "1934 Act" means the Securities Exchange Act of 1934, as
     amended; and

          (ee)  "1996 Financial Statements" means the audited consolidated
     financial statements of Company contained, or incorporated by reference,
     in Company's Annual Report on Form 10-KSB for the year ended
     June 30, 1996, as filed with the SEC.


        Article II - Merger Consideration; Conversion of Shares in The Merger

     2.1  Terms of Merger.  Upon the Merger becoming effective:

          (a)  Company Common Stock Shares.  At the Effective Time, each share
     of Company Common Stock issued and outstanding immediately prior to the
     Effective Time, other than Company Common Stock representing Dissenting
     Shares, and other than Company Common Stock owned by Acquiror and as
     provided in Subsection 2.1(b) (Treasury Shares) shall, ipso facto and
     without any action on the part of any stockholder, become and be converted
     into the right to receive the Merger Consideration.  Certificates
     representing outstanding Company Common Stock, other than those
     representing Dissenting Shares, shall, after the Effective Time,
     represent only the right to receive the Merger Consideration from
     Acquiror.  Upon surrender to the Exchange Agent, in proper form for
     cancellation, of Certificates held of record by a holder of Company Common
     Stock, that holder shall be entitled to receive a check from the
     Exchange Agent in an appropriate amount of Merger Consideration for those
     shares.  Until so presented and surrendered in exchange for the Merger
     Consideration, each Certificate which represented issued and outstanding
     Company Common Stock shall be deemed for all purposes to evidence only
     the right to receive the Merger Consideration.  After the Effective Time,
     there shall be no transfer on the stock transfer books of Company of
     Company Common Stock.  No interest shall accrue or be payable with respect
     to the Merger Consideration.

          (b)  Treasury Shares.  Each share of Company Common Stock issued
     and held by Company in its treasury or owned of record by Acquiror or any
     subsidiary of Acquiror on the Effective Time shall be canceled and retired
     and no securities shall be issuable and no cash paid with respect to
     those shares.

                                       -4-
<PAGE>

          (c)  Conversion of Stock Options.  Each option granted under the
     Incentive Plan issued and outstanding immediately prior to the Effective
     Time shall ipso facto and without any action on the part of any option
     holder, become and be converted into the right to receive the difference
     between the Merger Consideration and the applicable option exercise
     price; provided that Company shall, at Acquiror's request, use its best
     efforts to enter into option termination agreements with the holders of
     the options pursuant to which Company may agree to pay to the holders the
     cash amount immediately prior to the Merger upon surrender and
     cancellation of their outstanding options.

          (d)  Conversion of MergerSub Shares.  Each share of common stock of
     MergerSub issued and outstanding on the Effective Time shall, ipso facto
     and without any action on the part of Acquiror, continue as one share of
     the common stock of the surviving corporation.  Outstanding certificates
     representing shares of common stock of MergerSub shall be deemed to
     represent an identical number of shares of common stock of the surviving
     corporation.

     2.2  Payment for Shares.  Company's stockholders shall exchange their
Certificates for the Merger Consideration in the following manner:

          (a)  Funds Availability.  From time to time after the Effective Time,
     Acquiror shall make available or cause to be made available to the
     Exchange Agent amounts sufficient in the aggregate to provide all funds
     necessary for the Exchange Agent to make payments of the Merger
     Consideration to holders of Company Common Stock issued and outstanding
     immediately prior to the Effective Time.

          (b)  Transmittal Instructions.  Promptly after the Effective Time,
     Acquiror shall cause to be mailed to each person who was, at the Effective
     Time, a holder of record of issued and outstanding Company Common Stock a
     form (agreed to by Acquiror and Company) of letter of transmittal and
     instructions for use in effecting the surrender of the Certificates which,
     immediately prior to the Effective Time, represented the shares.  Acquiror
     shall make these documents available for hand delivery at Bank and
     Acquiror's Bank.

          (c)  Surrender of Certificates.  Upon surrender to the Exchange Agent
     of the Certificates (or affidavits of lost Certificates and indemnity
     bonds in such form as is acceptable to the Exchange Agent with respect to
     lost Certificates), together with the letter of transmittal, duly executed
     and completed in accordance with the related instructions, the Exchange
     Agent shall promptly cause to be paid to the persons entitled thereto a
     check in the amount to which the persons are entitled, after giving effect
     to any required tax withholdings.

          (d)  Uncertificated ESOP Shares.  Payment of the Merger Consideration
     with respect to uncertificated shares of Company Common Stock (or
     fractional shares) held by the trustee of the ESOP shall be made to the
     trustee upon delivery to the Exchange Agent of documentation acceptable to
     Exchange Agent.

          (e)  Stock Transfers.  If payment is to be made to a person other
     than the registered holder of the Certificate surrendered, it shall be
     a condition of the payment that the Certificate so surrendered shall be
     properly endorsed or accompanied by an executed stock power, with a
     satisfactory signature guarantee, and shall be in proper form for
     transfer.  A record holder requesting payment of the Merger Consideration
     to another person shall pay any transfer or other taxes required by
     reason of the requested transfer or establish to the satisfaction of
     Acquiror or the Exchange Agent that the tax has been paid or is not
     applicable.

          (f)  Unclaimed Cash.  One hundred eighty (180) days following the
     Effective Time, Acquiror shall be entitled to cause the Exchange Agent to
     deliver to it any funds (including any interest received with respect
     thereto) made available to the Exchange Agent which have not been
     disbursed to holders of Certificates formerly representing Company Common
     Stock outstanding at the Effective Time. Thereafter the holders shall be
     entitled to look to Acquiror only as general creditors with respect to the
     cash payable upon due surrender of their Certificates.  The Exchange Agent
     shall also deliver to Acquiror a certified list of the
                                       -5-
<PAGE>

     names and addresses of all former registered holders of Company
     Common Stock who have not then surrendered their Certificates to receive
     the Merger Consideration to which they are entitled.  Notwithstanding the
     foregoing, neither the Exchange Agent nor any party hereto shall be liable
     to any holder of Certificates formerly representing the shares for any
     amount paid to a public official pursuant to any applicable abandoned
     property, escheat, or similar law.

          (g)  Exchange Agent Expenses.  Acquiror shall pay all charges and
     expenses, including those of the Exchange Agent, in connection with the
     payment of the Merger Consideration in exchange for Company Common Stock.

     2.3  Payment for Options.  If Company has not previously entered into 
agreements with all holders of options under the Incentive Plan and caused 
the surrender of the options prior to the Effective Time, within five (5) 
days after the Effective Time, Acquiror shall notify the remaining holders of 
options under the Incentive Plan of the procedure for receipt of payments for 
their unexercised options, which payments shall be made by Acquiror within 
ten (10) days after an option holder has surrendered all of his options to 
Acquiror.  Acquiror shall also make available to Company sufficient funds to 
enable Company to consummate the termination of unexercised stock options, as 
contemplated by Subsection 2.1(c) (Conversion of Stock Options).

     2.4  Dissenting Shares.  Any shares of Company Common Stock held by a 
holder who shall not have voted the shares in favor of the Merger and who 
shall have complied with the applicable procedures of Section 262 of the DGCL 
(if applicable) and becomes entitled to obtain payment for the appraised 
value of the shares pursuant to Section 262 of the DGCL (if applicable) shall 
be in this Agreement called "Dissenting Shares." Notwithstanding any other 
provision of this Agreement, any Dissenting Shares shall not, after the 
Effective Time, be entitled to vote for any purpose or receive any dividends 
or other distributions and shall be entitled only to the rights as are 
afforded in respect of Dissenting Shares pursuant to the DGCL.  All payments 
in respect of Dissenting Shares shall be from funds of Acquiror and not from 
the acquired assets of Company.

               Article III - Representations and Warranties of Company

     Company represents and warrants to Acquiror that, except as otherwise 
set forth in the disclosure statement dated November 6, 1996, constituting 
Exhibit A (collectively, the "Company Disclosure Statement"), which has been 
delivered to Acquiror prior to the execution of this Agreement:

     3.1  Organization, Standing, and Power.

          (a)  Company's Organization.  Company is duly organized, validly
     existing, and in good standing as a corporation under the laws of the
     State of Delaware and is authorized by the OTS to be a savings and loan
     holding company.  Company has all requisite corporate power and authority
     to own, lease, and operate its properties and assets and to carry on its
     business as presently conducted. Neither the scope of the business of
     Company nor the location of any of its properties requires that it be
     licensed to do business in any jurisdiction other than the State of
     Michigan.  True and correct copies of Company's Certificate of
     Incorporation and Bylaws, including all amendments to the date of this
     Agreement, are contained in the Company Disclosure Statement.

          (b)  Bank's Organization.  Bank is duly organized and validly
     existing as a federally chartered stock savings bank under HOLA and is
     authorized by the OTS to conduct a savings and loan business.  Bank is a
     member of the FHLB of Indianapolis, and its deposits are insured by the
     SAIF in the manner and to the extent provided by law.  Bank has paid when
     due all deposit insurance assessments by the FDIC.  Bank has all
     requisite corporate power and authority to own, lease, and operate its
     properties and assets and to carry on its business as presently
     conducted.  Neither the scope of the business of Bank nor the location of
     any of its properties requires that it be licensed to do business in any
     jurisdiction other than the State of Michigan.
                                       -6-
<PAGE>

     True and correct copies of Bank's Charter and Bylaws, including all
     amendments to the date of this Agreement, are contained in the Company
     Disclosure Statement.

          (c)  Non-Bank Subsidiary's Organization.  Non-Bank Subsidiary is duly
     organized, validly existing, and in good standing as a corporation under
     the laws of the State of Michigan and is duly qualified or licensed as a
     foreign corporation in each other state or jurisdiction in which the
     ownership of property or the conduct of business requires licensing or
     qualification, except where the failure to be so qualified or licensed
     would not have a material adverse effect on the financial condition, net
     income, business, or operations of Company and Company's Subsidiaries,
     taken as a whole.  Non-Bank Subsidiary has all requisite corporate power
     and authority to own, lease, and operate its respective properties and
     assets and to carry on its business as presently conducted. Non-Bank
     Subsidiary is engaged only in those activities which are permitted by the
     OTS.  True and correct copies of the Articles of Incorporation and Bylaws
     of Non-Bank Subsidiary, including all amendments to the date of this
     Agreement, are contained in the Company Disclosure Statement.

          (d)  Other Entities.  The Company Disclosure Statement contains a
     list of all legal entities that during the past three (3) years were
     formerly Affiliates of Company, together with a description of the
     disposition of the Affiliate.

     3.2  Capitalization.

          (a)  Company's Capital Stock.  The authorized capital stock of
     Company consists of 4,500,000 shares of Company Common Stock, par value
     $0.01 per share, of which 917,622 shares are issued and outstanding as of
     the date of this Agreement, and 2,000,000 shares of preferred stock, par
     value $0.01 per share, none of which is outstanding.  All of the
     outstanding shares of Company Common Stock are validly issued, fully
     paid, and nonassessable.  Except for stock options covering not more than
     79,509 shares of Common Stock granted pursuant to the Incentive Plan
     (the "Stock Options"), there are no outstanding options, warrants, or
     other rights in or with respect to the unissued shares of Company's
     capital stock nor any securities convertible into the stock.  Except
     as described in this Section, Company is not obligated to issue any
     additional shares of Company's capital stock or any additional options,
     warrants, or other rights in or with respect to the unissued shares of
     Company's capital stock or any other securities convertible into
     Company's capital stock.

          (b)  Issuance of Shares.  After the execution of this Agreement,
     the number of issued and outstanding shares of Company Common Stock is not
     subject to change before the Effective Time except for the exercise of the
     Stock Options.

          (c)  Voting Rights.  Other than the shares of Company Common Stock,
     neither Company nor any of Company's Subsidiaries have outstanding any
     security or issue of securities:

               (i)  The holder or holders of which have the right to vote on the
          adoption of this Agreement or approval of the Merger; or

               (ii)  Which entitle the holder or holders to consent to, or
          withhold consent on, the Merger or this Agreement.

          (d)  Bank Capital Stock.  The authorized capital stock of Bank
     consists of 4,500,000 shares of common stock, $0.01 par value each,
     of which 917,622 shares are issued and outstanding, and 2,000,000 shares
     of serial preferred stock, none of which is outstanding.  All of the
     outstanding shares of Bank's common stock are validly issued, fully paid,
     and nonassessable and are owned by Company, free and clear of all liens
     and encumbrances.  There are no outstanding options, warrants, or other
     rights in or with respect to the unissued shares of Bank's common stock
     nor any securities convertible into the stock and Bank is not obligated to
     issue any additional shares of its common stock or any additional
     options, warrants, or other
                                       -7-
<PAGE>

     rights in or with respect to the unissued shares of Bank's common stock or
     any other securities convertible into Bank's common stock.

          (e)  Non-Bank Subsidiary Capital Stock.  All of the outstanding
     shares of common stock of Non-Bank Subsidiary are validly issued, fully
     paid, and nonassessable and are owned by Bank, free and clear of all
     liens and encumbrances.  There are no outstanding options, warrants, or
     other rights in or with respect to the unissued shares of Non-Bank
     Subsidiary's common stock nor any securities convertible into that
     stock.  Non-Bank Subsidiary is not obligated to issue any
     additional shares of its common stock or any additional options, warrants,
     or other rights in or with respect to the unissued shares of its common
     stock or any other securities convertible into Non-Bank Subsidiary's
     common stock.

     3.3  Subsidiaries.  Except for Bank and Non-Bank Subsidiary, and except 
for stock held in the FHLB of Indianapolis and MIMLIC Life Insurance Company, 
and equity interests obtained upon the exercise of creditors rights in the 
usual course of its business or held as collateral against extensions of 
credit or held in escrow for safekeeping, neither Company nor any of 
Company's Subsidiaries owns or holds, directly or indirectly, more than a 
five percent (5%) equity interest in any person.

     3.4  1996 Financial Statements; Absence of Liabilities.

          (a)  Financial Statements.  The Company Disclosure Statement
     contains copies of the 1996 Financial Statements of Company.  The 1996
     Financial Statements of Company: (i) fairly present the consolidated
     financial condition of Company and Company's Subsidiaries as of the
     respective dates indicated and its consolidated results of operations
     and the consolidated changes in its stockholders' equity and cash flows
     for the respective periods indicated; (ii) have been prepared in 
     accordance with generally accepted accounting principles consistently
     applied for the periods indicated, except as otherwise noted;
     (iii) are based on the books and records of Company; and
     (iv) contain and reflect reserves for all material accrued liabilities as
     of the date of the statements and for all reasonably anticipated losses
     as of the date of the statements, including (but not limited to)
     adequate reserves for reasonably anticipated loan losses and
     losses upon disposition or sale of other real estate owned by Bank.

          (b)  No Undisclosed Liabilities.  Company does not know of any
     liabilities or obligations, either accrued or contingent, which are
     material to it and which have not been reflected or disclosed in the
     1996 Financial Statements of Company other than liabilities and
     obligations incurred subsequent to June 30, 1996, in the ordinary
     course of business.  Company does not know of any basis for the assertion
     against it of any liability, obligation, or claim (including, without
     limitation, that of any regulatory authority) that might result in or
     cause a material adverse change in the financial condition of Company
     which is not fairly reflected in the 1996 Financial Statements or in
     Company SEC Reports (including the accompanying financial statements
     thereto) filed with the SEC subsequent to the filing of Company's most
     recent Annual Report on Form 10-KSB.

     3.5  Authority of Company.  Subject to the requisite adoption of this 
Agreement by the stockholders of Company, the execution, delivery, and 
performance by Company of this Agreement and the consummation of the 
transactions contemplated by this Agreement have been duly and validly 
authorized by all necessary corporate action on the part of Company.  This 
Agreement is a valid and binding obligation of Company, enforceable in 
accordance with its terms, except insofar as the enforceability may be 
limited by applicable bankruptcy, insolvency, receivership, and other laws 
affecting the rights of creditors generally.

     3.6  No Violation.  Neither the execution, delivery, and performance by 
Company of this Agreement, the consummation of the transactions contemplated 
in this Agreement, nor compliance by Company with any of the provisions of 
this Agreement, will:
                                       -8-
<PAGE>

          (a)  Corporate Documents.  Conflict with or result in a breach of any
     provision of its Certificate of Incorporation or Bylaws;

          (b)  Material Contracts.  Constitute a breach of or result in a
     default, or give rise to any rights of termination, cancellation, or
     acceleration, or any right to acquire any securities (other than the
     options currently outstanding under the Incentive Plan and shares
     of Company Common Stock currently outstanding but subject to restrictions
     under the Recognition Plan) or assets, under any of the terms, conditions,
     or provisions of any note, bond, mortgage, indenture, franchise, license,
     permit, agreement, or other instrument or obligation to which Company or
     Company's Subsidiaries are a party, or by which Company or Company's
     Subsidiaries or any of their respective properties or assets are bound,
     if in any of those circumstances the event could have consequences
     materially adverse to the financial condition, net income, business, or
     operations of Company and Company's Subsidiaries, taken as a whole, or
     impair Company's ability to perform its obligations under this
     Agreement; or

          (c)  Orders and Injunctions.  Violate any order, writ, injunction,
     decree, statute, rule, or regulation applicable to Company or Company's
     Subsidiaries or any of their respective properties or assets, subject
     to receipt of the approvals described in Section 3.7 (No Consent).

     3.7  No Consent.  No consent of, approval of, notice to, or filing with 
any governmental authority having jurisdiction over any aspect of the 
business or assets of Company or Company's Subsidiaries, and no consent of, 
approval of, or notice to or filing with any other person is required in 
connection with the execution, delivery, and performance by Company of this 
Agreement or the consummation by Company of the transactions contemplated by 
this Agreement, except:

          (a)  Stockholder Adoption.  The adoption of this Agreement and the
     transactions contemplated by this Agreement by the stockholders of
     Company;

          (b)  Regulatory Approvals.  The approvals of the Federal Reserve
     Board, the FDIC, the OTS, the FIB, and any other governmental
     authorities having jurisdiction that are required by law or regulation to
     consummate the transactions contemplated by this Agreement.

     3.8  Insurance.  Company and the Company's Subsidiaries have in full 
force and effect policies of insurance (including, without limitation, a 
blanket bond, fire, third-party liability, use and occupancy) with respect to 
their assets and business against the casualties and contingencies and in the 
amounts, types, and forms as are, in the reasonable opinion of management of 
Company, appropriate for their business, operations, properties, and assets.  
The Company Disclosure Statement contains a list of all policies of insurance 
carried and owned by Company and Company's Subsidiaries, showing the name of 
the insurance company, the nature of the coverage, the policy limit, the 
annual premiums, and the expiration dates.  The Company Disclosure Statement 
contains a complete copy of each policy of insurance.

     3.9  Books and Records.  The minutes contained in corporate minute books 
and files of Company and each of Company's Subsidiaries (including former 
wholly owned Subsidiaries for all purposes of this Section) properly and 
accurately record in all material respects all actions actually taken by its 
shareholders, directors, and committees of directors.  The books, accounts, 
and financial records of Company and each of Company's Subsidiaries reflect 
only actual transactions and have been maintained in all material respects in 
the usual and regular manner in accordance with good accounting practices and 
in compliance with all applicable laws and regulations.

     3.10  Title to Assets.  Company and Company's Subsidiaries have good, 
sufficient, and marketable title to all of their properties and assets, 
whether real, personal, or a combination thereof, reflected in their books 
and records as being owned (including those reflected in the consolidated 
balance sheet of Company and Company's Subsidiaries as of June 30, 1996, 
except as since disposed of in the ordinary course of business), free and 
clear of all liens and encumbrances, except:
                                       -9-
<PAGE>

          (a)  Reflected on Balance Sheet.  As reflected on the
     consolidated balance sheet of Company and Company's Subsidiaries as of
     June 30, 1996, or the notes thereto;

          (b)  Normal to Business.  Liens for current taxes not yet delinquent,
     and liens or encumbrances which are normal to the business of Company
     and Company's Subsidiaries and which are not material in relation to the
     financial condition, net income, business, or operations of Company or any
     of Company's Subsidiaries; and

          (c)  Immaterial Imperfections.  Such imperfections of title,
     easements, and encumbrances, if any, as are not material in character,
     amount, or extent, and do not materially detract from the value, or
     materially interfere with the present use, of the properties subject
     thereto or affected thereby, or which would not otherwise be material to
     the financial condition, net income, business, or operations of Company 
     or any of Company's Subsidiaries.

     3.11  Condition of Real Property.  With respect to each parcel of real 
property owned by Company and Company's Subsidiaries ("Company's Real 
Properties"), to Company's knowledge:

          (a)  No Encroachments.  No building or improvement to Company's Real
     Properties encroaches on any easement or property owned by another person.
     No building or property owned by another person encroaches on Company's
     Real Properties or on any easement benefiting Company's Real
     Properties.  None of the boundaries of Company's Real Properties deviates
     substantially from those shown on the survey of such property, if any,
     included with the Company Disclosure Statement or from what the boundaries
     appear to be through visual inspection. No claim of encroachment has been
     asserted by any person with respect to Company's Real Properties.

          (b)  Zoning.  Neither Company nor any of Company's Subsidiaries are
     in material violation of any zoning regulation, building restriction,
     restrictive covenant, ordinance, or other law, order, regulation, or
     requirement relating to Company's Real Properties.

          (c)  Buildings.  All buildings and improvements to Company's Real
     Properties are in good condition (normal wear and tear excepted), are
     structurally sound and are not in need of material repairs, are fit for
     their intended purposes, and are adequately serviced by all utilities
     necessary for the effective operation of business as presently conducted
     at that location.

          (d)  No Condemnation.  None of Company's Real Properties are the
     subject of any condemnation action.  There is, to the best of Company's
     knowledge, no proposal under active consideration by any public or
     governmental authority or entity to acquire Company's Real Properties for
     any governmental purpose.

     3.12  Real and Personal Property Leases.  With respect to the leases and 
licenses pursuant to which Company or any of Company's Subsidiaries, as 
lessee or licensee, have possession of real or personal property ("Company's 
Leases"):

          (a)  Binding and Valid.  To Company's knowledge, each of Company's
     Leases are valid, effective, and enforceable against the lessor or licensor
     in accordance with its terms.

          (b)  No Default.  There is no existing default under any of Company's
     Leases or any event which with notice or lapse of time, or both, would
     constitute a default with respect to Company, any of Company's
     Subsidiaries, or any other party to the contract, which default would have
     a material adverse effect on the financial condition, net income,
     business, or operations of Company and Company's Subsidiaries, taken
     as a whole.

                                       -10-
<PAGE>

          (c)  Assignment.  None of Company's Leases contain a prohibition
     against assignment by Company or any of Company's Subsidiaries, by
     operation of law or otherwise, or any provision which would materially
     interfere with the possession or use of the property by Acquiror or its
     subsidiaries for the same purposes and upon the same rental and other
     terms following consummation of the Merger as are applicable to Company or
     Company's Subsidiaries, excepting from this representation any Company
     Lease which is not material to the financial condition, net income,
     business, or operations of Company and Company's Subsidiaries, taken
     as a whole.

     3.13  Litigation.  There is no private or governmental suit, claim, 
action, or proceeding (arbitral or otherwise) pending or, to the knowledge of 
Company, threatened against Company, any of Company's Subsidiaries, or any 
person who may be entitled to indemnification by Company or Company's 
Subsidiaries involving a monetary claim in excess of $10,000 or a demand for 
equitable relief, or against any of their directors or officers relating to 
the performance of their duties in those capacities.  There are no material 
judgments, decrees, stipulations, or orders against Company or Company's 
Subsidiaries enjoining them or any of their directors or officers in respect 
of, or the effect of which is to prohibit, any business practice or the 
acquisition of any property or the conduct of business in any area.  The 
Company Disclosure Statement contains summary reports of its attorneys, dated 
on or after June 30, 1996, on all pending litigation to which Company, Bank, 
or any of their directors or officers are a party and which names Company, 
any of Company's Subsidiaries, or any person who may be entitled to 
indemnification by Company or Company's Subsidiaries as a defendant or 
cross-defendant and prays for damages or any other remedy or remedies that, 
if sustained, could have consequences materially adverse to the financial 
condition, net income, business, or operations of Company and Company's 
Subsidiaries, taken as a whole, or impair the ability of Company to perform 
its obligations under this Agreement or the ability of Bank to perform its 
obligations under the Bank Consolidation Agreement.  During the last ten (10) 
years, neither Company nor any of Company's Subsidiaries have been named in 
any class action lawsuit, regardless of its outcome, or in any lawsuit or 
formal administrative proceeding alleging a material violation of any banking 
or thrift laws or regulations.

     3.14  Taxes.

          (a)  Tax Returns.   Company and Company's Subsidiaries have each
     filed all federal and foreign income tax returns, all state and local
     franchise and income tax, real and personal property tax, sales and use
     tax, premium tax, excise tax, and other tax returns of every character
     required to be filed by it and have paid all taxes, together with any
     interest and penalties owing in connection therewith, shown on the returns
     to be due in respect of the periods covered by the returns, other than
     taxes which are being contested in good faith and for which adequate
     reserves have been established.

          (b)  Payroll Taxes.  Company and Company's Subsidiaries have each
     filed all required payroll tax returns, have fulfilled all tax withholding
     obligations, and have paid over to the appropriate governmental
     authorities the proper amounts with respect to the foregoing.

          (c)  Tax Positions.  The tax and audit positions taken by Company and
     Company's Subsidiaries in connection with the tax returns described in
     this Section 3.14 were reasonable and asserted in good faith.

          (d)  Tax Provisions.  To Company's knowledge, adequate provision
     has been made in the books and records of Company and Company's
     Subsidiaries and, to the extent required by generally accepted
     accounting procedures, reflected in the 1996 Financial Statements of
     Company, for all tax liabilities, including interest or penalties, whether
     or not due and payable and whether or not disputed, with respect to any
     and all federal, foreign, state, local, and other taxes for the periods
     covered by the 1996 Financial Statements and for all prior periods.

          (e)  Closed Years.  The IRS has examined, or the statute of
     limitations has expired with respect to, the federal tax returns of
     Company and the Company's Subsidiaries (to the extent not filed as part of
     a consolidated return of Company) for all periods ending prior to and
     including June 30, 1989.

                                       -11-
<PAGE>

          (f)  Extensions; Deficiencies.    The Company Disclosure Statement
     sets forth (a) the date or dates through which any foreign, state, local,
     or other taxing authority has examined any other tax returns of Company
     and Company's Subsidiaries; (b) a complete list of each year for which any
     federal, state, local, or foreign tax authority has obtained or has
     requested an extension of the statute of limitations from Company and
     Company's Subsidiaries and lists each tax case involving Company or
     Company's Subsidiaries currently pending in audit, at the administrative
     appeals level, or in litigation; and (c) the date and issuing authority
     of each statutory notice of deficiency, notice of proposed assessment,
     and revenue agent's report issued to Company and Company's Subsidiaries
     within the last twelve (12) months.

          (g)  Audits.  Neither the IRS nor any foreign, state, local, or
     other taxing authority has, during the past three (3) years, examined or
     is in the process of examining any federal, foreign, state, local, or
     other tax returns of Company or Company's Subsidiaries.  To the knowledge
     of Company, neither the IRS nor any foreign, state, local, or other taxing
     authority is now asserting or threatening to assert any deficiency or
     claim for additional taxes (or interest thereon or penalties in connection
     therewith) except as set forth in the Company Disclosure Statement.

          (h)  Withholding Taxes.  All taxes which Company or Company's
     Subsidiaries have been required to collect or withhold (other than
     backup withholdings pursuant to Section 3406 of the Code) have been duly
     withheld or collected and, to the extent required, have been paid to the
     proper taxing authority.  With respect to backup withholdings, Company and
     the Company's Subsidiaries have exercised the degree of care required
     under Section 6724 of the Code to avoid the imposition of any penalties
     for failure to obtain certified and correct taxpayer identification
     numbers from payees or for failure to make backup withholdings.

          (i)  Tax Elections.  The Company Disclosure Statement contains
     a complete list of all material tax elections made by Company and
     Company's Subsidiaries on any income tax return filed during the past
     five (5) years which have the effect of deferring the realization of an
     item of income to a period after the period for which the item of income
     was reported on Company or Company's Subsidiaries financial statements, or
     accelerating an item of deduction to a period prior to the period for
     which the corresponding item of loss or expense was reported on
     Company's or Company's Subsidiaries financial statements.  Neither
     Company nor any of Company's Subsidiaries are a party to, or bound
     by, any tax indemnity, tax sharing, or tax allocation agreement other
     than as described in the Company Disclosure Statement.

          (j)    No Tax Liens.  There are no liens for taxes (other than for
     current taxes not yet due and payable) upon the assets of Company or
     Company's Subsidiaries.

          (k)  Affiliated Group.  Company has never been a member of an
     affiliated group of corporations, within the meaning of Section 1504
     of the Code ("Affiliated Group"), other than as a common parent
     corporation, and Bank has never been a member of an Affiliated Group
     except where Company or Bank was the common parent of the
     Affiliated Group.

          (l)  Parachute Provisions.  Neither Company nor any of Company's
     Subsidiaries are a party to any current agreement, contract, arrangement,
     or plan that has resulted or would result, separately or in the
     aggregate, in the payment of any "excess parachute payments" within the
     meaning of Section 280G of the Code other than as may result from the
     acceleration of vesting under Company's Incentive Plan or
     Recognition Plan.

     3.15  Compliance with Laws and Regulations. Neither Company nor any of 
Company's Subsidiaries are in default under or in breach of any law, 
ordinance, order, rule or regulation promulgated by any governmental agency 
having authority over it, including specifically, but not limited to all 
applicable federal and state laws, rules and regulations regulating the 
conduct of a savings and loan business, banking, securities, 
truth-in-lending, truth-in-savings, mortgage origination and servicing, 
usury, fair credit reporting, consumer protection, occupational safety, civil 
rights, employee protection, fair employment practices, fair labor standards, 
and insurance; and Environmental
                                       -12-
<PAGE>

Laws (as defined in Subsection 3.28(b)  (Environmental Laws)); except
for violations that would not have a material adverse effect on the
financial condition, net income, business, or operations of Company or any of
Company's Subsidiaries, taken as a whole.  Company and Bank have complied in
all material respects with all applicable laws and regulations governing
the conversion of Bank from a federal mutual savings bank to a federal stock
savings bank and the issuance of all of Bank's capital stock to Company.

     3.16  Performance of Obligations.  Company and the Company's 
Subsidiaries have performed in all respects all material obligations required 
to be performed by them to date and are not in default under or in breach of 
any term or provision of any covenant, contract, lease, loan servicing 
agreement or arrangement, indenture, or any other covenant to which they are 
a party, are subject, or are otherwise bound, and no event has occurred 
which, with the giving of notice or the passage of time or both, would 
constitute the default or breach, where the default or breach would have a 
material adverse effect on the financial condition, net income, business, or 
operations of Company and Company's Subsidiaries, taken as a whole.  Except 
for loans and leases made by Company or Company's Subsidiaries in the 
ordinary course of business and identified on its books and records as a 
non-performing or non-accrual credit, to the knowledge of Company, no party 
with whom Company or Company's Subsidiaries have an agreement which is of 
material importance to the financial condition, net income, business, 
properties, or operations of Company or Company's Subsidiaries are in default 
under that agreement.

     3.17  Employees.  There are no controversies pending or threatened 
between, or related to, Company, Bank, and any of their employees which could 
have consequences materially adverse to the financial condition, net income, 
business, or operations of Company and Company's Subsidiaries, taken as a 
whole, or impair the ability of Company to perform its obligations under this 
Agreement.  Except as disclosed in the 1996 Financial Statements of Company, 
all material sums due for employee compensation and benefits have been duly 
and adequately paid or accrued on its books in accordance with generally 
accepted accounting principles.  Neither Company nor any of Company's 
Subsidiaries are a party to any collective bargaining agreement with respect 
to any of its employees or any labor organization to which its employees or 
any of them belong.

     3.18  Brokers and Finders.  Except for Company's agreement with The 
Chicago Corporation, a copy of which is contained in the Company Disclosure 
Statement, Company is not a party to any agreement with any broker, finder, 
or investment banker relating to the transactions contemplated by this 
Agreement, and neither the execution of this Agreement nor the consummation 
of the transactions provided for in this Agreement will result in any 
liability to any broker or finder.

