SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    FORM 10-Q


(Mark One)

[X]      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
         SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED
         MARCH 31, 1996 OR

[ ]      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
         SECURITIES EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM
         __________________ TO _________________

                         Commission file number: 0-21108

                          MARION CAPITAL HOLDINGS, INC.
               (Exact name of registrant specified in its charter)


          Indiana                                              35-1872393
(State or other jurisdiction of                            (I.R.S. Employer
incorporation or organization)                           Identification Number)

                              100 West Third Street
                                  P.O. Box 367
                              Marion, Indiana 46952
                    (Address of principal executive offices,
                               including Zip Code)

                                 (317) 664-0556
              (Registrant's telephone number, including area code)

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

The  number of shares of the  Registrant's  common  stock,  without  par  value,
outstanding as of May 9, 1996 was 1,925,222.






                          Marion Capital Holdings, Inc.

                                    Form 10-Q

                                      Index

                                                                        Page No.
PART I.   FINANCIAL INFORMATION

Item 1.   Financial Statements                                            1

          Consolidated Condensed Statement of Financial Condition as of
          March 31, 1996 and June 30, 1995

          Consolidated  Condensed Statement of Income for the three- and
           nine-month periods ended March 31, 1996 and 1995

          Consolidated  Condensed  Statement  of Cash Flows for the nine
          months ended March 31, 1996 and 1995

          Consolidated  Condensed  Statement of Changes in Shareholders'
          Equity for the nine months ended March 31, 1996

          Notes to Consolidated Financial Statements                      6

Item 2.   Management's Discussion and Analysis of Financial
          Condition and
                  Results of Operations                                   7

PART II.  OTHER INFORMATION

Item 1.     Legal Proceedings                                            11

Item 6.     Exhibits and Reports on Form 8-K                             12

SIGNATURES                                                               13

                                        i





                          MARION CAPITAL HOLDINGS, INC.
                           AND WHOLLY-OWNED SUBSIDIARY
                      FIRST FEDERAL SAVINGS BANK OF MARION

             CONSOLIDATED CONDENSED STATEMENT OF FINANCIAL CONDITION



                                                            March 31,         June 30,
                                                              1996              1995
                                                         -------------    -------------
ASSETS
                                                                          
   Cash                                                  $   1,669,848    $   2,178,493
   Short-term interest bearing deposits                     12,543,860        1,304,691
                                                         -------------    -------------
      Total cash and cash equivalents                       14,213,708        3,483,184
   Investment securities available for sale                  1,997,500        2,985,263
   Investment securities held to maturity
      (market value $8,539,288 and $14,313,940)              8,629,933       14,644,838
   Mortgage-backed securities (market value $1,910,409
      and $2,578,056)                                        1,934,747        2,629,816
   Loans receivable, net                                   139,631,494      136,323,446
   Real estate owned, net                                      175,320          205,723
   Premises and equipment                                    1,458,228        1,495,608
   Stock in Federal Home Loan Bank (at cost which
      approximates market)                                     909,100          909,100
   Other assets                                             10,378,762       10,033,778
                                                         -------------    -------------
      Total assets                                       $ 179,328,792    $ 172,710,756
                                                         =============    =============

LIABILITIES
   Deposits                                              $ 125,129,341    $ 120,613,003
   Advances from FHLB                                        6,741,474        6,963,152
   Advances by borrowers for taxes and
      insurance                                                336,211          214,170
   Other liabilites                                          4,090,934        3,056,406
                                                         -------------    -------------
      Total liabilities                                    136,297,960      130,846,731
SHAREHOLDERS' EQUITY Preferred Stock:
      Authorized and unissued--2,000,000 shares                     --               --
   Common stock, without par value:
      Authorized--5,000,000 shares
      Issued and outstanding--2,003,170 and
      1,986,288 shares                                      15,641,984       15,489,336
   Retained earnings                                        27,885,728       27,114,816
   Unrealized loss on securities available for sale             (1,429)          (9,235)
   Unearned compensation                                      (495,451)        (730,892)
                                                         -------------    -------------
      Total shareholders' equity                            43,030,832       41,864,025
                                                         -------------    -------------
   Total liabilities and shareholders' equity            $ 179,328,792    $ 172,710,756
                                                         =============    =============



                                        1





                          MARION CAPITAL HOLDINGS, INC.
                           AND WHOLLY-OWNED SUBSIDIARY
                      FIRST FEDERAL SAVINGS BANK OF MARION

                   CONSOLIDATED CONDENSED STATEMENT OF INCOME



                                                   Three Months Ended                        Nine Months Ended
                                                          March 31,                                 March 31,
                                                ----------------------------                -----------------
                                                  1996               1995                    1996            1995
                                                  ----               ----                    ----            ----
Interest income
                                                                                                        
   Loans                                          $3,150,366        $2,931,404            $ 9,416,563        $8,524,222
   Mortgage-backed securities                         24,577            33,757                 85,909           103,257
   Federal funds sold                                    ---               ---                    ---            14,234
   Interest-bearing deposits                          87,256            30,653                199,855            95,575
   Investment securities                             183,212           241,258                626,617           742,369
   Other interest and dividend income                 18,083            17,702                 54,746            47,490
                                                 -----------       -----------           ------------       -----------
      Total interest income                        3,463,494         3,254,774             10,383,690         9,527,147
Interest expense
   Deposits                                        1,592,905         1,380,453              4,746,469         4,036,146
   Advances from FHLB                                114,002           119,116                348,088           261,789
   Securities sold under agreement
      to repurchase                                    7,072               ---                 52,159               ---
                                                 -----------     -------------           ------------     -------------
   Total interest expense                          1,713,979         1,499,569              5,146,716         4,297,935
                                                  ----------        ----------             ----------        ----------
Net interest income                                1,749,515         1,755,205              5,236,974         5,229,212
   Provision for losses on loans                         ---               ---                 24,243            65,000
                                               -------------     -------------            -----------       -----------
Net interest income after
   provision for losses on loans                   1,749,515         1,755,205              5,212,731         5,164,212
                                                  ----------        ----------             ----------        ----------
Other income
   Annuity and other commissions                      38,955            32,716                121,550           107,932
   Equity in losses of limited
      partnerships                                  (53,829)          (45,443)              (149,482)         (134,492)
   Other income                                       17,763            22,336                 73,573            59,607
                                                 -----------       -----------            -----------       -----------
      Total other income                               2,889             9,609                 45,641            33,047
                                                 -----------       -----------            -----------       -----------
Other expenses
   Salaries and employee benefits                    589,196           768,294              1,764,926         1,753,240
   Occupancy expense                                  41,602            37,016                117,917           119,739
   Equipment expense                                  16,260            13,250                 43,827            37,668
   Deposit insurance expense                          82,056            80,188                244,346           243,646
   Real estate operations, net                         3,144         (165,128)               (15,191)         (100,795)
   Other expenses                                    195,300           179,548                560,457           586,105
                                                 -----------       -----------            -----------       -----------
      Total other expenses                           927,558           913,168                716,282         2,639,603
                                                 -----------       -----------            -----------       -----------
Income before income taxes                           824,846           851,646              2,542,090         2,557,656
   Income tax expense                                216,346           220,118                690,128           738,554
                                                 -----------       -----------            -----------       -----------
Net income                                        $  608,500        $  631,528             $1,851,962        $1,819,102
                                                  ==========        ==========             ==========        ==========
Per Share:
   Net income                                          $0.29             $0.30                  $0.89             $0.83
   Dividends                                           $0.18             $0.15                  $0.54             $0.45



                                        2





                          MARION CAPITAL HOLDINGS, INC.
                           AND WHOLLY-OWNED SUBSIDIARY
                      FIRST FEDERAL SAVINGS BANK OF MARION

       CONSOLIDATED CONDENSED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY




                                          Common Stock                                                Unearned         Total
                                    -------------------------        Retained     Unrealized loss   Compensation    Shareholders'
                                    Shares          Amount           Earnings      on Securities        RRP           Equity
                                    ---------    ------------    -------------   ---------------    -------------  -------------
                                                                                                        
Balances, July 1, 1995              1,986,288    $ 15,489,336    $ 27,114,816    $     (9,235)   $   (730,892)   $ 41,864,025

Stock  repurchases                    (10,000)       (206,250)             --              --              --        (206,250)

Exercise of stock options              26,882         268,820              --              --              --         268,820

Amortization of unearned
   compensation                            --              --              --              --         235,441         235,441

Net change in unrealized
   loss on securities
   available for sale                      --              --              --           7,806              --           7,806

Net income for the nine months
   ended March 31, 1996                    --              --       1,851,962              --              --       1,851,962