     3.19  Material Contracts.  Except as contained or described in the 
Company Disclosure Statement, neither Company nor any of Company's 
Subsidiaries are a party to any agreement or understanding described below:

          (a)  Borrowing Commitments.  Any commitment made to Company or
     Company's Subsidiaries permitting it to borrow money, any letter of
     credit, any pledge, any security agreement, any lease (excluding leases
     of real property otherwise identified in the Company Disclosure
     Statement), any guarantee or any subordination agreement, or other similar
     or related type of understanding, involving an amount in excess of $50,000
     as to which Company or Company's Subsidiaries are a debtor, pledgor,
     lessee, or obligor;

          (b)  Agency Relationships.  Any agreement or understanding dealing
     with advertising, brokerage, licensing, dealership, representative, or
     agency relationships in excess of $50,000;

          (c)  Benefit Plans.  Any profit-sharing, group insurance, bonus,
     deferred compensation, stock option, severance pay, pension, retirement,
     or any other employee benefit plan or any plan, agreement, contract,
     authorization, or arrangement pursuant to which any person is or will
     become entitled to any benefit upon a change in control of Company or
     Company's Subsidiaries;

          (d) Correspondents.  Any written correspondent banking contracts;

                                       -13-
<PAGE>

          (e)  Asset Transactions.  Any agreement or understanding (i) for the
     sale of its assets in excess of $50,000 outside of the ordinary course
     of business; (ii) for the grant of any preferential right to purchase
     any of its assets, properties, or rights in excess of $50,000; or 
     (iii) which requires the consent of any third party to the transfer and
     assignment of any assets, properties, or rights in excess of $50,000;

          (f)  Long-term Contracts.  Any agreement or understanding which
     obligates Company or Company's Subsidiaries for a period in excess of
     one year, which has a value in excess of $50,000, to purchase, sell, or
     provide services, materials, supplies, merchandise, facilities, or
     equipment and which is not terminable without penalty on not more than
     thirty (30) days' notice;

          (g)  Capital Expenditures.  Any agreement or understanding for any
     one capital expenditure or a series of capital expenditures, the
     aggregate amount of which is in excess of $50,000;

          (h)  Unfunded Loan Commitments.  Any agreement or understanding
     entered into to make a loan not yet fully disbursed or funded as of
     June 30, 1996, to any person, wherein the undisbursed or unfunded amount
     exceeds $100,000;

          (i)  Affiliate Relationships.  Any agreement or understanding of any
     kind, except for deposit relationships or loans made prior to
     June 30, 1996, with any current director or officer of Company or
     Company's Subsidiaries or with any Affiliate or any member of the
     Immediate Family of any director or officer;

          (j)  Employment Agreements.  Any agreement or understanding for the
     employment of any officer or employee which is not by its terms,
     terminable by Company or Company's Subsidiaries without liability on
     not more than thirty (30) days' notice, including any employee manual or
     policy which may be construed under applicable law to grant employment
     rights or any agreement implied by law or any agreement providing for
     severance benefits;

          (k)  Terminable Contracts.  Any material agreement or understanding
     which would be terminable by any other party other than Company or
     Company's Subsidiaries as a result of the consummation of the transactions
     contemplated by this Agreement;

          (l)  Participation Agreements.  Any loan participation agreement with
     any other person entered into subsequent to June 30, 1995, in excess of
     $50,000 and on the  books at June 30, 1996; and

          (m)  Other Contracts.  Any agreement or understanding not otherwise
     disclosed or excepted pursuant to this Section 3.19 which is material to
     the financial condition, net income, business, or operations of Company
     and Company's Subsidiaries, taken as a whole.

     3.20  Absence of Certain Changes.  Since June 30, 1996, to the date of 
this Agreement, the businesses of Company and the Company's Subsidiaries have 
been conducted diligently and only in the ordinary course, in the same manner 
as theretofore conducted, and there have not been:

          (a)  Adverse Changes.  Any change in the financial condition, net
     income, business, or operations of Company and Company's Subsidiaries,
     taken as a whole, which has been materially adverse;

          (b)  Casualty Losses.  Any damage, destruction, or loss (whether
     or not covered by insurance) individually or in the aggregate materially
     adversely affecting the financial condition, net income, business, or
     operations of Company and Company's Subsidiaries, taken as a whole;

          (c) Material Contracts.  Any material contract, agreement, license,
     or understanding which Company or Company's Subsidiaries have entered
     into or to which Company or Company's Subsidiaries are a party which
     has been terminated or amended other than in the ordinary course of
     business, which

                                       -14-
<PAGE>

     termination or amendment would have a materially adverse effect on the
     financial condition, net income, business, or operations of Company and
     Company's Subsidiaries, taken as a whole;

          (d)  Capital Expenditures.  Except for supplies or equipment
     purchased in the ordinary course of business, any capital expenditure
     exceeding individually or in the aggregate $50,000;

          (e)  Labor Disputes.  Any labor trouble, dispute or problem of any
     character involving employees having a material adverse effect upon
     the financial condition, net income, business, or operations of Company
     and Company's Subsidiaries, taken as a whole;

          (f) Accounting Changes.   Any change in accounting methods or
     practices by Company or Company's Subsidiaries, except as required by
     applicable governmental authorities or by generally accepted accounting
     principles;

          (g)  Write-downs.  Any write-down in excess of $50,000 by Bank of
     any of its assets which are not reflected in Company's statement
     of financial condition as of June 30, 1996;

          (h)  Employee Benefits.  Any increase in the salary schedule,
     compensation, rate, fee, or commission of Company or Bank
     employees, officers, or directors, or the declaration,
     commitment, or obligation of any kind for the payment by Company or
     Company's Subsidiaries of a bonus or other additional salary,
     compensation, fee, or commission to any person, except increases made in
     the ordinary course of business and consistent with past practices;

          (i)  Asset Dispositions.  Any sale, assignment, or transfer of
     any material asset, or any interest in a material asset, except in the
     ordinary course of business;

          (j)  Mortgages.  Any mortgage, pledge, or encumbrance of any
     asset of Company other than liens for taxes not yet due, except in the
     ordinary course of business and except as set forth in Sections 3.10
     (Title to Assets) and 3.11 (Condition of Real Property);

          (k)  Waivers.  Any waiver or release of any material right or claim
     of Company or Company's Subsidiaries except in the ordinary course of
     business (including, but not limited to, loan, or lease collection
     actions); and

          (l)  Distributions.  Any declaration, setting aside, or payment
     of any dividend or distribution with respect to Company Common Stock or
     the issuance of any shares of Company Common Stock or any other
     securities of Company, except for shares issued upon exercise of the
     options described in Subsection 3.2(a) (Company's Capital Stock).

     3.21  Licenses and Permits.  Company and Company's Subsidiaries each 
hold all material licenses and permits required by federal, state, or local 
governmental authorities that are necessary for the conduct of its business, 
and the licenses and permits are in full force and effect, which are listed 
in the Company Disclosure Statement.  Bank is an approved seller-servicer for 
FHLMC and each other mortgage investor identified in the Company Disclosure 
Statement and in that capacity holds all necessary permits, authorizations, 
or approvals of FHLMC necessary to carry on a mortgage banking business.  To 
the knowledge of Company, the properties of Company and the Company's 
Subsidiaries are and have been maintained and conducted, in all material 
respects, in compliance with all applicable laws and regulations.

     3.22  Regulatory Action.  Neither Company nor any of Company's
Subsidiaries:

          (a)  Governmental Investigations.  Have within the last five years
     been charged with, or to Company's knowledge are under governmental
     investigation with respect to, any actual or alleged violation

                                       -15-
<PAGE>

     of any statute, ordinance, rule, regulation, guideline, or standard
     except as disclosed in any report of examination; or

          (b)  Proceedings.  Is the subject of any pending or, to Company's
     knowledge, threatened proceeding by any regulatory authority having
     jurisdiction over its business, properties, or operations.

     3.23  Loans and Investments.  To the knowledge of Company, all loans and 
investments of Bank are legal and enforceable in accordance with their terms, 
except as may be limited by any bankruptcy, insolvency, moratorium, or other 
laws affecting creditors rights generally or by the exercise of judicial 
discretion, and each is authorized under applicable federal and state laws 
and regulations.  No loans or investments held by Company or Company's 
Subsidiaries are as of June 30, 1996:  (a) more than ninety (90) days past 
due with respect to any scheduled payment of principal or interest; (b) 
classified as "loss," "doubtful," "substandard," or "special mention" by any 
federal regulators or by Company's or Company's Subsidiaries' internal credit 
review system; (c) on a non-accrual status in accordance with Company's or 
Company's Subsidiaries' loan review procedures; or (d) "renegotiated loans," 
as that term is defined in Financial Accounting Standard No. 15.

     3.24  Loan Origination and Servicing.  In originating, underwriting, 
servicing, purchasing, selling, transferring, and discharging loans, 
mortgages, land contracts, and other contractual obligations, either for its 
own account or for the account of others, Bank has complied with all 
applicable terms and conditions of such obligations and with all applicable 
laws, regulations, rules, contractual requirements, and procedures, except 
for incidents of noncompliance that would not, individually or in the 
aggregate, have a material effect on the financial condition, net income, 
business, or operations of Company or any of Company's Subsidiaries.

     3.25  Loan Guarantees.  To Company's knowledge, all guarantees of 
indebtedness owed to any of Company's Subsidiaries, including but not limited 
to those of the Federal Housing Administration, the Small Business 
Administration, and other state and federal agencies, are valid and 
enforceable, except as enforceability may be limited by bankruptcy, 
insolvency, reorganization, moratorium, or other similar laws affecting 
creditors' rights, and by the exercise of judicial discretion in accordance 
with general principles applicable to equitable and similar remedies.

     3.26  Employee Benefit Plans.

          (a)  Plan Disclosures.  The Company Disclosure Statement contains
     a true and correct list of (i) every employee benefit plan within the
     meaning of Section 3(3) of ERISA maintained by Company or the Bank for
     any employee, or to which Company or the Bank is required to
     contribute pursuant to any collective bargaining agreement to which
     either of them is a party or by which either of them is bound; (ii) all
     written bonus, percentage compensation, stock purchase and stock option
     plans, to which Company or the Bank is a party or is subject; (iii) all
     group insurance programs in effect for employees of Company or the
     Bank not included in (i) above; and (iv) any other material bonus,
     profit-sharing, retirement, insurance, death, or other programs or plans
     not disclosed pursuant to (i), (ii) or (iii) above (each an
     "Employee Benefit Plan"). Company has furnished to Acquiror true and
     complete copies of all Employee Benefit Plans, as well as any summary plan
     description for each  benefit plan and, if applicable, the most recent
     actuarial valuation for each benefit plan. All expenses associated
     with each Employee Benefit Plan which were incurred during the fiscal
     year ended June 30, 1996, have been accrued on the books of Company in
     accordance with generally accepted accounting principles and are
     reflected in the 1996 Financial Statements.  All expenses associated with
     each Employee Benefit Plan which were incurred since June 30, 1996, have
     been accrued on the books of Company in accordance with generally
     accepted accounting principles.

          (b)  Pension Benefit Plans.    Each Employee Benefit Plan which is a
     pension benefit plan within the meaning of Section 3(2) of ERISA has been
     duly authorized and adopted by the Board of Directors of Company and/or
     the Bank. With respect to each such pension benefit plan, Company
     and/or the Bank is in material compliance with the requirements prescribed
     by all statutes, governmental or court orders,
                                       -16-
<PAGE>

     governmental rules or regulations currently in effect, including but not
     limited to ERISA and the Code, applicable to each such plan or
     arrangement.  Subject to extensions of time for approval as
     permitted under Code Section 401(b) and applicable IRS announcements, each
     such pension benefit plan, which is intended to be a qualified plan under
     Section 401(a) of the Internal Revenue Code, and all trusts created
     thereunder, has been determined by the Internal Revenue Service to be a
     qualified plan under Section 401(a) and exempt from tax under
     Section 501(a) of the Code, respectively.  All material government reports
     and filings required by law have been properly and timely filed and all
     information required to be distributed to plan participants
     or beneficiaries has been distributed.  Minimum funding standards have
     been met for each year to which Section 302 of ERISA or Section 412
     of the Code was applicable and no waiver of minimum funding standards
     has been requested for any year with regard to any such pension
     benefit plan.  The present value of all accrued benefits under each
     plan did not, as of the latest valuation date, exceed the then
     current value of the assets of such plan allocable to such
     accrued benefits, based upon the actuarial assumptions currently used
     for the plan.  To the knowledge of Company and/or the Bank no condition
     exists that could constitute grounds for termination of any such pension
     benefit plan under Section 4042 of ERISA.  To the knowledge of Company
     and/or the Bank, no prohibited transaction (within the meaning of
     Section 4975 of the Code) or party-in-interest transaction (within the
     meaning of Section 406 of ERISA) has occurred or exists with respect to
     any Employee Benefit Plan which could subject any plan to liability under
     Sections 409 or 502 of ERISA or Section 4975 of the Code which would have
     a material adverse effect on the financial condition of
     Company and the Bank, taken as a whole, or which would adversely
     affect the qualified status of each plan.  To the extent applicable,
     all costs of each Employee Benefit Plan have been provided for on the
     basis of consistent methods in accordance with sound actuarial assumptions
     and practices.

          (c)  Plan Reports.  Company or the Bank has made available to
     Acquiror for each such pension benefit plan, where
     applicable:  (i) a copy of the Form 5500 which was filed
     in each of the most recent three plan years, including, without
     limitation, all schedules thereto and all financial statements with
     attached opinions of independent accountants; (ii) the most recent
     determination letter from the IRS; (iii) the Statement of Assets and
     Liabilities as of the most recent valuation date; and (iv) the Statement
     of Changes in Fund Balance and Financial Position or the Statement of
     Changes in Net Assets Available for Benefits under each such plan for
     the most recently ended plan year.  The documents referred to in
     clauses (iii) and (iv) fairly present the financial condition of
     each such plan as of such dates and the results of operations of each
     such plan.

          (d)  Welfare Benefit Plans.  With respect to any Employee Benefit
     Plan that is an "employee welfare plan" as defined in ERISA Section 3(l),
     and except as disclosed in the Company Disclosure Statement:  (i) there
     are no retiree benefits provided or payable; (ii) each plan that is
     a "group health plan" (as defined in Code Section 5000(b)(1)) complies
     and in each case has complied in all respects with the applicable
     requirements of ERISA Sections 601 and 602, Code Section 162(k)
     (through December 31, 1988) and Code Sections 4980(B) (commencing on
     January 1, 1989); and (iii) subject to reasonable notice requirements that
     may exist within plans, each plan that covers current and
     former employees may be amended or terminated at any time by Company or
     its successor on or at any time after the Effective Time.

          (e)  Compliance.  Each employee welfare plan disclosed in the
     Company Disclosure Statement (i) has been duly adopted and maintained in
     all material respects in accordance with its respective provisions; and
     (ii) has complied and is in compliance in all material respects with the
     applicable provisions of law, including the requirements of ERISA, and
     the Code and the regulations promulgated thereunder by the IRS and the
     United States Department of Labor.  With respect to each welfare plan,
     all material government reports and filings required by law have been
     properly and timely filed and all information required to be distributed
     to plan participants and beneficiaries has been distributed, and
     all contributions required thereunder have been made in a timely fashion.

          (f)  Multiemployer Plans.  No Employee Benefit Plan is a
     "multiemployer plan" within the meaning of Section 3(37)(A) of ERISA.

                                       -17-
<PAGE>

          (g)  No Defined Benefit Plans.  Since January 1, 1974, neither 
     Company nor any of Company's Subsidiaries have been a sponsor of, or 
     contributor to, a "defined benefit plan" within the meaning of Section 
     3(35) of ERISA with respect to its employees.

          (h)  Required Contributions.  Company or the Bank has made when due
     all contributions required under any Employee Benefit Plan and under
     applicable laws and regulations.

          (i)  Payments Due.  There are no payments which have become due 
     from any Employee Benefit Plan, the trusts created thereunder, or from 
     the Company or the Bank which have not been paid through normal 
     administrative procedures to the plan participants or beneficiaries 
     entitled thereto, except for claims for benefits for which 
     administrative claims procedures under such plan have not been exhausted.

          (j)  No Funding Deficiency.  No Employee Benefit Plan which is 
     intended to be a qualified plan under Section 401(a) of the Internal 
     Revenue Code and no trust created thereunder has incurred, subsequent to 
     June 30, 1974, an "accumulated funding deficiency" as defined in Section 
     412(a) of the Internal Revenue Code and Section 302 of ERISA (whether or 
     not waived).

     3.27  Company SEC Reports.  Company has filed on a timely basis all 
proxy statements, reports, and other documents required to be filed by it 
under the 1934 Act after June 30, 1996 (collectively, the "Company SEC 
Reports").  The Company Disclosure Statement contains copies of Company's 
Annual Report on Form 10-KSB for the fiscal year ended June 30, 1996, and all 
quarterly and periodic reports and proxy statements filed under the 1934 Act 
by Company after that date, each as filed with the SEC.  Each Company SEC 
Report was in substantial compliance with the requirements of its respective 
report form and did not, on the date of filing or as subsequently amended, as 
applicable, contain any untrue statement of a material fact or omit to state 
a material fact required to be stated therein or necessary to make the 
statements therein, in light of the circumstances under which they were made, 
not misleading.

     3.28  Environmental Conditions.

          (a)  Hazardous Substances.  For purposes of this Agreement, 
     "Hazardous Substance" has the meaning set forth in Section 9601 of the 
     Comprehensive Environmental Response Compensation and Liability Act of 
     1980, as amended, 42 U.S.C.A. Section 9601, et seq. ("CERCLA"), and 
     also includes any substance regulated by or subject to any Environmental 
     Law (as defined below), and any other pollutant, contaminant, or waste, 
     including, without limitation, petroleum, asbestos, radon, and 
     polychlorinated biphenyls.

          (b)  Environmental Laws.  For purposes of this Agreement, 
     "Environmental Laws" means all laws (civil or common), ordinances, 
     rules, regulations, guidelines, and orders that:  (i) regulate air, 
     water, soil, or solid waste management, including the generation, 
     release, containment, storage, handling, transportation, disposal, or 
     management of Hazardous Substances; (ii) regulate or prescribe 
     requirements for air, water, or soil quality; (iii) are intended to 
     protect public health or the environment; or (iv) establish liability for 
     the investigation, removal, or cleanup of, or damage caused by, any 
     Hazardous Substance.

          (c)  Owned or Operated Property.  With respect to:  (1) the real 
     estate owned or leased by Company or any of Company's Subsidiaries or 
     used in the conduct of their businesses; (2) other real estate acquired 
     by Company's Subsidiaries in satisfaction of a debt previously 
     contracted; (3) real estate held and administered in trust by any of 
     Company's Subsidiaries; and (4) to Company's knowledge, any real estate 
     formerly owned or leased by Company or any of Company's Subsidiaries 
     (for purposes of this Section, properties described in any of (1) 
     through (4) are collectively referred to as "Premises"):


                                       - 18 -

<PAGE>

               (i)  Construction and Content.  To Company's knowledge, none 
          of the Premises are constructed of, or contain as a component part, 
          any material which (either in its present form or as it may 
          reasonably be expected to change through aging or normal use) 
          releases or may release any substance, whether gaseous, liquid, or 
          solid, that is a Hazardous Substance or is known to be (either by 
          single exposure or by repeated or prolonged exposure) injurious or 
          hazardous to the health of persons occupying the Premises at levels 
          determined to be dangerous to human health.

               (ii)  Uses of Premises.  To Company's knowledge, no part of the 
          Premises have been used for the generation, manufacture, handling, 
          storage, disposal, or management of Hazardous Substances.

               (iii)  Underground Storage Tanks.  To Company's knowledge, the 
          Premises do not contain, and have never contained, any underground 
          storage tanks.  With respect to any underground storage tank that 
          is listed in the Company Disclosure Statement as an exception to 
          the foregoing, to Company's knowledge, each such underground 
          storage tank presently or previously  located on Premises are or has 
          been maintained or removed, as applicable, in compliance with all 
          applicable Environmental Laws, and has not been the source of any 
          release of a Hazardous Substance to the environment which has not 
          been remediated.

               (iv)  Absence of Contamination.  To Company's knowledge, the 
          Premises do not contain, and are not contaminated by, a Hazardous 
          Substance in a quantity which under applicable laws and regulations 
          would require Company to clean-up the contamination or to file a 
          report with any governmental agency giving notice of the 
          contamination.

               (v)  Environmental Suits and Proceedings.  There is no action, 
          suit, investigation, liability, inquiry, or other proceeding, 
          ruling, order, notice of potential liability, or citation against 
          Company, any of Company's Subsidiaries, or any of Company's Real 
          Properties pending, or to Company's knowledge threatened, or 
          previously asserted under, or as a result of any actual or alleged 
          failure to comply with any requirement of, any Environmental Law.  
          Without limiting the generality of this Section, there is no basis 
          for any claim against Company, any of Company's Subsidiaries, or 
          any of their respective properties or assets under Section 107 of 
          CERCLA or any similar provision of any other Environmental Law.

          (d)   Loan Portfolio.  With respect to any real estate securing any 
     outstanding loan or related security interest and any owned real estate 
     acquired in full or partial satisfaction of a debt previously 
     contracted, to Company's knowledge:

               (i)  Investigation.  Company and each of Company's 
          Subsidiaries have complied in all material respects with any 
          policies adopted by their respective boards of directors (as such 
          policies may have been in effect from time to time and as disclosed 
          in the Company Disclosure Statement), and all applicable laws and 
          regulations, concerning the investigation of each such property to 
          determine whether or not there exists or is reasonably likely to 
          exist any Hazardous Substance on, in, or under such property and 
          whether or not a release of a Hazardous Substance has occurred at 
          or from such property.

               (ii)  No Known Contamination.  No such property contains or is
          contaminated by any quantity of any Hazardous Substance from any 
          source.

     3.29  Proxy Statement.

          (a)  Accurate Information.  None of the information to be supplied by
     Company for inclusion, or included, in any Transaction Document will:


                                       - 19 -
<PAGE>

               (i)  Be false or misleading with respect to any material fact, 
          or omit to state any material fact necessary to make the statements 
          therein not misleading (1) at the respective times such Transaction 
          Documents are filed; and (2) with respect to the Proxy Statement, 
          when it is mailed.

               (ii)  With respect to the Proxy Statement, as it may be amended
          or supplemented, at the time of the Stockholders' Meeting, be false or
          misleading with respect to any material fact, or omit to state any 
          material fact necessary to correct any statement in any earlier 
          communication with respect to the solicitation of any proxy for the 
          Stockholders' Meeting.

          (b)  Compliance of Filings.  All documents which Company is 
     responsible for filing with any regulatory agency in connection with the 
     Merger will comply as to form in all material respects with the 
     provisions of applicable law.

     3.30  Insider Interests.  For purposes of this Agreement, the term 
"Company-Related Person" shall mean any director or executive officer of 
Company or any of Company's Subsidiaries, their spouses and children, any 
person who is a member of the same household as such persons, and any 
corporation, partnership, proprietorship, trust, or other entity of which any 
such persons, alone or together, have Control.

          (a)  Insider Loans.  No Company-Related Person has any loan, 
     credit, or other contractual arrangement outstanding with Company or 
     Company's Subsidiaries which does not conform to applicable rules and 
     regulations of the OTS or the Federal Reserve Board.

          (b)  Control of Material Assets.  Other than in a capacity as a 
     shareholder, director, or executive officer of Company or any of 
     Company's Subsidiaries, no Company-Related Person owns or controls any 
     material assets or properties which are used in the business of Company 
     or any of Company's Subsidiaries.

          (c)  Contractual Relationships.  Other than ordinary and customary 
     banking relationships, no Company-Related Person has any contractual 
     relationship with Company or any of Company's Subsidiaries.

          (d)  Loan Relationships.  No Company-Related Person has any 
     outstanding loan or loan commitment from, or on whose behalf an 
     irrevocable letter of credit has been issued by, Company or any of 
     Company's Subsidiaries in a principal amount of $10,000 or more.

     3.31  Fairness Opinion.  The board of directors of Company has received 
the written opinion of The Chicago Corporation, to the effect that the Merger 
Consideration to be received by stockholders of Company in the Merger is fair 
to the stockholders from a financial point of view, and the opinion has not 
been withdrawn, modified, or revoked.

     3.32  Duties as Fiduciary.  Bank has performed all of its duties in any 
capacity as custodian, escrow agent, receiver, or other fiduciary in a 
fashion that complies in all material respects with all applicable laws, 
regulations, orders, agreements, wills, instruments, and common law 
standards.  Bank has not received notice of any claim, allegation, or 
complaint from any person that Bank failed to perform these fiduciary duties 
in the required manner.

     3.33  Change in Business Relationships.  Neither Company nor any of 
Company's Subsidiaries has notice, whether on account of the Merger or 
otherwise, that (i) any customer, agent, representative, or supplier of 
Company or any of Company's Subsidiaries intends to discontinue, diminish, or 
change its relationship with Company or any of Company's Subsidiaries, the 
effect of which would be material to the business of Company or any of 
Company's Subsidiaries; or (ii) any executive officer of Company or any of 
Company's Subsidiaries intends to terminate his or her employment.

     3.34  Public Communications; Securities Offering.  No annual report, 
quarterly report, proxy material, press release, or other communication 
previously sent or released by Company or any of Company's Subsidiaries to 


                                       - 20 -
<PAGE>

Company's shareholders or the public was false or misleading with respect to 
any material fact, or omitted to state any material fact necessary to make 
the statements therein not misleading.

     3.35  No Insider Trading.  Company has reviewed its stock transfer 
records since January 1, 1996, and has questioned its directors and executive 
officers concerning known stock transfers since that date.  Based upon that 
investigation, to Company's knowledge: (i) no director or officer of Company 
or any of Company's Subsidiaries; (ii) no person related to any such director 
or officer by blood or marriage and residing in the same household; and (iii) 
no person knowingly provided material nonpublic information by any one or 
more of these persons has purchased or sold, or caused to be purchased or 
sold, any shares of Company Common Stock during any period when Company was 
in possession of material nonpublic information or in violation of any 
applicable provision of the 1934 Act.

     3.36  True and Complete Information.  No schedule, statement, list, 
certificate, or other information furnished or to be furnished by Company in 
connection with this Agreement, including the Company Disclosure Statement, 
contains or will contain any untrue statement of a material fact, or omits or 
will omit to state a material fact necessary to make the statements contained 
therein, in light of the circumstances in which they are made, not misleading.


               Article IV - Representations and Warranties of Acquiror

     Acquiror represents and warrants to Company that, except as otherwise 
set forth in the disclosure statement dated November 6, 1996, constituting 
Exhibit B (collectively, the "Acquiror Disclosure Statement"), which has been 
delivered to Company prior to the execution of this Agreement:

     4.1  Organization and Qualification.  Acquiror and MergerSub are 
corporations duly organized, validly existing, and in good standing under the 
laws of the State of Michigan.  Acquiror's Bank is a Michigan banking 
corporation duly organized, validly existing, and in good standing under the 
Banking Code.  Acquiror's Bank is regulated by the FDIC and its deposits are 
primarily insured by the Bank Insurance Fund in the manner and to the extent 
provided by law.  Neither the scope of the business of Acquiror or of 
Acquiror's Bank nor the location of any of their respective properties 
requires that either of them be licensed to do business in any jurisdiction 
other than the State of Michigan.  MergerSub has no material assets, has 
never conducted any business activities, and is not a party to any contract, 
agreement, or understanding other than this Agreement.

     4.2  Authority Relative to this Agreement.  Acquiror and MergerSub each 
have full corporate power and authority to execute, deliver, and perform this 
Agreement and to consummate the transaction contemplated by this Agreement, 
subject to any governmental approvals required by law.  The execution, 
delivery, and performance of this Agreement and the consummation of the 
transactions contemplated by this Agreement have been duly authorized and 
approved by the boards of directors of Acquiror and MergerSub.  No other 
corporate proceedings on the part of Acquiror or MergerSub are necessary to 
authorize this Agreement or to consummate the transactions contemplated by 
this Agreement.  This Agreement has been duly and validly executed and 
delivered by Acquiror and MergerSub and constitutes the valid and binding 
agreement of Acquiror and MergerSub, enforceable against either of them in 
accordance with its terms, except insofar as the enforceability may be 
limited by applicable bankruptcy, insolvency, receivership, and other laws 
affecting the rights of creditors generally.

     4.3  No Conflict or Violation.  Neither the execution nor delivery of 
this Agreement nor the consummation by Acquiror and MergerSub of the 
transactions contemplated by this Agreement nor the compliance with and 
fulfillment of the terms and provisions of this Agreement by Acquiror and 
MergerSub will conflict with, or result in a breach of, any term, condition, 
or provision of, or constitute a default under:

          (a)  Corporate Documents.  The Articles of Incorporation or Bylaws 
     of Acquiror or MergerSub;


                                      - 21 -
<PAGE>

          (b)  Material Agreements.  Any material agreement or instrument to 
     which Acquiror or Acquiror's Bank is a party or by which either of them 
     is bound; or

          (c)  Orders; Liens.  Any material order, judgment, or decree to 
     which Acquiror or Acquiror's Bank is subject, or result in the creation 
     of any material lien, charge, or encumbrance on any of their respective 
     properties.

     4.4  Proxy Statement.

          (a)  Accurate Information.  None of the information to be supplied 
     by Acquiror for inclusion, or included, in any Transaction Document will:

               (i)  Be false or misleading with respect to any material fact, 
          or omit to state any material fact necessary to make the statements 
          therein not misleading (1) at the respective times such Transaction 
          Documents are filed; and (2) with respect to the Proxy Statement, 
          when it is mailed.

               (ii)  With respect to the Proxy Statement, as it may be 
          amended or supplemented, at the time of the Stockholders' Meeting, 
          be false or misleading with respect to any material fact, or omit 
          to state any material fact necessary to correct any statement in 
          any earlier communication with respect to the solicitation of any 
          proxy for the Stockholders' Meeting.

          (b)  Compliance of Filings.  All documents that Acquiror is 
     responsible for filing with any regulatory agency in connection with the 
     Merger or the Bank Consolidation will comply as to form in all material 
     respects with the provisions of applicable law.

     4.5  Necessary Capital.  Based on the financial condition of Company as 
reflected in the 1996 Financial Statements, Acquiror has the necessary 
capital required by the regulations of the Federal Reserve Board and FDIC to 
consummate the transactions contemplated by this Agreement.

     4.6  Compliance with Applicable Law.  Acquiror and Acquiror's Bank each 
holds all material licenses, franchises, permits, and authorizations 
necessary for the lawful conduct of its business, the lack of which would 
prevent Acquiror from obtaining regulatory approval to consummate the Merger. 
 Acquiror and Acquiror's Bank has each complied with, and is not in material 
default under, any applicable law, statute, order, rule, regulation, policy, 
and/or guideline of any federal, state, or local governmental authority the 
violation of which would prevent Acquiror from obtaining regulatory approval 
to consummate the Merger.  Neither Acquiror nor Acquiror's Bank has received 
notice of a violation of, and does not know of any violation of, any 
applicable law, statute, order, rule, regulation, policy, and/or guideline of 
any federal, state, or local governmental authority the violation of which 
would prevent Acquiror from obtaining regulatory approval to consummate the 
Merger.

     4.7  Litigation.  There is no private or governmental suit, claim, 
action, or proceeding pending or threatened, or which reasonably should be 
expected to be commenced, against Acquiror, its subsidiaries or against any 
of their directors or officers that would impair the ability of Acquiror to 
perform its obligations under this Agreement.

     4.8  Regulatory Approvals. Acquiror does not know of any circumstances 
which would prevent it or Company from obtaining approval of the Federal 
Reserve Board, the FDIC, the OTS, or the FIB of the transactions contemplated 
by this Agreement, except for their customary review of competitive effects 
of the Merger under applicable laws and regulations.

     4.9  No Fact or Condition, Etc.  To the knowledge of Acquiror, no fact 
or condition exists which Acquiror has reason to believe will prevent it from 
obtaining all governmental consents and approvals required to consummate the 
Merger or the Bank Consolidation.


                                       - 22 -
<PAGE>

     4.10  True and Complete Information.  No schedule, statement, list, 
certificate, or other information furnished or to be furnished by Acquiror in 
connection with this Agreement, including the Acquiror Disclosure Statement, 
contains or will contain any untrue statement of a material fact, or omits or 
will omit to state a material fact necessary to make the statements contained 
therein, in light of the circumstances in which they are made, not misleading.

                   Article V - Additional Covenants and Agreements

     Subject to the terms and conditions of this Agreement, Company and 
Acquiror further agree that:

     5.1  Access to Information.

          (a)  Permitted Investigation.  Between the date of this Agreement 
     and the Effective Time, Company will afford, and will cause Bank to 
     afford, to the officers, accountants, attorneys, and authorized 
     representatives of Acquiror and Acquiror's Bank reasonable access during 
     normal business hours to the banking offices, personnel, advisors, 
     consultants, properties, examination reports (subject to regulatory 
     approval), contracts, commitments, books and records of Company and 
     Company's Subsidiaries, whether the documents are located on the 
     premises of Company or elsewhere.  Company shall furnish Acquiror and 
     Acquiror's Bank with all the statements (financial and otherwise), 
     records, examination reports (to the extent permitted or authorized by 
     the OTS), and original documents or copies, and other information 
     concerning the business and affairs of Company and the Company's 
     Subsidiaries as Acquiror or Acquiror's Bank shall from time to time 
     reasonably request.  Company further agrees to cause its accountants, 
     attorneys, and other persons as the parties may agree upon to fully 
     cooperate with Acquiror and Acquiror's Bank and its representatives in 
     connection with the right of access granted in this Agreement.

          (b)  Confidentiality.  All information and documents to which 
     Acquiror or Acquiror's Bank is given access pursuant hereto shall be 
     subject to the Confidentiality Agreement executed between the parties 
     dated August 2, 1996. All information furnished by Company or Company's 
     Subsidiaries to Acquiror or Acquiror's Bank pursuant hereto shall be 
     treated as the sole property of Company or Company's Subsidiaries until 
     consummation of the Merger contemplated by this Agreement and, if the 
     Merger shall not occur, Acquiror and Acquiror's Bank shall return to 
     Company or Company's Subsidiaries all documents or other materials 
     containing, reflecting, or referring to this information, shall use its 
     best efforts to keep confidential all of this information, and shall not 
     directly or indirectly use this information for any competitive or other 
     commercial purpose. The obligation to keep this information confidential 
     shall continue for five (5) years from the date the proposed Merger is 
     abandoned, but shall not apply to:

               (i)  Any information which was already in the possession of 
          Acquiror or Acquiror's Bank prior to its disclosure by Company or 
          Company's Subsidiaries, information which was then generally known 
          to the public, information which became known to the public through 
          no fault of Acquiror or Acquiror's Bank or its agents;

               (ii) Any information disclosed in accordance with an order of 
          a court of competent jurisdiction;

               (iii)   Any information received from any other person who is 
          not affiliated with a party and who is not under any obligation to 
          keep such information confidential; or

               (iv)   Any information reasonably required to be included in 
          any filing or application required by any governmental or 
          regulatory agency, including without limitation Acquiror's 
          application to the Federal Reserve Board, Acquiror's or Company's 
          reports filed with the SEC, and Acquiror's or Company's annual 
          report and proxy statement.

                                       - 23 -
<PAGE>

          (c)   No Presumption.  Company and Acquiror each acknowledge that 
     each competes with the other in certain lines of business in a similar 
     market and each agrees that the fact that a party or a party's 
     Affiliates may in the future conduct business with a present customer of 
     the other party shall not, in and of itself, create any presumption or 
     inference that the party or its Affiliates have used confidential 
     information.