Tax benefit on compensation
   plans                                   --          90,078              --              --              --          90,078

Cash dividends                             --              --      (1,081,050)             --              --      (1,081,050)
                                 ------------    ------------    ------------    ------------    ------------    ------------
Balances, March 31, 1996            2,003,170    $ 15,641,984    $ 27,885,728    $     (1,429)   $   (495,451)   $ 43,030,832
                                 ============    ============    ============    ============    ============    ============




                                        3





                          MARION CAPITAL HOLDINGS, INC.
                           AND WHOLLY-OWNED SUBSIDIARY
                      FIRST FEDERAL SAVINGS BANK OF MARION

                 CONSOLIDATED CONDENSED STATEMENT OF CASH FLOWS

                                                            Nine Months Ended
                                                               March 31,
                                                       1996              1995

CASH FLOWS FROM OPERATING ACTIVITIES
   Net income                                       $ 1,851,962     $ 1,819,102
   Adjustments to reconcile net income to
     net cash provided by operating activities:
      Provision for loan losses                          24,243          65,000
      Provision for real estate owned loss             (19,136)        (140,000)
      Equity in loss of limited partnerships            149,482         134,492
      Amortization of net loan origination fees       (168,474)        (119,582)
      Net amortization (accretion) of investment
        securities' premiums and discounts               15,593          (1,449)
      Net amortization (accretion) of mortgage-
        backed securities and CMO premiums                5,978           7,008
      Amortization of unearned compensation             268,820         202,401
      Depreciation                                       58,035          48,163
      Deferred income tax                             (142,667)           1,616
      Origination of loans for sale                 (5,350,786)      (2,074,349)
      Proceeds from sale of loans                     5,350,786       2,074,349
      Change in:
        Interest receivable                            (40,895)         (69,834)
        Interest payable and other liabilities        1,034,528       1,409,153
        Cash value of insurance                        (85,000)         (81,000)
        Prepaid expense and other assets                105,520          37,621
                                                  -------------     ------------
      Net cash provided by operating
        activities                                    3,057,989       3,312,691
                                                   ------------      -----------

INVESTING ACTIVITIES
   Purchase of term federal funds                           ---      (2,128,000)
   Proceeds from term federal funds
      maturities                                            ---       2,128,000
   Purchase of investment securities
      available for sale                            (1,984,528)             ---
   Proceeds from maturity of investment
      securities available for sale                   2,984,528       2,000,000
   Proceeds from maturity of investment
      securities held to maturity                     6,000,000         290,000
   Contribution to limited partnership                (290,000)        (290,000)
   Payments on mortgage-backed securities               689,091         201,259
   Net changes in loans                             (3,182,282)      (6,160,727)
   Proceeds from real estate owned sales                 36,850         333,767

                                        4





   Purchases of premises and equipment                20,655            (12,937)
                                                ------------       ------------
      Net cash provided (used) by investing                      
        activities                                 4,274,314         (3,638,638)
                                                ------------       ------------
                                                                 
FINANCING ACTIVITIES Net change in:                              
      Noninterest-bearing deposits, NOW                          
        passbook and money market savings                        
        accounts                                     745,728         (5,658,430)
      Certificates of deposit                      3,770,610          3,202,306
   Proceeds from FHLB advances                     3,000,000          8,000,000
   Repayment of FHLB advances                     (3,221,678)        (4,236,848)
   Proceeds from securities sold under                           
      agreement to repurchase                      2,771,346                 --
   Repayment of securities sold under                            
      agreement to repurchase                     (2,771,346)                --
   Net change in advances by borrowers for                       
      taxes and insurance                            122,041             94,381
   Proceeds from exercise of stock option            268,820             63,690
   Stock repurchases                                (206,250)        (1,939,940)
   Dividends paid                                 (1,081,050)          (956,317)
                                                ------------       ------------
      Net cash provided (used) by                                
        financing activities                       3,398,221         (1,431,158)
                                                ------------       ------------
                                                                 
NET CHANGE IN CASH AND CASH                                      
   EQUIVALENTS                                    10,730,524         (1,757,105)
                                                                 
      CASH AND CASH EQUIVALENTS,                                 
        BEGINNING OF PERIOD                        3,483,184          6,017,441
                                                ------------       ------------
                                                                 
      CASH AND CASH EQUIVALENTS,                                 
        END OF PERIOD                           $ 14,213,708       $  4,260,336
                                                ============       ============
                                                                 