          (d)  Acquiror's Nonpublic Information.  All nonpublic information 
     and documents about Acquiror or Acquiror's Bank to which Company or its 
     agents are provided or given access by Acquiror pursuant to this 
     Agreement shall forever be treated confidentially and shall be treated 
     as the sole property of Acquiror and Acquiror's subsidiaries.

         (e)  Prohibit Insider Trading.  Acquiror and Company each shall 
     take responsible steps to assure that any person who receives nonpublic 
     information concerning the Merger or the other party will (i) treat the 
     information confidentially as provided in this Section; and (ii) not 
     directly or indirectly buy or sell, or advise other persons to buy or 
     sell, the other party's stock until such information is properly 
     disclosed to the public.

     5.2  Conduct of Business by Company. Company shall operate its business 
and cause each of Company's Subsidiaries to operate its business in the 
ordinary course and consistent with past practices.  Company will use all 
reasonable efforts to preserve intact the present business organizations of 
Company and Company's Subsidiaries and maintain in effect all licenses, 
permits, and approvals of governmental authorities and agencies necessary for 
the conduct of its present business.  Except as otherwise contemplated by 
this Agreement or as otherwise consented to or approved by Acquiror in 
writing, neither Company nor Company's Subsidiaries shall:

          (a)  No Issue or Sale.    Issue, sell, purchase, or redeem or 
     commit to issue, sell, purchase, or redeem any shares of its capital 
     stock other than shares issued pursuant to the exercise of stock options 
     outstanding on the date of this Agreement and the conversion of 
     outstanding restricted shares of Company Common Stock for unrestricted 
     shares pursuant to the Recognition Plan; or grant any options, warrants, 
     or rights to purchase shares of its capital stock; or issue, sell, or 
     authorize the issuance or sale of securities of any kind convertible 
     into or exchangeable for shares of its capital stock; or

          (b)  Dividend Restrictions.  Declare, set aside, or pay any 
     dividend or make any distribution in respect of its capital stock in 
     excess of $0.11 per quarter, in cash, from Company to its stockholders.  
     Company's Subsidiaries may pay dividends to Company in amounts 
     sufficient to enable Company to pay its ordinary operating expenses and 
     its accrued liabilities, including (but not limited to) litigation 
     expenses and accounting, legal, printing, investment banking, 
     environmental testing and regulatory application fees, expenses and costs 
     relating to the transactions contemplated by this Agreement.

          (c)  Corporate Documents.  Amend its Certificate or Articles of 
     Incorporation (in the case of Company or Non-Bank Subsidiary), Charter 
     (in the case of Bank), or Bylaws, except as may be contemplated by this 
     Agreement;

          (d)  Other Capital Stock Interests.  Issue or agree to issue any 
     additional shares of its capital stock or issue or create any warrants, 
     obligations, subscriptions, options, convertible security, or other 
     commitments under which additional shares of its capital stock of any 
     class might be directly or indirectly authorized, issued, or transferred 
     from treasury, except in connection with options previously granted 
     under the Incentive Plan;

          (e)  Compensation.  Make any general or unusual increase in 
     compensation or rate of compensation payable or to become payable to 
     hourly, salaried, or commissioned employees or officers, except for those 
     which are normal, reasonable, and consistent with past practices or as 
     provided for by contracts in existence and contained in the Company 
     Disclosure Statement.

                                       - 24 -
<PAGE>

          (f)  Employment Agreements.  Enter into any express or implied, 
     written or oral, employment agreement which by its terms cannot be 
     terminated on thirty (30) days' notice or less without penalty;

          (g)  Employee Benefits.  Accrue, set aside, or pay to any officer 
     or employee any bonus, profit-sharing, severance, retirement, insurance, 
     death, fringe benefit, or other extraordinary compensation (except 
     pursuant to pension, profit-sharing, bonus, and other fringe benefit 
     plans, agreements, and arrangements presently in effect and in 
     accordance with past practices) nor adopt or amend any employee benefit 
     plan (except that Bank may make amendments to its employee benefit plans 
     as are specifically contemplated by this Agreement);

          (h)  Derivatives.    Commit to purchase, purchase, or otherwise 
     acquire any high risk derivative or synthetic mortgage product or enter 
     into any interest rate swap transaction, other than the purchase and 
     sale of collateralized mortgage obligations in the ordinary course of 
     business and consistent with past practices;

          (i)  Insider Loans.  Make any loan or make any loan commitment, 
     renewal, or extension to any person which would, when aggregated with 
     all outstanding loans, commitments, renewals, or extensions made by Bank 
     to the person and the person's Immediate Family and Affiliates, exceed 
     $250,000; provided, however, that this restriction shall not apply to 
     any renewals or advances on existing lines of credit or the 
     renegotiation or restructuring of any problem or delinquent loan or to 
     the making of any residential mortgage loan made with adjustable rates;

          (j)  Acquisitions.  Acquire any business entity, except as it relates 
     to a foreclosure or other exercise of creditor's rights in the usual and 
     ordinary course of its business;

          (k)  Extraordinary Transactions.  Enter into any contract or 
     agreement to buy, sell, exchange, or otherwise deal in any assets or 
     series of assets in a single transaction in excess of $100,000 in 
     aggregate value (including, but not limited to, options or commodities 
     or any tangible real or personal properties of Company or Company's 
     Subsidiaries), except for the origination, purchase, and sale of 
     mortgage loans and loan participations and the purchase and sale of 
     readily marketable investment securities in the ordinary course of 
     business and consistent with past practices, and sales of real estate 
     owned and other repossessed properties or acceptance of a deed in lieu of 
     foreclosure;

          (l)  Capital Expenditures.  Make any one capital expenditure or any 
     series of related capital expenditures (other than emergency repairs and 
     replacements), the amount or aggregate amount of which (as the case may 
     be) is in excess of $50,000;

          (m)  No Branching.  File, withdraw, or fail to renew any 
     applications for additional branches or to relocate operations from 
     existing locations;

          (n)   No Extraordinary Liabilities.  Create or incur any 
     liabilities in excess of $50,000, other than liabilities incurred in the 
     ordinary course of business or as contemplated or permitted by or in 
     connection with this Agreement and the consummation of the Merger;

          (o)   No Pledges.  Create or incur or suffer to exist any mortgage, 
     lien, pledge, security interest, charge, encumbrance, or restriction of 
     any kind against or in respect of any property or right of Company or 
     Company's Subsidiaries securing any obligation in excess of $50,000, 
     except for pledges or security interests given in connection with the 
     acceptance of repurchase agreements or government deposits;

          (p)  Material Contracts.  Make or become a party to any contract or 
     commitment in excess of $50,000, or renew, extend, amend, or modify any 
     contract or commitment in excess of $50,000, except in the usual and 
     ordinary course of business or as otherwise contemplated or permitted by 
     this Agreement;

                                        - 25 -
<PAGE>

          (q)  No Discharges.  Discharge or satisfy any mortgage, lien, 
     charge, or encumbrance other than as a result of the payment of 
     liabilities in accordance with their terms, or except in the ordinary 
     course of business, if the cost to Company or Company's Subsidiaries to 
     discharge or satisfy any mortgage, lien, charge, or encumbrance is in 
     excess of $50,000, unless the discharge or satisfaction is covered by 
     general or specific reserves;

          (r)  Satisfaction of Liabilities.  Pay any obligation or liability, 
     absolute or contingent, in excess of $50,000 except liabilities shown on 
     the 1996 Financial Statements or except in the usual and ordinary course 
     of business or in connection with the transactions contemplated by this 
     Agreement;

          (s)  Claims and Settlements.  Institute, settle, or agree to settle 
     any claim, action, or proceeding involving an expenditure in excess of 
     $50,000 before any court or governmental body;

          (t)  Real Estate.  Invest in any real estate, except for 
     investments in real estate owned as a result of foreclosure or deed in 
     lieu of foreclosure;

          (u)  Environmental Precautions.   Take title to any real estate, as 
     legal or beneficial owner or as trustee, without first obtaining an 
     environmental assessment of the property;

          (v)  Material Purchases.  Enter into or amend any continuing 
     contract or series of related contracts in excess of $50,000 for the 
     purchase of materials, supplies, equipment, or services which cannot be 
     terminated without cause and without payment of any amount as a penalty, 
     bonus, premium, or other compensation for termination except as 
     contemplated or permitted by this Agreement;

          (w)  Insider Contracts.  Enter into or amend any contract, 
     agreement, or other transaction with any officer, director, or principal 
     shareholder of Company or any Affiliate of the person except as 
     contemplated or permitted by this Agreement;

          (x)  Policies and Procedures.  Change any basic policies and 
     practices with respect to liquidity management, asset/liability 
     management or interest rate sensitivity, cash flow planning, marketing, 
     deposit origination, lending, budgeting, profit and tax planning, 
     personnel practices, accounting, or any other material aspect of its 
     business or operations, except for any changes which, in the opinion of 
     management of Company, are required to respond to then current market 
     conditions (as to deposit origination and lending only) and requirements 
     of applicable governmental authorities; or

          (y)  Defaults.  Knowingly default in any material respect under any 
     agreement or understanding to which Company or Company's Subsidiaries 
     are a party, and which, individually or together with other agreements 
     or understandings with respect to which a default exists, would 
     materially adversely affect the financial condition, net income, 
     business, or operations of Company and Company's Subsidiaries, taken as 
     a whole.

     5.3  Regulatory Matters.

          (a)  Proxy Statement.  Acquiror and Company will cooperate in the 
     preparation and filing by Company as soon as practicable of the Proxy 
     Statement with the SEC under the 1934 Act to be used by Company for the 
     solicitation of proxies in order to approve this Agreement and the  
     Merger and will use their best efforts to obtain permission from the SEC 
     to mail the Proxy Statement to Company's stockholders as soon as 
     possible following the execution of this Agreement.

          (b)  Regulatory Filings.  Acquiror and Company will cooperate with 
     each other and use all reasonable efforts to prepare as expeditiously as 
     possible all necessary documentation, to effect all necessary filings, 


                                       - 26 -
<PAGE>

     and to obtain at the earliest practicable date all necessary permits, 
     consents, approvals, and authorizations of all third parties and 
     governmental bodies necessary to consummate the transactions 
     contemplated by this Agreement.  Acquiror and Company shall each have 
     the right to review and approve in advance all characterizations of the 
     information relating to Acquiror or Company, as the case may be, and any 
     of their respective subsidiaries, which appear in any filing made in 
     connection with the transactions contemplated by this Agreement with any 
     governmental body.  This Section shall not, however, obligate Acquiror 
     or Acquiror's Bank to divest all or any part of its current business 
     operations.

          (c)  Necessary Information.  Acquiror and Company will furnish each 
     other with all information concerning themselves, their subsidiaries, 
     directors, officers, and stockholders and other matters as may be 
     necessary or advisable in connection with the Proxy Statement, or any 
     other statement or application made by or on behalf of Acquiror or 
     Company to any governmental body in connection with the Merger and the 
     other transactions contemplated by this Agreement.

     5.4  Stockholder Approval.  Company will take all steps necessary to 
duly call, give notice of, convene, and hold the Stockholders' Meeting as 
soon as practicable after the date of this Agreement.  At the Stockholders' 
Meeting, in the Proxy Statement, and in all proxy materials used in 
connection with the meeting, the board of directors of Company shall 
recommend adoption of this Agreement and approval of the Merger by the 
stockholders; provided, that the recommendation is not inconsistent with the 
proper exercise of the fiduciary duties of the directors to the stockholders 
of Company.

     5.5  Updated Financial Information.  As soon as reasonably available, 
Company shall deliver to Acquiror complete copies of all Quarterly Reports on 
Form 10-QSB, Current Reports on Form 8-K, Annual Reports on Form 10-KSB, and 
any amendments of past filings, as and when these reports are filed hereafter 
with the SEC pursuant to the 1934 Act.  The financial statements contained in 
the reports will be prepared in accordance with generally accepted accounting 
principles consistently applied (except for changes required by applicable 
governmental authorities or by generally accepted accounting principles) and 
will present fairly the consolidated financial condition of Company and the 
Company's Subsidiaries as of the dates indicated and for the periods then 
ended.

     5.6  Acquisition Proposals.  Company shall not, nor shall it authorize 
or permit any of Company's Subsidiaries, or any of their respective officers, 
directors, investment bankers, attorneys, representatives, or agents to 
initiate, solicit, or encourage, directly or indirectly, any inquiries or the 
making of any proposal with respect to a tender offer, exchange offer, 
merger, consolidation, sale of shares, sale of assets, or assumption of 
liabilities not in the ordinary course, or other business combination 
involving Company or Company's Subsidiaries other than the Merger (an 
"Acquisition Proposal").  Company shall notify Acquiror immediately of the 
details of any indication of interest from any persons with respect to the 
foregoing of which any executive officer or director of Company becomes 
aware.  Notwithstanding the foregoing, nothing in this Agreement shall 
prohibit Company's board of directors from fulfilling their fiduciary duties 
under Delaware or federal law to the stockholders of Company and it shall not 
be a breach of this Agreement for Company's board of directors to do so.

     5.7  Further Assurances.  Subject to the terms and conditions in this 
Agreement, each of the parties hereto agrees to use its best efforts to take, 
or cause to be taken, all action and to do, or cause to be done, all things 
necessary, proper, or advisable under applicable laws and regulations to 
consummate and make effective the transactions contemplated by this 
Agreement.  In case at any time after the Effective Time any further action 
is necessary or desirable to carry out the purposes of this Agreement, the 
proper officers and directors of each party to this Agreement shall take all 
necessary action.  In addition, each party agrees to notify the other by 
telephone within forty-eight (48) hours of receipt of any inquiry with 
respect to a proposed merger, consolidation, asset acquisition, tender offer, 
or other takeover transaction involving Company and another person or receipt 
of a request for information from the OTS, FDIC, the United States Department 
of Justice, or any other governmental authority with respect to a proposed 
acquisition of Company by another party.

     5.8  Employment Agreements.  On and after the Effective Time, Acquiror 
and Acquiror's Bank agree to honor and be bound by all employment agreements 


                                       - 27 -

<PAGE>

with Company's or Company's Subsidiaries' senior officers which are contained 
in the Company Disclosure Statement.  Prior to March 25, 1997, Company shall 
cause Bank to give each senior officer the notice required under Section 2, 
Term, of each employment agreement that, subject to the consummation of the 
Merger, the term of the employment agreement will not be extended for any 
additional period.

     5.9  Treatment of ESOP.

          (a)  ESOP Amendments.  Prior to the Effective Time, the ESOP may be 
     amended to provide for (i) full vesting of benefits by participants; and 
     (ii) elimination of the requirement for a participant to be employed on 
     the last day of the year to receive an employer contribution, other 
     annual additions or allocations, in each case effective as of the 
     Effective Time.  Company shall make no other amendments to the ESOP 
     without the prior written consent of Acquiror and shall only make 
     additional contributions to the ESOP at levels consistent with prior 
     practice and applied to the ESOP indebtedness (the "ESOP Debt").

          (b)  Wind-up of the ESOP.  Any cash received by the ESOP trustee in 
     the course of the Merger with respect to unallocated shares of Company 
     Common Stock shall be applied by the trustee to the repayment of the 
     ESOP Debt.  The balance of the cash, if any, received by the ESOP 
     trustee in the course of the Merger with respect to unallocated shares 
     of Company Common Stock shall be allocated to the accounts of all 
     participants in the ESOP who have accounts remaining under the ESOP 
     (whether or not the participants are then actively employed) and 
     beneficiaries in proportion to the account balances of the participants 
     and beneficiaries as they existed as of the Effective Time (and, if 
     required, to the accounts of former participants or their beneficiaries)
     as investment earnings of the ESOP, except to the extent that any portion 
     of the balance of the cash received by the ESOP trustee would be subject 
     to the limitations of Section 415 of the Code for that year.  Prior to 
     the allocation contemplated by the preceding sentence, the 
     administrative and other authority previously exercised with respect to 
     the ESOP by the board of directors of Company or Company's Subsidiaries 
     shall be exercised solely by a committee appointed by the board of  
     directors of Company and in place under the terms of the ESOP at the 
     Effective Time (the "Committee"), which authority shall include the 
     authority to appoint and remove trustees of the ESOP.  If the ESOP is  
     required to be maintained for a transition period after the Effective 
     Time in order to fully allocate to participants the cash received in the 
     Merger with respect to unallocated shares of Company Common Stock, 
     Acquiror agrees to cause the ESOP to be so continued for a period of up 
     to 24 months after the Effect Time for the benefit of its participants 
     to the extent permitted by ERISA, the Code, and other applicable laws 
     and regulations; provided, however, in such event the ESOP shall be 
     amended, effective as of the Effective Time, to provide that there shall
     be no new participants in the plan on or after the Effective Time. Upon 
     the making of all allocations in this Agreement, the ESOP shall be 
     terminated and the account balances therein will be distributed to  
     participants or their beneficiaries, with the right of tax-free 
     rollover, to the extent permitted by law, to an  individual retirement 
     account or another tax-qualified plan of Acquiror, at the election of 
     the distributee.  As a condition to any distributions, Acquiror may 
     secure a favorable determination letter for termination from the IRS 
     relating to that termination and distribution. If a determination letter 
     is secured, all distributions will be made in strict compliance therewith. 
     Notwithstanding the foregoing: (i) Company shall be entitled to file 
     with the IRS an application, at any time prior to the Effective Time, 
     for an advance determination letter  relating to termination of the ESOP 
     and/or the methodology for allocating proceeds; and (ii) if at the  
     expiration of the full transition period for continued maintenance of 
     the ESOP there remain unallocated proceeds, then Acquiror may take any 
     action it deems appropriate with respect to the ESOP, including (but not 
     limited to) terminating the ESOP and making distributions therefrom or 
     merging the ESOP into another Acquiror tax-qualified plan.

     5.10  Conduct of Business.  Acquiror and Company each covenants not to 
take any action or fail to take any action which would jeopardize its ability 
to consummate the transactions contemplated by this Agreement, including 
obtaining all required regulatory approvals for the Merger and the Bank 
Consolidation, or which would cause any of its representations and warranties 
to become untrue prior to the Effective Time.


                                       - 28 -

<PAGE>

     5.11  Indemnification.  Acquiror acknowledges that any and all rights to 
indemnification now existing in favor of the directors and officers of 
Company and each of Company's Subsidiaries under their respective certificate 
of incorporation, charter, articles of incorporation, or bylaws shall survive 
the Merger and shall continue with respect to acts or omissions occurring 
before the Effective Time with the same force and effect as prior to the 
Effective Time.

     5.12  Subsequent Disclosures.  If, subsequent to the date of this 
Agreement and prior to the Closing Date, an event occurs that renders untrue 
any representation or warranty of Company made in this Agreement (a 
"Subsequent Event"), Company shall promptly deliver to Acquiror an amended or 
supplemental disclosure which will contain a detailed description of the 
Subsequent Event within five (5) business days after Company learns of the 
Subsequent Event but in no event later than the third business day prior to 
the Closing.  The submission of an amended or supplemental disclosure, and 
the existence of the Subsequent Event, shall not constitute a default or 
breach by Company of any of its representations or warranties under this 
Agreement; provided, however, that all matters therein disclosed, together 
with all other events, circumstances, and occurrences may be taken into 
account by Acquiror in determining whether the condition set forth in 
Subsection 6.1(b) (No Adverse Change) has been satisfied; and provided 
further, that this Section 5.12 is not intended to permit Company to alter or 
amend its representations and warranties as made in this Agreement, including 
any disclosure contained in the Company Disclosure Statement, and any amended 
or supplemental disclosures provided by Company pursuant to this Section 5.12 
shall not cure the inaccuracy of any representation or warranty as of the 
date of this Agreement for any purpose under this Agreement.  Unless waived 
by the other party in writing, party in breach of a representation or 
warranty shall use all reasonable efforts to take remedial or preventative 
action in order that such representations and warranties will be true and 
complete at the Closing.

     5.13  WARN Act.  Company agrees that, if requested by Acquiror, it 
shall, on behalf of Acquiror and Acquiror's Bank, issue any notice required 
under the Worker Adjustment and Retraining Notification Act of 1988 (the 
"WARN Act") or any similarly applicable state or local law, in connection 
with Acquiror's intended closing of one or more of the banking offices of 
Bank on or after the Effective Time.  Each notice shall be given sufficiently 
in advance of any time of closing of an office so that neither Acquiror nor 
Bank shall be liable under the WARN Act for any penalty or payment in lieu of 
notice to any employee or governmental entity.  Acquiror and Company shall 
cooperate in the preparation and giving of any notice and no notice shall be 
given without the approval of Acquiror.

     5.14  Dissenting Stockholders' Appraisal Rights.  Acquiror and Company, 
as applicable, will comply with all applicable notification and other 
provisions of regulations or statutes relating to Dissenting Shares.

     5.15  Data Processing and Related Contracts.  Until the Effective Time, 
Company shall advise Acquiror of all anticipated renewals or extensions of 
existing data processing service agreements, data processing software license 
agreements, and data processing hardware lease agreements with independent 
vendors.  Company agrees to cooperate with Acquiror in negotiating with those 
vendors the length of any extension or renewal term of those agreements, 
which, unless otherwise agreed with Acquiror, shall not exceed one year from 
the date of renewal.  Company agrees to send to each vendor, as and when due, 
such notices of nonrenewal as may be necessary or appropriate under the terms 
of the applicable agreements to prevent those agreements from automatically 
renewing for a term of more than one year from the date of renewal, except as 
otherwise agreed between Company and Acquiror.

     5.16  Environmental Investigation.  Acquiror shall be permitted to 
conduct an environmental assessment of each parcel of Company's Real 
Properties and, at Acquiror's option:  (i) any other real estate formerly 
owned by Company or Company's Subsidiaries; and (ii) acquired by Company's 
Subsidiaries in satisfaction of a debt previously contracted.  As to each 
such property:

          (a)  Preliminary Environmental Assessments.  Acquiror may, at its 
     expense, engage an environmental consultant acceptable to Company to 
     conduct a preliminary ("Phase I") assessment of the property.  Company 
     and Company's Subsidiaries shall provide reasonable assistance, 
     including site access and a knowledgeable contact person, to the 
     consultant for purposes of conducting the Phase I assessments.

                                       - 29 -
<PAGE>

          (b)  Environmental Risks.  If there are any facts or conditions 
     identified in a Phase I assessment which, in its discretion, Acquiror 
     believes could potentially pose a current or future risk of a material 
     adverse effect on the financial condition, net income, business, or 
     operations of Company and Company's Subsidiaries, taken as a whole, then 
     Acquiror shall identify that risk to Company, identify the facts or 
     conditions underlying that risk, and provide Company with a copy of the 
     Phase I assessment for that property (an "Environmental Risk").

          (c)  Phase II and III Work.  Acquiror may obtain one or more 
     estimates of the proposed scope of work and cost of any further 
     environmental investigation, remediation, or other follow-up work it 
     reasonably deems necessary or appropriate to assess and, if necessary or 
     appropriate, remediate an Environmental Risk if remediation would be 
     required by applicable law or if a failure to do so could result in a 
     material adverse effect on the financial condition, net income, 
     business, or operations of Company and Company's Subsidiaries, taken as 
     a whole ("Phase II and III Work").  Acquiror shall provide copies of 
     those estimates to Company.  Acquiror and Company shall cooperate in the 
     review, approval, and implementation of all work plans for Phase II and
     III Work.  All work plans for any Phase II and III Work shall be mutually 
     satisfactory to Acquiror and Company.  Mutually agreed upon Phase II and 
     III Work shall be undertaken and completed as quickly as possible and 
     shall be completed prior to the Closing.  If the expenses of any Phase II 
     and III Work or proposed work plans or removal or remediation actions 
     would entail a material cost to complete, Acquiror and Company shall 
     discuss a mutually acceptable allocation of that expense or modification 
     to this Agreement.

          (d)  Acquiror's Termination Rights.  If Acquiror and Company are 
     unable to agree upon a course of action to promptly complete any Phase 
     II and III Work, an acceptable allocation of related expenses, and/or an 
     acceptable modification to this Agreement, then Acquiror may give 
     Company notice of the unacceptable Environmental Risk.  Company shall 
     have thirty (30) days following receipt of that notice to cure that 
     Environmental Risk, if possible, to Acquiror's reasonable satisfaction. 
     If not so cured within that thirty (30) days, then Acquiror may 
     terminate this Agreement as provided in Subsection 7.1(b)(v) 
     (Environmental Risk).

     5.17  Tax Ruling.  Acquiror shall promptly seek to obtain from the IRS a 
private letter ruling providing assurance that neither Acquiror nor Company 
will be required to recapture Bank's pre-1988 bad debt reserves following the 
Merger and the Bank Consolidation.  In lieu of the IRS's private letter 
ruling, Acquiror may choose to accept an opinion from tax counsel or tax 
accountants to the same effect.

     5.18  Employee Agreements.  Acquiror and Company shall promptly seek to 
obtain from each employee of Company who, as a result of the change of 
control of Company in the Merger, would be entitled to any compensation in 
excess of the limitations prescribed by Section 280G of the Code (an "Excess 
Parachute Payment"), a mutually satisfactory amendment to any employment 
agreement, severance agreement, stock option agreement, restricted stock 
agreement, or other compensation agreement to (i) adjust the aggregate amount 
of compensation due; (ii) extend the time period over which the compensation 
is payable; (iii) amend other terms and conditions; or (iv) any combination 
of these changes; all in order to prevent all compensation payable under such 
agreements from being characterized as an Excess Parachute Payment.

                               Article VI - Conditions

     6.1  Conditions to Obligations of Acquiror.  The obligations of Acquiror 
to consummate the transactions provided for by this Agreement are subject to 
the satisfaction at or prior to the Closing of each of the following 
conditions, any one or more of which may, to the extent waivable, be waived 
by Acquiror:

          (a)  Representations and Warranties.  The representations and 
     warranties of Company contained in this Agreement, as amended or 
     supplemented pursuant to Section 5.12 (Subsequent Disclosures), shall be 

                                       - 30 -
<PAGE>

     true and correct in all material respects when made as of the date of 
     this Agreement and as made again as of the Closing, except as to any 
     representation or warranty which specifically relates to an earlier 
     date; provided, however, that for purposes of satisfying this condition 
     (but not for purposes of determining whether or not a breach has 
     occurred), any representation which contains a knowledge qualification
     shall be read without that qualification to verify at Closing whether the 
     representation was true and correct on the date of this Agreement.  
     Company shall have performed all agreements and covenants required by 
     this Agreement to be performed by it.  At the Closing there shall be 
     delivered to Acquiror a certificate signed by the chief executive and 
     chief financial officers of Company to the foregoing effect.

          (b)  No Adverse Change.  There shall not have occurred any event, 
     development, or circumstance related to the business, condition 
     (financial or otherwise), capitalization, or properties of Company or 
     Company's Subsidiaries that has had or could reasonably be expected to 
     have a material adverse effect on the financial condition, net income, 
     business, or operations of Company and Company's Subsidiaries, taken as 
     a whole, whether or not the event, development, circumstance, change, or 
     effect is reflected in the Company Disclosure Statement, as amended or 
     supplemented after the date of this Agreement, other than:  (i) an 
     adverse effect caused solely by a change in laws or regulations or other 
     factors (including, but not limited to, a special SAIF premium assessment  
     or a change in general economic conditions or interest rates, and the 
     "mark to market" implications of those events) affecting the financial 
     condition, net income, business, or operations of thrift or banking 
     institutions generally; or (ii) legal, accounting, and investment 
     bankers' expenses incurred by Company in connection with Company's 
     negotiation of this Agreement and the consummation of the Merger.

          (c)  Consents.  All consents, approvals, and waivers from 
     governmental agencies (including, without limitation, the Federal 
     Reserve Board, the FDIC, the FIB, and the OTS as required by 12 U.S.C. 
     Section 1467a(e)(1)), necessary to permit the transactions contemplated 
     by this Agreement shall have been obtained or provided for, all waiting 
     periods prescribed by applicable law or regulation shall have expired, 
     and the United States Department of Justice shall not have taken any 
     adverse action within the period allowed under 12 U.S.C. Section 
     1828(c)(6).

          (d)  No Litigation.  Neither Acquiror nor Company shall be subject 
     to any order, decree, or injunction of a court or agency of competent 
     jurisdiction which enjoins or prohibits the consummation of the Merger.

          (e)  Continued IRS Status.  Acquiror shall have received an opinion 
     from Crowe Chizek & Co., L.L.P., independent auditors for Company, in 
     form and substance satisfactory to Acquiror, to the effect that, 
     immediately prior to the Effective Time, the Bank qualifies as a 
     "domestic building and loan association" within the meaning of Section 
     7701(a)(19) of the Code.

          (f)  Opinion of Counsel.  Acquiror shall have received the opinion 
     of Silver, Freedman & Taff, L.L.P., counsel to Company, substantially in 
     the form and content set forth in Exhibit C.  Any certificate relied 
     upon by Company's counsel shall also be addressed to Acquiror.

          (g)  Tax Opinion. Acquiror shall have received the opinion of 
     Warner Norcross & Judd LLP, counsel to Acquiror, relating to the tax 
     consequences of the transactions contemplated under this Agreement, in 
     form and content reasonably satisfactory to Acquiror.

          (h)  Certificate as to Outstanding Shares.  Acquiror shall have 
     received one or more certificates dated as of the Closing date and 
     signed by the secretary of Company on behalf of Company, and by the 
     transfer agent for Company Common Stock, certifying (i) the total number 
     of shares of capital stock of Company issued and outstanding as of the 
     close of business on the day immediately preceding the Closing; and (ii) 
     with respect to the secretary's certification, the number of shares of 
     Company Common Stock, if any, which are issuable on or after that date, 
     all in such form as Acquiror may reasonably request.

                                       - 31 -

<PAGE>

          (i)  Change of Control Waivers.  Acquiror shall have received 
     evidence of the waiver of any material rights and the waiver of the loss 
     of any material rights which may be triggered by the change of control 
     of Company upon consummation of the Merger under any agreements, 
     contracts, mortgages, deeds of trust, leases, commitments, indentures, 
     notes, or other instruments described in the Company Disclosure 
     Statement, the breach of which would cause a material adverse effect on 
     the financial condition, net income, business, or operations of Company 
     and Company's Subsidiaries, taken as a whole, all in form and substance 
     reasonably satisfactory to Acquiror.

          (j)  Environmental Risk.  All investigation and remediation with 
     respect to any Environmental Risk identified during its Phase I 
     assessments and all related Phase II and III Work shall have been 
     substantially completed to Acquiror's reasonable satisfaction, all as 
     provided in Section 5.16 (Environmental Investigation).

          (k)  Executive Employment and Compensation.  Acquiror shall have 
     received definitive statements substantially in the form contained in 
     Exhibit E.  Each definitive statement shall be separately signed and 
     acknowledged as being true, correct, and complete by each person.

          (l)  Tax Ruling.  Acquiror shall have received from the IRS a 
     private letter ruling, or a satisfactory opinion from tax counsel or tax 
     accountants, regarding Bank's pre-1988 bad debt reserves as described in  
     Section 5.17 (Tax Ruling).

          (m)  Employee Agreements.  Acquiror and Company shall have received 
     from Company's employees all required amendments to employment 
     agreements, severance agreements, stock option agreements, restricted 
     stock agreements, or other compensation agreements with respect to 
     Excess Parachute Payments as described in Section 5.18 (Employee 
     Agreements).

          (n)  Other Closing Transaction Documents.  Company shall have 
     delivered to Acquiror at the Closing such other certificates, 
     instruments, and documents as may be reasonably requested by Acquiror 
     prior to the Closing.

     6.2  Conditions to Obligations of Company.  The obligations of Company 
to consummate the transactions provided for by this Agreement are subject to 
the satisfaction at or prior to the Closing of each of the following 
conditions, any one or more of which may be waived, to the extent waivable:

          (a)  Stockholder Approval.  The affirmative vote of holders of at 
     least a majority of the outstanding shares of Company's Common Stock 
     entitled to vote on the adoption of this Agreement shall have been duly 
     received at the Stockholders' Meeting.

          (b)  Consents.  All consents, approvals, and waivers from third 
     parties and governmental agencies necessary to permit the transactions 
     contemplated by this Agreement shall have been obtained or provided for, 
     and all waiting periods shall have expired, as provided in Subsection 
     6.1(c) (Consents).

          (c)  Representations and Warranties.  The representations and 
     warranties of Acquiror contained in this Agreement shall be true and 
     correct in all material respects when made as of the date of this 
     Agreement and as made again as of the Closing, except as to any 
     representation or warranty which specifically relates to an earlier 
     date.  Acquiror shall have performed all agreements and covenants 
     required by this Agreement to be performed by it.  At the Closing there
     shall be delivered to Company a certificate signed by the chief executive 
     and chief financial officers of Acquiror to the foregoing effect.

          (d)  No Litigation.  Neither Acquiror nor Company shall be subject 
     to any order, decree, or injunction of a court or agency of competent 
     jurisdiction which enjoins or prohibits the consummation of the Merger.

                                       - 32 -
<PAGE>

          (e)  Opinion of Counsel.  Company shall have received the opinion 
     of Warner Norcross & Judd llp, counsel to Acquiror, substantially in the 
     form and content set forth in Exhibit D.

          (f)  Other Closing Transaction Documents.  Acquiror shall have 
     delivered to Company at the Closing such other certificates, 
     instruments, and documents as may be reasonably requested by Company 
     prior to the Closing.

                              Article VII - Termination

     7.1  Termination.  This Agreement and the Merger may only be terminated 
and the transactions contemplated by this Agreement may be abandoned at any 
time prior to the Closing (notwithstanding that this Agreement has been 
adopted by Company's stockholders):

          (a)  Mutual Action.  By agreement authorized by the boards of 
     directors of Acquiror and Company, or duly authorized committees of the 
     boards; or

          (b)  Acquiror's Termination Rights.  By the board of directors, or 
     a duly authorized committee of the board, of Acquiror if:

               (i)  Failure of Conditions.  At any time after the Closing 
          could otherwise be called, there has been a failure by Company to 
          satisfy its conditions precedent set forth in Subsections 6.1 (a) 
          (Representations and Warranties), (b) (No Adverse Change), (e) 
          (Continued IRS Status), (f) (Opinion of Counsel), (g) (Tax 
          Opinion), (h) (Certificate as to Outstanding Shares), (i) (Change 
          of Control Waivers), (j) (Environmental Risk), (k) (Executive
          Employment and Compensation), (m) (Employee Agreements), or (n)
          (Other Closing Transaction Documents) which notice has been given in 
          writing by Acquiror and which has not been cured within thirty (30)
          business days of receipt of notice, or

               (ii)  Upset Date.  The Effective Time has not occurred prior 
          to September 30, 1997, without material fault on the part of 
          Acquiror; or

               (iii)  Acquisition Proposals.  The board of directors of 
          Company shall have withdrawn, or modified, or changed in 
          a manner adverse to Acquiror, its approval or recommendation of this 
          Agreement or the Merger, or shall have recommended an Acquisition 
          Proposal or offer, or shall have executed an agreement in principle 
          (or similar agreement), or definitive agreement providing for a 
          tender offer or exchange offer for any shares of capital stock of 
          Company, or a merger, consolidation, or other business combination 
          of Company or Bank or a sale of more than 25 percent of the assets of 
          Company or Bank with or to a person or entity other than Acquiror or
          its affiliates (or the board of directors of Company resolves to do 
          any of the foregoing); or

               (iv)  Acquiring Persons.  It shall have been publicly 
          disclosed or Acquiror shall have learned that any person, entity, 
          or "group" (as that term is defined in Section 13(d)(3) of the 
          Exchange Act) (an "Acquiring Person"), other than Acquiror or its 
          affiliates or any group of which any of them is a member, shall 
          have acquired beneficial ownership (determined pursuant to Rule 
          13d-3 promulgated under the 1934 Act) of more than 19.9 percent of 
          any class or series of capital stock of Company through the 
          acquisition of stock, the formation of a group or otherwise, or shall
          have been granted an option, right, or warrant, conditional or
          otherwise, to acquire beneficial ownership of more than 19.9 percent 
          of any class or series of capital stock of Company; or

                                       - 33 -

<PAGE>

               (v)  Environmental Risks.  If Acquiror has given Company 
          notice of an unacceptable Environmental Risk pursuant to Section 
          5.16 (Environmental Investigation), and it is not cured within the 
          thirty- (30) day period, or any extension thereof, as provided in 
          Subsection 5.16(d) (Acquiror's Termination Rights).

          (c)  Company's Termination Rights.  By the board of directors, or a 
     duly authorized committee of the board, of Company if:

               (i)  Failure of Conditions.  At any time after the Closing could 
          otherwise be called, there has been a failure by Acquiror to 
          satisfy its conditions precedent set forth in Subsection 6.2 (c) 
          (Representations and Warranties), (e) (Opinion of Counsel), or (f) 
          (Other Closing Transaction Documents) of which notice has been 
          given in writing by Company and which has not been cured within 
          thirty (30) business days of receipt of notice;

               (ii)  Upset Date.  The Effective Time has not occurred prior 
          to September 30, 1997, without material fault on the part of 
          Company; or

               (iii)  Delayed Regulatory Approval.  On or after June 30, 
          1997, the Effective Time has not occurred and the Federal Reserve 
          Board has not yet approved the Merger.

          (d)  Reciprocal Termination Rights.  By the board of directors, or 
     a duly authorized committee of the board, of either Acquiror or the 
     Company at any time after the date that (i) holders of a majority of the 
     shares of Company Common Stock present, in person or by proxy, at the 
     Stockholder Meeting vote against adoption of this Agreement or expressly 
     abstain from voting; (ii) any governmental consent or approval specified 
     in Subsection 6.1(c) (Consents) is denied by final order; or (iii) 
     either Acquiror or Company is subject to any order, decree, or 
     injunction of a court or agency of competent jurisdiction which 
     permanently enjoins or prohibits the consummation of the Merger.

     7.2  Effect of Termination.

          (a)  No Release of Liability.   No termination of this Agreement 
     under this Article VII for any reason or in any manner shall release, or 
     be construed as so releasing, either party from its obligations under 
     Subsections 5.1 (b) (Confidentiality), (c) (No Presumption), (d) 
     (Acquiror's Nonpublic Information), and (e) (Prohibit Insider Trading) 
     and Section 8.12 (Expenses) or any party hereto from any liability to 
     any other party under this Section 7.2.

          (b)  Termination Notice.  In the event of the termination of this 
     Agreement as provided in Section 7.1 (Termination), notice shall 
     immediately be given to the other party or parties specifying the 
     provision of this Agreement pursuant to which termination is made.  
     After the expiration of any applicable cure period without the grounds 
     for termination being cured, this Agreement shall immediately become 
     null and void, and there shall be no liability on the part of Acquiror 
     or Company except (i) for fraud or for willful and material breach of 
     this Agreement and (ii) as set forth in this Section 7.2 and Section 8.12 
     (Expenses).

          (c)  Termination Fee.  If (i) the board of directors of Acquiror 
     shall terminate this Agreement pursuant to Subsection 7.1(b)(iii) 
     (Acquisition Proposals), or (ii) the board of directors of Acquiror 
     shall terminate this Agreement pursuant to Subsection 7.1(b)(iv) 
     (Acquiring Persons) and within one year of termination, the Acquiring 
     Person shall acquire or beneficially own a majority of the then 
     outstanding shares of Company Common Stock or shall have obtained 
     representation of two or more directors on Company's board of directors 
     or shall enter into a definitive agreement with Company with respect to an 
     Acquisition Proposal or similar business combination, then in any case 
     described in clauses (i) or (ii) of this Subsection (each referred to as 
     an "Acquiror Trigger Event"), Company shall pay to Acquiror (not later 
     than two business days after termination of this Agreement) an amount 
     equal to $2,000,000.

                                       - 34 -

<PAGE>

          (d)  Company Breach.  If the board of directors of Acquiror shall 
     terminate this Agreement pursuant to Subsection 7.1(b)(i) (Failure of 
     Conditions) due to (i) a willful and material breach of any of the 
     representations and warranties of Company set forth in this Agreement; 
     or (ii) a willful and material breach of any material obligation, 
     agreement, or covenant contained in this Agreement by Company (also 
     "Acquiror Triggering Events"), Company shall pay to Acquiror (not later 
     than two (2) business days after termination of this Agreement) an 
     amount equal to $750,000.

          (e)  Acquiror's Expenses.  In addition to any other amount due, 
     upon the termination of this Agreement due to the occurrence of a 
     Trigger Event, Company agrees that it shall promptly assume and pay, or 
     reimburse Acquiror for, all reasonable fees and expenses incurred, or to 
     be incurred by Acquiror and Acquiror's Bank (including the fees and 
     expenses of legal counsel, accountants, financial advisors, other 
     consultants, and financial printers) in connection with this Agreement, 
     the Merger, and the other transactions contemplated by this Agreement, 
     in an amount not to exceed $250,000 in the aggregate.

          (f)  Acquiror Breach.  If the board of directors of Company shall 
     terminate this Agreement pursuant to Subsection 7.1(c)(i) (Failure of 
     Conditions) due to (i) a willful and material breach of any of the 
     representations and warranties of Acquiror set forth in this Agreement; 
     or (ii) a willful and material breach of any material obligation, 
     agreement, or covenant contained in this Agreement by Acquiror (each 
     referred to as a "Company Triggering Event"), then in any such event, 
     Acquiror shall pay to Company (not later than two (2) business days after 
     termination of this Agreement) an amount equal to $750,000.

          (g)  Company's Expenses.  In addition to any other amount due, upon 
     the termination of this Agreement due to the occurrence of a Company 
     Trigger Event or Company's termination of this Agreement pursuant to 
     Subsections 7.1(c)(i) (Failure of Conditions), 7.1(c)(iii) (Delayed 
     Regulatory Approval) or 7.1(d)(ii) (Reciprocal Termination Rights), 
     Acquiror agrees that it shall promptly assume and  pay, or reimburse 
     Company for, all reasonable fees and expenses incurred, or to be 
     incurred by Company and Company's Subsidiaries (including the fees and 
     expenses of legal counsel, accountants, financial advisors, other 
     consultants, and financial printers) in connection with this Agreement, 
     the Merger, and the other transactions contemplated by this Agreement, 
     in an amount not to exceed $250,000 in the aggregate.

                                Article VIII - General

     Subject to the terms and conditions of this Agreement, Acquiror and 
Company further agree as follows:

     8.1  Notices. All notices, requests, demands, and other communications 
under this Agreement shall be in writing and shall be deemed to have been 
duly given if delivered or sent and received by a fax transmission (if 
receipt by the intended recipient is confirmed by telephone and if hard copy 
is delivered by overnight delivery service the next day), a hand delivery, or 
a nationwide overnight delivery service (all fees prepaid) to the following 
addresses:

If to Acquiror, addressed to:              With a copy to:

Shoreline Financial Corporation            Gordon R. Lewis, Esq.
Attention:  Mr. Dan L. Smith               Warner Norcross & Judd LLP
823 Riverview Dr.                          900 Old Kent Building
Post Office Box 1248                       111 Lyon Street, N.W.
Benton Harbor, MI 49023-1248               Grand Rapids, Michigan 49503-2487


                                       - 35 -

<PAGE>

If to Company, addressed to:               With a copy to:


SJS Bancorp, Inc.                          James S. Fleischer, P.C.
Attention:  Mr. Thomas G. Watson           Silver, Freedman & Taff, L.L.P.
301 State Street                           Seventh Floor East
St. Joseph, MI 49085-1294                  1100 New York Avenue, N.W.
                                           Washington, D.C. 20005-3934 

or to such other place and with such other copies as either party may 
designate as to itself by written notice to the others.

     8.2  Waiver.  Any of the terms or conditions of this Agreement may be 
waived in writing at any time by action taken by the board of directors of a 
party, a duly authorized committee thereof, or a duly authorized officer of 
such party.  The failure of any party at any time or times to require 
performance of any provision of this Agreement shall in no manner affect such 
party's right at a later time to enforce the same provision.  No waiver by 
any party of any condition, or of the breach of any term, covenant, 
representation, or warranty contained in this Agreement, whether by conduct 
or otherwise, in any one or more instances shall be deemed to be or construed 
as a further or continuing waiver of any such condition or breach, or as a 
waiver of any other condition, or of the breach of any other term, covenant, 
representation, or warranty.

     8.3  Choice of Law.  This Agreement shall be governed by, construed, 
interpreted, and the rights of the parties determined in accordance with the 
applicable laws of the United States and the State of Michigan; matters of 
corporate law applicable to Company shall be governed by, construed, and 
interpreted according to the DGCL and related laws of the State of Delaware.

     8.4  Specific Enforcement.  The parties each agree that, consistent with 
the terms and conditions of this Agreement, in the event of a breach by a 
party to this Agreement, money damages will be inadequate and not susceptible 
of computation because of the unique nature of Company, Company's 
Subsidiaries, and the Merger. Therefore, the parties each agree that a 
federal or state court of competent jurisdiction shall have authority, 
subject to the rules of law and equity, to specifically enforce the 
provisions of this Agreement by injunctive order or such other equitable 
means as may be determined in the court's discretion.  In no event shall a 
party be entitled to a recovery under this Section for damages or expenses 
recovered under another section of this Agreement.

     8.5  Jurisdiction; Venue; Jury.  Acquiror and Company each agree to the 
jurisdiction and venue of any state court located in Berrien County, 
Michigan.  Acquiror and Company each hereby waive their right to a trial by 
jury.

     8.6  Entire Agreement.  The Company Disclosure Statement, the Acquiror 
Disclosure Statement, the updates to such disclosure statements, the 
exhibits, and the agreements expressly identified in this Agreement are an 
integral part of this Agreement.  This Agreement contains the entire 
agreement between the parties with respect to the Merger.  This Agreement 
supersedes all prior written and oral arrangements, agreements, or 
understandings with respect to its subject matter.  The parties have not 
relied upon any written or oral statements or representations other than as 
stated in this Agreement, the Company Disclosure Statement, the Acquiror 
Disclosure Statement, or the updates to such disclosure statements.  The 
terms and conditions of this Agreement shall inure to the benefit of and be 
binding upon Acquiror and Company and their respective successors.  Nothing 
in this Agreement, express or implied, is intended to confer upon any person 
other than these parties any rights, remedies, obligations, or liabilities 
under or by reason of this Agreement.

     8.7  Headings, Etc.  The article headings and section headings contained 
in this Agreement are inserted for convenience only and shall not affect in 
any way the meaning or interpretation of this Agreement.

     8.8  Counterparts.  This Agreement may be executed in one or more 
counterparts, which taken together shall constitute one and the same 

                                       - 36 -

<PAGE>

instrument.  Executed counterparts of this Agreement shall be deemed 
to have been fully delivered and shall become legally binding if and when 
executed signature pages are received by fax from a party.  If so delivered 
by fax, the parties agree to promptly send original, manually executed copies 
by nationwide overnight delivery service.

     8.9  Amendment.  Subject to applicable law, this Agreement may be 
amended, modified, or supplemented by, and only by, written agreement of 
Acquiror and Company, or by the respective officers thereunto duly 
authorized, at any time prior to the Effective Time.

     8.10  No Assignment.  Neither party may assign any of its rights or 
obligations under this Agreement to any other person.

     8.11  Severability.  If any term, provision, covenant, or restriction 
contained in this Agreement is held by a final and unappealable order of a 
court of competent jurisdiction to be invalid, void, or unenforceable, then 
the remainder of the terms, provisions, covenants, and restrictions contained 
in this Agreement shall remain in full force and effect, and shall in no way 
be affected, impaired, or invalidated unless the effect would be to cause 
this Agreement to not achieve its essential purposes.

     8.12  Expenses.  Except as otherwise provided in Section 7.2 (Effect of 
Termination), the costs and expenses of Acquiror and Company shall be 
allocated as follows:

          (a)  Acquiror's Expenses.  Acquiror shall bear all fees and 
     expenses of its counsel, accountants, and investment bankers, and all 
     other costs and expenses incurred by it in the review and negotiation of 
     this Agreement and the Bank Consolidation Agreement, the investigation 
     of Company, the preparation and prosecution of its application for 
     regulatory approval, the Phase I assessments, and all costs and expenses 
     of any appeals therefrom.  In addition, all filing and application fees 
     to be paid by either party or its subsidiaries to governmental or 
     regulatory authorities in connection with the transactions contemplated 
     by this Agreement shall be borne by Acquiror.

          (b)  Company's Expenses.  Company or Company's Subsidiaries shall 
     bear all fees and expenses of its counsel, accountants, and investment 
     bankers, the costs of printing and mailing the Proxy Statement for use 
     at the Stockholders' Meeting, and all other costs and expenses incurred 
     by such persons or firms in the preparation of this Agreement, the 
     calling, noticing, and holding of the Stockholders' Meeting and the 
     furnishing of information or other cooperation to Acquiror in connection 
     with the preparation of regulatory applications.

     8.13  Publicity.  Until the Effective Time, all announcements, press 
releases, and other communications with stockholders or employees of Company 
shall be made only after consultation by the parties as to the content and 
timing of such communications.  Until the Effective Time, any such 
announcements or communications by Company or Acquiror with third parties or 
representatives of the press or news media shall be made only with the prior 
approval of the other party hereto, except as and to the extent reasonably 
required for a party to comply with disclosure obligations imposed upon that 
party under applicable securities laws and related rules and regulations, or 
otherwise required by law.

     8.14  Survival.  The representations and warranties of the parties 
hereto shall expire at the Effective Time and shall not survive the 
consummation of the Merger or the Bank Consolidation. All covenants and 
agreements contemplated to be performed prior to the Effective Time shall 
expire at the Effective Time and shall not survive the consummation of the 
Merger or the Bank Consolidation, and all covenants and agreements of 
Acquiror contemplated to be performed, partially or in full, after the 
Effective Time, shall survive the Effective Time and the consummation of the 
transactions contemplated by this Agreement.

     8.15  Calculation of Dates and Deadlines.   Unless otherwise specified, 
any period of time to be determined under this Agreement shall be deemed to 
commence at 12:01 a.m. on the first full day after the specified starting 
date, event, or occurrence.  Any deadline, due date, expiration date, or 

                                       - 37 -

<PAGE>

period-end to be calculated under this Agreement shall be deemed to end at 5 
p.m. on the last day of the specified period. The time of day shall be 
determined with reference to the then current local time in Benton Harbor, 
Michigan.

                      [Balance of this page intentionally blank] 




















                                       - 38 -

<PAGE>

     In Witness Whereof, Acquiror and MergerSub have each caused this 
Agreement and Plan of Merger to be executed in this counterpart by their 
respective, duly authorized officers as of the date first above written.

                              Shoreline Financial Corporation



                              By: /s/ Dan L. Smith 
                                 --------------------------------------
                                  Dan L. Smith, Chairman of the Board,
                                  President, and Chief Executive Officer


                              SJS Acquisition Corporation



                              By: /s/ Dan L. Smith
                                 --------------------------------------
                                  Dan L. Smith, President


                      [Balance of this page intentionally blank] 








                                       - 39 -

<PAGE>

     In Witness Whereof, Company has caused this Agreement and Plan of Merger 
to be executed in this counterpart by its duly authorized officer as of the 
date first above written.

                              SJS Bancorp, Inc.



                              By: /s/ Thomas G. Watson
                                 --------------------------------------
                                  Thomas G. Watson, President


                      [Balance of this page intentionally blank]

                           






                                     - 40 -

<PAGE>
                                   APPENDIX B
 
                        SECTION 262 OF THE DELAWARE LAW
 
    (a) Any stockholder of a corporation of this State who holds shares of stock
on the date of the making of a demand pursuant to subsection (d) of this section
with respect to such shares, who continuously holds such shares through the
effective date of the merger or consolidation, who has otherwise complied with
subsection (d) of this section and who has neither voted in favor of the merger
or consolidation nor consented thereto in writing pursuant to s 228 of this
title shall be entitled to an appraisal by the Court of Chancery of the fair
value of his shares of stock under the circumstances described in subsections
(b) and (c) of this section. As used in this section, the word "stockholder"
means a holder of record of stock in a stock corporation and also a member of
record of a nonstock corporation; the words "stock" and "share" mean and include
what is ordinarily meant by those words and also membership or membership
interest of a member of a nonstock corporation; and the words "depository
receipt" mean a receipt or other instrument issued by a depository representing
an interest in one or more shares, or fractions thereof, solely of stock of a
corporation, which stock is deposited with the depository.
 
    (b) Appraisal rights shall be available for the shares of any class or
series of stock of a constituent corporation in a merger or consolidation to be
effected pursuant to s 251 "(other than a merger effected pursuant to subsection
(g) of s 251)", s 252, s 254, s 257, s 258, s 263 or s 264 of this title:
 
        (1) Provided, however, that no appraisal rights under this section shall
    be available for the shares of any class or series of stock, which stock, or
    depository receipts in respect thereof, at the record date fixed to
    determine the stockholders entitled to receive notice of and to vote at the
    meeting of stockholders to act upon the agreement of merger or
    consolidation, were either (i) listed on a national securities exchange or
    designated as a national market system security on an interdealer quotation
    system by the National Association of Securities Dealers, Inc. or (ii) held
    of record by more than 2,000 holders; and further provided that no appraisal
    rights shall be available for any shares of stock of the constituent
    corporation surviving a merger if the merger did not require for its
    approval the vote of the stockholders of the surviving corporation as
    provided in subsection (f) of s 251 of this title.
 
        (2) Notwithstanding paragraph (1) of this subsection, appraisal rights
    under this section shall be available for the shares of any class or series
    of stock of a constituent corporation if the holders thereof are required by
    the terms of an agreement of merger or consolidation pursuant to ss 251,
    252, 254, 257, 258, 263 and 264 of this title to accept for such stock
    anything except:
 
           a.  Shares of stock of the corporation surviving or resulting 
       from such merger or consolidation, or depository receipts in 
       respect thereof;

           b.  Shares of stock of any other corporation, or depository 
       receipts in respect thereof, which shares of stock or depository 
       receipts at the effective date of the merger or consolidation will 
       be either listed on a national securities exchange or designated as 
       a national market system security on an interdealer quotation 
       system by the National Association of Securities Dealers, Inc. or 
       held of record by more than 2,000 holders;
       
           c.  Cash in lieu of fractional shares or fractional depository 
       receipts described in the foregoing subparagraphs a. and b. of this 
       paragraph; or
       
           d.  Any combination of the shares of stock, depository receipts 
       and cash in lieu of fractional shares or fractional depository 
       receipts described in the foregoing subparagraphs a., b. and c. of 
       this paragraph.
 
                                       B-1
<PAGE>
        (3) In the event all of the stock of a subsidiary Delaware corporation
    party to a merger effected under s 253 of this title is not owned by the
    parent corporation immediately prior to the merger, appraisal rights shall
    be available for the shares of the subsidiary Delaware corporation.
 
    (c) Any corporation may provide in its certificate of incorporation that
appraisal rights under this section shall be available for the shares of any
class or series of its stock as a result of an amendment to its certificate of
incorporation, any merger or consolidation in which the corporation is a
constituent corporation or the sale of all or substantially all of the assets of
the corporation. If the certificate of incorporation contains such a provision,
the procedures of this section, including those set forth in subsections (d) and
(e) of this section, shall apply as nearly as is practicable.
 
    (d) Appraisal rights shall be perfected as follows:
 
        (1) If a proposed merger or consolidation for which appraisal rights are
    provided under this section is to be submitted for approval at a meeting of
    stockholders, the corporation, not less than 20 days prior to the meeting,
    shall notify each of its stockholders who was such on the record date for
    such meeting with respect to shares for which appraisal rights are available
    pursuant to subsection (b) or (c) hereof that appraisal rights are available
    for any or all of the shares of the constituent corporations, and shall
    include in such notice a copy of this section. Each stockholder electing to
    demand the appraisal of his shares shall deliver to the corporation, before
    the taking of the vote on the merger or consolidation, a written demand for
    appraisal of his shares. Such demand will be sufficient if it reasonably
    informs the corporation of the identity of the stockholder and that the
    stockholder intends thereby to demand the appraisal of his shares. A proxy
    or vote against the merger or consolidation shall not constitute such a
    demand. A stockholder electing to take such action must do so by a separate
    written demand as herein provided. Within 10 days after the effective date
    of such merger or consolidation, the surviving or resulting corporation
    shall notify each stockholder of each constituent corporation who has
    complied with this subsection and has not voted in favor of or consented to
    the merger or consolidation of the date that the merger or consolidation has
    become effective; or
 
        (2) If the merger or consolidation was approved pursuant to s 228 or 253
    of this title, the surviving or resulting corporation, either before the
    effective date of the merger or consolidation or within 10 days thereafter,
    shall notify each of the stockholders entitled to appraisal rights of the
    effective date of the merger or consolidation and that appraisal rights are
    available for any or all of the shares of the constituent corporation, and
    shall include in such notice a copy of this section. The notice shall be
    sent by certified or registered mail, return receipt requested, addressed to
    the stockholder at his address as it appears on the records of the
    corporation. Any stockholder entitled to appraisal rights may, within 20
    days after the date of mailing of the notice, demand in writing from the
    surviving or resulting corporation the appraisal of his shares. Such demand
    will be sufficient if it reasonably informs the corporation of the identity
    of the stockholder and that the stockholder intends thereby to demand the
    appraisal of his shares.
 
    (e) Within 120 days after the effective date of the merger or consolidation,
the surviving or resulting corporation or any stockholder who has complied with
subsections (a) and (d) hereof and who is otherwise entitled to appraisal
rights, may file a petition in the Court of Chancery demanding a determination
of the value of the stock of all such stockholders. Notwithstanding the
foregoing, at any time within 60 days after the effective date of the merger or
consolidation, any stockholder shall have the right to withdraw his demand for
appraisal and to accept the terms offered upon the merger or consolidation.
Within 120 days after the effective date of the merger or consolidation, any
stockholder who has complied with the requirements of subsections (a) and (d)
hereof, upon written request, shall be entitled to receive from the corporation
surviving the merger or resulting from the consolidation a statement setting
forth the aggregate number of shares not voted in favor of the merger or
consolidation and with respect to which demands for appraisal have been received
and the aggregate number of holders of such shares. Such written statement shall
be mailed to the stockholder within 10 days after his written request for such a
statement is
 
                                       B-2 
<PAGE>

received by the surviving or resulting corporation or within 10 days after 
expiration of the period for delivery of demands for appraisal under 
subsection (d) hereof, whichever is later.
 
    (f) Upon the filing of any such petition by a stockholder, service of a copy
thereof shall be made upon the surviving or resulting corporation, which shall
within 20 days after such service file in the office of the Register in Chancery
in which the petition was filed a duly verified list containing the names and
addresses of all stockholders who have demanded payment for their shares and
with whom agreements as to the value of their shares have not been reached by
the surviving or resulting corporation. If the petition shall be filed by the
surviving or resulting corporation, the petition shall be accompanied by such a
duly verified list. The Register in Chancery, if so ordered by the Court, shall
give notice of the time and place fixed for the hearing of such petition by
registered or certified mail to the surviving or resulting corporation and to
the stockholders shown on the list at the addresses therein stated. Such notice
shall also be given by 1 or more publications at least 1 week before the day of
the hearing, in a newspaper of general circulation published in the City of
Wilmington, Delaware or such publication as the Court deems advisable. The forms
of the notices by mail and by publication shall be approved by the Court, and
the costs thereof shall be borne by the surviving or resulting corporation.
 
    (g) At the hearing on such petition, the Court shall determine the
stockholders who have complied with this section and who have become entitled to
appraisal rights. The Court may require the stockholders who have demanded an
appraisal for their shares and who hold stock represented by certificates to
submit their certificates of stock to the Register in Chancery for notation
thereon of the pendency of the appraisal proceedings; and if any stockholder
fails to comply with such direction, the Court may dismiss the proceedings as to
such stockholder.
 
    (h) After determining the stockholders entitled to an appraisal, the Court
shall appraise the shares, determining their fair value exclusive of any element
of value arising from the accomplishment or expectation of the merger or
consolidation, together with a fair rate of interest, if any, to be paid upon
the amount determined to be the fair value. In determining such fair value, the
Court shall take into account all relevant factors. In determining the fair rate
of interest, the Court may consider all relevant factors, including the rate of
interest which the surviving or resulting corporation would have had to pay to
borrow money during the pendency of the proceeding. Upon application by the
surviving or resulting corporation or by any stockholder entitled to participate
in the appraisal proceeding, the Court may, in its discretion, permit discovery
or other pretrial proceedings and may proceed to trial upon the appraisal prior
to the final determination of the stockholder entitled to an appraisal. Any
stockholder whose name appears on the list filed by the surviving or resulting
corporation pursuant to subsection (f) of this section and who has submitted his
certificates of stock to the Register in Chancery, if such is required, may
participate fully in all proceedings until it is finally determined that he is
not entitled to appraisal rights under this section.
 
    (i) The Court shall direct the payment of the fair value of the shares,
together with interest, if any, by the surviving or resulting corporation to the
stockholders entitled thereto. Interest may be simple or compound, as the Court
may direct. Payment shall be so made to each such stockholder, in the case of
holders of uncertificated stock forthwith, and the case of holders of shares
represented by certificates upon the surrender to the corporation of the
certificates representing such stock. The Court's decree may be enforced as
other decrees in the Court of Chancery may be enforced, whether such surviving
or resulting corporation be a corporation of this State or of any state.
 
    (j) The costs of the proceeding may be determined by the Court and taxed
upon the parties as the Court deems equitable in the circumstances. Upon
application of a stockholder, the Court may order all or a portion of the
expenses incurred by any stockholder in connection with the appraisal
proceeding, including, without limitation, reasonable attorney's fees and the
fees and expenses of experts, to be charged PRO RATA against the value of all
the shares entitled to an appraisal.

    (k) From and after the effective date of the merger or consolidation, no
stockholder who has demanded his appraisal rights as provided in subsection (d)
of this section shall be entitled to vote such stock for any purpose or to
                                       B-3
<PAGE>
receive payment of dividends or other distributions on the stock (except
dividends or other distributions payable to stockholders of record at a date
which is prior to the effective date of the merger or consolidation); provided,
however, that if no petition for an appraisal shall be filed within the time
provided in subsection (e) of this section, or if such stockholder shall deliver
to the surviving or resulting corporation a written withdrawal of his demand for
an appraisal and an acceptance of the merger or consolidation, either within 60
days after the effective date of the merger or consolidation as provided in
subsection (e) of this section or thereafter with the written approval of the
corporation, then the right of such stockholder to an appraisal shall cease.
Notwithstanding the foregoing, no appraisal proceeding in the Court of Chancery
shall be dismissed as to any stockholder without the approval of the Court, and
such approval may be conditioned upon such terms as the Court deems just.
 
    (l) The shares of the surviving or resulting corporation to which the shares
of such objecting stockholders would have been converted had they assented to
the merger or consolidation shall have the status of authorized and unissued
shares of the surviving or resulting corporation.

                                       B-4
<PAGE>
                                  APPENDIX C
[LOGO]

 
November 6, 1997
 
Board of Directors
SJS Bancorp, Inc.
301 State Street
St. Joseph, MI 49085
 
Members of the Board:
 
You have asked us to advise you with respect to the fairness to the 
shareholders of SJS Bancorp, Inc. (the "Company"), from a financial point of 
view, of the consideration to be received by such holders pursuant to the 
terms of the Agreement and Plan of Merger, dated as of November 6, 1996, (the 
"Merger Agreement"), by and among the Company, Shoreline Financial 
Corporation. ("Shoreline") and SJS Acquisition Corporation, a wholly-owned 
subsidiary of Shoreline. The Merger Agreement provides that all of the issued 
and outstanding shares of Common Stock, par value $0.01 per share (the 
"Common Stock"), of the Company will be converted into the right to receive 
cash (the "Conversion") in the amount of $27.00 per share (the 
"Consideration"), and for the subsequent merger of SJS Acquisition 
Corporation with and into the Company (the "Merger" and together with the 
Conversion, the "Transaction"). The Company will be the surviving corporate 
entity in the Merger. Upon consummation of the Merger, the Company will carry 
out its complete liquidation by merging with and into Shoreline (then its 
parent corporation, with Shoreline being the surviving corporation).
 
In arriving at our opinion, we have reviewed certain publicly available 
business and financial information relating to the Company and Shoreline. In 
addition to the Merger Agreement and this Proxy Statement, we have also 
reviewed certain other information, including financial forecasts for the 
Company, provided to us by the Company, and have met with the Company's 
management to discuss the business and prospects of the Company.
 
We have also considered certain financial and stock market data of the
Company, we compared that data with similar data for other publicly-held
companies which we deemed relevant, and we have considered the financial terms
of certain other business combinations which have recently been effected. We
also considered such other information, financial studies, analyses and
investigations and financial, economic and market criteria which we deemed
relevant.

<PAGE> 
[LOGO]

Board of Directors
SJS Bancorp, Inc.
November 6, 1996
Page 2

In connection with our review, we have not assumed any responsibility for 
independent verification of any of the foregoing information and have relied 
on its being complete and accurate in all material respects. With respect to 
the financial forecasts, we have assumed that they have been reasonably 
prepared on bases reflecting the best currently available estimates and 
judgments of the Company's management as to the future financial performance 
of the Company. In addition, we have not made an independent evaluation or 
appraisal of the assets of the Company, nor have we been furnished with any 
such evaluations or appraisals.

We have acted as financial advisor to the Company in connection with the 
Transaction and will receive a fee for our services, including rendering this 
opinion, a significant portion of which is contingent upon the consummation 
of the Transaction.
 
ABN AMRO Chicago Corporation, as part of its investment banking business, is
continually engaged in the valuation of banks and bank holding companies and
thrifts and thrift holding companies in connection with mergers and acquisitions
as well as initial and secondary offerings of securities of such companies and
valuations for other purposes. ABN AMRO Chicago Corporation is a member of all
principal U.S. securities exchanges and may from time to time purchase
securities from, and sell securities to, the Company or Shoreline and, either
directly or through affiliates, may buy or sell the equity securities of the
Company or of Shoreline, as principal or for the accounts of customers and,
accordingly, may at any time hold a long or short position in such securities.
 
This letter is directed to the Board of Directors of the Company and does
not constitute a recommendation to any shareholder of the Company as to how such
shareholder should vote on the Transaction.
 
Based upon and subject to the foregoing, it is our opinion that, as of the
date hereof, the Consideration to be received by the shareholders of the Company
in the Transaction is fair to such shareholders from a financial point of view.

                                   VERY TRULY YOURS,




                                   ABN AMRO CHICAGO CORPORATION
<PAGE>

                         (CROWE CHIZEK LETTERHEAD)

                                                                  APPENDIX D

                         REPORT OF INDEPENDENT AUDITORS

Shareholders and Board of Directors
SJS Bancorp, Inc. 
St. Joseph, Michigan

    We have audited the accompanying consolidated statements of financial
condition of SJS Bancorp, Inc. as of June 30, 1996 and 1995 and the related
consolidated statements of income, shareholders' equity, and cash flows for each
of the three years in the period ended June 30, 1996. These financial statements
are the responsibility of the Corporation's management. Our responsibility is to
express an opinion on these 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 SJS Bancorp,
Inc. as of June 30, 1996 and 1995, and the results of its operations and its
cash flows for each of the three years in the period ended June 30, 1996 in
conformity with generally accepted accounting principles.

    As discussed in Note 1 to the consolidated financial statements, the
Corporation changed its methods of accounting for income taxes and impaired
loans effective July 1, 1993 and July 1, 1995, respectively, to conform to new
accounting guidance. 