ADDITIONAL CASH FLOWS AND                                        
   SUPPLEMENTARY INFORMATION                                     
   Interest paid                                $  4,365,541       $  3,647,496
   Income tax paid                                   729,958            763,959
   Loan balances transferred to real                             
      estate owned                                   362,001          2,614,387
   Loans to finance the sale of real                             
      estate owned                                   458,500          3,434,850
                                                               
                                                              

                                        5





                          MARION CAPITAL HOLDINGS, INC.
                           AND WHOLLY-OWNED SUBSIDIARY
                      FIRST FEDERAL SAVINGS BANK OF MARION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE A:  Basis of Presentation

The unaudited interim  consolidated  condensed financial  statements include the
accounts of Marion  Capital  Holdings,  Inc. (the  "Company") and its subsidiary
First Federal Savings Bank of Marion (the "Bank").

The unaudited  interim  consolidated  condensed  financial  statements have been
prepared in accordance with the instructions to Form 10-Q and, therefore, do not
include  all  information  and  disclosures   required  by  generally   accepted
accounting  principles  for  complete  financial  statements.  In the opinion of
management,  the financial  statements reflect all adjustments,  comprising only
normal recurring  accruals,  necessary to present fairly the Company's financial
position as of March 31,  1996,  results of  operations  for the three month and
nine month periods  ending March 31, 1996 and 1995,  and cash flows for the nine
month period ended March 31, 1996 and 1995.

NOTE B:  Dividends and Earnings Per Share

On February 19, 1996, the Board of Directors  declared a quarterly cash dividend
of $.18 per share.  This dividend was paid on March 15, 1996 to  shareholders of
record as of March 1, 1996.

The per  share  amounts  were  computed  based  on  average  common  and  common
equivalent  shares  outstanding for the three month and nine month periods ended
March 31, 1996 of 2,078,977 and 2,074,370, respectively. For the three month and
nine month periods ended March 31, 1995,  average  common and common  equivalent
shares outstanding amounted to 2,164,301 and 2,203,506 respectively.

NOTE C:  Stock Repurchase Plan

On March 20, 1996,  the Company  announced  its fifth stock  repurchase  program
since  converting  to stock  form on March  18,  1993.  The  Board of  Directors
approved  the  repurchase,  from time to time,  of up to  100,658  shares of the
Company's  outstanding  shares of Common Stock. These repurchases were completed
in early April 1996, with the Company acquiring all 100,658 shares at an average
price of $20.53.  As a result,  the number of outstanding  shares was reduced to
1,912,512  and the book value per share  increased to $21.53.  These open market
purchases  are  intended  to enhance  the book value per share and  enhance  the
potential for growth in earnings per share.

NOTE D:  Accounting Changes

In 1993, the Financial  Accounting  Standards Board issued SFAS No. 114 entitled
Accounting by Creditors for  Impairment  of a Loan.  The effective  date of this
Statement is for the Company's  fiscal year beginning July 1, 1995. The adoption
of SFAS No. 114 by the Company is not expected to have a material  effect on its
financial position or results of operations.


                                        6





Item 2: Management's  Discussion and Analysis of Financial Condition and Results
        of Operations.

General:

The  Company's  total assets were $179.3  million at March 31, 1996  compared to
$172.7  million at June 30,  1995.  Cash and cash  equivalents  increased  $10.7
million or 308.1% while  investment  securities  decreased by $7.0  million,  or
39.7%  from  June  30,  1995  until  March  31,  1996.  This was the  result  of
investments  maturing and funds being  temporarily held in short-term  deposits.
Loans  receivable  were $139.6  million at March 31,  1996,  an increase of $3.3
million,  or 2.4%,  from  June 30,  1995.  This  increase  is due  primarily  to
originations of 1-4 family and multi-family real estate loans. Real estate owned
decreased to $175,000 at March 31, 1996 compared to $206,000 at June 30, 1995.

Deposits  increased  to $125.1  million  at March 31,  1996  compared  to $120.6
million  at  June  30,  1995,  a  3.7%  increase.  This  $4.5  million  increase
represented  an $746,000  increase in passbook and  transaction  accounts and an
approximate  $3,771,000  increase  in  certificate  of  deposit  accounts.  This
increase in total deposits  results  primarily from new inflow of funds into the
one-year  certificate  of  deposit  accounts.  Management  has  encouraged  this
investment  since it has a large  percentage of loan  repricing once very twelve
months.  The Bank  continues to pay  competitive  rates on its savings  products
compared to other financial institutions in its market area.

Other  liabilities  increased from $3.1 million at June 30, 1995 to $4.1 million
at March 31,  1996 as a result of normal  operational  increases.  The  increase
consists  primarily  in an increase of $792,000 in accrued  interest  payable on
deposits since a majority of the certificates of deposit compound  semi-annually
at June 30 and December 31.

Shareholders'  equity was $43.0  million at March 31,  1996,  compared  to $41.9
million at June 30, 1995.

Net income for the nine months ended March 31, 1996 of  $1,851,962  represents a
1.8% increase in income  reported for the same period in the prior year. For the
nine months ended March 31, 1996,  First Federal made a provision of $24,000 for
general loan losses  compared to $65,000 in loss  provisions for the same period
in the prior  year.  Management  continues  to review its current  portfolio  to
ensure that total loss reserves remain adequate.

Results of Operations  Comparison of Three Months Ended March 31, 1996 and March
31, 1995

Net income for the three months ended March 31, 1996 was $608,500  compared with
$631,528  for the three  months  ended March 31,  1995, a decrease of $23,028 or
3.6%.  Interest  income for the three  months  ended  March 31,  1996  increased
$208,720 or 6.4% compared to the same period in the prior year,  while  interest
expense for the three  months ended March 31, 1996  increased  $214,410 or 14.3%
compared to the same period in the prior year.

As a result,  net  interest  income for the three  months  ended March 31, 1996,
amounted to $1,749,515,  a decrease of $5,690 or .3% compared to the same period
in the prior year.

No  provision  for losses on loans was made for the three months ended March 31,
1996, and no provision was reported in the same period last year.

Total other  income  decreased  by $6,720 for the three  months  ended March 31,
1996,  compared  to the  same  period  in the  prior  year.  This  decrease  was
attributed to increased operating losses from limited partnerships.

                                        7





Total other  expenses  increased  by $14,390 or 1.6% for the three  months ended
March 31,  1996,  compared to the same period in the prior  year.  Salaries  and
employee  benefits  decreased  $179,098,  or 23.3% due to  adjustment in accrued
benefits in the prior year. Real estate operation  expense increased by $168,272
for the three months  ended March 31,  1996,  compared to the same period in the
prior year due to  liquidation  of properties  held in real estate owned and the
reversal of loss provisions in the amount of $175,000 when properties were sold,
resulting in fewer losses than expected.

Income tax  expense  for the three  months  ended  March 31,  1996  amounted  to
$216,346,  a decrease of $3,772 over the three months  ended March 31, 1995,  as
the result of decreased income.  The Company's  effective tax rate for the three
months  ended March 31,  1996,  was 26.2%  compared to 25.8% for the  comparable
period in 1995.

Results of  Operations  Comparison of Nine Months Ended March 31, 1996 and March
31, 1995

Net income for the nine months ended March 31, 1996 was $1,851,962 compared with
$1,819,102  for the nine months ended March 31, 1995,  an increase of $32,860 or
1.8%.  Interest  income  for the nine  months  ended  March 31,  1996  increased
$856,543 or 9.0% compared to the same period in the prior year,  while  interest
expense for the nine months  ended  March 31, 1996  increased  $848,781 or 19.7%
compared  to the same  period in the prior  year.  These  increases  reflect the
repricing of assets and  liabilities  to higher rates and an increase in deposit
balances outstanding. As a result, net interest income for the nine months ended
March 31, 1996 amounted to $5,236,974, an increase of $7,762 or 0.1% compared to
the same period in the prior year.

A $24,000  provision  for loss on loans for the nine months ended March 31, 1996
was made compared to a $65,000 provision  reported in the same period last year.
With non-performing loans decreasing, management believes that the allowance for
loan losses is adequate at this time.

Total other  income  increased  by $12,594  for the nine months  ended March 31,
1996,  compared to the same  period in the prior year,  in part as the result of
increased sales of annuity and security  products.  Annuity and security product
sales commissions were up $13,618, or 12.6%, for the nine months ended March 31,
1996, compared to same period in the prior year.