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



Grand Rapids, Michigan 
August 2, 1996


                                       D-1

<PAGE>


                                     SJS BANCORP, INC.

                       CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                                   June 30, 1996 and 1995



<TABLE>
<CAPTION>

                                                  1996                1995
                                                  ----                ----
<S>                                               <C>                 <C>

ASSET
  Cash and due from financial institutions         $3,116,085         $3,143,680


  Interest-bearing demand deposits in other 
    financial institutions                             14,832            371,500
                                                 ------------        ------------
    Total cash and cash equivalents                 3,130,917          3,515,180
  Interest-bearing deposits in other 
    financial institutions                            190,000            190,000
  Mortgage-backed securities available
    for sale (Note 4)                              26,831,702         15,185,815
  Mortgage-backed securities held to
    maturity (fair value: June 30,
    1996-- $9,351,120; June 30, 1995-
    $21,168,925) (Note 4)                           9,379,310          20,879,256
  Equity securities available for sale
    (Note 3)                                           63,280              62,480
  Securities available for sale                     5,566,705
  Securities held to maturity                                                                     
    (fair value: June 30, 1996-
    $3,630,989; June 30, 1995-
    $13,539,932) (Note 3)                           3,667,929          13,965,413

  Net loans (Notes 5 and 6)                        98,861,649          71,817,876
  Accrued interest receivable
    Loans                                             735,897             545,710
    Securities                                        124,703             242,094
    Mortgage-backed securities                        208,962             221,113
  Federal Home Loan Bank stock                      1,187,500             863,600
  Premises and equipment (Note 7)                   1,152,526           1,187,836
  Other assets                                        795,564             836,300
                                                 ------------        ------------
    Total assets                                 $151,896,644        $129,512,673
                                                 ------------        ------------
                                                 ------------        ------------
LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities
  Deposits (Note 8)                              $107,927,968        $106,293,639
  Advance payments by borrowers
    for taxes and insurance                         1,249,689           1,104,735
  Federal Home Loan Bank advances
    (Note 9)                                       23,750,000           4,500,000
  Other borrowings (Note 9)                         1,356,934
  Accrued interest payable on deposits                251,385             204,961
  Other liabilities                                   450,282             392,125
                                                 ------------        ------------
    Total liabilities                             134,986,258         112,495,460

  Commitments and contingent
    liabilities (Note 13)

</TABLE>

                See accompanying notes to financial statements.

                                      D-2


<PAGE>


                                      SJS BANCORP, INC.

                       CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                                   June 30, 1996 and 1995


<TABLE>
<CAPTION>

                                                  1996                1995
                                                  ----                ----
<S>                                               <C>                 <C>

Shareholders' equity (Notes 10, 11,
  12 and 14) 
  Preferred stock, $.01 par value:
    2,000,000 shares authorized;
    none outstanding
  Common stock, $.01 par value: 4,500,000
    shares authorized, 951,622
    issued and outstanding                             9,866               9,522
  Additional paid-in capital                       9,519,762           8,808,968
  Retained earnings                                9,635,294           9,161,369
  Net unrealized loss on securities
    available for sale, net of tax of
    $257,903 and $26,943 for 1996 and 
    1995, respectively                              (500,635)            (52,302)
  Net unrealized loss on securities held to
    maturity, net of tax of $26,777 and
    $282,182 for 1996 and 1995,
    respectively                                     (51,979)           (547,764)
  Employee Stock Ownership Plan (ESOP)
    (unallocated shares)                            (322,140)           (362,580)
  Management Recognition Plan (MRP)
    (unearned shares)                               (675,532)
  Treasury Stock (35,000 shares at cost)            (704,250)
                                                 ------------        ------------
    Total shareholders' equity                    16,910,386          17,017,213
                                                 ------------        ------------
      Total liabilities and shareholders'
        equity                                  $151,896,644        $129,512,673
                                                 ------------       -------------
                                                 ------------       -------------

</TABLE>

                See accompanying notes to financial statements.

                                      D-3


<PAGE>

                                  SJS BANCORP, INC.

                          CONSOLIDATED STATEMENTS OF INCOME
                       Years ended June 30, 1996, 1995 and 1994

<TABLE>

<CAPTION>
                                                                      1996             1995             1994  
                                                                    --------         --------         --------
<S>                                                              <C>                <C>              <C>
Interest income
     Interest and fees on loans                                 $  7,283,943     $  5,160,307     $  3,962,178
     Interest on securities                                          732,025          801,336          544,876
     Interest on mortgage-backed securities                        2,183,733        2,270,439        2,457,088
     Interest on mortgage-backed securities
       (collateral for CMO borrowing)                                                                  630,025
     Other interest income                                           228,147          256,081          228,182
                                                                  -----------     ------------     -----------
                                                                  10,427,848        8,488,163        7,822,349
Interest expense
     Interest on deposits (Note 8)                                 5,506,721        4,794,472        4,630,958
     Interest on borrowings                                          957,807          198,144          685,210
                                                                  -----------     ------------     -----------
                                                                   6,464,528        4,992,616        5,316,168
                                                                  -----------     ------------     -----------
Net interest income                                                3,963,320        3,495,547        2,506,181

Provision for loan losses (Note 6)                                   175,109          (38,000)        (48,000)
                                                                  -----------     ------------     -----------

Net interest income after provision
  for loan losses                                                  3,788,211        3,533,547        2,554,181

Noninterest income
     Fees and service charges                                        431,115          351,945          348,388
     Gain on sale of loans (Note 5)                                   15,996           13,754          268,758
     Gain (loss) on sale of securities and
       mortgage-backed securities (Notes 3 and 4)                     (1,117)          (6,863)         213,733
     Other operating income                                          110,280           84,907           71,519
                                                                  -----------     ------------     -----------
                                                                     556,274          443,743          902,398
Noninterest expense
     Salaries and employee benefits (Note 10)                      1,352,621        1,404,246        1,334,174
     Occupancy expense                                               223,664          219,519          206,641
     Furniture, fixtures and equipment expense                        80,035           77,127           81,109
     Federal insurance premium                                       308,145          302,967          287,400
     Data processing expense                                         310,580          270,867          276,023
     Legal expense                                                   117,480           48,130           28,560
     Other operating expense                                         847,059          676,983          638,569
                                                                  -----------     ------------     -----------
                                                                   3,239,584        2,999,839        2,852,476
                                                                  -----------     ------------     -----------
Income before federal income tax expense
  and extraordinary item                                           1,104,901          977,451          604,103

Federal income tax expense (Note 14)                                 261,537          287,766          219,992
                                                                  -----------       ------------     -----------
Income before extraordinary item                                     843,364          689,685          384,111

Debt extinguishment, net of tax of $158,330
  (Note 9)                                                                                            (307,346)
                                                                                                    ------------
Net income                                                      $    843,364     $    689,685     $      76,765
                                                                  -----------      ------------     ------------
                                                                  -----------      ------------     ------------
Earnings per share (Note 1):
     Primary                                                    $        .91    $         .38               N/A
                                                                  -----------     ------------      ------------
                                                                  -----------     ------------      ------------
     Fully diluted                                              $        .91    $         .38               N/A
                                                                  -----------     ------------      ------------
                                                                  -----------     ------------      ------------
</TABLE>

                 See accompanying notes to financial statements.

                                     D-4
<PAGE>

                   CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                       Years ended June 30, 1996, 1995 and 1994

<TABLE>

<CAPTION>

                                            Additional             Net Unrealized  Unallocated   Unearned               Total
                                   Common    Paid-In     Retained    Gain (Loss)       ESOP        MRP      Treasury  Shareholders'
                                   Stock     Capital     Earnings   on Securities     Shares      Shares     Stock      Equity
                                   -----    ----------   --------  --------------  -----------   --------   --------  -------------
<S>                                <C>       <C>         <C>        <C>            <C>            <C>        <C>       <C>

Balance at July 1, 1993                                 $8,394,919  $   590,652                                        $ 8,985,571

Net income for the year ended 
  June 30, 1994                                             76,765                                                          76,765

Change in net unrealized gain 
  (loss) on securities, net of 
  tax of $757,985 (Notes 3 and 4)                                    (1,471,379)                                        (1,471,379)
                                                                     -----------                                        -----------
Balance at June 30, 1994                                 8,471,684     (880,727)                                         7,590,957

Net income for the year ended 
  June 30, 1995                                            689,685                                                         689,685

Sale of 952,200 shares of common 
  stock, net of conversion costs 
  (Notes 2 and 10)                $9,522   $8,803,608                              $(380,880)                            8,432,250

Shares committed to be released
  under the ESOP                                5,360                                 18,300                                23,660

Change in net unrealized gain 
  (loss) on securities net of tax 
  of ($144,583) (Notes 3 and 4)                                         280,661                                            280,661
                                                                     -----------                                        -----------
Balance at June 30, 1995           9,522    8,808,968    9,161,369     (600,066)    (362,580)                           17,017,213

Net income for the year ended 
  June 30, 1996                                            843,364                                                         843,364

Shares granted under the MRP         344      675,188                                           $(675,532)

Cash dividends - $.40 per share                           (369,439)                                                       (369,439)

Shares committed to be released 
  under the ESOP                               35,606                                 40,440                                76,046

Acquisition of treasury shares 
  (at cost)                                                                                                $(704,250)     (704,250)

Change in net unrealized gain 
  (loss) on securities net of 
  tax of ($24,445)(Notes 3 and 4)                                        47,452                                             47,452
                                                                     -----------                                        -----------

Balance at June 30, 1996          $9,866     $9,519,762  $9,635,294    $(552,614)    $(322,140) $(675,532) $(704,250)  $16,910,386
                                  ------      ---------  ----------    ---------     ---------  ---------  ---------   ----------- 
                                  ------      ---------  ----------    ---------     ---------  ---------  ---------   ----------- 

</TABLE>
                   See accompanying notes to financial statements 


                                        D-5
<PAGE>

                                  SJS BANCORP, INC.

                        CONSOLIDATED STATEMENTS OF CASH FLOWS
                       Years ended June 30, 1996, 1995 and 1994

<TABLE>
<CAPTION>

                                                                  1996                1995             1994   
                                                            -------------        ------------     ----------- 
<S>                                                         <C>                 <C>               <C>


Cash flows from operating activities
   Net income                                                $    843,364        $    689,685      $   76,765 
   Adjustments to reconcile net income to
     net cash from operating activities:
       Depreciation                                                83,104              82,726          85,171 
       Amortization                                              (185,360)            103,342         124,873 
       Provision for loan losses                                  175,109             (38,000)        (48,000)
       Deferred income taxes                                      (56,276)            (54,529)       (168,782)
       ESOP expense                                                76,046              23,660                 
       Gain on sale of loans                                      (15,996)            (13,754)       (268,758)
       Loss (gain) on sale of securities and
        mortgage-backed securities                                  1,117               6,863        (213,733)
       Proceeds from sale of loans                              5,871,163           2,470,729      22,600,111 
       Loans originated for sale                               (5,975,469)         (2,602,887)    (17,335,537)
       Changes in assets and liabilities:
         Deferred loan fees                                      (112,713)            (11,601)          2,776 
         Accrued interest receivable                              (60,646)            (68,893)         76,397 
         Other assets                                             (18,470)            (10,567)        505,720 
         Accrued interest payable                                  46,424              65,277        (129,949)
         Other liabilities                                         58,158            (446,649)       (313,200)
                                                             ------------        ------------     -----------
           Net cash from operating activities                     729,555             195,402       4,993,854 

Cash flows from investing activities
  Decrease in interest-bearing deposits
   in other financial institutions                                                                    197,000 
  Purchases of equity securities                                     (800)                                    
  Purchases of FHLB stock                                        (323,900)                                    
  Purchases of securities available for sale                                         (589,111)                
  Purchase of securities held to maturity                      (1,450,000)         (2,249,883)     (7,050,640)
  Proceeds from sales of securities available for sale            700,000             588,271       1,532,781 
  Proceeds from calls and maturities of securities
   held to maturity                                             5,127,652                                     
  Purchase of mortgage-backed securities
   available for sale                                          (7,761,908)         (3,945,535)    (14,169,456)
  Purchase of mortgage-backed securities
   held to maturity                                            (6,793,736)           (974,820)     (4,439,180)
  Proceeds from sales of mortgage-backed
   securities available for sale                               10,833,312           4,974,391      14,954,801 
  Proceeds from sales of mortgage-backed
   securities held to maturity in connection
   with extinguishment of debt                                                                      5,643,146 
  Principal payments on mortgage-backed
   securities                                                   4,185,657           6,596,429      14,128,881 
  Loans purchased                                                (500,000)
  Loan originations and principal payments
   on loans, net                                              (26,485,867)        (19,256,187)     (7,252,017)
  Net expenditures on foreclosed real estate                       (5,837)                                    
  Proceeds from sale of foreclosed real estate                     96,875
  Premises and equipment expenditures                             (47,794)            (53,910)        (38,881)
                                                             ------------        ------------     -----------
    Net cash from investing activities                        (22,426,346)        (14,910,355)      3,506,435

</TABLE>

                 See accompanying notes to financial statements.

                                       D-6
<PAGE>

                                  SJS BANCORP, INC.

                        CONSOLIDATED STATEMENTS OF CASH FLOWS
                       Years ended June 30, 1996, 1995 and 1994

<TABLE>
<CAPTION>
                                                                  1996                1995             1994    
                                                            -------------        ------------     -----------  
<S>                                                         <C>                 <C>               <C>


Cash flows from financing activities
  Net change in deposits                                      $ 1,634,329        $ (2,553,450)    $   460,088  
  FHLB borrowing                                               22,250,000           5,000,000                  
  Repayment of FHLB advances                                   (3,000,000)           (500,000)                 
  Principal payments on long-term borrowings                                                       (7,032,909) 
  Net change in advance payments by borrowers                     144,954            (198,228)       (235,873) 
  Net change in other borrowings                                1,356,934                                      
  Common stock issued                                                               8,432,250                  
  Dividends paid                                                 (369,439)                                     
  Treasury stock purchased                                       (704,250)                                     
                                                             ------------       -------------       ---------- 
    Net cash from financing activities                         21,312,528          10,180,572      (6,808,694) 
                                                             ------------        ------------     -----------  

Net change in cash and cash equivalents                          (384,263)         (4,534,381)      1,691,595  

Cash and cash equivalents at beginning of year                  3,515,180           8,049,561       6,357,966  
                                                             ------------        ------------     -----------  

Cash and cash equivalents at end of year                      $ 3,130,917         $ 3,515,180      $8,049,561  
                                                             ------------        ------------     -----------  
                                                             ------------        ------------     -----------  

Supplemental disclosures of cash flow information
  Cash paid during the year for
    Interest                                                  $ 6,418,104         $ 4,927,339      $5,828,634  
    Income taxes                                                  375,505             206,600         335,000  

  Transfer of mortgage-backed securities from
   available for sale to held to maturity at fair
   value (Note 4)                                                                  16,905,411                  

  Transfer of securities from held to maturity
   to available for sale at fair value (Note 4)                23,967,560                                      

</TABLE>

                 See accompanying notes to financial statements.


                                       D-7
<PAGE>
                               SJS BANCORP. INC.
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                         June 30, 1996, 1995 and 1994
 
NOTE 1--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
Nature of Operations: SJS Bancorp, Inc. (the "Corporation") was organized as
a thrift holding company in the State of Delaware during February 1995 to be the
sole shareholder of SJS Federal Savings Bank, FSB (the "Bank"). The Bank is the
sole shareholder of SJS Financial Corporation and SJS Capital Corporation.
 
SJS Federal Savings Bank is a federally chartered savings bank headquartered
in St. Joseph, Michigan. The Bank attracts retail deposits from the general
public and invests those funds primarily in one- to four-family residential
mortgage loans and mortgage-backed securities. The operations of SJS Financial
Corporation consist of investing in the stock of MIMLIC Life Insurance Company.
See Note 9 for a description of the operations of SJS Capital Corporation.
 
Use of Estimates in the Preparation of Financial Statements: The preparation
of financial statements in conformity with generally accepted accounting
principles requires management to make estimates and assumptions that affect the
reported amounts of assets and liabilities, disclosure of contingent assets and
liabilities at the date of the financial statements, and the reported amount of
revenues and expenses during the reporting period. Actual results could differ
from those estimates. The primary estimates incorporated into the Corporation's
financial statements which are susceptible to change in the near term include
the allowance for loan losses and the determination and carrying value of
certain financial instruments.
 
Concentrations of Credit Risk: The Corporation grants mortgage and
installment loans to, and obtains deposits from, customers primarily in
Southwestern Michigan. Substantially all loans are secured by specific items of
collateral, primarily residential real estate and customer assets. Other
financial instruments which potentially subject the Corporation to
concentrations of credit risk include deposit accounts in other financial
institutions.
 
Principles of Consolidation: The consolidated financial statements include
the accounts of the Corporation, its wholly-owned subsidiary, the Bank, and the
Bank's wholly-owned subsidiary, SJS Financial Corporation. All significant
intercompany transactions and balances are eliminated in consolidation.
 
Securities and Mortgage-Backed Securities Available for Sale: Securities and
mortgage-backed securities available for sale consist of those securities which
might be sold prior to maturity due to changes in interest rates, prepayment
risks, yield and availability of alternative investments, liquidity needs or
other factors. Securities and mortgage-backed securities classified as available
for sale are reported at their fair value and the related unrealized holding
gain or loss is reported, net of related income tax effects, as a separate
component of shareholders' equity, until realized.
 
Premiums and discounts on securities available for sale are recognized in
interest income using the interest method over the estimated life of the
security based upon current prepayment speeds. The net investment in these
securities is adjusted, as estimated lives change, to the amount that would have
existed had the new effective yield been applied since the acquisition of the
securities. The securities are adjusted to the new balance with a corresponding
charge or credit to interest income. Gains and losses on the sale of securities
available for sale are determined using the specific identification method.

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

                                   (Continued)

                                       D-8

<PAGE>

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

 
NOTE 1--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Securities and Mortgage-Backed Securities Held to Maturity: Securities and
mortgage-backed securities for which the Corporation has the positive intent and
ability to hold to maturity are reported at cost, adjusted for premiums and
discounts that are recognized in interest income using the interest method over
the period to maturity.

Certain securities have been transferred from available for sale to held to
maturity. The unrealized gain or loss at the date of transfer is being
recognized in interest income using the interest method over the remaining
period to maturity. The unrealized gain or loss reported in equity is being
recognized in the same manner.
 
Loans: Loans are stated at unpaid principal balances less the allowance for
loan losses and net deferred loan origination fees. Loans are placed on
nonaccrual states unless they are adequately collateralized and in the process
of collection.
 
Interest Income on Loans: Interest income on loans is accrued over the term
of the loans based upon the principal outstanding except where serious doubt
exists as to the collectibility of a loan, in which case the accrual of interest
is discontinued. Under SFAS No. 114, Accounting for Creditors for Impairment of
a Loan, as amended by SFAS No. 118, the carrying values of impaired loans are
periodically adjusted to reflect cash payments, revised estimates of future cash
flows, and increases in the present value of expected cash flows due to the
passage of time. Cash payments representing interest income are reported as
such. Other cash payments are reported as reductions in carrying value, while
increases or decreases due to changes in estimates of future payments and due to
the passage of time are reported as adjustments to the provision for loan
losses.
 
For loans originated for portfolio, loan fees are deferred, net of certain
direct loan origination costs. The net amount deferred is reported in the
consolidated statements of financial condition as a reduction of loans and is
recognized as interest income over the contractual term of the loan using the
level-yield method.
 
Allowance for Loan Losses: Because some loans may not be repaid in full, an
allowance for loan losses is recorded. Increases to the allowance are recorded
by a provision for loan losses charged to expense. Estimating the risk of the
loss and the amount of loss on any loan is necessarily subjective. Accordingly,
the allowance is maintained by management at a level considered adequate to
cover losses that are currently anticipated based on past loss experience,
general economic conditions, information about specific borrower situations
including their financial position and collateral values, and other factors and
estimates which are subject to change over time. While management may
periodically allocate portions of the allowance for specific problem loan
situations, the whole allowance is available for any loan charge-offs that
occur. A loan is charged-off against the allowance by management as a loss when
deemed uncollectible, although collection efforts may continue and future
recoveries may occur.

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

                                     (Continued)

                                         D-9

<PAGE>

                               SJS BANCORP. INC.
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                         June 30, 1996, 1995 and 1994
 
NOTE 1--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

In May 1993, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 114, Accounting for Creditors for Impairment
of a Loan (SFAS No. 114). SFAS No. 114, effective for the Corporation beginning
July 1, 1995, requires that impaired loans, as defined, be measured based on the
present value of expected cash flows discounted at the loan's effective interest
rate or, as a practical expedient, at the loan's observable market price or the
fair value of collateral if the loan is collateral dependent. Under this
standard, loans considered to be impaired are reduced to the present value of
expected future cash flows or to the fair value of collateral, by allocating a
portion of the allowance for loan losses to such loans. If these allocations
cause the allowance for loan losses to require increase, such increase is
reported as an increase to the provision for loan losses. This Statement did not
have a material effect on the Corporation's consolidated financial position or
results of operations at the implementation date of July 1, 1995.

Smaller-balance homogeneous loans are defined as residential first mortgage
loans secured by one-to-four family residences, residential construction loans,
student loans, home equity and second mortgage loans, and automobile loans and
are evaluated collectively for impairment. Commercial real estate loans and
other commercial loans are evaluated individually for impairment. Normal loan
evaluation procedures, as described in the second preceding paragraph, are used
to identify loans which must be evaluated for impairment. In general, loans
classified as doubtful or loss are considered impaired while loans classified as
substandard are individually evaluated for impairment. Depending on the relative
size of the credit relationship, late or insufficient payments of 30 to 90 days
will cause management to reevaluate the credit under its normal loan evaluation
procedures. While the factors which identify a credit for consideration for
measurement of impairment, or nonaccrual, are similar, the measurement
considerations differ. A loan is impaired when the economic value estimated to
be received is less than the value implied in the original credit agreement. A
loan is placed in nonaccrual when payments are more than 90 days past due unless
the loan is adequately collateralized and in the process of collection. Although
impaired loan and nonaccrual loan balances are measured differently, impaired
loan disclosures under SFAS Nos. 114 and 118 are not expected to differ
significantly from nonaccrual and renegotiated loan disclosures.
 
Mortgage Banking Activities: Mortgage loans originated and intended for sale
in the secondary market are carried at the lower of cost or estimated aggregate
market value. Net unrealized losses are recognized in a valuation allowance by
charges to income. Loan servicing fees are recognized when received and the
related costs are recognized when incurred. The Bank sells mortgage loans into
the secondary market at market prices, which includes consideration for normal
servicing fees.
 
Statement of Cash Flows: For the purpose of this statement, cash and cash
equivalents include cash on hand, demand balances with financial institutions
and short-term investments having original maturities of three months or less.
The Bank reports net cash flows from customer loan transactions, deposit
transactions and deposits made with other financial institutions.

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

                                     (Continued)

                                         D-10

<PAGE>

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

NOTE 1--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Income Taxes: Beginning July 1, 1993, the Corporation adopted Statement of
Financial Accounting Standards No. 109, Accounting for Income Taxes (SFAS No.
109). The Corporation records income tax expense based on the amount of taxes
due on its tax return plus deferred taxes computed based on the expected future
tax consequences of temporary differences between the carrying amounts and tax
bases of assets and liabilities, using enacted tax rates, adjusted for
allowances made for uncertainty regarding the realization of net tax assets. The
effect of the adoption of SFAS No. 109 as of July 1, 1993, was immaterial, and
accordingly, no provision for the cumulative effect of the accounting change was
reflected in the 1994 consolidated statement of income.
 
Defined Contribution Benefit Plan: The Corporation maintains a defined
contribution money purchase pension plan that covers substantially all
employees. Contributions are based on a percentage of compensation established
on a discretionary basis. The Corporation's expense for the plan was $69,398,
$72,820 and $76,209 for the years ending June 30, 1996, 1995 and 1994,
respectively. It is the Corporation's policy to fund pension costs accrued.
 
Employee Stock Ownership Plan: The cost of shares issued to the ESOP but not
yet allocated to participants is presented in the consolidated statement of
financial condition as a reduction of shareholders' equity. Compensation expense
is recorded based on the market price of the shares as they are committed to be
released for allocation to participant accounts. The difference between the
market price and the cost of shares committed to be released is recorded as an
adjustment to additional paid-in-capital.
 
Dividends on allocated ESOP shares are recorded as a reduction of retained
earnings; dividends on unallocated ESOP shares are reflected as a reduction of
debt and accrued interest.
 
Shares are considered outstanding for earnings per share calculations as
they are committed to be released; unallocated shares are not considered
outstanding.
 
Preferred Stock: The Corporation is authorized to issue preferred stock from
time to time in one or more series subject to applicable provisions of law, and
the Board of Directors is authorized to fix the designations, powers,
preferences and relative participating, optional and other special rights of
such shares, including voting rights (which could be multiple or as a separate
class) and conversion rights. In the event of a proposed merger, tender offer or
other attempt to gain control of the Corporation that the Board does not
approve, it might be possible for the Board to authorize the issuance of a
series of preferred stock with rights and preferences that would impede the
completion of such a transaction. The Board of Directors has no present plans
for the issuance of any preferred stock.
 
Earnings Per Share: Primary and fully earnings per share are computed by
dividing net income subsequent to conversion by the weighted average number
shares and common share equivalents which would arise from the exercise of stock
options (initial grant occurred in fiscal 1996) (Note 10). Net income for the
period from stock conversion on February 15, 1995 to June 30, 1995 was $350,363.
 
The weighted average number of shares used in the primary and fully diluted
earnings per share computations were as follows:
 
<TABLE>
<CAPTION>
                                                  YEAR ENDED JUNE 30,
                                               ----------------------------------------
<S>                                            <C>        <C>        <C>
                                                 1996       1995          1994
                                               ---------  ---------  ------------------
 
Primary                                          924,674    915,027  Not applicable
 
Fully diluted                                    925,805    915,027  Not applicable
</TABLE>
 
Reclassifications: Certain amounts in the 1995 and 1994 consolidated
financial statements have been reclassified to conform with the 1996
presentation.

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

                                     (Continued)

                                         D-11

<PAGE>

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

NOTE 1--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Issued But Not Yet Adopted Accounting Standards: The Financial Accounting
Standards Board (FASB) has issued Statement of Financial Accounting Standards
No. 121, Accounting for Impairment of Long-Lived Assets and for Long-Lived
Assets to be Disposed of, (SFAS No. 121). The Statement requires that long-lived
assets and certain identifiable intangibles to be held and used by an entity be
reviewed for impairment whenever events or changes in circumstances indicate
that the carrying amount of an asset may not be recoverable, and establishes
criteria for evaluating recoverability. The Statement also requires that
long-lived assets and certain identifiable intangibles to be disposed of be
reported at the lower of carrying amount or fair value less cost to sell, with
certain exceptions. The Statement is effective for fiscal years beginning after
December 15, 1995. Management does not expect the Statement to have a material
impact on the consolidated financial condition or results of operations of the
Company.
 
The Financial Accounting Standards Board recently released Statement of 
Financial Accounting Standards No. 122, Accounting for Mortgage Servicing 
Rights (SFAS No. 122). This Statement changes the accounting for mortgage 
servicing rights retained by the loan originator. Under this Statement, if 
the originator sells or securitizes mortgage loans and retains the related 
servicing rights, the total cost of the mortgage loan is allocated between 
the loan (without the servicing rights) and the servicing rights, based on 
their relative fair values. Under current practice, all such costs are 
assigned to the loan. The costs allocated to mortgage servicing rights will 
be recorded as a separate asset and be amortized in proportion to, and over 
the life of, the net servicing income. The carrying value of the mortgage 
servicing rights will be periodically evaluated for impairment.
 
The Corporation currently retains servicing on almost all loans originated
and sold into the secondary market. Accordingly, this Statement will apply to
most loan sales. The impact on the Corporation's results of operations and
financial position is not expected to be significant when adopted, however, the
impact will depend upon the volume of loans sold with servicing retained, the
cost of loans originated, the relative fair values of loans and servicing rights
at the point of sale, among other factors. In general, the Statement will
increase the amount of income recognized when loans are sold and will reduce the
amount of income recognized during the servicing period.
 
This Statement is effective for the Corporation's loan sale transactions for
fiscal 1997. Retroactive application to servicing rights created prior to
adoption of the Statement is prohibited.
 
The FASB has issued Statement of Financial Accounting Standards No. 123,
Accounting for Stock-Based Compensations (SFAS No. 123). This Statement
establishes a fair value based method of accounting for employee stock options
and similar equity instruments, such as warrants, and encourages all companies
to adopt that method of accounting for all of their employee stock compensation
plans. However, the Statement allows companies to continue measuring
compensation cost for such plans using accounting guidance in place prior to
SFAS No. 123. Companies that elect to remain with the former method of
accounting must make pro-forma disclosures of net income and earnings per share
as if the fair value method provided for in SFAS No. 123 had been adopted. The
accounting requirements of the Statement are required for transactions entered
into in fiscal years that begin after December 15, 1995, although early adoption
is permitted. Disclosure requirements are effective for financial statements
issued after December 15, 1995 or the period in which the accounting
requirements are adopted if they are early adopted. Companies which elect to
continue measuring compensation costs under current guidance must present
pro-forma disclosures for awards granted in the first fiscal year beginning
after December 15, 1994, however that disclosure need not be made until
financial statements for that fiscal year are presented for comparative purposes
with financial statements for a later fiscal year. Management has concluded that
the Corporation will not adopt the fair value accounting provisions of SFAS No.
123 and will continue to apply its current method of accounting. Accordingly,
adoption of SFAS No. 123 will have no impact on the Corporation's consolidated
financial position or results of operations.

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

                                     (Continued)

                                         D-12

<PAGE>

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


 
NOTE 2--CONVERSION TO STOCK FORM OF OWNERSHIP
 
On June 6, 1994, the Board of Directors of the Bank, subject to regulatory
approval and approval by the members of the Bank, unanimously adopted a Plan of
Conversion to convert from a federally chartered mutual savings bank to a
federally chartered stock savings bank with the concurrent formation of the
Corporation as the Bank's holding company. The conversion was consummated on
February 15, 1995 by amending the Bank's federal charter and the sale of the
holding company's common stock in an amount equal to the pro forma market value
of the Bank after giving effect to the conversion. Subscriptions for the shares
of the Corporation's common stock were offered initially to tax-qualified
employee plans and the Bank's depositors, then to other members and directors,
officers and employees of the Bank. Proceeds of $8,432,250 were received from
the sale of 952,200 common shares, after deduction of conversion costs of 
$708,870 and the issuance of 38,088 shares for the ESOP in exchange for a note
receivable from the ESOP. Upon closing of the stock offering, the Corporation
purchased 100% of the common shares of the Bank. SJS Federal Savings Bank is now
a wholly-owned subsidiary of the Corporation. The conversion was an internal
reorganization with historical balances carried forward without adjustment.
 
NOTE 3--SECURITIES
 
The amortized cost and fair values of nonmortgage-backed securities at June
30, 1996 and 1995 are as follows:
 
AVAILABLE FOR SALE
 
<TABLE>
<CAPTION>
                                                               GROSS         GROSS
                                              AMORTIZED     UNREALIZED     UNREALIZED      FAIR
                                                 COST          GAINS         LOSSES       VALUE
                                             ------------  -------------  ------------  ----------
<S>                                          <C>           <C>            <C>           <C>
 
1996 
U.S. Government agencies                    $   5,868,074                 $  301,369    $ 5,566,705
Equity securities                                  63,280                                    63,280
                                             ------------  -------------  ------------  -----------
 
                                             $  5,931,354                 $  301,369    $ 5,629,985
                                             ------------  -------------  ------------  -----------
                                             ------------  -------------  ------------  -----------

1995 
Equity securities                            $     62,480                               $    62,480
                                             ------------  -------------  ------------  -----------
                                             ------------  -------------  ------------  -----------
 
Held to Maturity
 
1996 
U.S. Government agencies                     $  3,667,929  $      9,858   $   46,798    $ 3,630,989
                                             ------------  -------------  ------------  -----------
                                             ------------  -------------  ------------  -----------
 
1995 U.S. Government agencies                $ 13,965,413  $     23,692   $  449,173    $13,539,932
                                             ------------  -------------  ------------  -----------
                                             ------------  -------------  ------------  -----------
</TABLE>
 
- ------------------------------------------------------------------------------

                                     (Continued)

                                         D-13

<PAGE>

                               SJS BANCORP. INC.
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                         June 30, 1996, 1995 and 1994
 
The amortized cost and fair value of nonmortgage-backed securities at June
30, 1996, by contractual maturity, are shown below. Expected maturities may
differ from contractual maturities because borrowers may have the right to call
or prepay obligations with or without call or prepayment penalties.
 
<TABLE>
<CAPTION>
                                                               AVAILABLE FOR SALE           HELD TO MATURITY
                                                           --------------------------  --------------------------
 
                                                            AMORTIZED        FAIR       AMORTIZED        FAIR
                                                               COST         VALUE          COST         VALUE
                                                           ------------  ------------  ------------  ------------
<S>                                                        <C>           <C>           <C>           <C>

Due in one year or less..................................                              $    500,000  $    500,000
 
Due after one year through five years....................  $  4,868,334  $  4,600,455     1,470,000     1,446,415
 
Due after five years through ten years...................       999,740       966,250     1,247,758     1,236,638
 
Due after ten years......................................                                   450,171       447,936
                                                           ------------  ------------  ------------  ------------
 
                                                           $  5,868,074  $  5,566,705  $  3,667,929  $  3,630,989
                                                           ------------  ------------  ------------  ------------
                                                           ------------  ------------  ------------  ------------
 
Equity securities........................................  $     63,280  $     63,280
                                                           ------------  ------------
                                                           ------------  ------------
</TABLE>
 
At June 30, 1996, the Corporation had securities with a carrying value of
approximately $500,000 and fair value of $489,435 in various structured debt
securities issued by government-sponsored enterprises. All such securities were
classified as held to maturity. The Corporation's investment objectives for
purchase of these securities was similar to its objectives for the purchase of
other securities.
 