Total other  expenses  increased  by $76,679 or 2.9%,  for the nine months ended
March 31,  1996,  compared to the same period in the prior  year.  Salaries  and
employee  benefits  increased  $11,686,  or 0.7%. Real estate operation  expense
increased by $85,604 for the nine months  ended March 31, 1996,  compared to the
same period in the prior year, due to the disposition on properties held in real
estate owned.

Income  tax  expense  for the nine  months  ended  March 31,  1996  amounted  to
$690,128,  an decrease of $48,426 from the nine months ended March 31, 1995. The
Company's  effective tax rate for the nine months ended March 31, 1996 was 27.1%
compared to 28.9% for the comparable period in 1995.

Asset Quality

Allowance for loan losses amounted to $2.0 million at March 31, 1996,  which was
unchanged from June 30, 1995 after  adjusting for  charge-offs  and  recoveries.
Management  considered  the  allowances for loan and real estate losses at March
31, 1996, to be adequate to cover estimated  losses inherent in those portfolios
at that date,  and its  consideration  included  probable  losses  that could be
reasonably  estimated.  Such belief is based upon an analysis of loans currently
outstanding,   real  estate  owned,  past  loss  experience,   current  economic
conditions  and other  factors  and  estimates  which are subject to change over
time.  The  following  table  illustrates  the changes  affecting  the allowance
accounts for the nine months ended March 31, 1996.

                                        8








                                            Allowance for              Allowance for           Total
                                            loan losses                REO losses              Allowances

                                                                                               
Balances at July 1, 1995..................       $2,012,602               $   63,534             $2,076,136
Provision for losses......................           24,243                 (19,136)                  5,107
Recoveries................................            1,831                    6,812                  8,643
Loans and REO charged off.................         (30,101)                 (49,181)               (79,282)
                                                ----------                ----------            -----------

Balances at March 31, 1996................       $2,008,575               $    2,029             $2,010,604
                                                 ==========               ==========             ==========




The loan loss reserves to total loans at March 31, 1996 equalled  1.42% of total
loans  outstanding,  compared  to 1.45% of total loans  outstanding  at June 30,
1995. Total  non-performing  assets decreased during the nine months ended March
31, 1996,  from $2.0 million at June 30, 1995 to $1.7 million at March 31, 1996.
Non  performing  assets at March 31, 1996  consisted  of $175,000 in real estate
owned and loans delinquent greater than 90 days of $1.5 million.

Total non-performing loans totaled 1.08% of total loans outstanding at March 31,
1996 compared to 1.27% of total loans at June 30, 1995.

The  following  table further  depicts the amounts and  categories of the Bank's
non-performing  assets.  It is the  policy  of the  Bank  that  all  earned  but
uncollected  interest  on all loans be  reviewed  monthly  to  determine  if any
portion thereof should be classified as  uncollectible  for any loan past due in
excess of 90 days.

                                                    March 31,        June 30,
                                                      1996             1995
                                                    -------         ---------
                                                     (Dollars in thousands)

Accruing loans delinquent
     more than 90 days......................        $     ---       $     ---
Non-accruing loans:
     Residential............................            1,474           1,698
     Multi-family...........................                              ---
     Commercial.............................              ---             ---
     Consumer...............................               24              54
Troubled debt restructurings................              ---             ---
                                                      -------         -------
     Total non-performing loans                         1,498           1,752
Real estate owned, net                                    175             206
                                                      -------         -------
     Total non-performing assets                       $1,673          $1,958
                                                       ======          ======

Non-performing loans to total
     loans,                                             1.06%           1.27%
Non-performing assets to
     total assets                                       0.93%           1.13%




                                        9





Average Balances and Interest

The  following  table  presents for the periods  indicated  the monthly  average
balances  of  the  Company's   interest-earning   assets  and   interest-bearing
liabilities, the interest earned or paid on such amounts, and the average yields
earned and rates paid.  Such yields and costs are determined by dividing  income
or  expense by the  average  balance of assets or  liabilities  for the  periods
presented.



                                                            Three Months Ended March 31
                                    -------------------------------------------------------------------------------
                                                  1996                                        1995
                                    -----------------------------------        ------------------------------------
                                                                 (Dollars in thousands)

                                    Avg.                          Avg.          Avg.                        Avg.
                                    Bal.           Interest       Rate          Bal.          Interest      Rate
                                                                                              
Total interest-
   earning assets                 $165,372           $3,464         8.38%      $160,284          $3,255       8.12%
Total interest-
   bearing liabilities             129,413            1,714         5.30        124,301           1,500       4.83
                                                    -------                                     -------

Net interest income/
Interest rate spread                                 $1,750         3.08                         $1,755       3.29
                                                     ======                                      ======






                                                             Nine Months Ended March 31
                                    ---------------------------------------------------------------------------------
                                                  1996                                        1995
                                    -----------------------------------         -------------------------------------
                                                                  (Dollars in thousands)

                                    Avg.                          Avg.          Avg.                        Avg.
                                    Bal.           Interest       Rate          Bal.          Interest      Rate
                                                                                              
Total interest-
   earning assets                 $164,717          $10,384        8.41%       $160,008          $9,527       7.94%
Total interest-
   bearing liabilities             128,673            5,147        5.33         123,913           4,298       4.62
                                                   --------                                     -------

Net interest income/
Interest rate spread                                $ 5,237        3.08                          $5,229       3.32
                                                    =======                                      ======






                                       10





Financial Condition

Shareholders'  equity  at  March  31,  1996  was  $43,030,832,  an  increase  of
$1,166,807 or 2.8% from June 30, 1995.  The Company's  equity to asset ratio was
24.00%  at March  31,  1996  compared  to  24.24%  at June 30,  1995.  All fully
phased-in  capital  requirements  are currently met. The following table depicts
the amounts and ratios of the Bank's capital as of March 31, 1996 (in thousands)
under each of the three regulatory  capital  requirements  (tangible,  core, and
fully phased-in risk based):

                                    Tangible           Core          Risk-Based
                                     Capital          Capital          Capital
                                    --------         ----------      ----------
Amount                               $38,162           $38,162        $39,534
As a percent of assets, as
   defined                              21.9%             21.9%          36.2%
Required amount                      $ 2,611           $ 5,223        $ 8,730
As a percent of assets, as
  defined                                1.5%              3.0%           8.0%
Capital in excess of required
  amount                             $35,551           $32,939        $30,804


Liquidity and Capital Resources

The standard measure of liquidity for savings  associations is the ratio of cash
and eligible  investments to a certain  percentage of net  withdrawable  savings
accounts  and  borrowings  due within one year.  The minimum  required  ratio is
currently set by the Office of Thrift Supervision  regulation at 5%, of which 1%
must be  comprised of  short-term  investments.  At March 31,  1996,  the Bank's
liquidity   ratio  was  18.6%  of  which  12.6%  was   comprised  of  short-term
investments.

Other Matters

On February  29,  1996,  Robert  Burchard  retired at age 65 as President of the
Company and its wholly  owned bank  subsidiary.  Burchard had been with the Bank
since 1959 and as its President since 1983. He had been President of the Company
since its  formation  in November  1992.  He will  become Vice  Chairman of both
Boards of Directors.

John M. Dalton became President and CEO of both the Company and the Bank. He has
been with the Bank for 33 years. Larry G. Phillips became Sr. Vice President and
Secretary-Treasurer  of both the Company and the Bank. He has been with the Bank
for 19 years.  Both  Dalton and  Phillips  had served as officers of the Company
since the formation.  In addition, Tim D. Canode was appointed Vice President of
the  Company.  He also serves as Vice  President of the Bank and has served with
the bank for 23 years.

                            PART II OTHER INFORMATION

Item 1.  Legal Proceedings

Neither  the  Company  nor the Bank were  during the  three-month  period  ended
March 31, 1996 or are as of the date hereof involved in any legal  proceeding
of a  material  nature.  From  time  to  time,  the  Bank is a  party  to  legal
proceedings  wherein it enforces its security  interests in connection  with its
mortgage and other loans.

                                       11






Item 6.  Exhibits and Reports on Form 8-K

(a)  The following exhibits are attached to this report on Form 10-Q:

          (27) Financial Data Schedule

(b)  The Company filed no reports on Form 8-K during the quarter ended  December
     31, 1995.


                                       12




                                   Signatures


Pursuant to the requirements of the Securities Exchange Act of 1934, as amended,
the  Registrant  has duly  caused  this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                                                   MARION CAPITAL HOLDINGS, INC.


Date:  May 14, 1996                                By: /s/ John M. Dalton
                                                       ------------------------
                                                       John M. Dalton,
                                                       President


Date:  May 14, 1996                                By: /s/ Larry G. Phillips
                                                       ------------------------
                                                       Larry G. Phillips, 
                                                       Vice President,
                                                       Secretary and Treasurer


                                       13