Proceeds from the sale of debt and equity securities during the years ended
June 30, 1996, 1995 and 1994 were $700,000, $588,271 and $1,532,781,
respectively. Gross gains of $626, $6,569 and $32,781, respectively, were
realized on these sales, with a loss of $2,973 realized during 1996. No
securities classified as held to maturity under SFAS No. 115 were sold during
fiscal 1996 or 1995.

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

                                     (Continued)

                                         D-14

<PAGE>

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


NOTE 4--MORTGAGE-BACKED SECURITIES
 
The amortized cost and fair value of mortgage-backed securities at June 30,
1996 and 1995 are as follows:
 
AVAILABLE FOR SALE
 
<TABLE>
<CAPTION>
                                                                     GROSS        GROSS
                                                     AMORTIZED    UNREALIZED   UNREALIZED       FAIR
                                                       COST          GAINS       LOSSES         VALUE
                                                   -------------  -----------  -----------  -------------
<S>                                                <C>            <C>          <C>          <C>
 
1996
 
  Collateralized mortgage obligations
 
    FNMA                                            $   5,353,705   $   4,810    $ 149,506   $   5,209,009
 
    FHLMC                                               8,473,185       8,234      155,632       8,325,787
                                                    -------------   ---------    ---------   -------------
  
                                                       13,826,890      13,044      305,138      13,534,796
  Mortgage-backed certificates
 
    FNMA                                                7,719,975      33,010      107,380       7,645,605
 
    FHLMC                                               3,253,905      18,230       65,444       3,206,691
 
    GNMA                                                2,488,101                   43,491       2,444,610
                                                     -------------   ---------    ---------   -------------
                                                       13,461,981      51,240      216,315      13,296,906
                                                     -------------   ---------    ---------   -------------
                                                     $ 27,288,871    $ 64,284     $ 521,453   $ 26,831,702  
                                                     -------------   ---------    ---------   -------------
                                                     -------------   ---------    ---------   -------------

1995
  Collateralized mortgage obligations
 
   FNMA                                             $   1,692,272   $   6,379    $  28,743   $   1,669,908
   FHLMC                                                1,013,438                   11,698       1,001,740
   Other                                                  155,698         726                      156,424
                                                    -------------   ---------    ---------   -------------
 
                                                        2,861,408       7,105       40,441       2,828,072
  Mortgage-backed certificates
     FNMA                                               4,468,214      54,226       22,446       4,499,994
     FHLMC                                              5,748,125      11,794       86,733       5,673,186
     GNMA                                               2,187,313       3,143        5,893       2,184,563
                                                    -------------   ---------    ---------   -------------
                                                       12,403,652      69,163      115,072      12,357,743
                                                    -------------   ---------    ---------   -------------
                                                    $  15,265,060   $  76,268    $ 155,513   $  15,185,815
                                                    -------------   ---------    ---------   -------------
                                                    -------------   ---------    ---------   -------------

</TABLE>


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

                                     (Continued)

                                         D-15

<PAGE>

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

 
NOTE 4--MORTGAGE-BACKED SECURITIES (Continued)

HELD TO MATURITY
 
<TABLE>
<CAPTION>
                                                                               GROSS        GROSS
                                                               AMORTIZED    UNREALIZED   UNREALIZED       FAIR
                                                                 COST          GAINS       LOSSES         VALUE
                                                             -------------  -----------  -----------  -------------
<S>                                                          <C>            <C>          <C>          <C>
 
1996
  Mortgage-backed securities
    FNMA                                                     $   2,528,820   $  40,786    $  13,545   $   2,556,061
    FHLMC                                                        4,401,852       8,980       23,503       4,387,329
    GNMA                                                         2,448,638                   40,908       2,407,730
                                                             -------------   ---------    ---------   -------------
                                                             $   9,379,310   $  49,766    $  77,956   $   9,351,120
                                                             -------------   ---------    ---------   -------------
                                                             -------------   ---------    ---------   -------------
 1995
   Mortgage-backed securities
     FNMA                                                    $   9,089,818   $ 189,949    $  44,217   $   9,235,550
     FHLMC                                                       9,823,537     164,226       30,259       9,957,504
     GNMA                                                          858,702                   21,797         836,905
     Other                                                       1,107,199      33,767        2,000       1,138,966
                                                             -------------   ---------    ---------   -------------
                                                             $  20,879,256   $ 387,942    $  98,273   $  21,168,925
                                                             -------------   ---------    ---------   -------------
                                                             -------------   ---------    ---------   -------------

</TABLE>
 
Because of their variable payments, asset-backed securities are not reported 
by a specific maturity grouping.
 
Fixed-rate planned amortization class collateralized mortgage obligations 
(CMO's) with a carrying value of $16,905,411, including unrealized loss, were 
transferred on August 8, 1994 at fair value from available for sale to held 
to maturity. Management has determined that these CMO's exhibit 
characteristics which result in only a remote likelihood that regulatory 
authorities would require classification of such securities as available for 
sale. The net unrealized loss on these CMO's at the date of transfer is being 
amortized into interest income over the remaining expected lives of the 
individual securities.
 
Proceeds from the sale of mortgage-backed securities during the years ended 
June 30, 1996, 1995 and 1994 were $10,833,312, $4,974,391 and $14,954,801, 
respectively. Gross gains of $7,592, $16,419 and $201,536 and gross losses of 
$6,362, $29,851 and $69,431 were realized on these sales.
 
As noted in Note 2, the Bank has converted from a mutual ownership to a 
stock-based ownership. In completing the conversion, Bank management 
simplified the Bank's business plan and thereby prepaid its long-term 
borrowing and liquidated the related collateral. The long-term borrowing was 
repaid in June of 1994 and the mortgage-backed securities serving as 
collateral with a carrying value of $5,594,299 were sold. The extinguishment 
and corresponding collateral sale are deemed to be isolated transactions and 
unusual in nature for the Bank. Proceeds from the sale of the securities were 
$5,643,146 with gross gains of $48,847.
 
In accordance with the FASB Special Report, A Guide to Implementation of 
Statement No. 115 on Accounting for Certain Investments in Debt and Equity 
Securities, securities held to maturity with a carrying value of $24,369,673 
and a fair value of $23,967,560 were transferred to the available for sale 
classification on December 31, 1995. The transfers were made to provide 
greater flexibility in managing liquidity and interest rate risk.
 


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

                                     (Continued)

                                         D-16
<PAGE>
                                SJS BANCORP, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                         June 30, 1996, 1995 and 1994
 
NOTE 5--LOANS
 
Loans as of June 30 are summarized as follows:
 
<TABLE>
<CAPTION>
                                                                     1996           1995
                                                                 -------------  -------------
<S>                                                              <C>            <C>
 
First mortgage loans (principally conventional):
 
    Secured by one-to-four family residences                     $  70,034,958  $  46,346,997
     Secured by other properties                                     1,945,655      1,649,571
     Construction loans                                              6,747,880      2,496,200
                                                                 -------------  -------------
                                                                    78,728,493     50,492,768
    Less:
        Undisbursed portion of construction loans                   (4,029,792)    (2,020,567)
        Deferred fees and discounts                                    (60,316)      (173,028)
                                                                 -------------  -------------
            Total first mortgage loans                              74,638,385     48,299,173

Consumer and other loans:
    Auto loans                                                      16,117,610     16,117,695
    Home equity                                                      2,299,820      2,033,269
    Other                                                            6,451,925      5,926,393
                                                                 -------------  -------------
                                                                    24,869,355     24,077,357
                                                                 -------------  -------------

                                                                   99,507,740     72,376,530
Less allowance for loan losses                                       (646,091)      (558,654)
                                                                 -------------  -------------
                                                                 $  98,861,649  $  71,817,876
                                                                 -------------  -------------
                                                                 -------------  -------------
</TABLE>
 
    The following summarizes the Bank's secondary mortgage market activities for
the years ended June 30:
 
<TABLE>
<CAPTION>
                                                                            1996          1995          1994
                                                                            ----          ----          ----
<S>                                                                     <C>           <C>           <C>
 
Activity during the year:
    Loans originated for resale, net of 
     principal paydowns                                                 $  5,975,469  $  2,602,887  $  17,335,537
    Proceeds from sales of loans 
     originated for resale                                                 5,871,163     2,470,729     22,600,111
    Gain on sales of loans originated 
     for resale                                                               15,996        13,754        268,758
    Loan servicing fees                                                      125,900       127,396        130,503
 
Balances at June 30:
    Loans held for sale                                                      596,797       476,495        330,583
    Loans serviced for others                                             46,604,281    48,235,552     51,295,742
    Custodial escrow balances                                                410,421       532,363        671,198
</TABLE>
 
                                 (Continued)

                                     D-17


<PAGE>
                                SJS BANCORP, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                         June 30, 1996, 1995 and 1994
 

NOTE 6--ALLOWANCE FOR LOAN LOSSES
 
Activity in the allowance for loan losses is summarized as follows for the
years ended June 30:
 
<TABLE>
<CAPTION>
                                                                                  1996        1995        1994
                                                                                  ----        ----        ----
<S>                                                                            <C>         <C>         <C>
 
    Balance--July 1                                                            $  558,654  $  571,952  $  581,576
 
        Provision charged (credited) to income                                    175,109     (38,000)    (48,000)
        Loans charged-off                                                        (125,690)    (26,371)    (18,860)
        Recoveries                                                                 38,018      51,073      57,236
                                                                               ----------  ----------  ----------
    Balance--June 30                                                           $  646,091  $  558,654  $  571,952
                                                                               ----------  ----------  ----------
                                                                               ----------  ----------  ----------
</TABLE>
 
During fiscal year 1996, no loans were classified as impaired.
 
Nonaccrual loans totaled approximately $310,530, $67,141 and $52,600 at June
30, 1996, 1995 and 1994, respectively.


NOTE 7--PREMISES AND EQUIPMENT
 
    Premises and equipment at June 30 are summarized as follows:
 
<TABLE>
<CAPTION>
                                                                        1996         1995
                                                                        ----         ----  
<S>                                                                  <C>          <C>
 
    Land                                                             $   384,278  $   384,278
    Buildings and improvements                                         1,634,166    1,631,005
    Furniture and equipment                                              391,663      355,098
                                                                     -----------  -----------
                                                                       2,410,107    2,370,381
    Less accumulated depreciation                                     (1,257,581)  (1,182,545)
                                                                     -----------  -----------
                                                                     $ 1,152,526  $ 1,187,836
                                                                     -----------  -----------
                                                                     -----------  -----------
</TABLE>

                                   (Continued)

                                       D-18






<PAGE>
                                SJS BANCORP, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                         June 30, 1996, 1995 and 1994

NOTE 8--DEPOSITS
 
Deposits at June 30 are summarized as follows:
 
<TABLE>
<CAPTION>
                    Weighted
                     Average                1996                       1995
                     Rate at      ----------------------------  --------------------------
                  June 30, 1996      Amount           %            Amount          %
                 ---------------  ------------  --------------  ------------  ------------
<S>                 <C>           <C>           <C>            <C>           <C>           
 
Noninterest-bearing
  deposits                         $ 1,225,457        1.1%      $ 2,118,053         2.0%
NOW accounts     
  and MMDAs           3.26%         13,905,208       12.9        13,855,074        13.0
Passbook and     
  statement savings   2.48          11,832,053       11.0        11,565,034        10.9
                                    ----------       ----        ----------        ---- 
                                    26,962,718       25.0        27,538,161        25.9
IRAs, Keoghs, and
 certificates of 
 deposit accounts:
   2.00% to 3.99%     3.86              41,284                      291,174          .3
   4.00% to 5.99%     5.34          43,823,361      40.6         44,109,633        41.5
   6.00% to 7.99%     6.45          36,897,267      34.2         34,102,375        32.1
   8.00% to 9.99%     9.00             103,338        .1            152,296          .1
  10.00% and higher  11.75             100,000        .1            100,000          .1
                                       -------        --            -------          --
                                    80,965,250      75.0         78,755,478        74.1
                                    ----------      ----         ----------        ----
 
                                $  107,927,968     100.0%    $  106,293,639       100.0%
                                --------------     ------    --------------       ------
                                --------------     ------    --------------       ------
</TABLE>
 
The aggregate amount of certificates of deposit greater than $100,000 was 
approximately $11,160,080 and $12,048,029 at June 30, 1996 and 1995, 
respectively.
 
At June 30, 1996, scheduled maturities for all of the Bank's certificates of
deposit, IRA and Keogh accounts are as follows:
 
<TABLE>
<CAPTION>
                         1997          1998          1999          2000          2001       Thereafter       Total
                         ----          ----          ----          ----          ----       ----------       -----  
<S>                 <C>           <C>          <C>           <C>           <C>            <C>           <C>           
 2.00% to 3.99%     $     40,188                              $     1,097                                 $    41,285 
 4.00% to 5.99%       36,086,298  $  3,797,610  $  2,273,207      504,282   $  1,101,963   $    60,000     43,823,360 
 6.00% to 7.99%       26,700,690     3,037,792     2,118,958    4,658,274         82,579       298,974     36,897,267
 8.00% to 9.99%           90,000                                    6,754                        6,584        103,338 
10.00% and higher                                    100,000                                                  100,000
                    ------------   ------------  -----------  -----------   ------------   -----------   ------------  
 
                    $ 62,917,176  $  6,835,402  $  4,492,165  $ 5,170,407   $  1,184,542   $  365,558    $ 80,965,250
                    ------------  ------------  ------------  -----------   ------------   ----------    -------------
                    ------------  ------------  ------------  -----------   ------------   ----------    -------------
</TABLE>

                                  (Continued)

                                      D-19

<PAGE>

                                SJS BANCORP, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                         June 30, 1996, 1995 and 1994
  
NOTE 8--DEPOSITS (Continued)
 
Interest expense on deposits for the years ended June 30 is summarized as
follows:
 
<TABLE>
<CAPTION>
                                                                            1996          1995          1994
                                                                            ----          ----          ----
<S>                                                                   C>              <C>          <C>
 
NOW accounts and MMDAs                                                $    456,178     $   434,446  $   402,806
Passbook and statement savings                                             280,768         301,416      328,091
Certificates of deposit, IRA and
 Keogh accounts                                                          4,769,775       4,058,610    3,900,061
                                                                         ---------       ---------    ---------
                                                                       $ 5,506,721     $ 4,794,472  $ 4,630,958
                                                                       -----------     -----------  ------------
                                                                       -----------     -----------  ------------

</TABLE>
 
Deposits accepted from related parties were $622,944 and $747,716 at June 30, 
1996 and 1995, respectively.
 


NOTE 9--BORROWINGS
 
FHLB Advances
 
At June 30, 1996 and 1995, the Corporation had advances from the Federal Home 
Loan Bank of Indianapolis totaling $23,750,000 and $4,500,000, respectively, 
with variable and fixed interest rates ranging from 5.23% to 6.61%, 
respectively, as of June 30, 1996.

Maturities of advances outstanding at June 30, 1996 are as follows:
 
<TABLE>
       <S>                                       <C>
       1996                                       $   3,650,000
       1997                                           4,250,000
       1998                                           8,050,000
       2000                                           6,800,000
       2001                                           1,000,000
                                                      ---------
 
                                                   $ 23,750,000
                                                   ------------
                                                   ------------
</TABLE>
 
The advances as of June 30, 1996 are collateralized by specific securities 
with a carrying value of $28,505,243 and by Federal Home Loan Bank stock.
 
Other Borrowings
 
As of June 30, 1996, other borrowings consisted of a net overdraft balance of 
$1,356,934 relative to one of the Bank's correspondent bank relationships.  
Due to the nature of this relationship, it is not uncommon for the accounts 
to fluctuate between net positive and negative balances.


                                   (Continued)

                                      D-20


<PAGE>
                                SJS BANCORP, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                         June 30, 1996, 1995 and 1994

NOTE 9--BORROWINGS (Continued)

Collateralized Mortgage Obligation
 
SJS Capital Corporation was incorporated on November 15, 1988, as a 
wholly-owned subsidiary of SJS Federal Savings Bank for the purpose of 
issuing a Collateralized Mortgage Obligation (CMO). The CMO, dated October 
20, 1988 was issued November 18, 1988 with a total par value of $20,800,000, 
original issue discount of $1,650,301 and issuance costs of $307,322, 
resulting in net proceeds of $18,842,377.
 
In June 1994, the remaining CMO balance was extinguished and the
corresponding collateral was sold. Upon extinguishment, remaining unamortized
original issue discount of $278,413 and deferred debt issuance costs of $104,104
were written off. Further, a premium of $83,159 was paid upon extinguishment.
The total of the unamortized original issue discount, deferred debt issuance
costs and premium upon extinguishment is disclosed as an extraordinary item (net
of the combined tax effect of $158,330) in the consolidated statement of income.
 
NOTE 10--STOCK BASED COMPENSATION PLANS
 
As part of the conversion transaction, the Corporation established an
employee stock ownership plan ("ESOP") for the benefit of substantially all
employees. The ESOP borrowed $380,880 from the Corporation and used those funds
to acquire 38,088 shares of the Corporation's stock at $10 per share.
 
Shares issued to the ESOP are allocated to ESOP participants based on
principal and interest repayments made by the ESOP on the loan from the
Corporation. The loan is secured by shares purchased with the loan proceeds and
will be repaid by the ESOP with funds from the Corporation's discretionary
contributions to the ESOP and earnings on ESOP assets. However, in the event
Corporation contributions exceed the minimum debt service requirements,
additional principal payments will be made. Upon withdrawal from the plan,
participants are entitled to require the Corporation to repurchase the stock at
fair value (referred to as the put option). Withdrawn participants are entitled
to exercise the put option for a period of not more than 60 days following the
date of distribution of the stock.
 

                                  (Continued)

                                      D-21

<PAGE>

                                SJS BANCORP, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                         June 30, 1996, 1995 and 1994

NOTE 10--STOCK BASED COMPENSATION PLANS (Continued)


During the years ended June 30, 1996 and 1995, 4,044 and 1,830 shares of
stock with a fair value of $18.80 and $12.93 per share were committed to be
released, resulting in ESOP compensation expense of $76,046 and $23,660,
respectively. Shares held by the ESOP at June 30 are as follows:
 
<TABLE>
<CAPTION>
                                                                    1 9 9 6                  1 9 9 5
                                                                    -------                   -------
 
<S>                                                         <C>          <C>         <C>          <C>
                                                               Number of   Fair Value   Number of   Fair Value
                                                                 Shares     of Shares     Shares      of Shares
                                                               ---------   ----------   ---------   ----------
 
     Allocated to participants                                   5,874   $  120,417       1,830    $  26,993
     Unallocated                                                32,214      660,387      36,258      534,806
                                                                ------                   ------                

         Total ESOP shares                                      38,088                   38,088
                                                                ------                   ------
                                                                ------                   ------
</TABLE>
 
A stock option and incentive plan (SOP) and management recognition plan
(MRP) were authorized by the Board of Directors at the February 28, 1996
meeting. The MRP is a restricted stock award plan. The SOP and MRP are
administered by a Committee of Directors of the Corporation. This Committee
selects recipients and terms of awards pursuant to the plans. Total shares made
available under the SOP and MRP plans were 95,220 and 38,088, respectively. The
Committee has awarded under the SOP options to purchase 79,509 shares of common
stock at an exercise price of $19.625 per share, which was the market price of
the Corporation's stock on the date of the award. At June 30, 1996, there were
15,711 shares reserved for future grants. SOP options granted vest ratably over
a five-year period with a first scheduled vesting date of October 1, 1996. The
term of the plan is for a period of ten years with grants expiring on the date
ten years after the Grant Date. No compensation expense is being recognized in
connection with the issuance of the options.
 
The Corporation issued 34,422 shares of common stock for awards under the
MRP. MRP awards vest in ten equal annual installments, with the first award to
have vested on October 1, 1996 subject to the continuous employment of the
recipients and the Corporation's achievement of certain performance standards as
defined under the Plan. The performance criteria for fiscal 1996 were not met,
accordingly the first installment did not vest. Compensation expense for the MRP
is recognized on a prorata basis over the vesting period of the awards. During
the year ended June 30, 1996, no amount was charged to compensation expense for
the MRP. The unamortized unearned compensation value of the MRP is shown as a
reduction to shareholders' equity in the accompanying consolidated statements of
financial condition.

                                  (Continued)

                                      D-22
<PAGE>
                               SJS BANCORP, INC.

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
                            June 30, 1996, 1995 and 1994
 
NOTE 11--CAPITAL REQUIREMENTS AND RESTRICTIONS ON
 RETAINED EARNINGS
 
Under Office of Thrift Supervision (OTS) regulations, limitations have been 
imposed on all "capital distributions" by savings institutions, including 
cash dividends. The regulation establishes a three-tiered system of 
restrictions, with the greatest flexibility afforded to thrifts which are 
both well-capitalized and given favorable qualitative examination ratings by 
the OTS. For example, a thrift which is given one of the two highest 
examination ratings and has "capital" equal to its fully phased-in regulatory 
capital requirements (a "tier 1 institution") could, after prior notice but 
without the prior approval of the OTS, make capital distributions in any
calendar year that would reduce by up to one-half the amount of its capital
which exceeds its fully phased-in capital requirement, as adjusted to reflect
net income to date during the calendar year. Other thrifts would be subject to
more stringent procedural and substantive requirements, the most restrictive
being prior OTS approval of any capital distribution. The Bank is a tier one
institution.
 
SJS Federal Savings Bank established a liquidation account of $7,590,957
which was equal to its total net worth as of the date of the latest audited
balance sheet appearing in the final conversion prospectus. The liquidation
account is maintained for the benefit of eligible depositors who continue to
maintain their accounts at SJS Federal Savings Bank after the conversion. The
liquidation account is reduced annually to the extent that eligible depositors
have reduced their qualifying deposits. Subsequent increases will not restore an
eligible account holder's interest in the liquidation account. In the event of a
complete liquidation, each eligible depositor will be entitled to receive a
distribution from the liquidation account in an amount proportionate to the
current adjusted qualifying balances for accounts then held. SJS Federal Savings
Bank may not pay dividends that would reduce shareholders' equity below the
required liquidation account balance.
 
Under the most restrictive of the dividend limitations described above at
June 30, 1996, approximately $4,096,000 is available to the Bank for the payment
of dividends to the holding company.
 
Savings institutions insured by the FDIC are required by FIRREA to meet
three regulatory capital requirements. If a requirement is not met, regulatory
authorities may take legal or administrative actions, including restrictions on
growth or operations or, in extreme cases, seizure. Institutions not in
compliance may apply for an exemption from the requirements and submit a
recapitalization or merger plan.
 

                                  (Continued)

                                      D-23

<PAGE>
                               SJS BANCORP, INC.

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
                            June 30, 1996, 1995 and 1994
 

NOTE 11--CAPITAL REQUIREMENTS AND RESTRICTIONS ON
 RETAINED EARNINGS (Continued)

At June 30, 1996, under these capital requirements, the Bank had:
 

<TABLE>
<CAPTION>
                                                                                       Actual        Requirement       Excess
                                                                                     -----------  -----------------  -----------
<S>                                                                                  <C>          <C>                <C>
 
Tangible capital...................................................................      9.4%            1.5%            7.9%
 
Leverage capital...................................................................      9.4             4.0             5.4
 
Risk-based capital.................................................................     19.5             8.0            11.5
</TABLE>
 
The OTS has also issued, but not yet made effective, regulations which add
an interest rate risk component to risk-based capital. Institutions whose
interest rate risk exceeds 2%, as defined, are required to maintain additional
capital equal to one-half the difference between its measured interest rate
risk and 2%, multiplied by the market value of its assets. At June 30, 1996 the
Bank would be required to provide additional risk-based capital of $720,000
under these regulations.
 
The following is a reconciliation of the Bank's capital under generally
accepted accounting principles (GAAP) to regulatory capital at June 30, 1996
(000s omitted) and a presentation of excess regulatory capital.
 
<TABLE>
<CAPTION>
                                                                                Tangible    Leverage   Risk-Based
                                                                                Capital     Capital      Capital
                                                                               ----------  ----------  -----------
<S>                                                                            <C>         <C>         <C>
 GAAP capital.................................................................  $   13,687  $   13,687   $  13,687
 Additional Capital items
   Allowance for loan losses..................................................                                 430
   Unrealized (gain) loss on securities.......................................         558         558         558
                                                                                ----------  ----------  -----------
 Regulatory capital--computed.................................................      14,245      14,245      14,675
 Minimum capital requirement..................................................       2,274       6,063       6,023
                                                                                ----------  ----------  -----------
    Capital in excess of regulatory minimum requirements......................  $   11,971  $    8,182   $   8,652
                                                                                ----------  ----------  -----------
                                                                                ----------  ----------  -----------
    Regulatory asset base.....................................................  $  151,578  $  151,578   $  75,291
                                                                                ----------  ----------  -----------
                                                                                ----------  ----------  -----------
</TABLE>
 
Accordingly, it is management's opinion that the capital requirements are met.
 
The Qualified Thrift Lender (QTL) test requires that 65% of the Bank's
assets be maintained in housing-related finance and other specified assets. If
the QTL test is not met, limits are placed on growth, branching, new
investments, FHLB advances, and dividends, or the institution must convert to a
commercial bank charter. It is management's opinion that the Bank meets the QTL
test.


                                  (Continued)

                                      D-24

<PAGE>
                               SJS BANCORP, INC.

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
                            June 30, 1996, 1995 and 1994
 
 
NOTE 12--STOCK REPURCHASE PROGRAMS
 
During the year ended June 30, 1996, the Corporation received regulatory
approval to repurchase up to 9% or 85,698 shares of its common stock. Through
June 30,1996, 35,000 shares have been repurchased at an average price of $20.12
and thereby the Corporation has remaining approval to repurchase up to 50,698
additional shares. Approval to repurchase these shares expires on March 1, 1997.
Subsequent to June 30, 1996, and through August 2, 1996, the Corporation has
repurchased 34,000 additional shares.
 
Repurchased shares are treated as treasury shares and are available for
general corporate purposes, including issuance in connection with stock-based
compensation plans.
 
NOTE 13--FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK AND
 CONTINGENCIES
 
The Corporation is a party to financial instruments with off-balance sheet
risk in the normal course of business to meet financing needs of its customers.
These financial instruments include commitments to make loans, commitments to
purchase mortgage-backed certificates and unused lines of credit. The
Corporation's exposure to credit loss in the event of nonperformance by the
other party to the financial instrument for commitments to make loans and
purchase mortgage-backed certificates is represented by the contractual amount
of those instruments. The Corporation follows the same credit policy to make
such commitments as is followed for those loans and investments recorded in
the financial statements.
 
As of June 30 the Corporation had the following:
 
<TABLE>
<CAPTION>
                                                                        1996          1995
                                                                    ------------  ------------
<S>                                                                 <C>           <C>
 
Commitments to make loans.........................................  $  5,546,920  $  3,184,913
 
Unused lines of credit............................................     3,325,032     1,908,898
</TABLE>
 
As of June 30, 1996, all commitments to make loans were at fixed rates
ranging from 6.50% to 9.25% with a weighted average rate of 7.94%. The terms on
these commitments do not extend beyond 90 days. All unused lines of credits were
at variable rates adjusting monthly and quarterly. The rates on these lines of
credit ranged from 7.00% to 14.52% at June 30, 1996.
 
The Corporation does not anticipate any losses as a result of these
commitments. In addition, commitments to extend credit are agreements to lend to
a customer as long as there is no violation of any condition established in the
contract. Collateral obtained upon exercise of the commitment is determined
using the Corporation's credit evaluation of the borrower, and may include
business assets, real estate and other items. Since many commitments to make
loans expire without being used, the amount does not necessarily represent
future cash commitments.
 


                                  (Continued)

                                      D-25

<PAGE>
                               SJS BANCORP, INC.

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
                            June 30, 1996, 1995 and 1994
 
NOTE 13--FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK AND 
 CONTINGENCIES (Continued)

The Corporation has entered into employment agreements with four of its
officers. Under the terms of the agreements, certain events leading to
separation from the Corporation could result in cash payments aggregating
approximately $735,000 for the four individuals.
 
The Corporation and its subsidiary are subject to certain claims and legal
actions arising in the ordinary course of business. In the opinion of
management, after consultation with legal counsel, the ultimate disposition of
these matters is not expected to have a material adverse effect on the
consolidated financial condition of the Corporation.
 
The deposits of savings associations such as SJS Federal Savings Bank are
presently insured by the Savings Association Insurance Fund (SAIF) which is
administered by the FDIC. A recapitalization plan for the SAIF under
consideration by Congress provides for a special assessment of up to 0.90% of
deposits to be imposed on all SAIF insured institutions to enable the SAIF to
achieve its required level of reserves. If the proposed assessment of 0.70% was
effected based on deposits as of March 31, 1995 (as proposed), the special
assessment would decrease net income and shareholder's equity by approximately
$494,000.
 
NOTE 14--FEDERAL INCOME TAXES
 
    The provision for federal taxes on income consists of the following for year
ended June 30:
 
<TABLE>
<CAPTION>
                                                                                  1996        1995        1994
                                                                               ----------  ----------  ----------
<S>                                                                            <C>         <C>         <C>
Current income tax expense...................................................  $  317,813  $  342,295  $  230,444
Deferred income tax benefit..................................................     (56,276)    (54,529)   (168,782)
                                                                               ----------  ----------  ----------
  Tax expense allocated to continuing operations.............................     261,537     287,766      61,662
Extraordinary item--debt extinguishment (Note 9).............................                             158,330
                                                                               ----------  ----------  ----------
                                                                               $  261,537  $  287,766  $  219,992
                                                                               ----------  ----------  ----------
                                                                               ----------  ----------  ----------
</TABLE>



                                  (Continued)

                                      D-26

<PAGE>
                               SJS BANCORP, INC.

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
                            June 30, 1996, 1995 and 1994


NOTE 14--FEDERAL INCOME TAXES (Continued)

The tax effects of temporary differences that give rise to significant
portions of the deferred tax assets and deferred tax liabilities at June 30 are
as follows:
 
<TABLE>
<CAPTION>
                                                                                1996        1995
                                                                             ----------  ----------
<S>                                                                          <C>         <C>
Deferred tax assets
    Deferred loan fees....................................................  $   20,507  $   58,830
    Fixed assets..........................................................      17,680      16,663
    Accrued vacation......................................................       9,141      12,685
    Unrealized loss on securities.........................................     284,681     309,125
    Allowance for loan losses.............................................      69,051
    Other.................................................................       8,225       4,320
                                                                             ----------  ----------
                                                                               409,285     401,623
Deferred tax liabilities
    Unrealized gain on loans held for sale................................      11,586      22,171
    Allowance for loan losses.............................................                  13,585
                                                                             ----------  ----------
                                                                                11,586      35,756
                                                                             ----------  ----------
 Net deferred tax assets.................................................   $  397,699  $  365,867
                                                                             ----------  ----------
                                                                             ----------  ----------
</TABLE>
No valuation allowance was provided on deferred tax assets.

The provision for federal income taxes differs from that computed at the
statutory corporate tax rate as follows:
 
<TABLE>
<CAPTION>
                                                                                  1996        1995        1994
                                                                               ----------  ----------  ----------
<S>                                                                            <C>         <C>         <C>
 
Statutory rate.........................................................          34%         34%         34%
                                                                               ----------  ----------  ----------
                                                                               ----------  ----------  ----------
 
Tax expense at statutory rate................................................  $  375,666  $  332,333  $  205,395
 Change in adjusted base year tax reserve for loan loss.......................   (132,600)    (48,251)
 Other........................................................................     18,471       3,684      14,597
                                                                               ----------  ----------  ----------
 
                                                                               $  261,537  $  287,766  $  219,992
                                                                               ----------  ----------  ----------
                                                                               ----------  ----------  ----------
 Effective tax rate...........................................................       23.7%       29.4%       36.4%
                                                                               ----------  ----------  ----------
                                                                               ----------  ----------  ----------
</TABLE>
 
Retained earnings at June 30, 1996 and 1995 includes approximately
$2,330,000 and $1,940,000 for which no federal income tax liability has been
recorded. These amounts represent an allocation of income to bad debt deductions
for tax purposes alone. Reduction of amounts so allocated for purposes other
than tax bad debt losses or adjustments from carryback of net operating losses
would create income for tax purposes only, which would be subject to current
tax. The unrecorded deferred tax liability on the above amount at June 30, 1996
and 1995 was approximately $792,200 and $659,600, respectively.
 



                                  (Continued)

                                      D-27

<PAGE>
                               SJS BANCORP, INC.

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
                            June 30, 1996, 1995 and 1994


NOTE 15--FAIR VALUE OF FINANCIAL INSTRUMENTS
 
The following methods and assumptions were used to estimate the fair value
of each class of financial instrument for which it is practicable to estimate
that value:
 
Cash and cash equivalents
 
For these short-term instruments, the carrying amount is a reasonable
estimate of fair value.
 
Securities
 
Fair values for securities are based on quoted market prices or dealer
quotes. If a quoted market price is not available, fair value is estimated using
quoted market prices for similar instruments.
 
Federal Home Loan Bank Stock
 
The carrying amount of this stock is a reasonable estimate of fair value.
 
Loans
 
The fair value of fixed and variable rate loans is principally estimated by
discounting 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, and using prepayment assumptions. The carrying value of
the allowance for loan losses is a reasonable estimate of fair value.
 

Accrued Interest Receivable and Payable
 
For these items, the carrying amount is a reasonable estimated of fair
value.
 
Deposit Liabilities
 
The fair value of demand deposits, savings accounts and money market
deposits is the amount payable on demand at the reporting date. The fair value
of fixed-maturity certificates of deposit is estimated by discounting future
cash flows using the rates currently offered for deposits of similar remaining
maturities.
 
Federal Home Loan Bank Advances
 
The fair values for these advances are determined by discounting cash flows
using rates currently offered for advances of similar remaining maturities.
 
OTHER BORROWINGS
 
Other borrowings consist of demand balances with banks and therefore the
fair value is the amount payable on demand at the reporting date.
 



                                  (Continued)

                                      D-28

<PAGE>
                               SJS BANCORP, INC.

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
                            June 30, 1996, 1995 and 1994


NOTE 15--FAIR VALUE OF FINANCIAL INSTRUMENTS (Continued)

Commitments to extend credit
 
The fair value of commitments is estimated using the fees currently charged
to enter similar agreements, taking into account the remaining terms of the
agreements and the present creditworthiness of the counterparties. For
fixed-rate loan commitments, fair value also considers the difference between
current levels of interest rates and the committed rates. The fair value of
commitments was immaterial at the reporting date presented.
 
The estimated fair values of the Corporation's financial instruments are as
follows:
 
<TABLE>
<CAPTION>
                                                                                    1 9 9 6
                                                                              --------------------
 
<S>                                                                           <C>        <C>
                                                                              Carrying     Fair
                                                                                Value      Value
                                                                              ---------  ---------
 
Financial assets
    Cash and cash equivalents...............................................  $   3,131  $   3,131
    Securities available for sale...........................................     32,462     32,462
    Securities held to maturity.............................................     13,047     12,982
    Federal Home Loan Bank stock............................................      1,188      1,188
    Loans, net..............................................................     98,862     99,050
    Accrued interest receivable.............................................      1,070      1,070

Financial liabilities
    Deposits................................................................    107,928    108,161
    Federal Home Loan Bank advances.........................................     23,750     23,444
    Other Borrowings........................................................      1,357      1,357
    Accrued interest payable................................................        251        251
</TABLE>





                                  (Continued)

                                      D-29


<PAGE>
                               SJS BANCORP, INC.
                      
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          June 30, 1996, 1995, and 1994

NOTE 16--PARENT COMPANY ONLY CONDENSED FINANCIAL INFORMATION
 
Condensed financial information of SJS Bancorp, Inc. is as follows as of 
June 30:
 
                                       CONDENSED BALANCE SHEET
 
<TABLE>
<CAPTION>
                                                                       1996           1995
                                                                   -------------  ------------
<S>                                                                <C>            <C>
 
ASSETS
 
Cash and due from financial institutions.........................    $   2,307,436  $  3,275,234
Securities.......................................................          533,367       805,932
Accrued interest receivable......................................            3,148         5,305
Loans receivable from Employee Stock Ownership Plan..............          333,270       365,010
Investment in subsidiary bank....................................       13,687,144    12,584,542
Other assets.....................................................           52,111         2,000
                                                                            ------         -----

  Total assets.....................................................  $  16,916,476    17,038,023
                                                                        ----------    ----------
                                                                        ----------    ----------
LIABILITIES
Other liabilities................................................    $       6,090   $    20,810
 
SHAREHOLDERS' EQUITY.............................................       16,910,386    17,017,213
                                                                        ----------    ----------
  Total liabilities and shareholders' equity.......................  $  16,916,476    17,038,023
                                                                        ----------    ----------
                                                                        ----------    ----------
</TABLE>
                                  (Continued)

                                     D-30

<PAGE>
                               SJS BANCORP, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                         June 30, 1996, 1995, and 1994

NOTE 16--PARENT COMPANY ONLY CONDENSED FINANCIAL INFORMATION
 (Continued)

                                  CONDENSED STATEMENT OF INCOME


<TABLE>
<CAPTION>
                                                                                February 15, 1995
                                                                Year Ended            through
                                                               June 30, 1996      June 30, 1995
                                                               -------------  ----------------
<S>                                                            <C>            <C>
 
Interest and dividend income
    Securities...................................................   $    46,695      $   38,251
    Loan to Employee Stock Ownership Plan........................        28,642          11,298
                                                                         ------          ------
       Total interest and dividend income........................        75,337          49,549
 
Noninterest income...............................................        12,935           9,090
 
Operating expenses...............................................       270,468          21,744
                                                                        -------          ------
 
Income (loss) before federal income taxes and equity in
  undistributed earnings of subsidiary bank......................      (182,196)          36,895
 
Federal income tax expense (benefit).............................       (61,066)          11,597
                                                                       --------          ------
 
Income (loss) before equity in undistributed earnings of
  subsidiary bank............................................         (121,130)          25,298

Equity in undistributed earnings of subsidiary bank                    964,494          325,065
                                                                       -------          -------
      
Net income                                                        $    843,364     $    350,363
                                                                       -------          -------
                                                                       -------          -------

</TABLE>






                                 (Continued)

                                     D-31


<PAGE>
                                SJS BANCORP, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           June 30, 1996, 1995, and 1994


NOTE 16--PARENT COMPANY ONLY CONDENSED FINANCIAL INFORMATION
  (Continued)
                          CONDENSED STATEMENT OF CASH FLOWS

<TABLE>
<CAPTION>
                                           
                                                                                    February 15, 1995
                                                                 Year ended              through 
                                                                June 30, 1996          June 30, 1995
                                                                -------------       ------------------
<S>                                                             <C>                 <C>
    Cash flows from operating activities
       Net income                                               $    843,364           $    350,363
       Adjustments to reconcile net income to
        cash provided by operations
          Equity in undistributed earnings of 
           subsidiary bank                                         (964,494)              (325,065)
          Gain on sale of securities                                                        (9,090)
          Amortization                                                4,583
          Change in
             Interest receivable                                      2,157                 (5,305)
             Other assets                                           (50,055)                (2,000)
             Other liabilities                                      (14,720)                18,112
                                                                    --------                ------
                 Net cash provided by operating activities         (179,165)                27,015

     Cash flows from investing activities
       Purchases of securities available for sale                                       (1,821,815)
       Proceeds from sales of securities available for sale                              1,032,917
       Principal on  mortgage backed securities                     267,818
       Origination of loan receivable from ESOP                                           (380,880)
       Repayments on loan receivable from ESOP                       31,740                 15,870
       Investment in subsidiary                                     (14,502)
       Purchase of stock in subsidiary bank                                             (4,030,123)
                                                                 -----------            -----------
               Net cash used in investing activities                285,056              (5,184,031)

     Cash flows from financing activities
       Proceeds from issuance of common stock, net 
            of conversion costs                                                           8,432,250
       Dividends paid                                              (369,439)
       Treasury stock purchased                                    (704,250)
                                                                   ---------              ---------
               Net cash from financing activities                (1,073,689)              8,432,250
                                                                 -----------              ---------

     Net change in cash                                            (967,798)              3,275,234

     Cash at beginning of period                                  3,275,234
                                                                  ---------               ---------

     Cash at end of period                                   $    2,307,436          $    3,275,234
                                                                  ---------               ---------
                                                                  ---------               ---------

                                 (Continued)

                                     D-32
</TABLE>

<PAGE>
                  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                         CONDITION AND RESULTS OF OPERATIONS



GENERAL

SJS Bancorp, Inc. (the "Company") is a Delaware corporation which was formed 
in connection with the conversion of SJS Federal Savings Bank (the "Bank") 
from a mutual to a stock savings bank on February 15, 1995 (the 
"Conversion").  Unless the context otherwise requires, all references herein 
to the Company or the Bank include the Company and the Bank on a consolidated 
basis.  Proceeds from the Conversion, net of conversion cost of $708,870 and 
the issuance of 38,088 shares for the Employee's Stock Ownership Plan 
("ESOP"), were $8,803,608. The Company issued 952,200 shares of common stock, 
par value $.01 per share in the Conversion.  The Company retained 
approximately 50% of the net Conversion proceeds with the remaining net 
proceeds used to purchase all of the outstanding stock of the Bank.

The Bank has been and intends to continue to be, a retail oriented financial 
institution, offering a variety of financial services to meet the needs of 
the communities it serves.  The Bank serves communities located in Berrien, 
Van Buren, Allegan and Cass counties through its four full-service offices.

The main office of the Company and the Bank is located at 301 State Street, 
St. Joseph, Michigan 49085.

FINANCIAL CONDITION

Total assets of the Company were $151.9 million at June 30, 1996, compared to 
$129.5 million at June 30, 1995, an increase of $22.4 million or 17.3%.  The 
increase in assets was primarily the result of a $27.0 million increase in 
net loans, offset partially by a $4.6 million reduction in investment 
securities. The funding for the asset growth came from Federal Home Loan Bank 
("FHLB") advances of $19.3 million, increases in deposits of $1.6 million, 
and increases in other liabilities of $1.6 million.

The Company's mortgage-backed securities and other securities available for 
sale increased to $32.4 million at June 30, 1996 from $15.2 million at June 
30, 1995. The change was primarily the result of a transfer and 
reclassification of mortgage-backed and other securities with an amortized 
cost of $24.4 million and fair value of $24.0 million from the held to 
maturity portfolio to the available for sale portfolio.  The reclassification 
of securities occurred on December 31, 1995 in accordance with the Financial 
Standards Board Special Report,  " A Guide to Implementation of Statement no. 
115 on Accounting for Certain Investments in Debt Securities."  The change in 
security classification provides greater flexibility in managing liquidity 
and interest rate risk.  The remaining change was the net result of 
purchases, sales, maturities and principal paydowns on these securities.  The 
purchases and sales of these securities were a part of the Company's 
investment program which consisted of diversifying the portfolio for the 
specific purpose of reducing interest rate risk in either an upward or 
downward interest rate environment and enhancing the yield on 
interest-earning assets while maintaining an average overall investment 
portfolio life of approximately 5 years.  As indicated in Notes 3 and 4 of 
the Notes to Consolidated Financial Statements included elsewhere in this 
report, available for sale securities have gross unrealized losses of 
$823,000 and gross unrealized gains of $64,000 at June 30, 1996.

Mortgage-backed and other securities held to maturity decreased by $21.9 
million to $13.0 million at June 30, 1996 from $34.9 million at June 30, 
1995.  This portfolio change was primarily the result of the above mentioned 
transfer from the held to maturity to the available for sale category.  The 
held to maturity securities and mortgage-backed securities as indicated in 
Notes 3 and 4 of the Notes to Consolidated Financial Statements have gross 
unrealized losses of $125,000 and gross unrealized gains of $60,000 at June 
30, 1996.

Net unrealized losses for both mortgage-backed and other securities decreased 
$496,000 primarily as a result of the aforementioned transfer from held to 
maturity to the available for sale category.  The transfer resulted in a

                                     D-33

<PAGE>

$207,000 reduction in the unrealized losses, net of $107,000 of deferred tax 
assets.  Increases in market interest rates from June 30,1995 to June 30, 
1996 and portfolio changes offset the transfer amounts and account for the 
balance of the net change. The yields on these securities are relatively 
fixed over their term causing market values to increase in lowering interest 
rate environments and correspondingly decrease in rising interest rate 
environments.  When market conditions allowed, the Company restructured its 
investment portfolio through selective sales and purchases to enhance yield 
and mitigate interest rate risk under varying rate scenarios.

The $27.0 million increase in the loan portfolio consisted primarily of loans
secured by one- to four-family residences which accounted for $23.7 million of
the increase.  During the fiscal year ended June 30, 1996, the Company
originated $60.0 million in loans.  Of this total $5.0 million were
adjustable-rate and $55.0 million were fixed-rate loans, which included $30.5
million of two to nine year fixed rate, no reset, balloon products.  At June 30,
1996 the loan portfolio mix consisted of $29.1 million adjustable-rate and $69.8
million fixed-rate products.  All loans originated in fiscal 1996, except $5.9
million, were retained for the Company's own portfolio.  Origination during the
fiscal year ended June 30, 1995 amounted to $39.5 million.  Adjustable-rate
loans totaled $15.2 million and fixed-rate loans totaled $24.3 million of which
$2.5 million of the total originated were sold in the secondary market.  The
retention of loans was consistent with the Company's business plan objectives
for achieving asset growth and shifting the Company's asset mix from investments
to loans for the purpose of earnings enhancement.

At June 30, 1996, deposits totaled $107.9 million compared to $106.3 million at
June 30, 1995, an increase of $1.6 million.  Certificates of deposit accounted
for $2.2 million of the increase, partially offset by a $600,000 decline in
savings and checking products.  Management believes, based on prior experience
and by remaining an active participant in the very competitive deposit market,
that deposit levels will remain consistent over the next year. 

Average FHLB advances for the year ended June 30, 1996 were $15.7 million at a
cost of 6.11% compared to average advances for the year ended June 30, 1995 of
$3.1 million at a cost of 6.37%.  Outstanding FHLB advances at June 30, 1996
were $23.8 million compared to $4.5 million at June 30, 1995.   Proceeds from
these advances were used to fund loan growth.

Shareholder's equity decreased $107,000 to $16.9 million at June 30, 1996 from
$17.0 million at June 30, 1995.  The decrease was the result of dividends paid
of $369,000 and stock repurchases of $704,000 offset by net income of $843,000,
ESOP allocations of $76,000 and a change in net unrealized gain on securities of
$47,000.  On February 28, 1996, the Company issued 34,422 common shares under
its Management Recognition Plan ("MRP").  The Company also instituted a Stock
Option Plan.  Neither the MRP nor the Stock Option Plan had any effect on
shareholders' equity.  The $704,000 treasury stock purchases were primarily made
to accommodate MRP vesting and to enhance return on equity.

RESULTS OF OPERATIONS

Net Income

The Company had net income of $843,000 for the year ended June 30, 1996 compared
to $690,000 for the year ended June 30, 1995.  The increase in net income of
$154,000, or 22.3%, was primarily due to increased net interest income after
provision for loan losses of $255,000.  Non-interest income increased by
$113,000 and Federal income tax expense decreased by $26,000.  Offsetting these
gains was an increase in non-interest expense of $240,000.

Net Interest Income

The Company's net income is primarily dependent upon net interest income.  Net
interest income is the difference ("spread") between the average yield earned on
loans and investment securities and the average rate paid on deposits and other
borrowings.  Net interest income is also affected by the volume of such assets
and liabilities.  The interest rate spread is affected by economic and
competitive factors that influence interest rates, loan demand and deposit
flows.

Net interest income before the provision for loan losses increased 13.4% to $4.0
million in fiscal 1996 compared to $3.5 million in fiscal 1995.  The increase in

                                     D-34

<PAGE>

net interest income during fiscal 1996 was attributable to the $23.4 million
increase in the average net outstanding balance of loans receivable and the 24
basis point increase in the yield earned on such loans.  The interest expense
associated with a $12.6 million increase in average outstanding borrowings and a
70 basis point increase in the rate paid on the Company's certificates of
deposit during fiscal 1996 partially offset the $10.4 million increase in
interest income.

Consistent with the Bank's strategic plan, management continued its focus on the
shift in the makeup of assets from concentrating on investments and
mortgage-backed securities to the emphasis on loans. 

Average balances of interest-earning assets increased $18.2 million to $136.8
million in fiscal 1996 from $118.6 million in fiscal 1995.  Average balances of
loans receivable increased $23.4 million from $63.1 million in 1995 to $86.5
million in 1996.  Concurrently, the loan portfolio weighted average yield
increased 24 basis points from 8.18% to 8.42%.  Emphasis on the Bank's strategic
plan is most reflected in the average yield on total interest-earning assets
increasing 49 basis points from 7.13% in fiscal 1995 to 7.62% in fiscal 1996. 

AVERAGE BALANCES, INTEREST RATES AND YIELDS

The following table represents 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 expensed on average-interest bearing
liabilities, expressed both in dollars and rates.  All average balances are
daily average balances. 

<TABLE>
<CAPTION>

                                                                                Year Ended June 30, 
                                                            1996                                       1995
                                          Average          Interest                  Average         Interest
                                         Outstanding       Earned/       Yield/     Outstanding      Earned/       Yield/
                                           Balance          Paid          Rate       Balance           Paid         Rate
                                         -----------       --------      ------     -----------      -------       ------
<S>                                      <C>               <C>           <C>        <C>              <C>           <C>   
Interest-Earning Assets:
Loans receivable(1)....................    $86,517        $7,284         8.42%        $63,053         $5,160        8.18%
Mortgage-backed securities.............     35,566         2,184         6.14%         38,465          2,270        5.90%
Investment securities..................     12,686           732         5.77%         13,861            802        5.79%
FHLB stock................                     959            75         7.82%            864             61        7.06%
Other interest-bearing deposits........      1,052           153        14.54%          2,747            195        7.10%
                                             -----           ---                        -----            ---  
     Total interest-earning assets(1)..   $136,780        10,428         7.62%       $118,990          8,488        7.13%
                                          --------        ------                      -------         -------
                                          --------                                    -------
Interest-Bearing Liabilities:
Savings deposits.......................    $11,211           281         2.51%        $12,292            302        2.46%
MMDA & NOW deposits....................     15,475           456         2.95%         16,222            434        2.68%
Certificate accounts...................     80,967         4,770         5.89%         78,250          4,059        5.19%
Borrowings.............................     15,679           958         6.11%          3,106            198        6.37%
                                           -------        -------                     -------          -------
     Total interest-bearing 
       liabilities.....................   $123,332         6,465         5.24%       $109,870          4,993        4.54%
                                           -------        -------                     -------          -------
                                           -------                                    -------          
Net Interest Income....................                   $3,963                                      $3,495  
                                                          -------                                      -------
                                                          -------                                      -------
Net Interest Rate Spread...............                                  2.38%                                      2.59%
Net yield on average-interest 
 earning assets........................                                  2.90%                                      2.94%
Average interest-earning assets to                                        1.11x                                     1.08x
 Average Interest-bearing liabilities
</TABLE>
- --------------------------
(1) Calculated net of deferred loan fees, loan discounts, loans in process and 
    loss reserves.


                                     D-35

<PAGE>

RATE/VOLUME ANALYSIS OF NET INTEREST INCOME

     The following table 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 change related
changes in outstanding balances and that due to interest rate movements.  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 can not be segregated have been
allocated proportionately to the change due to volume and the change due to
rate.

<TABLE>
<CAPTION>

                                              YEAR ENDED JUNE 30,
                                 -------------------------------------------------
                                                 1996 VS. 1995
                                 -------------------------------------------------
                                     Total               Total
                                    Increase            Increase
                                   (Decrease)          (Decrease)           Total
                                     Due To               Due To           Increase
                                     Volume               Rate            (Decrease)
                                  -------------        ----------        -----------

<S>                               <C>                  <C>               <C>

Interest-Earning Assets:

  Loans receivable.............    $1,972               $152              $2,124 
  Mortgage-backed securities...      (176)                90                 (86)
  Investment securities........       (68)                (2)                (70)
  FHLB stock..................          7                  7                  14
  Other                              (167)               125                 (42)
                                     -----            ------              --------
     Total interest-earning 
               assets.......       $1,568               $372               $1,940
                                     -----            ------              --------
                                     -----            ------              

Interest-Bearing Liabilities:

   Savings deposits...........    $   (27)                 6                   (21)
   MMDA and NOW deposits......        (21)                43                    22
   Certificate accounts.......        145                566                   711
   Borrowings.................        769                 (9)                  760
                                    -----             ------              --------
     Total interest-bearing
        liabilities..........        $866                $606                $1,472
                                     -----             ------              --------
                                     -----             ------              


Net Interest Earnings..........                                                $468
                                                                               ----
                                                                               ----
</TABLE>


Provision (Credit) for Loan Losses

The Company's provision (credit) for loan losses of $175,000 for fiscal 1996 is
an increase of $213,000 over the ($38,000) for fiscal 1995.  The increased
provision is consistent with growth in the loan portfolio.  Loans charged-off
during fiscal 1996 and fiscal 1995 totaled $126,000 and $26,000, respectively. 
Recoveries during the same respective periods were $38,000 and $51,000. 
Non-accruing loans increased to $311,000 in fiscal 1996 from $67,000 in fiscal
1995 as a result of softer economic conditions and increased levels of personal
bankruptcy filings affecting the consumer loan portfolio.  While increased
levels of charge-offs and non-performing loans occurred in 1996, management does
not feel that a trend toward reduced asset quality is developing.  Asset
quality, as discussed below, is reflected in delinquency percentages that are
well below the Company's peer group.  The current allowance for loan losses is
$646,000 or approximately .65% of total gross loans.  The current allowance,
after a review of charge-offs and recoveries, non-performing loans, analysis of
loan loss risk including credit concentrations, general economic conditions,

                                     D-36

<PAGE>

loan portfolio composition, collateral values and other factors is considered by
management to be adequate to cover possible loan losses.

At June 30, 1996, the Company's allowance for loan losses was 208% of total
non-performing loans.  Delinquent loans 60 days and over as a percentage of
total loans amounted to .48% at June 30, 1996 and .17% at June 30, 1995.
Additionally, at June 30, 1996 non-performing assets totaled $424,000 compared
to $256,000 at June 30, 1995, representing .28% and .20% , respectively, of
total assets.  Included in the $424,000 of non-performing assets at June 30,
1996 was an $83,000 one- to four-family foreclosed property which currently has
a sale pending to a qualified buyer.  Management anticipates that as the loan
portfolio growth continues, provisions for loan losses will continue to be made
to maintain adequate loss reserve levels.

Non-Interest Income

Non-interest income increased $112,000 or 25.2% to $556,000 in fiscal 1996,
compared to $444,000 in fiscal 1995.  The primary reason for the improvement was
rate increases in service charges and loan charges.

Non-Interest Expense

Non-interest expense increased $240,000, to $3.2 million for fiscal 1996 from
$3.0 million for fiscal 1995.  Other operating expenses increased by $239,000
due primarily to increased legal, accounting and other expenses associated with
operating as a public company, loan processing expenses and sundry operating
items.  Data processing expenses increased by $40,000 due primarily to loan
portfolio growth.  Compensation expenses declined $52,000 during fiscal 1996
despite ESOP expenses of $76,000 in fiscal 1996 compared to $24,000 in fiscal
1995 and the addition of three full time equivalent employees in connection with
the growth of the Company's loan portfolio.  Compensation expense as a percent
of total average asset was .95% for 1996 and 1.12% for 1995 and represents 41.8%
of total non-interest expenses for 1996 and 46.8% for the 1995 period.  Overall
non-interest expense as a percent of average total assets decreased to 2.26% for
fiscal 1996 from 2.32% for fiscal 1995.  Management does not expect a
significant adverse impact on current expenditure levels as asset growth
continues, although compensation expense may increase with the Company's
granting of benefits under the stock benefit programs.  See "Regulatory
Developments".

Income Tax Expense

The effective income tax rate for the fiscal year ended June 30,1996 was 23.7%
compared to 29.4% for the fiscal year ended 1995.  The decrease in the effective
tax rate is the result of an adjustment in deferred taxes relating to the bad
debt deduction for thrift institutions.  Due to strong loan portfolio growth
during fiscal 1996, total loans reached statutory June 30, 1988 base-year loan
levels thereby reducing the deferred tax liability relative to bad debts.  The
effective tax rate in future periods is expected to return to more normal
levels.

ASSET/LIABILITY MANAGEMENT

The Bank, like other financial institutions, is subject to interest rate risk to
the extent that its interest-bearing liabilities reprice on a different basis
than its interest-earning assets.  Management believes it is critical to manage
the relationship between interest rates and the effect on the Bank's net
portfolio value ("NPV").  This approach calculates the difference between the
present value of expected cash flows from assets and the present value of
expected cash flows from liabilities, as well as cash flows from any off-balance
sheet contracts.  Management of the Bank's assets and liabilities is done within
the context of the marketplace, but also within limits established by the Board
of Directors on the amount of change in NPV which is acceptable given certain
interest rate changes.

The OTS has adopted a regulation which uses a net market value methodology to
measure the interest rate risk exposure of thrift institutions.  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.  Thrift
institutions with greater than "normal" interest rate exposure will be required
to 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 a 200 basis point
(100 

                                     D-37


<PAGE>

basis points equals 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.  The regulation, 
however, will not become effective until the OTS evaluates the process by 
which savings associations may appeal an interest rate risk deduction 
determination. Furthermore, the Bank due to its asset size and level of 
risk-based capital is exempt from this requirement.  Nevertheless, utilizing 
this measuring concept, based on the Bank's June 30, 1996 interest rate risk 
report from the OTS, the Bank would have been required to reduce its 
risk-based capital by $720,000 if the regulation applied to the Bank.  
However, even if such a deduction was applied, the Bank would still be 
considered "well capitalized" under current regulatory guidelines.

Presented below, as of June 30, 1996 and 1995, is analysis of the Bank's 
interest rate risk measured by changes in NPV for instantaneous and sustained 
parallel shifts in the yield curve, in 100 basis point increments, up and 
down 400 basis points and compared to policy limits set by the Board of 
Directors and in accordance with OTS regulations.  Such limits have been 
established with consideration of the dollar impact of various rate changes 
and the Bank's capital position.

<TABLE>
<CAPTION>

  Change In                         At June 30, 1996              At June 30, 1995
Interest Rate    Board Limit       -----------------              ----------------
(Basis Points)    % Change       $ Change      % Change       $ Change       $ Change
- --------------    -----------    --------       -------       --------       --------
                                   (DOLLARS IN THOUSANDS)
<S>               <C>            <C>            <C>           <C>             <C>
    +400              (85)       $(9,980)         (62)        $(5,425)         (38)
    +300              (65)        (7,222)         (45)         (3,550)         (25)
    +200              (45)        (4,510)         (28)         (1,829)         (13)
    +100              (20)        (2,086)         (13)         (  864)         (06)
     0
   - 100              (20)         1,573           10             514           04
   - 200              (45)         2,375           15             902           06
   - 300              (65)         3,015           19           1,216           09
   - 400              (85)         4,095           26           1,675           12
</TABLE>

In the above table the first column on the left presents the basis point 
increments of yield curve shifts.  The second column presents the board 
policy limits of each 100 basis point increment for the Bank's percent change 
in NPV. For example, the Board's policy limit for a 100 basis point shift in 
the yield curve up or down indicates that NPV should not decrease by more 
than 20%.  The remaining columns present the Bank's actual position in dollar 
change and percent change in NPV at each basis point increment at the dates 
indicated.

As is indicated in the table above, the Bank's interest rate risk position as 
of June 30, 1996 changed from June 30, 1995 as follows: The Bank's NPV based 
on a rise in interest rates of 2.0% is a 28% decrease representing a dollar 
decrease in equity value of approximately $4.5 million at June 30, 1996 
compared to a 13% decrease representing a $1.8 million decrease in equity 
value at June 30, 1995. Conversely, on a decline in interest rates of 2.0%, 
the Bank's NPV is estimated to increase 15% or an increase in equity value of 
$2.4 million at June 30, 1996 compared to an increase of 6% or an increase in 
equity value of $900,000.  The primary reason for the change in the interest 
rate risk position was growth in the loan portfolio of seven and nine year 
fixed-rate mortgage balloon products along with increased unfunded loan 
commitments at June 30, 1996.

As with any method of measuring interest rate risk, certain shortcomings are 
inherent in the method of analysis presented in the foregoing table.  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

                                     D-38

<PAGE>

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

The Bank is required to maintain minimum levels of liquid assets as defined 
by the OTS.  This requirement is based upon a percentage of deposits and 
short-term borrowings and is currently 5.0%.  The Bank has consistently 
maintained liquidity in excess of its required levels.  The Bank's liquidity 
ratio for June 1996 was 5.64 %.  The Banks principal sources of funds are 
deposits, principal and interest payments on loans and securities, sales of 
loans, maturities of securities, sales of securities available for sale, and 
borrowings, primarily FHLB advances.  While scheduled loan repayments and 
maturing investments are relatively predictable, deposit flows and early loan 
repayments are more influenced by interest rates, general economic conditions 
and competition. Strong loan demand, particularly consumer lending, utilized 
the majority of the net proceeds of the Conversion.

Liquidity management is both a daily and long-term responsibility of 
management. The Bank adjusts its investments in liquid assets based upon 
management assessment of expected loan demand, expected deposit flows, FHLB 
advances as needed, yield available on interest-earning deposits and 
investment securities, and the objective of its asset/liability management 
program.  Excess liquidity is invested generally in interest-earning 
overnight deposits of the FHLB of Indianapolis.  Other investments include 
mortgage-related securities, insured or guaranteed by federal agencies, and 
securities issued by agencies of the U.S. Government.

The Bank utilized the FHLB of Indianapolis for a wholesale funding source.  
The Bank had $23.8 million in outstanding FHLB advances as of June 30, 1996 
with a current board authorized limit established at $25.0 million.  It is 
anticipated that the current FHLB advance borrowing limit of $25 million will 
be increased to accommodate further asset growth.

While the Bank anticipates it will have sufficient funds available to meet 
current loan commitments, the business plan provides for increased use of 
wholesale funding sources which may allow the Bank to obtain a lower cost of 
funding and create a more efficient liability match to the asset being 
funded. As of June 30, 1996, the Bank had $5.5 million in loan commitments 
and unused lines of credit in its home equity and credit card program of $3.3 
million. Funding for these commitments will be through additional FHLB 
advances, loan and investment amortizations, maturities, calls and security 
sales. 

The Bank is subject to three capital to asset requirements in accordance with 
OTS regulations.  The following table summarizes the Bank's regulatory 
capital requirements versus actual capital.


<TABLE>
<CAPTION>

                                                     June 30, 1996    
                     ---------------------------------------------------------------------------
                     Actual Amount  Required Amount  Actual Excess  Actual Ratio  Required Ratio
                     -------------  ---------------  -------------  ------------  --------------
                                                   (Dollars in Thousands)
<S>                   <C>             <C>              <C>           <C>           <C>
Tangible Capital         $14,255         $2,274          $11,981        9.4%         1.5%
Core Capital              14,255          6,063            8,192         9.4         4.0
Risk-based Capital        14,685          6,023            8,662        19.5         8.0
</TABLE>

                                     D-39

<PAGE>
 
IMPACT OF ACCOUNTING STANDARDS

In May 1993, the Financial Accounting Standards Board ("FASB") issued 
Statement of Financial Accounting Standard ("SFAS") No. 114, "Accounting by 
Creditors for Impairment of a Loan."  SFAS No. 114 is effective for fiscal 
years beginning after December 15, 1994.  The statement establishes 
accounting measurement, recognition and reporting standards for impaired 
loans.  SFAS No. 114 was amended in October 1994 by SFAS No. 118, "Accounting 
by Creditors for Impairment of a Loan - Income Recognition and Disclosures."  
SFAS No. 118 amended SFAS No. 114 primarily to remove its income recognition 
requirements and add some disclosure requirements.  The adoption of SFAS No. 
114, as amended by SFAS No. 118, was not material to the Company's 1996 
consolidated financial condition or results of operations.

SFAS No. 121, "Accounting for the Impairment of Long-Lived Assets and for 
Long-Lived Assets to Be Disposed of," will require the Company to 
periodically consider whether an impairment loss should be recognized on 
long-lived assets and other certain intangible assets based on an estimate of 
future cash flows. SFAS No. 121 is effective for fiscal year beginning after 
December 15, 1995, and earlier adoption is encouraged.  Adoption of this 
Statement is not expected to have a material impact on the Company's 
consolidated financial condition and results of operations.

In May 1995, the FASB issued SFAS No. 122, "Accounting for Mortgage Servicing 
Rights," which is effective for fiscal years beginning after December 15, 
1995. SFAS No. 122 amends certain provisions of SFAS No. 65 to allow the 
separate capitalization of rights to service mortgage loans that are acquired 
through loan origination activity.  The total cost of the mortgage loans 
originated is allocated to the mortgage servicing rights and the loans 
(without the mortgage servicing rights) based on their relative fair values.  
The impact of SFAS No. 122 on the Company's consolidated financial position 
and results of operations is not expected to be significant when adopted.

SFAS No. 123, "Accounting for Stock Based Compensation" establishes a fair 
value based method of accounting for employee stock options and similar 
equity instruments which the FASB encourages companies to adopt for their 
employee stock compensation plans.  However, SFAS No. 123 allows companies to 
continue measuring compensation cost for such plans using accounting guidance 
in place prior to SFAS No. 123.  Companies that elect to remain with the 
former method of accounting must make pro-forma disclosures of net income and 
earnings per share as if the fair value method provided for in SFAS No. 123 
had been adopted.  This Statement is effective for the Company at the 
beginning of its fiscal year ending June 30, 1997.  Management has concluded 
that the Company will not adopt the fair value accounting provisions of SFAS 
No. 123 and will continue to apply its current method of accounting.  
Accordingly, adoption of SFAS No. 123 will have no impact on the Company's 
consolidated financial position or results of operations. 

                                     D-40


<PAGE>

                                  APPENDIX E

                INTERIM FINANCIAL STATEMENTS AND MANAGEMENT'S
                            DISCUSSION AND ANALYSIS
                               December 31, 1996

                                SJS BANCORP, INC.
               CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                                   (Unaudited)

<TABLE>
<CAPTION>

                                              December 31, 1996   June 30, 1996
                                              -----------------   -------------
<S>                                           <C>                 <C>
ASSETS
Cash and due from financial institutions           $  3,563,966    $  3,116,085
Interest-bearing demand deposits in 
  other financial institutions                          241,767          14,832
                                                   ------------    ------------
  Total cash and cash equivalents                     3,805,733       3,130,917

Interest-bearing deposits in other 
  financial institutions                                190,000         190,000
Mortgage-backed securities available
  for sale                                           17,691,278      26,831,702
Mortgage-backed securities held to
  maturity (estimated fair value on 
  December 31, 1996 $9,078,692; June 30,
  1996 $9,351,120)                                    9,176,476       9,379,310
Equity securities available for sale                      8,300          63,280
Investment securities available for sale              4,195,593       5,566,705
Investment securities held to maturity 
  (estimated fair value on December 31, 1996
  $3,169,166; June 30, 1996 $3,630,989)               3,167,901       3,667,929
Federal Home Loan Bank stock                          1,187,500       1,187,500
Loans, net                                          108,960,129      98,861,649
Accrued interest receivable                           1,028,175       1,069,562
Premises and equipment                                1,133,198       1,152,526
Other assets                                            825,079         795,564
                                                   ------------    ------------

  Total                                            $151,369,362    $151,896,644
                                                   ------------    ------------
                                                   ------------    ------------

LIABILITIES AND SHAREHOLDERS' EQUITY
Deposits                                           $111,369,070    $107,927,968
Federal Home Loan Bank Advances                      21,887,762      23,750,000
Advance payments by borrowers for taxes
  and insurance                                         834,903       1,249,689
Accrued interest payable on deposits                    234,982         251,385
Accrued expenses and other liabilities                  931,483       1,807,216
                                                   ------------    ------------
  Total liabilities                                 135,258,200     134,986,258

Common Stock                                              9,866           9,866
Paid in Surplus                                       9,543,524       9,519,762
Retained earnings                                     9,294,399       9,635,294
Net unrealized gain(loss) on available-for-sale
  securities (Applicable deferred income taxes
  on December 31, 1996 $159,600;June 30, 1996
  $257,903)                                            (309,811)       (500,635)
Net unrealized gain(loss) on held-to-maturity
  securities (Applicable deferred income taxes
  on December 31, 1996 $25,331; June 30, 1996
  $26,777)                                              (49,173)        (51,979)
Employee Stock Ownership Plan (ESOP)
  (unallocated shares)                                  (302,686)      (322,140)
Management Recognition Plan (MRP)
  (unearned shares)                                     (675,532)      (675,532)
Treasury stock (December 31, 1966 69,000 shares;
  June 30,1996 35,000 shares)                         (1,399,425)      (704,250)
                                                    ------------    ------------
  Total Shareholders' Equity                          16,111,162      16,910,386
                                                    ------------    ------------

  Total Liabilities and Shareholders' Equity        $151,369,362    $151,896,644
                                                    ------------    ------------
                                                    ------------    ------------

</TABLE>


        See accompanying notes to consolidated financial statements.

                                      E-1

<PAGE>


                                SJS BANCORP, INC.
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)

<TABLE>
<CAPTION>

                                                       Three Months Ended December 31  Six Months Ended December 31
                                                       ------------------------------  ---------------------------
<S>                                                        <C>           <C>           <C>           <C>
                                                               1996          1995          1996          1995
                                                           ------------  ------------  ------------  -------------
Interest income
  Loans..................................................    $2,200,249    $1,828,430    $4,285,644    $3,435,735
  Investment securities..................................       112,558       198,686       249,468       385,682
  Mortgage-backed securities.............................       445,024       537,006       954,297     1,092,611
  Other interest income..................................        64,810        60,106       118,350       119,969
                                                                 ------        ------       -------       -------
                                                              2,822,641     2,624,228     5,607,759     5,033,997
Interest Expenses
  Deposits...............................................     1,419,495     1,388,391     2,805,585     2,743,981
  Federal Home Loan Bank advances........................       336,727       238,244       693,516       339,965
                                                                -------       -------       -------       -------
                                                              1,756,222     1,626,635     3,499,101     3,083,946

Net interest income......................................     1,066,419       997,593     2,108,658     1,950,051

Provision for loan losses................................        91,000       160,609       146,000       162,609
                                                                 ------       -------       -------       -------

Net interest income after provision for loan losses......       975,419       836,984     1,962,658     1,787,442
                                                                -------       -------     ---------     ---------

Non-interest Income
  Service charges and other fees.........................        97,784       104,371       199,840       208,139
  Gain on sale of loans..................................        24,079        16,460        26,042        15,996
  Loss on sale of investment securities..................       (15,904)       (3,738)      (33,065)       (3,738)
  Other..................................................        75,475        31,495       115,440        62,349
                                                                 ------        ------       -------        ------
                                                                181,434       148,588       308,257       282,746
Non-interest expense
  Compensation and benefits..............................       373,126       321,484       777,775       658,056
  Occupancy..............................................        53,162        52,162       106,788       107,752
  Furniture, fixtures and equipment......................        21,421        17,655        44,554        36,005
  Federal insurance premium..............................        60,815        80,896       839,204       158,861
  Data processing expense................................        83,440        73,633       158,345       148,766
  Other operating expense................................       209,832       249,520       547,381       449,381
                                                                -------       -------       -------       -------
                                                                801,796       795,350     2,474,047     1,558,821

Income before federal income tax expense (benefit).......       355,057       190,222     (203,132)       511,367

Federal income tax expense (benefit).....................       132,933      (51,936)      (57,029)        50,857
                                                                -------      --------       -------        ------

Net income (loss)........................................      $222,124      $242,158    ($146,103)      $460,510
                                                               --------      --------    ----------      --------
                                                               --------      --------    ----------      --------
Earnings (loss) per share:
  Primary................................................          $.25          $.26        ($.16)          $.50
                                                                   ----          ----        ------          ----
                                                                   ----          ----        ------          ----
  Fully diluted..........................................          $.25          $.26        ($.16)          $.50
                                                                   ----          ----        ------          ----
                                                                   ----          ----        ------          ----

Dividends per common share...............................          $.11          $.10        $.22            $.20
                                                                   ----          ----        ------          ----
                                                                   ----          ----        ------          ----

</TABLE>
 
                  See accompanying notes to consolidated financial statements.
 
                                       E-2
<PAGE>

                                   SJS BANCORP, INC.
                   CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                     (Unaudited)
<TABLE>
<CAPTION>
                           Additional                 Net Unrealized  Unallocated   Unearned                       Total
                Common      Paid-in       Retained     Gain (Loss)       ESOP          MRP        Treasury     Shareholders'
                Stock       Capital       Earnings    On Securities     Shares       Shares         Stock         Equity
              ----------  ------------  ------------  --------------  -----------  -----------  -------------  -------------
<S>           <C>         <C>           <C>           <C>             <C>          <C>          <C>            <C>
Balance at
  June 30,
  1996......  $    9,866  $  9,519,762  $  9,635,294   $   (552,614)   $(322,140)  $  (675,532) $    (704,250) $  16,910,386

Net loss for
  the six
  months
  ended
  December
  31, 1996..                               (146,103)                                                               (146,103)

Cash
 dividends..                               (194,792)                                                               (194,792)

Shares
  committed
  to be
  released
  under the
  ESOP......                    23,762                                    19,454                                      43,216

Acquisition
  of
  treasury
  shares (at
  cost).....                                                                                         (695,175)      (695,175)

Change in
  net
  unrealized
  gain
  (loss) on
  securities
  net of
  tax.......                                                193,630                                                  193,630

Balance at
  December
  31, 1996..  $    9,866  $  9,543,524  $  9,294,399   $   (358,984)   $(302,686)  $  (675,532) $  (1,399,425) $  16,111,162
              ----------  ------------  ------------  --------------  -----------  -----------  -------------  -------------
              ----------  ------------  ------------  --------------  -----------  -----------  -------------  -------------
</TABLE>

                    SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                             E-3




<PAGE>

                                     SJS BANCORP, INC.
                        CONSOLIDATED STATEMENTS OF CASH FLOWS
                                       (Unaudited)

<TABLE>
<CAPTION>
                                                                  Six Months Ended December 31
                                                                  ----------------------------
<S>                                                               <C>            <C>
                                                                      1996           1995
                                                                  -------------  -------------
Cash flows from operating activities
 Net income (loss)...............................................  $    (146,103) $     460,510
 Adjustments to reconcile net income to net cash from operating
  activities:
  Depreciation....................................................         44,298         40,209
  Amortization....................................................        104,128         36,768
  Provision for loan losses.......................................        146,000        162,609
  ESOP expense....................................................         43,216         36,335
  Gain on sale of loans...........................................        (26,042)       (15,996)
  Loss on sale of securities and mortgage-backed securities.......         33,065          3,738
  Proceeds from sale of loans.....................................      1,270,800      5,855,166
  Loans originated for sale.......................................     (1,194,858)    (5,894,323)
  Changes in assets and liabilities
   Changes in assets...............................................       (184,785)       (60,418)
   Changes in liabilities..........................................       (892,136)       416,525
                                                                  -------------  -------------
    Net cash from operating activities..............................       (802,417)     1,041,123
                                                                  -------------  -------------
Cash flows from investing activities
 Purchases of equity securities..................................           (280)          (800)
 Proceeds from sales of equity securities........................        101,636
 Purchases of FHLB stock.........................................                       (23,900)
 Purchase of securities held to maturity.........................                    (1,450,000)
 Proceeds from sales of securities available for sale............      1,475,500
 Proceeds from calls and maturities of securities held to
  maturity......................................................        500,156      1,000,000
 Purchase of mortgage-backed securities available for sale.......     (2,492,546)    (3,164,808)
 Proceeds from sales of mortgage-backed securities available for
  sale..........................................................     10,518,621      3,505,022
 Principal payments on investment securities.....................      1,322,478      1,863,181
 Loans purchased.................................................                      (500,000)
 Loan originations and principal payments on loans, net..........    (10,197,473)   (15,581,547)
 Premises and equipment expenditures.............................        (24,970)       (12,068)
                                                                  -------------  -------------
  Net cash from investing activities..............................      1,203,122    (14,364,920)
                                                                  -------------  -------------
Cash flows from financing activities
 Net change in deposits..........................................  $   3,441,102  $   2,578,910
 FHLB borrowing..................................................      2,700,000     14,250,000
 Repayment of FHLB advances......................................     (4,562,238)    (3,000,000)
 Net change in advance payments by borrowers.....................       (414,786)      (502,070)
 Dividends paid..................................................       (194,792)      (190,440)
 Treasury stock purchase.........................................       (695,175)             0
                                                                  -------------  -------------
  Net cash from financing activities..............................        274,111     13,136,400
                                                                  -------------  -------------
Net change in cash and cash equivalents.........................        674,816       (187,397)
Cash and cash equivalents at beginning of year..................      3,130,917      3,515,180
                                                                  -------------  -------------
Cash and cash equivalents at end of year........................  $   3,805,733  $   3,327,783
                                                                  -------------  -------------
                                                                  -------------  -------------
</TABLE>

                SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                          E-4

<PAGE>
 
                               SJS BANCORP, INC.
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                        Quarter ended December 31, 1996
                                  (Unaudited)
 
NOTE 1--BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT
        ACCOUNTING POLICIES

The accompanying consolidated financial statements include the accounts of
SJS Bancorp, Inc. (the "Company") and its wholly-owned subsidiary, SJS Federal
Savings Bank (the "Bank"). All significant intercompany accounts and
transactions have been eliminated in consolidation.
 
These interim financial statements are prepared without audit and reflect
all adjustments which, in the opinion of management, are necessary to present
fairly the consolidated financial position of the Company at December 31, 1996,
and its results of operations and statement of cash flows for the periods
presented. All such adjustments are normal and recurring in nature. The results
of the periods presented are not necessarily representative of the results of
operations and cash flows which may be expected for the entire year. The
accompanying consolidated financial statements do not purport to contain all the
necessary financial disclosures required by generally accepted accounting
principles that might otherwise be necessary in the circumstances and should be
read in conjunction with the consolidated financial statements and notes thereto
of SJS Bancorp, Inc. for the fiscal year ended June 30, 1996.

Earnings per Share:

Earnings per common share for the periods presented was computed by dividing
net income (loss) by the average number of shares outstanding during the period.
Employee and director stock options are considered common share equivalents. At
December 31, 1996 the Company had 30,265 unallocated ESOP shares which were
excluded from the weighted number of shares outstanding used to calculate the
earnings per common and common share equivalent. The weighted number of shares
outstanding for the calculation of primary earnings per common and common share
equivalent for three months and six month period ended December 31, 1996 was
902,419 and 897,519 respectively. The weighted number of shares outstanding for
the calculation of fully-diluted earnings per common share was 896,876 for the
three month period ended December 31,1995 and 901,330 for the six month period
ended December 31, 1996. The corresponding 1995 weighted outstanding shares for
both the calculation of primary earnings and fully-diluted earnings per share
was 917,586 for the three month period ended December 31, 1995 and 917,038 for
the six month period ended December 31, 1995. Net income was $222,124 for the
three months ended December 31,1996 and $242,158 for the three months ended
December 31, 1995. Net income (loss) for the six months ended December 31, 1996
was ($146,103) and $460,510 for the six months ended December 31, 1995.
 
NOTE 2--PENDING MERGER
 
SJS Bancorp, Inc. on November 6, 1996 signed a plan of merger under which 
SJS Bancorp, Inc. would merge with and into Shoreline Financial Corporation. 
Under the agreement, which is subject to SJS Bancorp, Inc. shareholder and 
regulatory approvals, SJS Bancorp, Inc. shareholders would receive $27.00 
cash for each share of SJS Bancorp, Inc. common stock, for a total value of 
approximately $25.4 million. The transaction is expected to be completed in 
the first half of 1997.

                                 E-5


<PAGE>

NOTE 3--IMPACT OF NEW ACCOUNTING STANDARDS
 
Several new accounting standards have been issued by the Financial
Accounting Standards Board that were adopted in fiscal 1996. Statement of
Financial Accounting Standards. No. 121, "Accounting for the impairment of
long-lived assets", requires a review of long-term assets for impairment of
recorded value and resulting write-downs if value is impaired. Statement of
Financial Accounting Standards No. 122, "Accounting for mortgage servicing
rights", requires recognition of an asset when servicing rights are retained on
in-house originated loans that are sold. Statement of Financial Accounting
Standards No. 123, "Accounting for stock-based compensation ", requires proforma
disclosure of the effect on net income of valuing future option grants at
estimated fair value of the option granted. These statements did not have a
material effect on the Company's financial position or results of operations for
the three months ended December 31, 1996 nor for the six months ended December
31, 1996.

NOTE 4--LOANS

<TABLE>
<CAPTION>
Loans are classified as follows:                             December 31, 1996  June 30,1996
                                                             -----------------  -------------
<S>                                                          <C>                <C>
First mortgage loans (principally conventional):
   Secured by one-to-four family residences................   $    79,416,119   $  70,034,958
   Secured by other properties.............................         2,568,996       1,945,655
   Construction loans......................................         5,058,945       6,747,880
                                                             -----------------  -------------
                                                                   87,044,060      78,728,493
Less:
   Undisbursed portion of construction loans...............        (2,315,764)     (4,029,790)
   Deferred fees and costs.................................           (85,085)        (60,318)
                                                             -----------------  -------------
      Total first mortgage loans...........................        84,643,211      74,638,385

Consumer and other loans:
   Auto loans..............................................        15,355,255      16,117,610
   Home equity.............................................         2,445,786       2,299,820
Other......................................................         7,224,346       6,451,925
                                                             -----------------  -------------
                                                                   25,025,387      24,869,355
                                                             -----------------  -------------
                                                                  109,668,598      99,507,740
Less allowance for loan losses.............................          (708,469)       (646,091)
                                                             -----------------  -------------
Total loans, net...........................................   $   108,960,129   $  98,861,649
                                                             -----------------  -------------
                                                             -----------------  -------------
</TABLE>

    Allowance for loan losses:
 
<TABLE>
<CAPTION>

      Activity in the allowance for loan losses is summarized as
            follows for the six months ended December 31:                  1996        1995
                                                                        ----------  ----------
<S>                                                                     <C>         <C>
Balance--July 1,......................................................  $  646,091  $  558,654
   Provisions charged to income.......................................     146,000     162,609
   Loans charged-off..................................................     (99,847)    (21,572)
   Recoveries.........................................................      16,225      16,038
                                                                           -------     -------

Balance--December 31,.................................................  $  708,469  $  715,729
                                                                           -------     -------
                                                                           -------     -------

</TABLE>
 
    The Company had no impaired loans at December 31, 1996 or December 31, 1995.


                                       E-6
<PAGE>


NOTE 5--SAIF SPECIAL ASSESSMENT
 
On September 30, 1996, federal legislation was enacted that requires the
SAIF to be recapitalized with a one-time assessment on virtually all
SAIF-insured institutions, such as the Bank, equal to 65.7 basis points on
SAIF-insured deposits maintained by those institutions as of March 31, 1995. The
SAIF assessment, was paid to the FDIC on November 27, 1996 in the amount of
$702,736 and expensed by the Bank at September 30, 1996.
 
As a result of the SAIF recapitalization, the FDIC amended its regulation
concerning the insurance premiums payable by SAIF-insured institutions. For the
period October 1, 1996 through December 31, 1996, the FDIC charge to the Bank
for the SAIF insurance premium was reduced to 18 basis points from 23 basis
points per $100 of domestic deposits. The Bank currently qualifies for the
minimum SAIF insurance premium. Under the amendment the FDIC further reduced the
SAIF insurance premium for the Bank to 6.48 basis points per $100 of domestic
deposits, effective January 1, 1997.
 
NOTE 6--INCOME TAXES
 
The effective income tax (benefit) rate for the six month period ended
December 31, 1996 is (28%) compared to 10% for the comparative period ended
December 31, 1995. The income tax benefit for the six months ended December
31,1996 is due to the net loss resulting primarily from the aforementioned SAIF
special assessment and an additional $151,000 of expense related to the sale of
the Company. The six month period ended December 31, 1995 effective tax rate of
10% was the result of an adjustment in deferred taxes relating to the bad debt
deduction for thrift institutions. Loan portfolio balances at December 31, 1995
exceeded statutory June 30, 1988 base year loan levels thereby reducing the
deferred tax liability relative to bad debts.
 
With the discontinuance of the special bad debts deduction for thrift
institutions, the Bank as of July 1, 1996 uses the actual net-charge-off method
for tax purposes and has elected to defer the bad debt recapture over the
allowed six year statutory period. For the quarter ended December 31, 1996 taxes
of $132,933 were within normal effective tax rates. Additionally future
quarterly period tax rates are also expected to be at normal levels.
 
 
NOTE 7--FHLB ADVANCES
 
At June 30, 1996 the Company had advances from the Federal Home Loan Bank of
Indianapolis totaling $23,750,000 with variable and fixed interest rates ranging
from 5.23% to 6.61%, respectively. At December 31, 1996, FHLB advances totaled
$21,887,762 with variable and fixed interest rates ranging from 5.23% to 6.61%,
respectively.
 
Maturities of Advances outstanding are as follows:
 
<TABLE>
<CAPTION>
           December 31, 1996  June 30, 1996
           -----------------  -------------
<S>        <C>                <C>
     1996    $           0    $   3,650,000
     1997        6,450,000        4,250,000
     1998        8,050,000        8,050,000
     2000        6,387,762        6,800,000
     2001        1,000,000        1,000,000
                ----------       ----------
             $  21,887,762    $  23,750,000
</TABLE>
 
These advances are collateralized by Federal Home Loan Bank Stock and
specific securities with a carrying value of $25,843,334 for the period ended
December 31, 1996 and $28,505,243 for the period ended June 30, 1996.
 
NOTE 8--STOCK OPTION AND INCENTIVE PLAN ("SOP") AND MANAGEMENT RECOGNITION
PLAN ("MRP")
 
The Company's Board of Directors adopted a SOP and a MRP. The SOP and MRP
are administered by a Committee of directors of the Company. This Committee
selects recipients and terms of awards pursuant to the Plan. Total shares
available under the SOP and MRP plans were 95,220 and 38,088, respectively. The
Committee to-date has awarded under the SOP options to purchase 79,509 shares of

                                      E-7
<PAGE>

restricted common stock at an exercise price of $19.625 per share and awarded
under the MRP 34,422 shares of common stock. The SOP options granted vest
ratably over a five year period with a first award having vested October 1,
1996. The MRP awards vest in ten equal annual installments with the first award
to have vested on October 1, 1996, subject to the continuous employment of the
recipients and the achievement of specific performance criteria as defined under
such plans. No MRP awards vested on October 1, 1996 as the Company did not meet
the performance criteria under the plan. Accordingly, no compensation expense
was recorded during the fiscal 1996 period in connection with the MRP award. For
the six month period ended December 31, 1996, the Company has not accrued any
compensation expense under the MRP as performance criteria is not expected to be
attained primarily because of added expense relating to the sale of the Company.
 
NOTE 9--STOCK REPURCHASE PROGRAMS
 
During 1996, SJS Bancorp, Inc. received regulatory approval to repurchase up
to 85,698 shares of its common stock. Through December 31, 1996, 69,000 shares
had been repurchased. The repurchase approval expires on March 1, 1997, however,
due to the pending merger the Company has ceased repurchasing stock under the
stock repurchase program.
 
Repurchased shares are treated as treasury shares and are available for
general company purposes, including issuance in connection with stock based
compensation plans.
 
NOTE 10--MORTGAGE SERVICING RIGHTS (MSRs)
 
Under Statement of Financial Accounting Standard (SFAS) No. 122 ,
implemented as of the fiscal year beginning July 1, 1996, the Bank allocated
$11,172 of basis to mortgage servicing right assets. Estimated fair value of the
servicing rights at December 31, 1996 was $11,375. Fair value was determined by
using discounted cash flows over the projected estimated lives with a discount
factor based on similar market yield for like assets. The servicing rights
retained were stratified primarily on the basis of expected life and stated loan
rates.
 
Loans sold during the six month period ended December 31, 1996, had an
allocated basis of $1,240,598 exclusive of MSRs. Amortization calculated on
estimated life of the MSRs for the six month period was negligible. No
impairment exists on the MSRs and no expense or valuation allowance has been
recorded for the MSR asset as of December 31, 1996. It is, however, difficult to
assess the impact on future periods as SFAS No. 122 results in larger gains on
loans sold when recognition of the MSR assets takes place. Subsequent periods
are negatively impacted by the MSR amortization. Additionally, origination and
sales volume of retained servicing along with impairment and market fluctuations
affecting valuation of the MSRs may be significant and difficult to predict.

                                      E-8
<PAGE>

 
                               SJS BANCORP, INC.
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                      CONDITION AND RESULTS OF OPERATIONS
 
The following discussion compares the financial condition of SJS Bancorp,
Inc. (the "Company") and its wholly owned subsidiary, SJS Federal Savings Bank
(the "Bank") at December 31, 1996 to June 30, 1996 and the results of operations
for the three and six month periods ended December 31, 1996 with the same
periods in 1995. This discussion should be read in conjunction with the interim
consolidated condensed financial statements and notes thereto of SJS Bancorp for
the period ended December 31, 1996 included herein.
 
FINANCIAL CONDITION
 
Total assets of the Company decreased $527,282 from $151,896,644 at June 30,
1996 to $151,369,362 at December 31, 1996. Consistent with the Company's
strategic plan's focus on asset mix, net loans increased 10.2% from $98,861,649
at June 30, 1996 to $108,960,129 at December 31, 1996. Growth of the mortgage
and consumer loan portfolios during this six month period amounted to
$10,004,826 and $156,032, respectively. The utilization of commissioned loan
originators and on going sales and marketing efforts continue to create
increased visibility and demand for the Company's mortgage loan products. During
the six month period ended December 31, 1996, the Company continued to fund loan
growth by decreasing its net holdings in mortgage-backed and investment
securities, whereas in the prior fiscal period the primary source of funds were
Federal Home Loan Bank advances. The Company will continue to focus on its
business plan and pursue additional loan growth.
 

Securities, consisting of mortgage-backed, equity and investment securities
classified as available for sale and held to maturity, decreased $11,269,378
from $45,508,926 at June 30, 1996 to $34,239,548 as of December 31, 1996. As
indicated previously, these proceeds were deployed primarily into loans to
attain higher yields on interest earning assets.
 
Deposits increased $3,441,102 from $107,927,968 at June 30, 1996 to
$111,369,070 at December 31, 1996, a 3.2% increase for the six month period.
Growth in the deposit area was focused on short and intermediate term
certificates through competitive pricing in the market area. Competition from
other financial and non-financial entities continues to limit deposit growth.
The Bank will continue to offer competitive interest rates on its products while
continuing to concentrate marketing efforts on establishing multiple deposit
relationships with individual customers.
 
Total shareholders' equity decreased by $799,224 from $16,910,386 at June
30, 1996 to $16,111,162 at December 31, 1996. This decrease was principally the
result of the net loss of $146,103, repurchases of common stock at a cost of
$695,175 and cash dividends of $194,792 paid on common stock offset by $193,630
of net unrealized market investment portfolio gains.
 
RESULTS OF OPERATIONS
 
Net Income: Net income for the three months ended December 31, 1996
decreased by $20,034 or 8.3% compared to the three month period ended December
31, 1995. The Company experienced a net loss for the six months ended December
31, 1996 of $146,103 compared to net income of $460,510 for the six months ended
December 31, 1995, a decrease of $606,613 over the prior six month period.
 
The loss for the six month period ended December 31, 1996 was the result of
$151,171 of expense associated with the pending sale of the Company along with
the one-time special SAIF recapitalization assessment of $702,736. Adjusted for
these two items, pre-federal income and state tax for the six month period ended
December 31, 1996 amounted to $631,133 compared to $511,367 for the six month
period, in 1995 an increase of $119,766 or 23.4%. Additionally, net income was

                                       E-9

<PAGE>

significantly impacted by the varying effective tax rates for these two periods.
Federal income tax related to the $631,133 for the current six month period
ended December 31, 1996 was $226,621, an effective rate of 36% while federal
income tax related to the $511,367 for the prior six month period ended December
31, 1995 was $50,857, an effective rate of 10%. The 1995 effective tax rate of
10% was the result of the deferred tax adjustment related to bad debts for
thrift institutions discussed in "Note 6--Income Taxes" of "Notes to
Consolidated Financial Statements" for the period ended December 31, 1996
included herein.
 
Net Interest Income: Net interest income for the three month period ended 
December 31, 1996 increased $68,826, or 6.9% over the same three month period 
ended December 31, 1995. Net interest income increased $158,607 or 8.1%, from 
$1,950,051 for the six month period ended December 31, 1995 to $2,108,658 for 
the six month period ended December 31, 1996. Interest income increased 
$573,762, or 11.4% , from $5,033,997 for the six month period ended December 
31, 1996 to $5,607,759 for the same period ended December 31, 1996. This 
improvement is attributable to a shift in the Company's interest earning 
assets to loans which increased $21.2 million from $87.8 million at December 
31, 1995 to $109.0 million at December 31, 1996 from the lower yielding 
security portfolio which decreased by $14.4 million. The interest income 
increase was partially offset by a $415,155 or 13.5% increase in total 
interest expense attributable to higher levels of FHLB advances and deposits 
during the period.
 
Provision (credit) for Loan Losses: The Company's provision for loan losses
decreased by $69,609 for the three month period ended December 31, 1996 compared
to the three month period ended December 31, 1995. The Company's provision for
the three month period ended December 31, 1996 was $91,000 compared to $160,609
for the three month period ended December 31, 1995. Provision for the six month
period ended December 31, 1996 of $146,000 was $16,609 less than the provision
for the comparable 1995 period. Current charge-offs (net of current recoveries)
for the three months ended December 31, 1996 amounted to $75,711 and for the six
month period ended December 31,1996 totaled $83,622. Continued strong loan
growth of 10.2% for the six month period ended December 31, 1996 totaling
$10,098,480 accounted for approximately $66,000 of the current fiscal year loan
loss provision. Current year net charge-offs are attributable primarily to
consumer installment debt levels and bankruptcy filings mirroring national
trends. Management reviews the adequacy of the loan loss reserve and credit risk
within the Company's loan portfolio on a quarterly basis. As of December 31,
1996, the allowance for loan losses totaled $708,469 representing .65% of gross
loans receivable and 252.3% of total non-performing loans. The Company
anticipates that as loan portfolio growth continues, provisions for loan losses
will continue to be made to maintain adequate loss reserves.
 
Non-Interest Income: Non-interest income for the three month period ended
December 31, 1996 increased $32,846, or 22.1% , to $181,434 from $148,588 for
the three month period ended December 31, 1995. Non-interest income for the six
month period ended December 31, 1996 increased $25,551, or 9.0% to $308,257 from
$282,746 at December 31, 1995. The primary reason for these increases was a
dividend of prior years credit life insurance in the amount of $57,259 received
during the second quarter ended December 31, 1996 along with increased gains on
the sale of loans of $10,046 over the six month period ended December 31, 1996
offset in part by losses of $29,327 on investment securities and a reduction of
$8,299 in service charges and other fee income.
 
Non-interest expense: Non-interest expense increased $6,446 for the three
months ended December 31, 1996 to $801,796 from $795,350 for the three months
ended December 31, 1995. For the six month period ended December 31, 1996,
non-interest expense increased $915,226 to $2,474,047 from $1,558,821 for the
six month period ended December 31, 1995. The major items of increase during the
six month 1996 period were from the one-time SAIF recapitalization charge of
$702,736 expensed on September 30, 1996, expenses associated with the sale of
the Company of $151,171 ( additional costs of $106,142 were capitalized pending
close of the merger) and increased compensation and benefits expense.
 
Compensation and benefit expenses increased $51,642 from $321,484 for the
three month period ended December 31, 1995 to $373,126 for the three month
period ended December 31, 1996. For the six month period ended December 31 ,1996
expense increased $119,719 from $658,056 at December 31, 1995 to $777,775 at
December 31, 1996. The increase for the six month period is primarily
attributable to increases of $32,024 of directors' expense resulting from the
addition of four members to the board, ESOP expense of $6,880 resulting from the
Company's higher common share price, increased employee compensation of $18,020,
reduced deferred loan origination costs of $54,957 the result of lower loan
origination volume and net other sundry items totaling $7,838.

                                       E-10

<PAGE>

Non-interest expense annualized as a percent of end-of-period assets for the
three month period ended December 31, 1996 was 2.12% compared to 2.21% for the
three months ended December 31, 1995. Corresponding six month annualized
non-interest expense as a percent of end-of period-assets was 3.27% and 2.17%
respectively. The SAIF special assessment ($702,736) and expenses for sale of
the Company ($151,171) account for 1.13% of the 3.27% six month 1996 annualized
non-interest expense. The Company does not expect any significant increases in
normal operating non-interest expenditure levels. The Company does, however,
expect additional cost relating to the completion of the sale of the Company.
 
Income Tax Expense (Benefit): The effective income tax (benefit) rate for
the six month period ended December 31, 1996 was (28%) compared to 10% for the
period ended December 31, 1995. The tax benefit is due to the net loss resulting
from the one-time SAIF assessment and expenses associated with the sale of the
Company.
 
LIQUIDITY
 
The Company's principal sources of funds are deposits, principal and
interest payments on loans, interest-bearing deposits and securities classified
as available for sale. While scheduled loan repayments and maturing investments
are relatively predictable, deposit flows and early loan prepayments are more
influenced by interest rates, general economic conditions and competition.
Additional sources of funds may be obtained from the Federal Home Loan Bank (the
"FHLB") of Indianapolis by utilizing an array of available products to meet
funding needs. Management anticipates that it will have sufficient funds
available to meet current loan commitments.
 
The Bank is required to maintain minimum levels of liquid assets as defined
by Bank regulators. The required percentage has varied from time to time based
upon economic conditions and savings flows and is currently 5% of net withdrawal
savings deposits and borrowings payable on demand or in one year or less during
the preceding calendar month. The Bank's average liquidity ratio for the six
month period ended December 31, 1996 was 5.63%. The $11.3 million net reduction
of securities along with deposit growth of $3.4 million were used to fund loan
demand.
 
Although management believes that deposit flows will continue to be a stable
source of funds, ongoing use of wholesale funding sources may be utilized to
meet demand in accordance with the Company's strategic plan. Wholesale funding
sources may allow the Company to obtain a lower cost of funds and create a more
efficient liability match to the asset being funded.
 
CAPITAL RESOURCES
 
The Bank is subject to three capital to asset requirements in accordance
with OTS regulations. The following table is a summary of the Bank's regulatory
capital requirements versus actual capital at December 31, 1996:
 
Capital Requirements:
 
<TABLE>
<CAPTION>
                                                     Actual          Required           Excess
                                                 Amount/Percent   Amount/Percent    Amount/Percent
                                                ----------------  ----------------  ---------------
                                                              (Dollars in Thousands)
<S>                                             <C>               <C>               <C>   
Tangible......................................   $14,292   9.43%   $2,273  1.50%     $12,019  7.93%
Core Leverage Capital.........................    14,292   9.43%    6,061  4.00%       8,231  5.43%
Risk-Based Capital............................    14,545  18.56%    6,270  8.00%       8,275 10.56%
</TABLE>

                                       E-11
<PAGE>



                                [FRONT]
 
                           SJS BANCORP, INC.
P R O X Y                  301 State Street 
                       St. Joseph, Michigan 49085
                Special Meeting of Stockholders--[date]
 
This proxy is solicited by the Board of Directors. If this proxy is
properly executed and delivered, the shares represented by this proxy will be
voted as specified. If no specification is made, the shares will be voted for
adoption of the Agreement and Plan of Merger between SJS and Shoreline Financial
Corporation. The shares represented by this proxy will be voted in the
discretion of the proxies on any other matters that may come before the meeting
or any adjournment of the meeting.
 
1. Adoption of the Agreement and Plan of Merger
 
    [ ] FOR                   [ ] AGAINST                       [ ] ABSTAIN

                Your Board of Directors recommends that you
           vote FOR adoption of the Agreement and Plan of Merger
 
             IMPORTANT!--PLEASE DATE AND SIGN THE OTHER SIDE

<PAGE>

                              [BACK]

    The undersigned shareholder appoints the Board of Directors with the power
to appoint its substitute, attorneys and proxies to represent the stockholder
and to vote and act, with respect to all shares that the stockholder would be
entitled to vote at the special meeting of stockholders of SJS Bancorp, Inc.
referred to above and at any adjournment of that meeting, on all matters that
come before the meeting. The affirmative vote of a majority of the shares
represented at the such meeting may authorize the adjournment of the meeting;
provided, however, that no proxy which is voted against the Merger will be voted
in favor of adjournment to solicit further proxies for the Merger.
 
                                    Please sign exactly as your name 
                                    appears on this proxy. If signing for 
                                    estates, trusts or corporations, 
                                    title or capacity should be stated. 
                                    If shares are held jointly, each 
                                    holder should sign.
 
                                    x_____________________________________
                                                 Signature

                                    x_____________________________________
                                         Signature if held jointly


                                    Dated: ________________________ , 1997




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